> Total Assets | 0 | 0 | 0 | 94,057 | 0 | 0 | 0 | 151,124 | 155,953 | 171,232 | 216,754 | 215,827 | 271,918 | 284,233 | 303,241 | 393,025 | 411,468 | 404,116 | 409,822 | 401,017 | 572,969 | 561,430 | 561,815 | 582,227 | 573,909 | 568,363 | 567,735 | 572,819 | 576,306 | 578,828 | 578,195 | 694,615 | 719,349 | 720,822 | 699,606 | 709,721 | 692,498 | 693,988 | 712,279 | 700,914 | 802,187 | 807,907 | 793,481 | 1,110,340 | 1,115,934 | 1,119,109 | 1,102,056 | 1,083,159 | 1,102,165 | 1,109,345 | 1,092,066 | 1,085,571 | 1,083,913 | 1,098,046 | 1,087,647 | 1,110,255 | 1,127,021 | 1,134,551 | 1,176,044 | 1,213,862 | 1,354,621 | 1,413,770 | 1,420,416 | 1,397,217 | 1,684,023 | 1,615,524 | 1,607,471 | 1,667,290 | 1,630,759 | 1,632,789 | 1,605,613 | 1,849,534 | 1,857,723 | 1,850,802 | 2,157,760 | 2,092,258 | 2,072,430 | 2,115,422 | 2,055,120 |
| 2,055,120 | 2,115,422 | 2,072,430 | 2,092,258 | 2,157,760 | 1,850,802 | 1,857,723 | 1,849,534 | 1,605,613 | 1,632,789 | 1,630,759 | 1,667,290 | 1,607,471 | 1,615,524 | 1,684,023 | 1,397,217 | 1,420,416 | 1,413,770 | 1,354,621 | 1,213,862 | 1,176,044 | 1,134,551 | 1,127,021 | 1,110,255 | 1,087,647 | 1,098,046 | 1,083,913 | 1,085,571 | 1,092,066 | 1,109,345 | 1,102,165 | 1,083,159 | 1,102,056 | 1,119,109 | 1,115,934 | 1,110,340 | 793,481 | 807,907 | 802,187 | 700,914 | 712,279 | 693,988 | 692,498 | 709,721 | 699,606 | 720,822 | 719,349 | 694,615 | 578,195 | 578,828 | 576,306 | 572,819 | 567,735 | 568,363 | 573,909 | 582,227 | 561,815 | 561,430 | 572,969 | 401,017 | 409,822 | 404,116 | 411,468 | 393,025 | 303,241 | 284,233 | 271,918 | 215,827 | 216,754 | 171,232 | 155,953 | 151,124 | 0 | 0 | 0 | 94,057 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 32,778 | 0 | 0 | 0 | 57,261 | 62,532 | 75,582 | 120,180 | 118,698 | 162,960 | 152,193 | 167,548 | 202,682 | 173,335 | 165,801 | 170,613 | 166,717 | 201,970 | 190,551 | 193,362 | 188,651 | 183,566 | 182,555 | 185,144 | 193,860 | 198,240 | 203,806 | 205,106 | 230,589 | 240,663 | 246,441 | 226,042 | 238,502 | 223,257 | 227,546 | 235,400 | 226,344 | 273,289 | 285,275 | 273,083 | 288,429 | 295,822 | 299,666 | 288,469 | 277,613 | 300,976 | 312,630 | 299,068 | 299,131 | 301,658 | 316,274 | 309,045 | 331,438 | 337,002 | 339,742 | 370,050 | 392,106 | 399,736 | 454,173 | 456,955 | 434,717 | 478,858 | 419,041 | 410,579 | 475,675 | 451,384 | 463,363 | 448,537 | 449,163 | 453,511 | 452,952 | 532,149 | 466,718 | 454,856 | 478,240 | 477,408 |
| 477,408 | 478,240 | 454,856 | 466,718 | 532,149 | 452,952 | 453,511 | 449,163 | 448,537 | 463,363 | 451,384 | 475,675 | 410,579 | 419,041 | 478,858 | 434,717 | 456,955 | 454,173 | 399,736 | 392,106 | 370,050 | 339,742 | 337,002 | 331,438 | 309,045 | 316,274 | 301,658 | 299,131 | 299,068 | 312,630 | 300,976 | 277,613 | 288,469 | 299,666 | 295,822 | 288,429 | 273,083 | 285,275 | 273,289 | 226,344 | 235,400 | 227,546 | 223,257 | 238,502 | 226,042 | 246,441 | 240,663 | 230,589 | 205,106 | 203,806 | 198,240 | 193,860 | 185,144 | 182,555 | 183,566 | 188,651 | 193,362 | 190,551 | 201,970 | 166,717 | 170,613 | 165,801 | 173,335 | 202,682 | 167,548 | 152,193 | 162,960 | 118,698 | 120,180 | 75,582 | 62,532 | 57,261 | 0 | 0 | 0 | 32,778 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 797 | 0 | 0 | 0 | 499 | 1,296 | 1,144 | 1,595 | 2,997 | 1,274 | 1,677 | 2,074 | 2,733 | 2,567 | 2,018 | 2,699 | 1,536 | 2,049 | 4,373 | 9,250 | 2,353 | 6,766 | 5,338 | 6,498 | 3,301 | 6,288 | 2,677 | 2,010 | 4,097 | 5,713 | 5,257 | 6,062 | 14,725 | 4,465 | 5,486 | 6,006 | 8,953 | 20,204 | 8,026 | 7,509 | 12,122 | 7,025 | 7,449 | 5,722 | 7,747 | 9,359 | 10,848 | 9,647 | 6,042 | 8,207 | 9,493 | 6,485 | 11,809 | 19,292 | 6,322 | 5,804 | 11,694 | 5,689 | 6,304 | 7,452 | 6,482 | 58,661 | 9,064 | 8,237 | 13,841 | 8,592 | 9,603 | 7,883 | 8,254 | 7,392 | 6,063 | 8,483 | 11,257 | 5,364 | 6,972 | 5,084 |
| 5,084 | 6,972 | 5,364 | 11,257 | 8,483 | 6,063 | 7,392 | 8,254 | 7,883 | 9,603 | 8,592 | 13,841 | 8,237 | 9,064 | 58,661 | 6,482 | 7,452 | 6,304 | 5,689 | 11,694 | 5,804 | 6,322 | 19,292 | 11,809 | 6,485 | 9,493 | 8,207 | 6,042 | 9,647 | 10,848 | 9,359 | 7,747 | 5,722 | 7,449 | 7,025 | 12,122 | 7,509 | 8,026 | 20,204 | 8,953 | 6,006 | 5,486 | 4,465 | 14,725 | 6,062 | 5,257 | 5,713 | 4,097 | 2,010 | 2,677 | 6,288 | 3,301 | 6,498 | 5,338 | 6,766 | 2,353 | 9,250 | 4,373 | 2,049 | 1,536 | 2,699 | 2,018 | 2,567 | 2,733 | 2,074 | 1,677 | 1,274 | 2,997 | 1,595 | 1,144 | 1,296 | 499 | 0 | 0 | 0 | 797 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,180 | 2,180 | 309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309 | 2,180 | 2,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 30,070 | 0 | 0 | 0 | 52,871 | 57,208 | 67,651 | 111,662 | 110,548 | 155,354 | 145,563 | 157,189 | 192,092 | 161,178 | 153,900 | 157,339 | 154,308 | 184,337 | 170,708 | 172,121 | 178,295 | 166,918 | 164,541 | 169,405 | 178,591 | 180,816 | 187,170 | 188,671 | 210,581 | 223,735 | 226,241 | 207,449 | 216,169 | 212,139 | 211,100 | 219,158 | 209,544 | 243,904 | 260,883 | 251,682 | 265,969 | 277,225 | 283,206 | 271,671 | 259,834 | 276,413 | 282,673 | 276,258 | 281,365 | 280,157 | 293,503 | 289,658 | 297,111 | 302,700 | 317,027 | 347,638 | 364,159 | 378,499 | 431,136 | 430,044 | 410,833 | 400,312 | 390,411 | 381,824 | 368,196 | 378,446 | 401,669 | 375,126 | 386,376 | 403,262 | 421,292 | 491,061 | 413,041 | 417,579 | 434,191 | 435,260 |
| 435,260 | 434,191 | 417,579 | 413,041 | 491,061 | 421,292 | 403,262 | 386,376 | 375,126 | 401,669 | 378,446 | 368,196 | 381,824 | 390,411 | 400,312 | 410,833 | 430,044 | 431,136 | 378,499 | 364,159 | 347,638 | 317,027 | 302,700 | 297,111 | 289,658 | 293,503 | 280,157 | 281,365 | 276,258 | 282,673 | 276,413 | 259,834 | 271,671 | 283,206 | 277,225 | 265,969 | 251,682 | 260,883 | 243,904 | 209,544 | 219,158 | 211,100 | 212,139 | 216,169 | 207,449 | 226,241 | 223,735 | 210,581 | 188,671 | 187,170 | 180,816 | 178,591 | 169,405 | 164,541 | 166,918 | 178,295 | 172,121 | 170,708 | 184,337 | 154,308 | 157,339 | 153,900 | 161,178 | 192,092 | 157,189 | 145,563 | 155,354 | 110,548 | 111,662 | 67,651 | 57,208 | 52,871 | 0 | 0 | 0 | 30,070 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 1,911 | 0 | 0 | 0 | 3,891 | 4,028 | 6,787 | 6,923 | 5,153 | 6,332 | 4,953 | 8,285 | 7,857 | 9,590 | 9,883 | 10,575 | 10,873 | 15,584 | 15,470 | 11,991 | 8,003 | 9,882 | 12,676 | 9,241 | 11,968 | 11,136 | 13,959 | 14,425 | 15,911 | 11,215 | 14,943 | 12,531 | 7,608 | 6,653 | 10,960 | 10,236 | 7,847 | 9,181 | 16,366 | 13,892 | 10,338 | 11,572 | 9,011 | 11,076 | 10,032 | 15,204 | 19,109 | 13,163 | 11,724 | 13,294 | 13,278 | 12,902 | 11,327 | 15,010 | 16,393 | 16,608 | 16,253 | 15,548 | 16,733 | 19,459 | 17,402 | 19,885 | 19,566 | 20,518 | 25,492 | 22,115 | 25,784 | 31,109 | 42,354 | 42,857 | 25,597 | 32,605 | 40,709 | 28,341 | 32,579 | 34,294 |
| 34,294 | 32,579 | 28,341 | 40,709 | 32,605 | 25,597 | 42,857 | 42,354 | 31,109 | 25,784 | 22,115 | 25,492 | 20,518 | 19,566 | 19,885 | 17,402 | 19,459 | 16,733 | 15,548 | 16,253 | 16,608 | 16,393 | 15,010 | 11,327 | 12,902 | 13,278 | 13,294 | 11,724 | 13,163 | 19,109 | 15,204 | 10,032 | 11,076 | 9,011 | 11,572 | 10,338 | 13,892 | 16,366 | 9,181 | 7,847 | 10,236 | 10,960 | 6,653 | 7,608 | 12,531 | 14,943 | 11,215 | 15,911 | 14,425 | 13,959 | 11,136 | 11,968 | 9,241 | 12,676 | 9,882 | 8,003 | 11,991 | 15,470 | 15,584 | 10,873 | 10,575 | 9,883 | 9,590 | 7,857 | 8,285 | 4,953 | 6,332 | 5,153 | 6,923 | 6,787 | 4,028 | 3,891 | 0 | 0 | 0 | 1,911 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 61,279 | 0 | 0 | 0 | 93,863 | 93,421 | 95,650 | 96,574 | 97,129 | 108,958 | 132,040 | 135,693 | 190,343 | 238,133 | 238,315 | 239,209 | 234,300 | 370,999 | 370,879 | 368,453 | 393,576 | 390,343 | 385,808 | 382,591 | 378,959 | 378,066 | 375,022 | 373,089 | 464,026 | 478,686 | 474,381 | 473,564 | 471,219 | 469,241 | 466,442 | 476,879 | 474,570 | 528,898 | 522,632 | 520,398 | 821,911 | 820,112 | 819,443 | 813,587 | 805,546 | 801,189 | 796,715 | 792,998 | 786,440 | 782,255 | 781,772 | 778,602 | 778,817 | 790,019 | 794,809 | 805,994 | 821,756 | 954,885 | 959,597 | 963,461 | 962,500 | 1,205,165 | 1,196,483 | 1,196,892 | 1,191,615 | 1,179,375 | 1,169,426 | 1,157,076 | 1,400,371 | 1,404,212 | 1,397,850 | 1,625,611 | 1,625,540 | 1,617,574 | 1,637,182 | 1,577,712 |
| 1,577,712 | 1,637,182 | 1,617,574 | 1,625,540 | 1,625,611 | 1,397,850 | 1,404,212 | 1,400,371 | 1,157,076 | 1,169,426 | 1,179,375 | 1,191,615 | 1,196,892 | 1,196,483 | 1,205,165 | 962,500 | 963,461 | 959,597 | 954,885 | 821,756 | 805,994 | 794,809 | 790,019 | 778,817 | 778,602 | 781,772 | 782,255 | 786,440 | 792,998 | 796,715 | 801,189 | 805,546 | 813,587 | 819,443 | 820,112 | 821,911 | 520,398 | 522,632 | 528,898 | 474,570 | 476,879 | 466,442 | 469,241 | 471,219 | 473,564 | 474,381 | 478,686 | 464,026 | 373,089 | 375,022 | 378,066 | 378,959 | 382,591 | 385,808 | 390,343 | 393,576 | 368,453 | 370,879 | 370,999 | 234,300 | 239,209 | 238,315 | 238,133 | 190,343 | 135,693 | 132,040 | 108,958 | 97,129 | 96,574 | 95,650 | 93,421 | 93,863 | 0 | 0 | 0 | 61,279 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 4,065 | 0 | 0 | 0 | 3,984 | 3,722 | 4,901 | 4,916 | 5,388 | 5,204 | 5,484 | 6,299 | 7,541 | 8,974 | 10,496 | 14,340 | 13,373 | 23,457 | 22,538 | 23,563 | 22,600 | 21,429 | 20,006 | 19,160 | 18,887 | 17,786 | 17,247 | 16,843 | 21,067 | 29,301 | 27,991 | 27,878 | 28,860 | 28,516 | 27,927 | 27,732 | 30,214 | 31,262 | 30,478 | 28,920 | 43,241 | 40,523 | 43,292 | 45,078 | 45,425 | 44,266 | 44,069 | 42,996 | 40,484 | 38,719 | 37,881 | 36,027 | 38,052 | 37,260 | 44,937 | 45,742 | 48,105 | 178,475 | 187,170 | 195,345 | 192,202 | 207,295 | 200,228 | 200,602 | 189,566 | 179,544 | 164,838 | 155,525 | 229,470 | 235,019 | 235,291 | 248,733 | 234,468 | 235,956 | 230,568 | 212,878 |
| 212,878 | 230,568 | 235,956 | 234,468 | 248,733 | 235,291 | 235,019 | 229,470 | 155,525 | 164,838 | 179,544 | 189,566 | 200,602 | 200,228 | 207,295 | 192,202 | 195,345 | 187,170 | 178,475 | 48,105 | 45,742 | 44,937 | 37,260 | 38,052 | 36,027 | 37,881 | 38,719 | 40,484 | 42,996 | 44,069 | 44,266 | 45,425 | 45,078 | 43,292 | 40,523 | 43,241 | 28,920 | 30,478 | 31,262 | 30,214 | 27,732 | 27,927 | 28,516 | 28,860 | 27,878 | 27,991 | 29,301 | 21,067 | 16,843 | 17,247 | 17,786 | 18,887 | 19,160 | 20,006 | 21,429 | 22,600 | 23,563 | 22,538 | 23,457 | 13,373 | 14,340 | 10,496 | 8,974 | 7,541 | 6,299 | 5,484 | 5,204 | 5,388 | 4,916 | 4,901 | 3,722 | 3,984 | 0 | 0 | 0 | 4,065 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 53,287 | 0 | 0 | 0 | 81,182 | 81,174 | 81,145 | 83,572 | 83,833 | 91,661 | 116,531 | 111,716 | 159,491 | 201,948 | 200,543 | 200,061 | 198,724 | 299,650 | 302,237 | 301,832 | 323,467 | 323,467 | 323,467 | 323,467 | 323,467 | 325,999 | 325,835 | 327,032 | 401,134 | 406,799 | 407,862 | 409,979 | 410,583 | 410,482 | 410,482 | 421,480 | 418,839 | 464,285 | 459,471 | 461,659 | 687,778 | 692,454 | 693,188 | 690,576 | 687,404 | 687,334 | 685,389 | 684,793 | 683,683 | 683,998 | 685,071 | 685,922 | 686,108 | 694,338 | 693,027 | 702,585 | 715,644 | 720,360 | 719,117 | 716,699 | 719,934 | 905,177 | 905,101 | 906,999 | 909,913 | 910,359 | 910,640 | 909,226 | 1,046,760 | 1,045,503 | 1,043,908 | 1,190,450 | 1,212,898 | 1,213,908 | 1,236,380 | 1,219,326 |
| 1,219,326 | 1,236,380 | 1,213,908 | 1,212,898 | 1,190,450 | 1,043,908 | 1,045,503 | 1,046,760 | 909,226 | 910,640 | 910,359 | 909,913 | 906,999 | 905,101 | 905,177 | 719,934 | 716,699 | 719,117 | 720,360 | 715,644 | 702,585 | 693,027 | 694,338 | 686,108 | 685,922 | 685,071 | 683,998 | 683,683 | 684,793 | 685,389 | 687,334 | 687,404 | 690,576 | 693,188 | 692,454 | 687,778 | 461,659 | 459,471 | 464,285 | 418,839 | 421,480 | 410,482 | 410,482 | 410,583 | 409,979 | 407,862 | 406,799 | 401,134 | 327,032 | 325,835 | 325,999 | 323,467 | 323,467 | 323,467 | 323,467 | 323,467 | 301,832 | 302,237 | 299,650 | 198,724 | 200,061 | 200,543 | 201,948 | 159,491 | 111,716 | 116,531 | 91,661 | 83,833 | 83,572 | 81,145 | 81,174 | 81,182 | 0 | 0 | 0 | 53,287 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 2,205 | 0 | 0 | 0 | 4,127 | 3,760 | 3,430 | 3,064 | 2,720 | 5,350 | 4,734 | 12,400 | 17,710 | 20,649 | 21,328 | 19,086 | 16,844 | 42,101 | 37,308 | 34,150 | 38,474 | 35,393 | 32,311 | 29,229 | 26,148 | 24,729 | 22,685 | 20,817 | 33,740 | 32,476 | 27,952 | 24,788 | 21,016 | 18,622 | 16,264 | 14,738 | 12,239 | 19,662 | 18,125 | 15,852 | 76,707 | 72,392 | 68,104 | 63,409 | 58,899 | 55,649 | 52,464 | 49,296 | 46,129 | 43,408 | 40,692 | 37,971 | 35,304 | 35,861 | 33,437 | 33,234 | 35,494 | 33,520 | 29,548 | 27,478 | 25,829 | 70,048 | 66,558 | 63,200 | 59,887 | 56,900 | 53,899 | 50,816 | 79,645 | 74,274 | 69,178 | 135,932 | 126,537 | 116,430 | 117,145 | 103,211 |
| 103,211 | 117,145 | 116,430 | 126,537 | 135,932 | 69,178 | 74,274 | 79,645 | 50,816 | 53,899 | 56,900 | 59,887 | 63,200 | 66,558 | 70,048 | 25,829 | 27,478 | 29,548 | 33,520 | 35,494 | 33,234 | 33,437 | 35,861 | 35,304 | 37,971 | 40,692 | 43,408 | 46,129 | 49,296 | 52,464 | 55,649 | 58,899 | 63,409 | 68,104 | 72,392 | 76,707 | 15,852 | 18,125 | 19,662 | 12,239 | 14,738 | 16,264 | 18,622 | 21,016 | 24,788 | 27,952 | 32,476 | 33,740 | 20,817 | 22,685 | 24,729 | 26,148 | 29,229 | 32,311 | 35,393 | 38,474 | 34,150 | 37,308 | 42,101 | 16,844 | 19,086 | 21,328 | 20,649 | 17,710 | 12,400 | 4,734 | 5,350 | 2,720 | 3,064 | 3,430 | 3,760 | 4,127 | 0 | 0 | 0 | 2,205 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 57,214 | 0 | 0 | 0 | 89,879 | 0 | 90,749 | 91,658 | 91,741 | 103,754 | 126,556 | 129,394 | 182,802 | 229,159 | 227,819 | 224,869 | 220,927 | 347,542 | 348,341 | 344,890 | 370,976 | 368,914 | 365,802 | 363,431 | 360,072 | 360,280 | 357,775 | 356,246 | 442,959 | 449,385 | 446,390 | 445,686 | 442,359 | 440,725 | 438,515 | 449,147 | 444,356 | 497,636 | 492,154 | 491,478 | 778,670 | 779,589 | 776,151 | 768,509 | 760,121 | 756,923 | 752,646 | 750,002 | 745,956 | 743,536 | 743,891 | 742,575 | 740,765 | 22,560 | 23,408 | 24,433 | 22,513 | 22,530 | 23,762 | 23,939 | 24,535 | 22,645 | 24,596 | 26,091 | 32,249 | 32,572 | 40,049 | 41,509 | 44,496 | 46,411 | 49,473 | 50,496 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 50,496 | 49,473 | 46,411 | 44,496 | 41,509 | 40,049 | 32,572 | 32,249 | 26,091 | 24,596 | 22,645 | 24,535 | 23,939 | 23,762 | 22,530 | 22,513 | 24,433 | 23,408 | 22,560 | 740,765 | 742,575 | 743,891 | 743,536 | 745,956 | 750,002 | 752,646 | 756,923 | 760,121 | 768,509 | 776,151 | 779,589 | 778,670 | 491,478 | 492,154 | 497,636 | 444,356 | 449,147 | 438,515 | 440,725 | 442,359 | 445,686 | 446,390 | 449,385 | 442,959 | 356,246 | 357,775 | 360,280 | 360,072 | 363,431 | 365,802 | 368,914 | 370,976 | 344,890 | 348,341 | 347,542 | 220,927 | 224,869 | 227,819 | 229,159 | 182,802 | 129,394 | 126,556 | 103,754 | 91,741 | 91,658 | 90,749 | 0 | 89,879 | 0 | 0 | 0 | 57,214 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 46,196 | 0 | 0 | 0 | 98,221 | 101,793 | 117,370 | 120,865 | 101,880 | 147,304 | 144,212 | 149,789 | 228,234 | 236,133 | 218,157 | 215,288 | 198,100 | 361,730 | 341,523 | 333,968 | 264,667 | 249,135 | 234,177 | 223,346 | 220,086 | 214,221 | 206,070 | 194,614 | 301,587 | 316,282 | 311,846 | 283,083 | 280,971 | 253,292 | 242,852 | 245,153 | 226,823 | 315,006 | 326,066 | 304,809 | 609,651 | 608,947 | 605,264 | 584,678 | 559,883 | 573,937 | 573,037 | 541,617 | 519,567 | 521,660 | 524,916 | 502,861 | 494,225 | 504,520 | 499,180 | 525,371 | 553,445 | 692,050 | 747,133 | 734,914 | 682,666 | 993,267 | 910,421 | 880,560 | 920,329 | 879,526 | 861,278 | 815,061 | 1,046,064 | 1,054,421 | 1,031,385 | 1,320,021 | 1,239,047 | 1,225,741 | 1,242,577 | 1,161,790 |
| 1,161,790 | 1,242,577 | 1,225,741 | 1,239,047 | 1,320,021 | 1,031,385 | 1,054,421 | 1,046,064 | 815,061 | 861,278 | 879,526 | 920,329 | 880,560 | 910,421 | 993,267 | 682,666 | 734,914 | 747,133 | 692,050 | 553,445 | 525,371 | 499,180 | 504,520 | 494,225 | 502,861 | 524,916 | 521,660 | 519,567 | 541,617 | 573,037 | 573,937 | 559,883 | 584,678 | 605,264 | 608,947 | 609,651 | 304,809 | 326,066 | 315,006 | 226,823 | 245,153 | 242,852 | 253,292 | 280,971 | 283,083 | 311,846 | 316,282 | 301,587 | 194,614 | 206,070 | 214,221 | 220,086 | 223,346 | 234,177 | 249,135 | 264,667 | 333,968 | 341,523 | 361,730 | 198,100 | 215,288 | 218,157 | 236,133 | 228,234 | 149,789 | 144,212 | 147,304 | 101,880 | 120,865 | 117,370 | 101,793 | 98,221 | 0 | 0 | 0 | 46,196 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 27,276 | 0 | 0 | 0 | 39,120 | 43,158 | 57,394 | 99,824 | 96,347 | 122,933 | 133,419 | 140,767 | 165,212 | 123,682 | 106,757 | 110,114 | 102,792 | 115,564 | 101,144 | 104,069 | 100,287 | 93,667 | 92,729 | 105,981 | 116,172 | 115,211 | 121,534 | 124,307 | 134,332 | 135,068 | 137,514 | 140,078 | 146,831 | 134,787 | 134,927 | 139,945 | 150,220 | 154,301 | 158,493 | 153,817 | 203,243 | 177,018 | 189,731 | 196,110 | 193,857 | 173,199 | 194,561 | 197,410 | 196,720 | 177,421 | 173,180 | 196,273 | 224,370 | 207,204 | 188,835 | 224,224 | 278,059 | 281,170 | 273,963 | 302,082 | 337,982 | 289,883 | 269,297 | 305,747 | 427,027 | 383,328 | 366,926 | 382,177 | 376,631 | 344,211 | 341,875 | 371,990 | 415,992 | 351,775 | 369,156 | 369,177 |
| 369,177 | 369,156 | 351,775 | 415,992 | 371,990 | 341,875 | 344,211 | 376,631 | 382,177 | 366,926 | 383,328 | 427,027 | 305,747 | 269,297 | 289,883 | 337,982 | 302,082 | 273,963 | 281,170 | 278,059 | 224,224 | 188,835 | 207,204 | 224,370 | 196,273 | 173,180 | 177,421 | 196,720 | 197,410 | 194,561 | 173,199 | 193,857 | 196,110 | 189,731 | 177,018 | 203,243 | 153,817 | 158,493 | 154,301 | 150,220 | 139,945 | 134,927 | 134,787 | 146,831 | 140,078 | 137,514 | 135,068 | 134,332 | 124,307 | 121,534 | 115,211 | 116,172 | 105,981 | 92,729 | 93,667 | 100,287 | 104,069 | 101,144 | 115,564 | 102,792 | 110,114 | 106,757 | 123,682 | 165,212 | 140,767 | 133,419 | 122,933 | 96,347 | 99,824 | 57,394 | 43,158 | 39,120 | 0 | 0 | 0 | 27,276 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 4,235 | 0 | 0 | 0 | 6,767 | 12,400 | 12,400 | 12,100 | 54,929 | 71,087 | 0 | 86,872 | 0 | 61,702 | 64,600 | 0 | 0 | 1,642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,615 | 0 | 0 | 0 | 0 | 0 | 0 | 74,101 | 0 | 0 | 0 | 80,864 | 0 | 0 | 0 | 101,459 | 0 | 2,144 | 5,488 | 91,180 | 6,259 | 305 | 0 | 84,351 | 275,843 | 278,000 | 343 | 104,084 | 74,041 | 73,358 | 0 | 124,481 | 30,324 | 29,238 | 30,935 | 32,500 | 43,333 | 43,028 | 43,581 | 33,350 | 38,881 | 45,128 | 45,418 | 44,901 | 40,530 | 41,267 | 45,238 | 44,936 | 44,524 | 40,464 | 44,921 |
| 44,921 | 40,464 | 44,524 | 44,936 | 45,238 | 41,267 | 40,530 | 44,901 | 45,418 | 45,128 | 38,881 | 33,350 | 43,581 | 43,028 | 43,333 | 32,500 | 30,935 | 29,238 | 30,324 | 124,481 | 0 | 73,358 | 74,041 | 104,084 | 343 | 278,000 | 275,843 | 84,351 | 0 | 305 | 6,259 | 91,180 | 5,488 | 2,144 | 0 | 101,459 | 0 | 0 | 0 | 80,864 | 0 | 0 | 0 | 74,101 | 0 | 0 | 0 | 0 | 0 | 0 | 2,615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,642 | 0 | 0 | 64,600 | 61,702 | 0 | 86,872 | 0 | 71,087 | 54,929 | 12,100 | 12,400 | 12,400 | 6,767 | 0 | 0 | 0 | 4,235 | 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 | 350,052 | 0 | 0 | 0 | 311,532 | 0 | 0 | 0 | 259,389 | 275,843 | 278,000 | 230,080 | 206,250 | 231,490 | 243,645 | 0 | 0 | 30,324 | 0 | 0 | 0 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 15,000 | 20,500 | 23,250 | 26,000 | 20,500 | 23,250 |
| 23,250 | 20,500 | 26,000 | 23,250 | 20,500 | 15,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 0 | 0 | 0 | 30,324 | 0 | 0 | 243,645 | 231,490 | 206,250 | 230,080 | 278,000 | 275,843 | 259,389 | 0 | 0 | 0 | 311,532 | 0 | 0 | 0 | 350,052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,187 | 0 | 0 | 0 | 7,062 | 4,441 | 7,786 | 15,035 | 19,455 | 30,175 | 34,220 | 37,687 | 74,260 | 41,708 | 28,584 | 23,510 | 27,740 | 34,937 | 30,050 | 25,391 | 27,075 | 22,907 | 23,618 | 22,166 | 29,866 | 24,216 | 33,255 | 32,490 | 38,685 | 40,628 | 39,064 | 42,520 | 44,665 | 43,806 | 37,541 | 42,104 | 45,544 | 49,392 | 48,340 | 44,729 | 65,755 | 54,706 | 61,513 | 58,115 | 63,738 | 49,644 | 57,733 | 57,429 | 70,586 | 54,129 | 60,734 | 62,604 | 75,074 | 68,601 | 63,705 | 69,168 | 102,599 | 87,039 | 95,068 | 97,359 | 134,578 | 92,818 | 76,785 | 77,124 | 91,365 | 90,894 | 94,939 | 96,644 | 105,652 | 95,706 | 99,365 | 128,528 | 135,778 | 109,854 | 113,273 | 123,414 |
| 123,414 | 113,273 | 109,854 | 135,778 | 128,528 | 99,365 | 95,706 | 105,652 | 96,644 | 94,939 | 90,894 | 91,365 | 77,124 | 76,785 | 92,818 | 134,578 | 97,359 | 95,068 | 87,039 | 102,599 | 69,168 | 63,705 | 68,601 | 75,074 | 62,604 | 60,734 | 54,129 | 70,586 | 57,429 | 57,733 | 49,644 | 63,738 | 58,115 | 61,513 | 54,706 | 65,755 | 44,729 | 48,340 | 49,392 | 45,544 | 42,104 | 37,541 | 43,806 | 44,665 | 42,520 | 39,064 | 40,628 | 38,685 | 32,490 | 33,255 | 24,216 | 29,866 | 22,166 | 23,618 | 22,907 | 27,075 | 25,391 | 30,050 | 34,937 | 27,740 | 23,510 | 28,584 | 41,708 | 74,260 | 37,687 | 34,220 | 30,175 | 19,455 | 15,035 | 7,786 | 4,441 | 7,062 | 0 | 0 | 0 | 4,187 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 14,773 | 0 | 0 | 0 | 18,895 | 20,629 | 22,463 | 58,241 | 3,682 | 6,115 | 87,716 | 1,624 | 74,885 | 6,574 | 41 | 74,305 | 62,700 | 64,314 | 57,951 | 62,331 | 53,842 | 54,339 | 55,042 | 67,319 | 66,272 | 67,449 | 67,683 | 70,930 | 75,467 | 70,199 | 75,494 | 78,715 | 5,732 | 68,510 | 76,289 | 78,772 | 3,530 | 81,373 | 89,404 | 88,617 | 4,475 | 85,640 | 94,557 | 97,964 | 5,547 | 87,554 | 103,953 | 109,509 | 12,389 | 96,012 | 85,333 | 98,841 | 6,641 | 32,281 | 25,886 | 128,567 | 17,485 | 127,871 | 116,222 | 141,702 | 133,491 | 124,414 | 119,349 | 148,569 | 260,262 | 209,964 | 191,159 | 202,007 | 186,413 | 176,484 | 176,631 | 173,625 | 209,505 | 171,626 | 195,772 | 183,853 |
| 183,853 | 195,772 | 171,626 | 209,505 | 173,625 | 176,631 | 176,484 | 186,413 | 202,007 | 191,159 | 209,964 | 260,262 | 148,569 | 119,349 | 124,414 | 133,491 | 141,702 | 116,222 | 127,871 | 17,485 | 128,567 | 25,886 | 32,281 | 6,641 | 98,841 | 85,333 | 96,012 | 12,389 | 109,509 | 103,953 | 87,554 | 5,547 | 97,964 | 94,557 | 85,640 | 4,475 | 88,617 | 89,404 | 81,373 | 3,530 | 78,772 | 76,289 | 68,510 | 5,732 | 78,715 | 75,494 | 70,199 | 75,467 | 70,930 | 67,683 | 67,449 | 66,272 | 67,319 | 55,042 | 54,339 | 53,842 | 62,331 | 57,951 | 64,314 | 62,700 | 74,305 | 41 | 6,574 | 74,885 | 1,624 | 87,716 | 6,115 | 3,682 | 58,241 | 22,463 | 20,629 | 18,895 | 0 | 0 | 0 | 14,773 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 18,920 | 0 | 0 | 0 | 59,101 | 58,635 | 59,976 | 21,041 | 5,533 | 24,371 | 10,793 | 9,022 | 63,022 | 112,451 | 111,400 | 105,174 | 95,308 | 246,166 | 240,379 | 229,899 | 164,380 | 155,468 | 141,448 | 117,365 | 103,914 | 99,010 | 84,536 | 70,307 | 167,255 | 181,214 | 174,332 | 143,005 | 134,140 | 118,505 | 107,925 | 105,208 | 76,603 | 160,705 | 167,573 | 150,992 | 406,408 | 431,929 | 415,533 | 388,568 | 366,026 | 400,738 | 378,476 | 344,207 | 322,847 | 344,239 | 351,736 | 306,588 | 269,855 | 297,316 | 310,345 | 301,147 | 275,386 | 410,880 | 473,170 | 432,832 | 344,684 | 703,384 | 641,124 | 574,813 | 493,302 | 496,198 | 494,352 | 432,884 | 669,433 | 710,210 | 689,510 | 948,031 | 823,055 | 873,966 | 873,421 | 792,613 |
| 792,613 | 873,421 | 873,966 | 823,055 | 948,031 | 689,510 | 710,210 | 669,433 | 432,884 | 494,352 | 496,198 | 493,302 | 574,813 | 641,124 | 703,384 | 344,684 | 432,832 | 473,170 | 410,880 | 275,386 | 301,147 | 310,345 | 297,316 | 269,855 | 306,588 | 351,736 | 344,239 | 322,847 | 344,207 | 378,476 | 400,738 | 366,026 | 388,568 | 415,533 | 431,929 | 406,408 | 150,992 | 167,573 | 160,705 | 76,603 | 105,208 | 107,925 | 118,505 | 134,140 | 143,005 | 174,332 | 181,214 | 167,255 | 70,307 | 84,536 | 99,010 | 103,914 | 117,365 | 141,448 | 155,468 | 164,380 | 229,899 | 240,379 | 246,166 | 95,308 | 105,174 | 111,400 | 112,451 | 63,022 | 9,022 | 10,793 | 24,371 | 5,533 | 21,041 | 59,976 | 58,635 | 59,101 | 0 | 0 | 0 | 18,920 | 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 | 0 | 0 | 63,414 | 50,000 | 145,000 | 152,146 | 143,530 | 115,000 | 105,000 | 86,711 | 75,000 | 64,064 | 40,000 | 127,208 | 132,808 | 115,216 | 350,052 | 0 | 0 | 0 | 311,532 | 337,930 | 317,904 | 0 | 259,389 | 275,843 | 0 | 230,080 | 206,250 | 231,490 | 243,645 | 232,504 | 200,424 | 232,318 | 288,544 | 245,000 | 165,444 | 506,979 | 440,928 | 362,280 | 303,214 | 314,451 | 321,681 | 269,732 | 411,605 | 449,776 | 435,075 | 681,197 | 533,084 | 571,979 | 0 | 0 |
| 0 | 0 | 571,979 | 533,084 | 681,197 | 435,075 | 449,776 | 411,605 | 269,732 | 321,681 | 314,451 | 303,214 | 362,280 | 440,928 | 506,979 | 165,444 | 245,000 | 288,544 | 232,318 | 200,424 | 232,504 | 243,645 | 231,490 | 206,250 | 230,080 | 0 | 275,843 | 259,389 | 0 | 317,904 | 337,930 | 311,532 | 0 | 0 | 0 | 350,052 | 115,216 | 132,808 | 127,208 | 40,000 | 64,064 | 75,000 | 86,711 | 105,000 | 115,000 | 143,530 | 152,146 | 145,000 | 50,000 | 63,414 | 0 | 0 | 0 | 0 | 0 | 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 | 1,485 | 0 | 0 | 0 | 2,166 | 0 | 4,714 | 4,794 | 4,209 | 4,204 | 3,905 | 3,756 | 6,834 | 7,038 | 6,412 | 4,033 | 4,459 | 7,587 | 7,144 | 6,672 | 7,724 | 7,625 | 9,464 | 9,524 | 8,846 | 10,162 | 11,562 | 11,928 | 13,008 | 18,953 | 20,367 | 19,377 | 20,059 | 20,904 | 21,023 | 31,030 | 25,823 | 22,827 | 24,046 | 23,832 | 28,470 | 30,141 | 31,705 | 32,656 | 29,172 | 27,548 | 25,749 | 25,726 | 24,344 | 24,553 | 29,297 | 29,348 | 30,254 | 65,826 | 66,700 | 68,643 | 74,962 | 65,886 | 67,686 | 62,968 | 59,990 | 55,232 | 65,231 | 76,380 | 74,474 | 75,196 | 75,925 | 75,620 | 66,023 | 70,577 | 68,465 | 66,083 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 66,083 | 68,465 | 70,577 | 66,023 | 75,620 | 75,925 | 75,196 | 74,474 | 76,380 | 65,231 | 55,232 | 59,990 | 62,968 | 67,686 | 65,886 | 74,962 | 68,643 | 66,700 | 65,826 | 30,254 | 29,348 | 29,297 | 24,553 | 24,344 | 25,726 | 25,749 | 27,548 | 29,172 | 32,656 | 31,705 | 30,141 | 28,470 | 23,832 | 24,046 | 22,827 | 25,823 | 31,030 | 21,023 | 20,904 | 20,059 | 19,377 | 20,367 | 18,953 | 13,008 | 11,928 | 11,562 | 10,162 | 8,846 | 9,524 | 9,464 | 7,625 | 7,724 | 6,672 | 7,144 | 7,587 | 4,459 | 4,033 | 6,412 | 7,038 | 6,834 | 3,756 | 3,905 | 4,204 | 4,209 | 4,794 | 4,714 | 0 | 2,166 | 0 | 0 | 0 | 1,485 | 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 | 15,872 | 15,207 | 16,470 | 17,821 | 19,872 | 18,439 | 10,599 | 22,091 | 23,674 | 22,400 | 23,692 | 24,494 | 25,174 | 26,749 | 47,883 | 0 | 0 | 39,489 | 41,107 | 51,015 | 50,514 | 0 | 54,714 | 0 | 0 | 62,130 | 48,470 | 50,341 | 49,045 | 51,665 | 54,103 | 43,344 | 42,079 | 40,281 | 37,621 | 39,494 | 38,118 | 43,202 | 34,330 | 36,966 | 37,790 | 39,202 | 41,913 | 47,684 | 47,643 | 46,449 | 68,038 | 69,343 | 0 | 0 |
| 0 | 0 | 69,343 | 68,038 | 46,449 | 47,643 | 47,684 | 41,913 | 39,202 | 37,790 | 36,966 | 34,330 | 43,202 | 38,118 | 39,494 | 37,621 | 40,281 | 42,079 | 43,344 | 54,103 | 51,665 | 49,045 | 50,341 | 48,470 | 62,130 | 0 | 0 | 54,714 | 0 | 50,514 | 51,015 | 41,107 | 39,489 | 0 | 0 | 47,883 | 26,749 | 25,174 | 24,494 | 23,692 | 22,400 | 23,674 | 22,091 | 10,599 | 18,439 | 19,872 | 17,821 | 16,470 | 15,207 | 15,872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 47,861 | 0 | 0 | 0 | 52,903 | 54,160 | 53,862 | 95,889 | 113,947 | 124,614 | 140,021 | 153,452 | 164,791 | 175,335 | 185,959 | 194,534 | 202,917 | 211,239 | 219,907 | 227,847 | 317,560 | 324,774 | 334,186 | 344,389 | 352,733 | 362,085 | 372,758 | 383,581 | 393,028 | 403,067 | 408,976 | 416,523 | 428,750 | 439,206 | 451,136 | 467,126 | 474,091 | 487,181 | 481,841 | 488,672 | 500,689 | 506,987 | 513,845 | 517,378 | 523,276 | 528,228 | 536,308 | 550,449 | 566,004 | 562,253 | 573,130 | 584,786 | 616,030 | 622,501 | 635,371 | 650,673 | 660,417 | 662,571 | 666,637 | 685,502 | 714,551 | 690,756 | 705,103 | 726,911 | 746,961 | 751,233 | 771,511 | 790,552 | 803,470 | 803,302 | 819,417 | 837,739 | 853,211 | 846,689 | 872,845 | 893,330 |
| 893,330 | 872,845 | 846,689 | 853,211 | 837,739 | 819,417 | 803,302 | 803,470 | 790,552 | 771,511 | 751,233 | 746,961 | 726,911 | 705,103 | 690,756 | 714,551 | 685,502 | 666,637 | 662,571 | 660,417 | 650,673 | 635,371 | 622,501 | 616,030 | 584,786 | 573,130 | 562,253 | 566,004 | 550,449 | 536,308 | 528,228 | 523,276 | 517,378 | 513,845 | 506,987 | 500,689 | 488,672 | 481,841 | 487,181 | 474,091 | 467,126 | 451,136 | 439,206 | 428,750 | 416,523 | 408,976 | 403,067 | 393,028 | 383,581 | 372,758 | 362,085 | 352,733 | 344,389 | 334,186 | 324,774 | 317,560 | 227,847 | 219,907 | 211,239 | 202,917 | 194,534 | 185,959 | 175,335 | 164,791 | 153,452 | 140,021 | 124,614 | 113,947 | 95,889 | 53,862 | 54,160 | 52,903 | 0 | 0 | 0 | 47,861 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 93 | 93 | 93 | 13 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 19 | 19 | 19 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 24 | 24 | 24 |
| 24 | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 13 | 93 | 93 | 93 | 0 | 0 | 0 | 92 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,326 | 159,660 | 168,502 | 177,439 | 187,785 | 197,358 | 206,577 | 216,689 | 227,020 | 238,151 | 245,907 | 255,623 | 265,621 | 277,174 | 285,937 | 293,837 | 303,011 | 314,556 | 325,306 | 334,993 | 345,780 | 359,217 | 371,890 | 382,067 | 394,004 | 407,696 | 434,766 | 445,375 | 456,358 | 470,386 | 486,442 | 499,126 | 511,095 | 528,103 | 544,840 | 552,303 | 563,322 | 578,554 | 588,731 | 604,441 | 622,113 | 639,862 | 649,298 | 664,532 | 680,323 | 696,792 | 703,030 | 716,795 | 0 | 0 |
| 0 | 0 | 716,795 | 703,030 | 696,792 | 680,323 | 664,532 | 649,298 | 639,862 | 622,113 | 604,441 | 588,731 | 578,554 | 563,322 | 552,303 | 544,840 | 528,103 | 511,095 | 499,126 | 486,442 | 470,386 | 456,358 | 445,375 | 434,766 | 407,696 | 394,004 | 382,067 | 371,890 | 359,217 | 345,780 | 334,993 | 325,306 | 314,556 | 303,011 | 293,837 | 285,937 | 277,174 | 265,621 | 255,623 | 245,907 | 238,151 | 227,020 | 216,689 | 206,577 | 197,358 | 187,785 | 177,439 | 168,502 | 159,660 | 150,326 | 0 | 0 | 0 | 0 | 0 | 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 | -759 | 0 | 0 | 0 | -931 | -1,244 | -377 | -415 | -335 | -301 | 46 | 377 | 340 | 320 | 484 | 113 | -284 | -524 | -403 | -252 | -337 | -419 | -743 | -569 | -524 | -368 | -324 | -535 | -805 | -1,194 | -1,424 | -1,340 | -1,241 | -1,486 | -1,683 | -1,238 | -990 | -1,337 | -530 | -1,885 | -2,481 | -4,569 | -3,070 | -6,970 | -7,491 | -8,408 | -10,434 | -10,599 | -9,640 | -9,268 | -7,168 | -6,610 | -5,039 | -4,259 | -7,576 | -8,144 | -12,551 | -12,268 | -15,121 | -18,402 | -12,144 | -23,267 | -23,431 | -19,760 | -14,106 | -11,326 | -10,894 | -12,865 | -11,035 | -8,376 | -12,587 | -14,142 | -8,133 | -9,467 | -6,316 | -10,369 |
| -10,369 | -6,316 | -9,467 | -8,133 | -14,142 | -12,587 | -8,376 | -11,035 | -12,865 | -10,894 | -11,326 | -14,106 | -19,760 | -23,431 | -23,267 | -12,144 | -18,402 | -15,121 | -12,268 | -12,551 | -8,144 | -7,576 | -4,259 | -5,039 | -6,610 | -7,168 | -9,268 | -9,640 | -10,599 | -10,434 | -8,408 | -7,491 | -6,970 | -3,070 | -4,569 | -2,481 | -1,885 | -530 | -1,337 | -990 | -1,238 | -1,683 | -1,486 | -1,241 | -1,340 | -1,424 | -1,194 | -805 | -535 | -324 | -368 | -524 | -569 | -743 | -419 | -337 | -252 | -403 | -524 | -284 | 113 | 484 | 320 | 340 | 377 | 46 | -301 | -335 | -415 | -377 | -1,244 | -931 | 0 | 0 | 0 | -759 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 225,058 | 227,031 | 227,577 | 229,885 | 232,159 | 234,752 | 237,262 | 239,530 | 242,207 | 246,680 | 250,698 | 258,223 | 262,291 | 263,740 | 267,206 | 271,313 | 274,748 | 277,300 | 280,113 | 282,838 | 286,350 | 289,828 | 292,427 | 297,077 | 300,394 | 305,394 | 307,821 | 311,941 | 317,013 | 322,600 | 326,208 | 330,763 | 335,345 | 340,626 | 346,795 | 350,658 | 354,200 | 357,328 | 369,058 | 372,420 | 376,622 | 380,215 | 384,984 | 388,639 | 393,224 | 396,962 | 401,957 | 405,818 | 0 | 0 |
| 0 | 0 | 405,818 | 401,957 | 396,962 | 393,224 | 388,639 | 384,984 | 380,215 | 376,622 | 372,420 | 369,058 | 357,328 | 354,200 | 350,658 | 346,795 | 340,626 | 335,345 | 330,763 | 326,208 | 322,600 | 317,013 | 311,941 | 307,821 | 305,394 | 300,394 | 297,077 | 292,427 | 289,828 | 286,350 | 282,838 | 280,113 | 277,300 | 274,748 | 271,313 | 267,206 | 263,740 | 262,291 | 258,223 | 250,698 | 246,680 | 242,207 | 239,530 | 237,262 | 234,752 | 232,159 | 229,885 | 227,577 | 227,031 | 225,058 | 0 | 0 | 0 | 0 | 0 | 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 | -266,481 | -243,666 | -241,896 | -241,566 | -241,516 | -219,800 | -216,683 | -216,353 | -214,325 | -196,745 | -189,234 | -189,011 | -188,961 | -164,963 | -164,848 | -164,705 | -155,073 | -139,704 | -134,191 | -130,446 | -130,578 | -121,540 | -121,716 | -114,122 | -107,645 | -88,695 | -88,019 | -85,410 | -81,216 | -74,673 | -67,529 | -60,865 | -53,615 | -49,994 | -50,378 | -45,562 | -25,349 | -21,545 | -16,488 | -16,428 | -15,547 | -13,868 | -14,267 | -9,564 | -3,083 | -2,266 | -2,595 | -2,322 | -2,070 | -1,291 | -628 | -584 | -450 | 0 | -1,395 | -25 | -143 | -1,474 | -1,438 | -1,003 | -760 | -746 | -843 | -428 | -428 | -428 | -428 | -520 | 0 | -918 | 0 | 0 | 0 | -1,383 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 46,716 | 0 | 0 | 0 | 49,907 | 50,383 | 50,624 | 89,796 | 98,567 | 101,388 | 105,288 | 107,293 | 109,049 | 111,798 | 114,360 | 116,438 | 119,076 | 121,756 | 125,134 | 127,807 | 211,412 | 213,288 | 215,823 | 218,459 | 219,600 | 221,070 | 222,736 | 224,436 | 225,311 | 226,802 | 222,595 | 220,485 | 223,394 | 223,983 | 225,779 | 230,192 | 229,153 | 232,874 | 216,729 | 213,362 | 217,212 | 217,698 | 213,883 | 209,771 | 205,440 | 201,622 | 200,940 | 201,809 | 203,732 | 189,432 | 186,272 | 183,678 | 186,281 | 181,363 | 186,567 | 188,409 | 186,504 | 175,690 | 170,640 | 175,778 | 181,832 | 161,697 | 165,189 | 168,094 | 172,313 | 158,095 | 160,269 | 163,532 | 165,184 | 147,123 | 151,658 | 155,066 | 158,291 | 139,337 | 144,669 | 148,103 |
| 148,103 | 144,669 | 139,337 | 158,291 | 155,066 | 151,658 | 147,123 | 165,184 | 163,532 | 160,269 | 158,095 | 172,313 | 168,094 | 165,189 | 161,697 | 181,832 | 175,778 | 170,640 | 175,690 | 186,504 | 188,409 | 186,567 | 181,363 | 186,281 | 183,678 | 186,272 | 189,432 | 203,732 | 201,809 | 200,940 | 201,622 | 205,440 | 209,771 | 213,883 | 217,698 | 217,212 | 213,362 | 216,729 | 232,874 | 229,153 | 230,192 | 225,779 | 223,983 | 223,394 | 220,485 | 222,595 | 226,802 | 225,311 | 224,436 | 222,736 | 221,070 | 219,600 | 218,459 | 215,823 | 213,288 | 211,412 | 127,807 | 125,134 | 121,756 | 119,076 | 116,438 | 114,360 | 111,798 | 109,049 | 107,293 | 105,288 | 101,388 | 98,567 | 89,796 | 50,624 | 50,383 | 49,907 | 0 | 0 | 0 | 46,716 | 0 | 0 | 0 |
---|