> Total Assets | 6,200 | 6,800 | 8,400 | 0 | 7,900 | 8,800 | 8,800 | 8,500 | 8,300 | 9,300 | 10,000 | 8,400 | 7,900 | 8,200 | 8,100 | 7,300 | 7,500 | 7,100 | 9,800 | 9,500 | 9,244 | 8,437 | 6,937 | 7,484 | 6,534 | 6,321 | 5,721 | 6,516 | 5,633 | 5,588 | 5,389 | 7,141 | 5,855 | 6,327 | 7,180 | 7,459 | 7,720 | 8,566 | 10,189 | 12,391 | 16,220 | 22,217 | 29,907 | 27,343 | 28,543 | 27,063 | 27,782 | 29,466 | 27,662 | 26,991 | 26,632 | 27,755 | 26,037 | 27,134 | 26,105 | 26,485 | 24,415 | 24,249 | 24,480 | 24,361 | 24,546 | 25,576 | 24,531 | 24,625 | 23,246 | 23,695 | 22,260 | 22,668 | 20,178 | 18,845 | 17,112 | 14,081 | 13,258 | 15,236 | 15,031 | 15,031 | 14,931 | 17,120 | 16,570 | 14,323 | 11,261 | 12,999 | 12,778 | 13,260 | 12,373 | 13,008 | 12,395 | 12,737 | 11,004 | 12,772 | 13,154 | 13,718 | 18,322 | 18,973 | 19,228 | 19,368 | 16,416 | 17,368 | 16,094 | 18,705 | 16,185 | 18,640 | 19,356 | 18,609 | 17,199 | 18,931 | 19,856 | 21,978 | 21,973 | 23,229 | 20,939 | 21,858 | 20,288 | 19,244 | 17,386 | 16,344 | 15,191 | 15,226 |
| 15,226 | 15,191 | 16,344 | 17,386 | 19,244 | 20,288 | 21,858 | 20,939 | 23,229 | 21,973 | 21,978 | 19,856 | 18,931 | 17,199 | 18,609 | 19,356 | 18,640 | 16,185 | 18,705 | 16,094 | 17,368 | 16,416 | 19,368 | 19,228 | 18,973 | 18,322 | 13,718 | 13,154 | 12,772 | 11,004 | 12,737 | 12,395 | 13,008 | 12,373 | 13,260 | 12,778 | 12,999 | 11,261 | 14,323 | 16,570 | 17,120 | 14,931 | 15,031 | 15,031 | 15,236 | 13,258 | 14,081 | 17,112 | 18,845 | 20,178 | 22,668 | 22,260 | 23,695 | 23,246 | 24,625 | 24,531 | 25,576 | 24,546 | 24,361 | 24,480 | 24,249 | 24,415 | 26,485 | 26,105 | 27,134 | 26,037 | 27,755 | 26,632 | 26,991 | 27,662 | 29,466 | 27,782 | 27,063 | 28,543 | 27,343 | 29,907 | 22,217 | 16,220 | 12,391 | 10,189 | 8,566 | 7,720 | 7,459 | 7,180 | 6,327 | 5,855 | 7,141 | 5,389 | 5,588 | 5,633 | 6,516 | 5,721 | 6,321 | 6,534 | 7,484 | 6,937 | 8,437 | 9,244 | 9,500 | 9,800 | 7,100 | 7,500 | 7,300 | 8,100 | 8,200 | 7,900 | 8,400 | 10,000 | 9,300 | 8,300 | 8,500 | 8,800 | 8,800 | 7,900 | 0 | 8,400 | 6,800 | 6,200 |
---|
> Total Current Assets | 4,200 | 4,900 | 5,900 | 0 | 4,800 | 5,900 | 5,700 | 5,400 | 5,100 | 6,100 | 7,000 | 5,900 | 5,500 | 5,800 | 5,700 | 4,900 | 5,100 | 4,900 | 8,100 | 8,000 | 7,651 | 6,754 | 4,818 | 5,647 | 4,750 | 4,380 | 4,962 | 5,791 | 4,982 | 5,118 | 4,842 | 6,592 | 5,337 | 5,841 | 6,550 | 6,846 | 7,139 | 7,906 | 9,263 | 11,819 | 15,423 | 21,903 | 29,618 | 27,077 | 28,300 | 26,830 | 27,540 | 29,243 | 27,451 | 26,760 | 26,384 | 27,515 | 25,590 | 26,730 | 25,522 | 25,753 | 24,159 | 24,010 | 24,258 | 24,168 | 24,366 | 25,410 | 24,370 | 24,462 | 23,031 | 23,379 | 21,869 | 22,249 | 19,789 | 18,583 | 16,933 | 13,910 | 13,085 | 15,072 | 14,860 | 14,860 | 14,750 | 16,953 | 16,430 | 14,177 | 11,120 | 12,868 | 12,659 | 13,109 | 12,264 | 12,913 | 12,339 | 12,687 | 10,959 | 12,733 | 13,120 | 13,672 | 14,223 | 14,948 | 15,212 | 15,424 | 12,256 | 13,010 | 11,838 | 10,979 | 9,963 | 12,580 | 12,222 | 11,658 | 10,396 | 11,696 | 12,795 | 14,823 | 14,941 | 16,371 | 14,337 | 15,388 | 13,973 | 13,063 | 11,370 | 10,495 | 9,512 | 9,728 |
| 9,728 | 9,512 | 10,495 | 11,370 | 13,063 | 13,973 | 15,388 | 14,337 | 16,371 | 14,941 | 14,823 | 12,795 | 11,696 | 10,396 | 11,658 | 12,222 | 12,580 | 9,963 | 10,979 | 11,838 | 13,010 | 12,256 | 15,424 | 15,212 | 14,948 | 14,223 | 13,672 | 13,120 | 12,733 | 10,959 | 12,687 | 12,339 | 12,913 | 12,264 | 13,109 | 12,659 | 12,868 | 11,120 | 14,177 | 16,430 | 16,953 | 14,750 | 14,860 | 14,860 | 15,072 | 13,085 | 13,910 | 16,933 | 18,583 | 19,789 | 22,249 | 21,869 | 23,379 | 23,031 | 24,462 | 24,370 | 25,410 | 24,366 | 24,168 | 24,258 | 24,010 | 24,159 | 25,753 | 25,522 | 26,730 | 25,590 | 27,515 | 26,384 | 26,760 | 27,451 | 29,243 | 27,540 | 26,830 | 28,300 | 27,077 | 29,618 | 21,903 | 15,423 | 11,819 | 9,263 | 7,906 | 7,139 | 6,846 | 6,550 | 5,841 | 5,337 | 6,592 | 4,842 | 5,118 | 4,982 | 5,791 | 4,962 | 4,380 | 4,750 | 5,647 | 4,818 | 6,754 | 7,651 | 8,000 | 8,100 | 4,900 | 5,100 | 4,900 | 5,700 | 5,800 | 5,500 | 5,900 | 7,000 | 6,100 | 5,100 | 5,400 | 5,700 | 5,900 | 4,800 | 0 | 5,900 | 4,900 | 4,200 |
---|
Cash And Cash Equivalents | 100 | 100 | 500 | 0 | 100 | 800 | 200 | 500 | 400 | 1,000 | 1,400 | 900 | 1,200 | 900 | 700 | 500 | 400 | 300 | 1,200 | 300 | 887 | 767 | 841 | 568 | 1,277 | 1,048 | 1,377 | 1,070 | 995 | 782 | 1,207 | 1,392 | 1,565 | 1,990 | 2,125 | 2,212 | 3,055 | 3,512 | 4,487 | 2,981 | 5,298 | 10,314 | 15,292 | 18,244 | 19,698 | 17,287 | 18,609 | 21,153 | 20,799 | 20,900 | 20,268 | 21,298 | 20,240 | 20,319 | 19,862 | 18,404 | 18,969 | 19,570 | 20,104 | 19,436 | 19,673 | 19,877 | 18,472 | 18,121 | 16,292 | 15,459 | 14,912 | 11,084 | 9,719 | 7,186 | 4,608 | 3,697 | 4,024 | 5,012 | 6,617 | 6,617 | 6,125 | 7,014 | 6,477 | 4,983 | 2,704 | 4,287 | 4,042 | 3,325 | 3,269 | 5,235 | 4,761 | 4,241 | 3,649 | 4,061 | 4,623 | 5,904 | 3,326 | 4,342 | 4,370 | 4,417 | 2,386 | 2,710 | 3,093 | 2,069 | 1,348 | 3,085 | 2,925 | 2,332 | 1,529 | 1,605 | 1,410 | 2,432 | 1,541 | 2,278 | 2,576 | 2,332 | 2,356 | 2,821 | 3,180 | 3,027 | 2,262 | 2,559 |
| 2,559 | 2,262 | 3,027 | 3,180 | 2,821 | 2,356 | 2,332 | 2,576 | 2,278 | 1,541 | 2,432 | 1,410 | 1,605 | 1,529 | 2,332 | 2,925 | 3,085 | 1,348 | 2,069 | 3,093 | 2,710 | 2,386 | 4,417 | 4,370 | 4,342 | 3,326 | 5,904 | 4,623 | 4,061 | 3,649 | 4,241 | 4,761 | 5,235 | 3,269 | 3,325 | 4,042 | 4,287 | 2,704 | 4,983 | 6,477 | 7,014 | 6,125 | 6,617 | 6,617 | 5,012 | 4,024 | 3,697 | 4,608 | 7,186 | 9,719 | 11,084 | 14,912 | 15,459 | 16,292 | 18,121 | 18,472 | 19,877 | 19,673 | 19,436 | 20,104 | 19,570 | 18,969 | 18,404 | 19,862 | 20,319 | 20,240 | 21,298 | 20,268 | 20,900 | 20,799 | 21,153 | 18,609 | 17,287 | 19,698 | 18,244 | 15,292 | 10,314 | 5,298 | 2,981 | 4,487 | 3,512 | 3,055 | 2,212 | 2,125 | 1,990 | 1,565 | 1,392 | 1,207 | 782 | 995 | 1,070 | 1,377 | 1,048 | 1,277 | 568 | 841 | 767 | 887 | 300 | 1,200 | 300 | 400 | 500 | 700 | 900 | 1,200 | 900 | 1,400 | 1,000 | 400 | 500 | 200 | 800 | 100 | 0 | 500 | 100 | 100 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 421 | 1,312 | 1,122 | 406 | 1,081 | 1,081 | 1,226 | 1,257 | 1,051 | 1,051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,051 | 1,051 | 1,257 | 1,226 | 1,081 | 1,081 | 406 | 1,122 | 1,312 | 421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,300 | 2,000 | 2,600 | 0 | 2,200 | 1,700 | 2,900 | 2,600 | 2,100 | 2,500 | 2,900 | 2,400 | 1,700 | 2,300 | 3,300 | 2,500 | 2,300 | 2,700 | 4,700 | 4,500 | 4,399 | 3,765 | 2,525 | 3,710 | 1,982 | 1,998 | 2,562 | 3,423 | 2,583 | 3,130 | 2,681 | 3,874 | 2,406 | 2,986 | 3,460 | 3,471 | 2,942 | 3,349 | 3,610 | 7,051 | 8,671 | 9,741 | 12,709 | 6,940 | 5,381 | 5,808 | 6,069 | 5,152 | 3,788 | 3,276 | 4,135 | 3,925 | 3,539 | 4,429 | 3,660 | 4,906 | 3,611 | 3,296 | 3,259 | 3,547 | 3,631 | 4,167 | 4,621 | 4,650 | 5,265 | 6,151 | 4,894 | 6,998 | 6,366 | 6,149 | 7,533 | 4,622 | 4,736 | 6,223 | 4,382 | 4,382 | 4,568 | 5,467 | 6,125 | 6,154 | 5,658 | 5,327 | 5,454 | 6,524 | 5,986 | 4,729 | 4,864 | 5,767 | 4,425 | 6,637 | 6,219 | 5,600 | 9,247 | 9,003 | 9,025 | 9,304 | 7,822 | 8,465 | 6,695 | 7,321 | 7,369 | 8,265 | 7,602 | 7,729 | 6,332 | 7,684 | 8,761 | 8,788 | 8,686 | 8,738 | 7,543 | 8,523 | 8,185 | 7,659 | 6,969 | 6,535 | 6,484 | 6,486 |
| 6,486 | 6,484 | 6,535 | 6,969 | 7,659 | 8,185 | 8,523 | 7,543 | 8,738 | 8,686 | 8,788 | 8,761 | 7,684 | 6,332 | 7,729 | 7,602 | 8,265 | 7,369 | 7,321 | 6,695 | 8,465 | 7,822 | 9,304 | 9,025 | 9,003 | 9,247 | 5,600 | 6,219 | 6,637 | 4,425 | 5,767 | 4,864 | 4,729 | 5,986 | 6,524 | 5,454 | 5,327 | 5,658 | 6,154 | 6,125 | 5,467 | 4,568 | 4,382 | 4,382 | 6,223 | 4,736 | 4,622 | 7,533 | 6,149 | 6,366 | 6,998 | 4,894 | 6,151 | 5,265 | 4,650 | 4,621 | 4,167 | 3,631 | 3,547 | 3,259 | 3,296 | 3,611 | 4,906 | 3,660 | 4,429 | 3,539 | 3,925 | 4,135 | 3,276 | 3,788 | 5,152 | 6,069 | 5,808 | 5,381 | 6,940 | 12,709 | 9,741 | 8,671 | 7,051 | 3,610 | 3,349 | 2,942 | 3,471 | 3,460 | 2,986 | 2,406 | 3,874 | 2,681 | 3,130 | 2,583 | 3,423 | 2,562 | 1,998 | 1,982 | 3,710 | 2,525 | 3,765 | 4,399 | 4,500 | 4,700 | 2,700 | 2,300 | 2,500 | 3,300 | 2,300 | 1,700 | 2,400 | 2,900 | 2,500 | 2,100 | 2,600 | 2,900 | 1,700 | 2,200 | 0 | 2,600 | 2,000 | 1,300 |
---|
Inventory | 1,800 | 1,700 | 2,200 | 0 | 1,900 | 2,600 | 1,900 | 1,700 | 2,000 | 1,900 | 900 | 1,300 | 1,200 | 1,500 | 1,100 | 1,200 | 1,300 | 1,200 | 1,000 | 1,900 | 1,556 | 811 | 857 | 829 | 848 | 779 | 754 | 1,153 | 1,252 | 1,035 | 719 | 1,182 | 1,111 | 649 | 708 | 928 | 855 | 762 | 812 | 1,421 | 1,219 | 1,197 | 1,113 | 1,492 | 2,607 | 3,140 | 2,449 | 2,466 | 2,149 | 1,675 | 1,072 | 1,355 | 1,147 | 1,391 | 1,364 | 1,696 | 1,106 | 781 | 666 | 1,012 | 822 | 1,047 | 1,036 | 1,396 | 1,167 | 1,288 | 1,045 | 2,130 | 1,779 | 2,152 | 3,381 | 3,434 | 2,449 | 2,364 | 2,051 | 2,051 | 2,112 | 2,397 | 2,375 | 2,595 | 2,416 | 2,884 | 2,866 | 2,884 | 2,687 | 2,659 | 2,573 | 2,550 | 2,729 | 1,829 | 2,121 | 2,061 | 1,448 | 1,361 | 1,569 | 1,427 | 1,433 | 1,304 | 1,609 | 1,100 | 636 | 727 | 1,276 | 1,257 | 2,149 | 1,907 | 2,063 | 2,972 | 3,897 | 4,872 | 3,801 | 4,139 | 2,921 | 1,893 | 334 | 405 | 309 | 243 |
| 243 | 309 | 405 | 334 | 1,893 | 2,921 | 4,139 | 3,801 | 4,872 | 3,897 | 2,972 | 2,063 | 1,907 | 2,149 | 1,257 | 1,276 | 727 | 636 | 1,100 | 1,609 | 1,304 | 1,433 | 1,427 | 1,569 | 1,361 | 1,448 | 2,061 | 2,121 | 1,829 | 2,729 | 2,550 | 2,573 | 2,659 | 2,687 | 2,884 | 2,866 | 2,884 | 2,416 | 2,595 | 2,375 | 2,397 | 2,112 | 2,051 | 2,051 | 2,364 | 2,449 | 3,434 | 3,381 | 2,152 | 1,779 | 2,130 | 1,045 | 1,288 | 1,167 | 1,396 | 1,036 | 1,047 | 822 | 1,012 | 666 | 781 | 1,106 | 1,696 | 1,364 | 1,391 | 1,147 | 1,355 | 1,072 | 1,675 | 2,149 | 2,466 | 2,449 | 3,140 | 2,607 | 1,492 | 1,113 | 1,197 | 1,219 | 1,421 | 812 | 762 | 855 | 928 | 708 | 649 | 1,111 | 1,182 | 719 | 1,035 | 1,252 | 1,153 | 754 | 779 | 848 | 829 | 857 | 811 | 1,556 | 1,900 | 1,000 | 1,200 | 1,300 | 1,200 | 1,100 | 1,500 | 1,200 | 1,300 | 900 | 1,900 | 2,000 | 1,700 | 1,900 | 2,600 | 1,900 | 0 | 2,200 | 1,700 | 1,800 |
---|
Other Current Assets | 1,000 | 1,100 | 600 | 0 | 600 | 800 | 700 | 600 | 600 | 700 | 1,800 | 1,300 | 1,400 | 1,100 | 600 | 700 | 1,100 | 700 | 1,200 | 1,300 | 808 | 1,412 | 595 | 540 | 643 | 555 | 270 | 146 | 152 | 170 | 235 | 144 | 255 | 216 | 256 | 235 | 287 | 282 | 354 | 366 | 234 | 651 | 430 | 401 | 613 | 595 | 412 | 472 | 715 | 909 | 909 | 936 | 664 | 592 | 636 | 747 | 473 | 363 | 229 | 173 | 240 | 319 | 241 | 294 | 308 | 481 | 1,018 | 2,037 | 1,924 | 3,096 | 989 | 846 | 753 | 1,068 | 729 | 730 | 718 | 818 | 402 | 445 | 342 | 369 | 296 | 377 | 323 | 290 | 141 | 129 | 156 | 205 | 158 | 106 | 202 | 242 | 248 | 276 | 614 | 531 | 442 | 490 | 610 | 503 | 419 | 339 | 385 | 501 | 561 | 631 | 816 | 483 | 418 | 394 | 511 | 690 | 887 | 528 | 457 | 440 |
| 440 | 457 | 528 | 887 | 690 | 511 | 394 | 418 | 483 | 816 | 631 | 561 | 501 | 385 | 339 | 419 | 503 | 610 | 490 | 442 | 531 | 614 | 276 | 248 | 242 | 202 | 106 | 158 | 205 | 156 | 129 | 141 | 290 | 323 | 377 | 296 | 369 | 342 | 445 | 402 | 818 | 718 | 730 | 729 | 1,068 | 753 | 846 | 989 | 3,096 | 1,924 | 2,037 | 1,018 | 481 | 308 | 294 | 241 | 319 | 240 | 173 | 229 | 363 | 473 | 747 | 636 | 592 | 664 | 936 | 909 | 909 | 715 | 472 | 412 | 595 | 613 | 401 | 430 | 651 | 234 | 366 | 354 | 282 | 287 | 235 | 256 | 216 | 255 | 144 | 235 | 170 | 152 | 146 | 270 | 555 | 643 | 540 | 595 | 1,412 | 808 | 1,300 | 1,200 | 700 | 1,100 | 700 | 600 | 1,100 | 1,400 | 1,300 | 1,800 | 700 | 600 | 600 | 700 | 800 | 600 | 0 | 600 | 1,100 | 1,000 |
---|
> Long-term Assets | 2,000 | 1,900 | 2,500 | 0 | 3,100 | 2,900 | 3,100 | 3,100 | 3,200 | 3,200 | 3,000 | 2,500 | 2,400 | 2,400 | 2,400 | 2,400 | 2,400 | 2,200 | 1,700 | 1,500 | 1,593 | 1,683 | 2,120 | 1,836 | 1,784 | 1,942 | 759 | 725 | 651 | 471 | 547 | 550 | 518 | 486 | 630 | 613 | 581 | 660 | 926 | 572 | 797 | 314 | 288 | 266 | 243 | 233 | 242 | 223 | 211 | 231 | 248 | 240 | 447 | 404 | 583 | 732 | 257 | 239 | 222 | 194 | 180 | 165 | 161 | 163 | 214 | 315 | 391 | 419 | 389 | 262 | 179 | 170 | 173 | 164 | 170 | 170 | 181 | 167 | 140 | 146 | 141 | 131 | 120 | 150 | 110 | 95 | 56 | 50 | 44 | 39 | 34 | 46 | 4,099 | 4,025 | 4,016 | 3,944 | 4,160 | 4,358 | 4,256 | 7,726 | 6,222 | 6,060 | 7,133 | 6,950 | 6,804 | 7,235 | 7,061 | 7,154 | 7,032 | 6,858 | 6,602 | 6,470 | 6,316 | 6,181 | 6,016 | 5,849 | 5,679 | 5,498 |
| 5,498 | 5,679 | 5,849 | 6,016 | 6,181 | 6,316 | 6,470 | 6,602 | 6,858 | 7,032 | 7,154 | 7,061 | 7,235 | 6,804 | 6,950 | 7,133 | 6,060 | 6,222 | 7,726 | 4,256 | 4,358 | 4,160 | 3,944 | 4,016 | 4,025 | 4,099 | 46 | 34 | 39 | 44 | 50 | 56 | 95 | 110 | 150 | 120 | 131 | 141 | 146 | 140 | 167 | 181 | 170 | 170 | 164 | 173 | 170 | 179 | 262 | 389 | 419 | 391 | 315 | 214 | 163 | 161 | 165 | 180 | 194 | 222 | 239 | 257 | 732 | 583 | 404 | 447 | 240 | 248 | 231 | 211 | 223 | 242 | 233 | 243 | 266 | 288 | 314 | 797 | 572 | 926 | 660 | 581 | 613 | 630 | 486 | 518 | 550 | 547 | 471 | 651 | 725 | 759 | 1,942 | 1,784 | 1,836 | 2,120 | 1,683 | 1,593 | 1,500 | 1,700 | 2,200 | 2,400 | 2,400 | 2,400 | 2,400 | 2,400 | 2,500 | 3,000 | 3,200 | 3,200 | 3,100 | 3,100 | 2,900 | 3,100 | 0 | 2,500 | 1,900 | 2,000 |
---|
Property Plant Equipment | 800 | 800 | 900 | 0 | 800 | 700 | 700 | 700 | 700 | 700 | 600 | 600 | 600 | 600 | 200 | 300 | 400 | 500 | 500 | 600 | 608 | 575 | 572 | 546 | 545 | 499 | 457 | 427 | 396 | 366 | 341 | 346 | 315 | 283 | 258 | 241 | 212 | 284 | 264 | 293 | 301 | 269 | 244 | 221 | 199 | 182 | 190 | 173 | 160 | 174 | 161 | 163 | 147 | 136 | 125 | 230 | 197 | 179 | 162 | 148 | 134 | 119 | 115 | 117 | 162 | 207 | 302 | 330 | 300 | 235 | 139 | 130 | 133 | 124 | 130 | 130 | 111 | 98 | 99 | 105 | 100 | 90 | 79 | 109 | 97 | 82 | 43 | 37 | 32 | 26 | 21 | 33 | 360 | 327 | 359 | 328 | 307 | 275 | 243 | 3,791 | 3,703 | 3,629 | 3,727 | 3,641 | 3,548 | 4,032 | 3,911 | 4,058 | 3,989 | 3,868 | 3,669 | 3,590 | 3,488 | 3,407 | 3,295 | 3,182 | 3,065 | 2,937 |
| 2,937 | 3,065 | 3,182 | 3,295 | 3,407 | 3,488 | 3,590 | 3,669 | 3,868 | 3,989 | 4,058 | 3,911 | 4,032 | 3,548 | 3,641 | 3,727 | 3,629 | 3,703 | 3,791 | 243 | 275 | 307 | 328 | 359 | 327 | 360 | 33 | 21 | 26 | 32 | 37 | 43 | 82 | 97 | 109 | 79 | 90 | 100 | 105 | 99 | 98 | 111 | 130 | 130 | 124 | 133 | 130 | 139 | 235 | 300 | 330 | 302 | 207 | 162 | 117 | 115 | 119 | 134 | 148 | 162 | 179 | 197 | 230 | 125 | 136 | 147 | 163 | 161 | 174 | 160 | 173 | 190 | 182 | 199 | 221 | 244 | 269 | 301 | 293 | 264 | 284 | 212 | 241 | 258 | 283 | 315 | 346 | 341 | 366 | 396 | 427 | 457 | 499 | 545 | 546 | 572 | 575 | 608 | 600 | 500 | 500 | 400 | 300 | 200 | 600 | 600 | 600 | 600 | 700 | 700 | 700 | 700 | 700 | 800 | 0 | 900 | 800 | 800 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,182 | 2,182 | 2,182 | 2,182 | 2,182 | 2,182 | 2,182 | 2,182 | 1,167 | 1,167 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 |
| 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,759 | 1,167 | 1,167 | 2,182 | 2,182 | 2,182 | 2,182 | 2,182 | 2,182 | 2,182 | 2,182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 327 | 327 | 327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 327 | 327 | 327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,493 | 1,452 | 1,411 | 1,371 | 1,330 | 1,290 | 1,249 | 1,208 | 1,167 | 1,126 | 1,531 | 1,478 | 1,425 | 1,372 | 1,319 | 1,265 | 1,212 | 1,159 | 1,106 | 1,053 | 1,000 | 946 | 893 | 840 | 786 | 734 |
| 734 | 786 | 840 | 893 | 946 | 1,000 | 1,053 | 1,106 | 1,159 | 1,212 | 1,265 | 1,319 | 1,372 | 1,425 | 1,478 | 1,531 | 1,126 | 1,167 | 1,208 | 1,249 | 1,290 | 1,330 | 1,371 | 1,411 | 1,452 | 1,493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,200 | 1,100 | 1,600 | 0 | 2,300 | 2,200 | 2,400 | 2,400 | 2,500 | 2,500 | 2,400 | 1,900 | 1,800 | 1,800 | 2,200 | 2,100 | 2,000 | 1,700 | 1,200 | 900 | 985 | 1,109 | 1,548 | 1,290 | 1,239 | -133,557 | 302 | 297 | 255 | 105 | 41 | 41 | 41 | 41 | 41 | 41 | 38 | 46 | 45 | 45 | 44 | 44 | 44 | -203,703 | -139,401 | 51 | 52 | -87,950 | -92,950 | 58 | 58 | -309,384 | 57 | 57 | 98 | 95 | 60 | 60 | 60 | 46 | 46 | 46 | 46 | 46 | 52 | 109 | 89 | 89 | 89 | 28 | 40 | 40 | 40 | 40 | 40 | 40 | 70 | 69 | 41 | 41 | 41 | 41 | 41 | 41 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 64 | 64 | 64 | 64 | 340 | 284 | 255 | 217 | 184 | 138 | 117 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 69 | 69 | 69 | 69 | 69 | 69 | 70 | 69 |
| 69 | 70 | 69 | 69 | 69 | 69 | 69 | 69 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 117 | 138 | 184 | 217 | 255 | 284 | 340 | 64 | 64 | 64 | 64 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 41 | 41 | 41 | 41 | 41 | 41 | 69 | 70 | 40 | 40 | 40 | 40 | 40 | 40 | 28 | 89 | 89 | 89 | 109 | 52 | 46 | 46 | 46 | 46 | 46 | 60 | 60 | 60 | 95 | 98 | 57 | 57 | -309,384 | 58 | 58 | -92,950 | -87,950 | 52 | 51 | -139,401 | -203,703 | 44 | 44 | 44 | 45 | 45 | 46 | 38 | 41 | 41 | 41 | 41 | 41 | 41 | 105 | 255 | 297 | 302 | -133,557 | 1,239 | 1,290 | 1,548 | 1,109 | 985 | 900 | 1,200 | 1,700 | 2,000 | 2,100 | 2,200 | 1,800 | 1,800 | 1,900 | 2,400 | 2,500 | 2,500 | 2,400 | 2,400 | 2,200 | 2,300 | 0 | 1,600 | 1,100 | 1,200 |
---|
> Total Liabilities | 4,000 | 4,700 | 7,100 | 0 | 6,700 | 5,400 | 5,100 | 4,700 | 4,500 | 5,200 | 5,800 | 3,600 | 3,000 | 3,200 | 4,600 | 3,200 | 3,400 | 2,900 | 4,700 | 3,800 | 3,585 | 2,815 | 1,775 | 2,048 | 1,281 | 1,374 | 2,872 | 3,529 | 2,595 | 2,302 | 1,685 | 2,913 | 1,455 | 1,786 | 1,884 | 1,872 | 1,558 | 1,878 | 2,571 | 3,313 | 3,489 | 4,666 | 7,064 | 3,159 | 4,296 | 2,531 | 2,832 | 4,143 | 2,373 | 2,142 | 2,208 | 3,604 | 2,169 | 3,333 | 2,396 | 2,934 | 1,852 | 1,693 | 1,958 | 1,976 | 2,214 | 3,103 | 3,325 | 3,307 | 2,428 | 3,438 | 3,578 | 5,360 | 4,233 | 6,416 | 7,924 | 4,621 | 3,542 | 5,658 | 5,637 | 5,637 | 4,854 | 6,995 | 7,383 | 7,113 | 4,793 | 5,992 | 5,445 | 5,603 | 4,520 | 5,025 | 4,221 | 4,362 | 2,836 | 4,035 | 4,224 | 4,745 | 7,855 | 8,035 | 8,128 | 8,788 | 6,830 | 7,853 | 8,383 | 11,042 | 9,857 | 12,458 | 12,773 | 10,783 | 10,045 | 11,440 | 12,412 | 14,315 | 14,601 | 16,232 | 14,673 | 15,998 | 15,284 | 14,760 | 14,770 | 14,031 | 13,422 | 13,836 |
| 13,836 | 13,422 | 14,031 | 14,770 | 14,760 | 15,284 | 15,998 | 14,673 | 16,232 | 14,601 | 14,315 | 12,412 | 11,440 | 10,045 | 10,783 | 12,773 | 12,458 | 9,857 | 11,042 | 8,383 | 7,853 | 6,830 | 8,788 | 8,128 | 8,035 | 7,855 | 4,745 | 4,224 | 4,035 | 2,836 | 4,362 | 4,221 | 5,025 | 4,520 | 5,603 | 5,445 | 5,992 | 4,793 | 7,113 | 7,383 | 6,995 | 4,854 | 5,637 | 5,637 | 5,658 | 3,542 | 4,621 | 7,924 | 6,416 | 4,233 | 5,360 | 3,578 | 3,438 | 2,428 | 3,307 | 3,325 | 3,103 | 2,214 | 1,976 | 1,958 | 1,693 | 1,852 | 2,934 | 2,396 | 3,333 | 2,169 | 3,604 | 2,208 | 2,142 | 2,373 | 4,143 | 2,832 | 2,531 | 4,296 | 3,159 | 7,064 | 4,666 | 3,489 | 3,313 | 2,571 | 1,878 | 1,558 | 1,872 | 1,884 | 1,786 | 1,455 | 2,913 | 1,685 | 2,302 | 2,595 | 3,529 | 2,872 | 1,374 | 1,281 | 2,048 | 1,775 | 2,815 | 3,585 | 3,800 | 4,700 | 2,900 | 3,400 | 3,200 | 4,600 | 3,200 | 3,000 | 3,600 | 5,800 | 5,200 | 4,500 | 4,700 | 5,100 | 5,400 | 6,700 | 0 | 7,100 | 4,700 | 4,000 |
---|
> Total Current Liabilities | 2,800 | 3,300 | 5,100 | 0 | 5,200 | 4,000 | 3,800 | 3,400 | 3,100 | 4,000 | 4,200 | 3,500 | 3,000 | 3,100 | 4,600 | 3,200 | 3,300 | 2,900 | 4,700 | 3,900 | 3,585 | 2,697 | 1,662 | 1,941 | 1,180 | 1,280 | 2,786 | 3,449 | 2,522 | 2,236 | 1,626 | 2,862 | 1,411 | 1,786 | 1,884 | 1,872 | 1,558 | 1,878 | 2,571 | 3,313 | 3,489 | 4,666 | 7,064 | 3,159 | 4,296 | 2,531 | 2,832 | 4,143 | 2,373 | 2,142 | 2,208 | 3,604 | 2,169 | 3,333 | 2,396 | 2,934 | 1,852 | 1,693 | 1,958 | 1,976 | 2,214 | 3,103 | 3,325 | 3,307 | 2,428 | 3,438 | 3,578 | 5,360 | 4,233 | 6,416 | 7,924 | 4,621 | 3,542 | 5,128 | 4,837 | 4,837 | 3,996 | 6,157 | 6,434 | 5,699 | 4,670 | 5,873 | 5,330 | 5,492 | 4,462 | 4,970 | 4,170 | 4,314 | 2,791 | 3,994 | 4,187 | 4,712 | 6,624 | 7,334 | 7,624 | 8,335 | 6,405 | 7,441 | 8,296 | 7,636 | 6,513 | 8,404 | 8,826 | 7,427 | 5,151 | 6,125 | 7,208 | 10,594 | 11,042 | 11,304 | 9,978 | 11,469 | 10,907 | 10,587 | 10,836 | 11,308 | 10,798 | 11,304 |
| 11,304 | 10,798 | 11,308 | 10,836 | 10,587 | 10,907 | 11,469 | 9,978 | 11,304 | 11,042 | 10,594 | 7,208 | 6,125 | 5,151 | 7,427 | 8,826 | 8,404 | 6,513 | 7,636 | 8,296 | 7,441 | 6,405 | 8,335 | 7,624 | 7,334 | 6,624 | 4,712 | 4,187 | 3,994 | 2,791 | 4,314 | 4,170 | 4,970 | 4,462 | 5,492 | 5,330 | 5,873 | 4,670 | 5,699 | 6,434 | 6,157 | 3,996 | 4,837 | 4,837 | 5,128 | 3,542 | 4,621 | 7,924 | 6,416 | 4,233 | 5,360 | 3,578 | 3,438 | 2,428 | 3,307 | 3,325 | 3,103 | 2,214 | 1,976 | 1,958 | 1,693 | 1,852 | 2,934 | 2,396 | 3,333 | 2,169 | 3,604 | 2,208 | 2,142 | 2,373 | 4,143 | 2,832 | 2,531 | 4,296 | 3,159 | 7,064 | 4,666 | 3,489 | 3,313 | 2,571 | 1,878 | 1,558 | 1,872 | 1,884 | 1,786 | 1,411 | 2,862 | 1,626 | 2,236 | 2,522 | 3,449 | 2,786 | 1,280 | 1,180 | 1,941 | 1,662 | 2,697 | 3,585 | 3,900 | 4,700 | 2,900 | 3,300 | 3,200 | 4,600 | 3,100 | 3,000 | 3,500 | 4,200 | 4,000 | 3,100 | 3,400 | 3,800 | 4,000 | 5,200 | 0 | 5,100 | 3,300 | 2,800 |
---|
Short-term Debt | 1,100 | 1,300 | 1,600 | 0 | 2,300 | 2,000 | 1,600 | 1,700 | 1,300 | 1,800 | 1,600 | 600 | 600 | 1,500 | 1,800 | 500 | 800 | 900 | 1,000 | 800 | 1,780 | 810 | 374 | 528 | 24 | 574 | 1,526 | 1,026 | 1,027 | 627 | 28 | 28 | 29 | 0 | 210,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 470,965 | 0 | 0 | 0 | 132,647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,259 | 0 | 0 | 0 | 3,542 | 0 | 0 | 0 | 0 | 0 | 2,722 | 2,418 | 2,177 | 3,068 | 3,047 | 2,831 | 2,995 | 3,241 | 2,303 | 3,460 | 3,861 | 2,998 | 343 | 382 | 342 | 1,884 | 1,906 | 415 | 378 | 387 | 397 | 406 | 832 | 1,276 | 1,173 | 1,011 |
| 1,011 | 1,173 | 1,276 | 832 | 406 | 397 | 387 | 378 | 415 | 1,906 | 1,884 | 342 | 382 | 343 | 2,998 | 3,861 | 3,460 | 2,303 | 3,241 | 2,995 | 2,831 | 3,047 | 3,068 | 2,177 | 2,418 | 2,722 | 0 | 0 | 0 | 0 | 0 | 3,542 | 0 | 0 | 0 | 4,259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132,647 | 0 | 0 | 0 | 470,965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210,000 | 0 | 29 | 28 | 28 | 627 | 1,027 | 1,026 | 1,526 | 574 | 24 | 528 | 374 | 810 | 1,780 | 800 | 1,000 | 900 | 800 | 500 | 1,800 | 1,500 | 600 | 600 | 1,600 | 1,800 | 1,300 | 1,700 | 1,600 | 2,000 | 2,300 | 0 | 1,600 | 1,300 | 1,100 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,877 | 1,824 | 1,770 | 1,715 | 2,996 | 2,779 | 2,955 | 2,930 | 2,008 | 3,197 | 3,583 | 2,715 | 72 | 29 | 0 | 1,550 | 1,500 | 0 | 0 | 1,350 | 0 | 0 | 0 | 850 | 750 | 600 |
| 600 | 750 | 850 | 0 | 0 | 0 | 1,350 | 0 | 0 | 1,500 | 1,550 | 0 | 29 | 72 | 2,715 | 3,583 | 3,197 | 2,008 | 2,930 | 2,955 | 2,779 | 2,996 | 1,715 | 1,770 | 1,824 | 1,877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,400 | 1,800 | 3,100 | 0 | 2,100 | 1,700 | 1,600 | 1,200 | 1,200 | 1,200 | 1,900 | 1,200 | 900 | 1,200 | 1,200 | 1,200 | 1,700 | 1,300 | 2,300 | 1,700 | 1,012 | 1,125 | 785 | 879 | 901 | 417 | 1,052 | 2,168 | 1,314 | 1,254 | 1,306 | 2,410 | 927 | 1,118 | 1,141 | 1,620 | 1,304 | 1,313 | 1,814 | 2,746 | 2,663 | 3,607 | 5,159 | 2,218 | 3,608 | 2,157 | 2,141 | 3,752 | 2,121 | 1,843 | 1,905 | 3,177 | 1,946 | 2,994 | 2,207 | 2,674 | 1,634 | 1,492 | 1,824 | 1,826 | 2,002 | 2,689 | 2,439 | 2,772 | 1,827 | 2,851 | 2,948 | 4,084 | 3,189 | 4,283 | 5,937 | 3,460 | 2,725 | 4,223 | 3,541 | 3,541 | 1,114 | 1,158 | 667 | 1,106 | 4,670 | 5,873 | 123 | 280 | 152 | 143 | 62 | 145 | 41 | 74 | 67 | 121 | 315 | 229 | 330 | 724 | 286 | 259 | 315 | 279 | 258 | 297 | 197 | 213 | 325 | 235 | 392 | 308 | 464 | 433 | 268 | 576 | 409 | 685 | 519 | 392 | 8,835 | 145 |
| 145 | 8,835 | 392 | 519 | 685 | 409 | 576 | 268 | 433 | 464 | 308 | 392 | 235 | 325 | 213 | 197 | 297 | 258 | 279 | 315 | 259 | 286 | 724 | 330 | 229 | 315 | 121 | 67 | 74 | 41 | 145 | 62 | 143 | 152 | 280 | 123 | 5,873 | 4,670 | 1,106 | 667 | 1,158 | 1,114 | 3,541 | 3,541 | 4,223 | 2,725 | 3,460 | 5,937 | 4,283 | 3,189 | 4,084 | 2,948 | 2,851 | 1,827 | 2,772 | 2,439 | 2,689 | 2,002 | 1,826 | 1,824 | 1,492 | 1,634 | 2,674 | 2,207 | 2,994 | 1,946 | 3,177 | 1,905 | 1,843 | 2,121 | 3,752 | 2,141 | 2,157 | 3,608 | 2,218 | 5,159 | 3,607 | 2,663 | 2,746 | 1,814 | 1,313 | 1,304 | 1,620 | 1,141 | 1,118 | 927 | 2,410 | 1,306 | 1,254 | 1,314 | 2,168 | 1,052 | 417 | 901 | 879 | 785 | 1,125 | 1,012 | 1,700 | 2,300 | 1,300 | 1,700 | 1,200 | 1,200 | 1,200 | 900 | 1,200 | 1,900 | 1,200 | 1,200 | 1,200 | 1,600 | 1,700 | 2,100 | 0 | 3,100 | 1,800 | 1,400 |
---|
Other Current Liabilities | 300 | 200 | 400 | 0 | 800 | 300 | 600 | 500 | 600 | 1,000 | 700 | 1,700 | 1,500 | 400 | 1,600 | 1,500 | 800 | 700 | 1,400 | 1,400 | 793 | 762 | 503 | 535 | 255 | 288 | 208 | 255 | 181 | 354 | 292 | 424 | 455 | 667 | 210,743 | 252 | 254 | 565 | 757 | 567 | 826 | 1,059 | -469,060 | 941 | 688 | 374 | -131,957 | 391 | 252 | 299 | 303 | 427 | 223 | 340 | 190 | 261 | 217 | 201 | 134 | 150 | 212 | 413 | 885 | 535 | 601 | 587 | 630 | 1,276 | 1,044 | 2,134 | 1,987 | 1,161 | 817 | 904 | 25 | 1,296 | 2,882 | 4,999 | 5,768 | 4,593 | 123 | 119 | 235 | 5,212 | 4,310 | 4,827 | 256 | 4,168 | 2,750 | 3,920 | 3,950 | 4,591 | 3,316 | 4,560 | 4,992 | 4,457 | 3,001 | 4,204 | 4,766 | 4,056 | 3,243 | 4,121 | 4,283 | 4,046 | 4,345 | 5,064 | 6,287 | 7,649 | 8,052 | 9,832 | 8,893 | 10,171 | 9,935 | 9,232 | 9,188 | 18,283 | 560 | 9,944 |
| 9,944 | 560 | 18,283 | 9,188 | 9,232 | 9,935 | 10,171 | 8,893 | 9,832 | 8,052 | 7,649 | 6,287 | 5,064 | 4,345 | 4,046 | 4,283 | 4,121 | 3,243 | 4,056 | 4,766 | 4,204 | 3,001 | 4,457 | 4,992 | 4,560 | 3,316 | 4,591 | 3,950 | 3,920 | 2,750 | 4,168 | 256 | 4,827 | 4,310 | 5,212 | 235 | 119 | 123 | 4,593 | 5,768 | 4,999 | 2,882 | 1,296 | 25 | 904 | 817 | 1,161 | 1,987 | 2,134 | 1,044 | 1,276 | 630 | 587 | 601 | 535 | 885 | 413 | 212 | 150 | 134 | 201 | 217 | 261 | 190 | 340 | 223 | 427 | 303 | 299 | 252 | 391 | -131,957 | 374 | 688 | 941 | -469,060 | 1,059 | 826 | 567 | 757 | 565 | 254 | 252 | 210,743 | 667 | 455 | 424 | 292 | 354 | 181 | 255 | 208 | 288 | 255 | 535 | 503 | 762 | 793 | 1,400 | 1,400 | 700 | 800 | 1,500 | 1,600 | 400 | 1,500 | 1,700 | 700 | 1,000 | 600 | 500 | 600 | 300 | 800 | 0 | 400 | 200 | 300 |
---|
> Long-term Liabilities | 1,200 | 1,400 | 2,000 | 0 | 1,500 | 1,400 | 1,300 | 1,300 | 1,400 | 1,200 | 1,600 | 100 | 100 | 100 | 1,290 | 0 | 100 | 0 | 0 | -100 | 0 | 118 | 113 | 107 | 101 | 94 | 87 | 80 | 73 | 66 | 59 | 52 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149,839 | 211,758 | 0 | 0 | 535,128 | 0 | 587,028 | 0 | 1,276,251 | 0 | 2,133,518 | 1,986,991 | 1,161,251 | 816,665,000 | 531 | 83 | 799 | 858 | 838 | 949 | 1,414 | 123 | 119 | 115 | 111 | 58 | 55 | 51 | 48 | 45 | 41 | 37 | 33 | 1,231 | 700 | 504 | 453 | 425 | 412 | 87 | 3,407 | 3,345 | 4,054 | 3,947 | 3,356 | 4,894 | 5,315 | 5,204 | 3,722 | 3,559 | 4,928 | 4,695 | 4,529 | 4,377 | 4,173 | 3,934 | 2,723 | 2,624 | 2,532 |
| 2,532 | 2,624 | 2,723 | 3,934 | 4,173 | 4,377 | 4,529 | 4,695 | 4,928 | 3,559 | 3,722 | 5,204 | 5,315 | 4,894 | 3,356 | 3,947 | 4,054 | 3,345 | 3,407 | 87 | 412 | 425 | 453 | 504 | 700 | 1,231 | 33 | 37 | 41 | 45 | 48 | 51 | 55 | 58 | 111 | 115 | 119 | 123 | 1,414 | 949 | 838 | 858 | 799 | 83 | 531 | 816,665,000 | 1,161,251 | 1,986,991 | 2,133,518 | 0 | 1,276,251 | 0 | 587,028 | 0 | 535,128 | 0 | 0 | 211,758 | 149,839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 52 | 59 | 66 | 73 | 80 | 87 | 94 | 101 | 107 | 113 | 118 | 0 | -100 | 0 | 0 | 100 | 0 | 1,290 | 100 | 100 | 100 | 1,600 | 1,200 | 1,400 | 1,300 | 1,300 | 1,400 | 1,500 | 0 | 2,000 | 1,400 | 1,200 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149 | 119 | 118 | 84 | 52 | 35 | 26 | 18 | 11 | 775 | 543 | 8 | 1,602 | 1,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,600 | 1,602 | 8 | 543 | 775 | 11 | 18 | 26 | 35 | 52 | 84 | 118 | 119 | 149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 397 | 717 | 0 | 0 | 804 | 833 | 1,288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,288 | 833 | 804 | 0 | 0 | 717 | 397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83 | 83 | 83 | 83 | 34 | 115 | 127 | 123 | 119 | 115 | 111 | 58 | 55 | 51 | 48 | 45 | 41 | 37 | 33 | 1,082 | 582 | 386 | 368 | 373 | 376 | 61 | 0 | 0 | 0 | 45 | 60 | 60 | 70 | 45 | 45 | 45 | 70 | 45 | 30 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 30 | 45 | 70 | 45 | 45 | 45 | 70 | 60 | 60 | 45 | 0 | 0 | 0 | 61 | 376 | 373 | 368 | 386 | 582 | 1,082 | 33 | 37 | 41 | 45 | 48 | 51 | 55 | 58 | 111 | 115 | 119 | 123 | 127 | 115 | 34 | 83 | 83 | 83 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,082 | 582 | 386 | 368 | 373 | 376 | 61 | 0 | 0 | 0 | 45 | 60 | 60 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 60 | 60 | 45 | 0 | 0 | 0 | 61 | 376 | 373 | 368 | 386 | 582 | 1,082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,200 | 2,100 | 1,300 | 0 | 1,200 | 3,400 | 3,700 | 3,800 | 3,800 | 4,100 | 4,200 | 4,800 | 4,900 | 5,000 | 3,500 | 4,100 | 4,100 | 4,200 | 5,100 | 5,700 | 5,659 | 5,623 | 5,162 | 5,435 | 5,253 | 4,947 | 2,848 | 2,987 | 3,038 | 3,286 | 3,704 | 4,228 | 4,400 | 4,541 | 5,296 | 5,588 | 6,162 | 6,688 | 7,619 | 9,078 | 12,731 | 17,551 | 22,842 | 24,184 | 24,247 | 24,532 | 24,950 | 25,323 | 25,288 | 24,849 | 24,424 | 24,151 | 23,868 | 23,801 | 23,708 | 23,550 | 22,564 | 22,556 | 22,522 | 22,385 | 22,331 | 22,473 | 21,206 | 21,317 | 20,817 | 20,257 | 18,683 | 17,308 | 15,945 | 12,429 | 9,188 | 9,459 | 9,716 | 9,578 | 10,111 | 9,394 | 10,077 | 10,124 | 9,187 | 7,210 | 6,468 | 7,007 | 7,333 | 7,657 | 7,853 | 7,983 | 8,174 | 8,375 | 8,168 | 8,737 | 8,930 | 8,973 | 10,467 | 10,938 | 11,100 | 10,581 | 9,586 | 9,515 | 7,711 | 7,663 | 6,327 | 6,182 | 6,583 | 7,825 | 7,154 | 7,491 | 7,443 | 7,662 | 7,372 | 6,997 | 6,266 | 5,860 | 5,004 | 4,484 | 2,616 | 2,313 | 1,770 | 1,391 |
| 1,391 | 1,770 | 2,313 | 2,616 | 4,484 | 5,004 | 5,860 | 6,266 | 6,997 | 7,372 | 7,662 | 7,443 | 7,491 | 7,154 | 7,825 | 6,583 | 6,182 | 6,327 | 7,663 | 7,711 | 9,515 | 9,586 | 10,581 | 11,100 | 10,938 | 10,467 | 8,973 | 8,930 | 8,737 | 8,168 | 8,375 | 8,174 | 7,983 | 7,853 | 7,657 | 7,333 | 7,007 | 6,468 | 7,210 | 9,187 | 10,124 | 10,077 | 9,394 | 10,111 | 9,578 | 9,716 | 9,459 | 9,188 | 12,429 | 15,945 | 17,308 | 18,683 | 20,257 | 20,817 | 21,317 | 21,206 | 22,473 | 22,331 | 22,385 | 22,522 | 22,556 | 22,564 | 23,550 | 23,708 | 23,801 | 23,868 | 24,151 | 24,424 | 24,849 | 25,288 | 25,323 | 24,950 | 24,532 | 24,247 | 24,184 | 22,842 | 17,551 | 12,731 | 9,078 | 7,619 | 6,688 | 6,162 | 5,588 | 5,296 | 4,541 | 4,400 | 4,228 | 3,704 | 3,286 | 3,038 | 2,987 | 2,848 | 4,947 | 5,253 | 5,435 | 5,162 | 5,623 | 5,659 | 5,700 | 5,100 | 4,200 | 4,100 | 4,100 | 3,500 | 5,000 | 4,900 | 4,800 | 4,200 | 4,100 | 3,800 | 3,800 | 3,700 | 3,400 | 1,200 | 0 | 1,300 | 2,100 | 2,200 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 65 | 66 | 66 | 67 | 68 | 69 | 73 | 80 | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 85 | 85 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 87 | 87 | 87 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 89 | 89 | 92 | 84 | 86 | 86 | 86 | 87 | 88 | 88 | 88 | 88 | 88 | 89 | 89 | 89 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 96 | 99 | 99 | 100 | 100 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 11 |
| 11 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 100 | 100 | 99 | 99 | 96 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 89 | 89 | 89 | 88 | 88 | 88 | 88 | 88 | 87 | 86 | 86 | 86 | 84 | 92 | 89 | 89 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 87 | 87 | 87 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 85 | 85 | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 80 | 73 | 69 | 68 | 67 | 66 | 66 | 65 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 300 | 200 | -600 | 0 | -1,400 | -1,600 | -1,800 | -1,800 | -1,800 | -1,700 | -1,800 | -1,400 | -1,400 | -1,300 | -2,900 | -3,100 | -3,000 | -3,000 | -2,000 | -15,000 | -1,461 | -1,496 | -2,233 | -1,850 | -1,808 | -2,113 | -4,784 | -4,646 | -4,595 | -4,346 | -3,929 | -3,370 | -3,179 | -3,000 | -2,483 | -2,292 | -1,802 | -1,456 | -544 | 821 | 2,836 | 5,408 | 8,890 | 9,665 | 9,728 | 10,013 | 10,431 | 10,804 | 10,769 | 10,487 | 9,878 | 9,591 | 9,233 | 9,122 | 8,989 | 8,784 | 7,733 | 7,669 | 7,594 | 7,408 | 7,295 | 7,312 | 5,910 | 5,927 | 5,372 | 4,690 | 3,009 | 1,496 | -48 | -3,357 | -6,625 | -6,486 | -6,338 | -6,583 | -7,379 | -7,379 | -7,425 | -7,453 | -8,372 | -10,347 | -11,037 | -10,542 | -10,281 | -10,037 | -9,893 | -9,815 | -9,675 | -9,523 | -9,761 | -9,209 | -9,095 | -9,049 | -8,100 | -7,865 | -7,716 | -8,247 | -9,378 | -9,482 | -11,320 | -11,402 | -12,773 | -12,989 | -13,095 | -11,896 | -12,731 | -12,488 | -12,572 | -12,392 | -12,748 | -13,167 | -13,950 | -14,380 | -15,251 | -15,788 | -17,687 | -18,041 | -18,594 | -18,994 |
| -18,994 | -18,594 | -18,041 | -17,687 | -15,788 | -15,251 | -14,380 | -13,950 | -13,167 | -12,748 | -12,392 | -12,572 | -12,488 | -12,731 | -11,896 | -13,095 | -12,989 | -12,773 | -11,402 | -11,320 | -9,482 | -9,378 | -8,247 | -7,716 | -7,865 | -8,100 | -9,049 | -9,095 | -9,209 | -9,761 | -9,523 | -9,675 | -9,815 | -9,893 | -10,037 | -10,281 | -10,542 | -11,037 | -10,347 | -8,372 | -7,453 | -7,425 | -7,379 | -7,379 | -6,583 | -6,338 | -6,486 | -6,625 | -3,357 | -48 | 1,496 | 3,009 | 4,690 | 5,372 | 5,927 | 5,910 | 7,312 | 7,295 | 7,408 | 7,594 | 7,669 | 7,733 | 8,784 | 8,989 | 9,122 | 9,233 | 9,591 | 9,878 | 10,487 | 10,769 | 10,804 | 10,431 | 10,013 | 9,728 | 9,665 | 8,890 | 5,408 | 2,836 | 821 | -544 | -1,456 | -1,802 | -2,292 | -2,483 | -3,000 | -3,179 | -3,370 | -3,929 | -4,346 | -4,595 | -4,646 | -4,784 | -2,113 | -1,808 | -1,850 | -2,233 | -1,496 | -1,461 | -15,000 | -2,000 | -3,000 | -3,000 | -3,100 | -2,900 | -1,300 | -1,400 | -1,400 | -1,800 | -1,700 | -1,800 | -1,800 | -1,800 | -1,600 | -1,400 | 0 | -600 | 200 | 300 |
---|
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 | 16,740 | 16,846 | 16,983 | 17,169 | 16,970 | 17,021 | 17,124 | 17,247 | 17,647 | 17,965 | 17,991 | 18,692 | 18,768 | 18,747 | 17,494 | 17,442 | 17,484 | 17,550 | 17,630 | 17,681 | 17,732 | 17,783 | 17,833 | 17,863 | 17,878 | 17,937 | 17,933 | 18,472 | 18,707 | 18,720 | 18,732 | 18,868 | 18,902 | 18,936 | 18,969 | 19,006 | 19,075 | 19,580 | 19,623 | 19,786 | 19,878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,878 | 19,786 | 19,623 | 19,580 | 19,075 | 19,006 | 18,969 | 18,936 | 18,902 | 18,868 | 18,732 | 18,720 | 18,707 | 18,472 | 17,933 | 17,937 | 17,878 | 17,863 | 17,833 | 17,783 | 17,732 | 17,681 | 17,630 | 17,550 | 17,484 | 17,442 | 17,494 | 18,747 | 18,768 | 18,692 | 17,991 | 17,965 | 17,647 | 17,247 | 17,124 | 17,021 | 16,970 | 17,169 | 16,983 | 16,846 | 16,740 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,260 | -1,085 | -1,085 | -1,057 | -853 | -853 | -853 | -853 | -853 | -853 | -853 | -853 | -853 | -853 | -853 | -778 | -778 | -773 | -773 | -773 | -736 | -717 | -682 | -682 | -682 | -682 | -683 | -682 | -682 | -457 | -356 | -356 | -356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 1,900 | 1,900 | 1,900 | 0 | 2,600 | 5,000 | 5,500 | 5,600 | 5,600 | 5,800 | 6,000 | 6,200 | 6,300 | 6,300 | 6,400 | 7,200 | 7,100 | 7,100 | 7,000 | 20,600 | 7,047 | 7,047 | 7,324 | 7,223 | 6,998 | 6,998 | 7,570 | 7,570 | 7,570 | 7,570 | 7,570 | 7,535 | 7,516 | 7,478 | 7,714 | 7,814 | 7,898 | 8,077 | 8,095 | 8,189 | 9,821 | 12,064 | 13,868 | 14,435 | 14,435 | 14,435 | 14,435 | 14,435 | 14,435 | 14,279 | 14,461 | 14,475 | 14,549 | 14,593 | 14,633 | 14,680 | 14,744 | 14,801 | 14,842 | 14,891 | 14,949 | 15,074 | 15,209 | 15,302 | 15,357 | 15,480 | 15,586 | 15,723 | 15,909 | 15,710 | 15,761 | 15,864 | 15,987 | 15,697 | -20 | 15,989 | 16,657 | 16,703 | 16,654 | 16,206 | 17,442 | 17,484 | 17,550 | 17,630 | 17,681 | 17,732 | 17,783 | 17,833 | 17,863 | 17,878 | 17,937 | 17,933 | 18,472 | 18,707 | 18,720 | 18,732 | 18,868 | 18,902 | 18,936 | 18,969 | 19,006 | 19,075 | 19,580 | 19,623 | -100 | |
|
---|