> Total Assets | 1,837,679 | 2,083,188 | 2,298,433 | 2,081,480 | 4,485,656 | 4,633,742 | 4,886,497 | 4,861,688 | 5,096,911 | 5,198,962 | 5,557,578 | 5,458,320 | 5,469,074 | 5,684,165 | 5,751,819 | 5,763,393 | 5,760,557 | 6,027,354 | 6,225,346 | 6,877,272 | 6,247,948 | 6,135,625 | 5,875,453 | 5,899,616 | 6,335,022 | 6,514,504 | 6,743,433 | 8,920,792 | 9,309,518 | 10,063,777 | 10,360,504 | 9,583,563 | 9,501,928 | 9,801,368 | 9,338,995 | 8,890,540 | 8,881,413 | 9,263,775 | 9,274,141 | 8,814,194 | 8,783,015 | 9,236,360 | 9,275,826 | 8,884,502 | 8,949,395 | 8,873,048 | 8,442,910 | 8,460,948 | 8,216,797 | 7,928,567 | 7,421,804 | 7,475,219 | 7,746,907 | 7,695,961 | 7,616,420 | 7,606,351 | 7,297,335 | 7,272,524 | 7,148,636 | 6,824,402 | 7,142,111 | 7,359,972 | 6,959,471 | 6,540,208 | 6,262,741 | 6,342,875 | 7,035,687 | 6,737,634 | 6,733,081 | 6,950,189 | 6,954,081 | 6,976,067 | 6,721,698 | 6,515,543 | 6,065,265 | 5,886,247 | 7,052,147 | 6,610,460 | 6,192,608 | 5,883,720 |
| 5,883,720 | 6,192,608 | 6,610,460 | 7,052,147 | 5,886,247 | 6,065,265 | 6,515,543 | 6,721,698 | 6,976,067 | 6,954,081 | 6,950,189 | 6,733,081 | 6,737,634 | 7,035,687 | 6,342,875 | 6,262,741 | 6,540,208 | 6,959,471 | 7,359,972 | 7,142,111 | 6,824,402 | 7,148,636 | 7,272,524 | 7,297,335 | 7,606,351 | 7,616,420 | 7,695,961 | 7,746,907 | 7,475,219 | 7,421,804 | 7,928,567 | 8,216,797 | 8,460,948 | 8,442,910 | 8,873,048 | 8,949,395 | 8,884,502 | 9,275,826 | 9,236,360 | 8,783,015 | 8,814,194 | 9,274,141 | 9,263,775 | 8,881,413 | 8,890,540 | 9,338,995 | 9,801,368 | 9,501,928 | 9,583,563 | 10,360,504 | 10,063,777 | 9,309,518 | 8,920,792 | 6,743,433 | 6,514,504 | 6,335,022 | 5,899,616 | 5,875,453 | 6,135,625 | 6,247,948 | 6,877,272 | 6,225,346 | 6,027,354 | 5,760,557 | 5,763,393 | 5,751,819 | 5,684,165 | 5,469,074 | 5,458,320 | 5,557,578 | 5,198,962 | 5,096,911 | 4,861,688 | 4,886,497 | 4,633,742 | 4,485,656 | 2,081,480 | 2,298,433 | 2,083,188 | 1,837,679 |
---|
> Total 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,566,886 | 4,595,060 | 4,583,239 | 4,582,294 | 4,302,288 | 4,284,925 | 4,153,258 | 3,798,520 | 3,787,351 | 3,860,021 | 3,372,318 | 2,975,602 | 2,771,865 | 2,826,320 | 2,671,516 | 2,427,693 | 2,495,224 | 2,765,827 | 2,840,293 | 2,948,389 | 2,788,562 | 2,665,531 | 2,303,930 | 2,228,695 | 1,954,863 | 1,842,908 | 1,570,385 | 1,425,578 |
| 1,425,578 | 1,570,385 | 1,842,908 | 1,954,863 | 2,228,695 | 2,303,930 | 2,665,531 | 2,788,562 | 2,948,389 | 2,840,293 | 2,765,827 | 2,495,224 | 2,427,693 | 2,671,516 | 2,826,320 | 2,771,865 | 2,975,602 | 3,372,318 | 3,860,021 | 3,787,351 | 3,798,520 | 4,153,258 | 4,284,925 | 4,302,288 | 4,582,294 | 4,583,239 | 4,595,060 | 4,566,886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 316,891 | 317,619 | 259,713 | 271,067 | 225,681 | 264,259 | 267,321 | 180,908 | 96,963 | 74,545 | 67,409 | 225,065 | 137,916 | 47,682 | 26,484 | 14,369 | 28,864 | 43,181 | 39,844 | 25,428 | 19,315 | 14,826 | 29,094 | 29,710 | 21,436 | 24,564 | 57,401 | 56,975 |
| 56,975 | 57,401 | 24,564 | 21,436 | 29,710 | 29,094 | 14,826 | 19,315 | 25,428 | 39,844 | 43,181 | 28,864 | 14,369 | 26,484 | 47,682 | 137,916 | 225,065 | 67,409 | 74,545 | 96,963 | 180,908 | 267,321 | 264,259 | 225,681 | 271,067 | 259,713 | 317,619 | 316,891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,485 | 0 | 0 | 16 | 16 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 16 | 16 | 0 | 0 | 1,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 478,623 | 434,088 | 507,983 | 434,493 | 680,394 | 838,407 | 920,484 | 929,346 | 773,390 | 1,053,822 | 1,142,459 | 977,753 | 1,012,403 | 1,226,996 | 1,197,732 | 871,680 | 1,121,504 | 1,298,467 | 1,329,487 | 1,204,291 | 905,305 | 1,120,344 | 1,198,988 | 1,025,483 | 1,373,219 | 1,507,465 | 1,772,954 | 2,146,620 | 2,298,826 | 2,463,171 | 2,545,547 | 2,009,625 | 2,343,121 | 2,747,491 | 2,444,423 | 2,004,577 | 2,248,338 | 2,352,679 | 2,191,513 | 2,011,409 | 2,265,675 | 2,337,434 | 2,522,505 | 2,201,840 | 2,301,079 | 2,402,873 | 2,152,766 | 2,024,918 | 2,162,892 | 1,940,764 | 1,625,284 | 1,586,645 | 1,892,403 | 1,931,562 | 1,859,622 | 1,735,346 | 1,834,026 | 1,865,901 | 1,634,769 | 1,252,814 | 1,252,436 | 1,340,158 | 1,292,153 | 979,819 | 1,010,022 | 1,211,602 | 956,698 | 929,103 | 1,162,413 | 1,290,603 | 1,192,930 | 1,157,845 | 1,142,869 | 1,135,240 | 878,539 | 725,056 | 607,771 | 619,250 | 411,656 | 354,260 |
| 354,260 | 411,656 | 619,250 | 607,771 | 725,056 | 878,539 | 1,135,240 | 1,142,869 | 1,157,845 | 1,192,930 | 1,290,603 | 1,162,413 | 929,103 | 956,698 | 1,211,602 | 1,010,022 | 979,819 | 1,292,153 | 1,340,158 | 1,252,436 | 1,252,814 | 1,634,769 | 1,865,901 | 1,834,026 | 1,735,346 | 1,859,622 | 1,931,562 | 1,892,403 | 1,586,645 | 1,625,284 | 1,940,764 | 2,162,892 | 2,024,918 | 2,152,766 | 2,402,873 | 2,301,079 | 2,201,840 | 2,522,505 | 2,337,434 | 2,265,675 | 2,011,409 | 2,191,513 | 2,352,679 | 2,248,338 | 2,004,577 | 2,444,423 | 2,747,491 | 2,343,121 | 2,009,625 | 2,545,547 | 2,463,171 | 2,298,826 | 2,146,620 | 1,772,954 | 1,507,465 | 1,373,219 | 1,025,483 | 1,198,988 | 1,120,344 | 905,305 | 1,204,291 | 1,329,487 | 1,298,467 | 1,121,504 | 871,680 | 1,197,732 | 1,226,996 | 1,012,403 | 977,753 | 1,142,459 | 1,053,822 | 773,390 | 929,346 | 920,484 | 838,407 | 680,394 | 434,493 | 507,983 | 434,088 | 478,623 |
---|
Other Current Assets | 9,822 | 11,490 | 25,264 | 27,591 | 149,185 | 156,607 | 175,544 | 180,675 | 256,511 | 125,458 | 31,306 | 30,249 | 39,312 | 37,353 | 39,605 | 44,488 | 35,253 | 27,322 | 27,777 | 32,595 | 29,479 | 39,786 | 34,907 | 45,246 | 33,801 | 31,824 | 44,966 | 84,689 | 74,179 | 60,178 | 68,212 | 67,721 | 84,161 | 91,829 | 73,015 | 104,201 | 71,108 | 83,033 | 113,344 | 85,931 | 87,140 | 92,067 | 76,969 | 83,474 | 76,838 | 71,006 | 79,789 | 92,577 | 85,352 | 65,581 | 59,031 | 61,687 | 30,479 | 130,911 | 153,563 | 189,148 | 120,175 | 101,782 | 51,108 | 45,331 | 94,103 | 68,713 | 43,251 | 64,276 | 50,338 | 112,080 | 123,174 | 112,653 | 64,611 | 64,949 | 61,714 | 81,082 | 60,507 | 101,661 | 88,632 | 81,811 | 45,225 | 78,506 | 79,622 | 64,207 |
| 64,207 | 79,622 | 78,506 | 45,225 | 81,811 | 88,632 | 101,661 | 60,507 | 81,082 | 61,714 | 64,949 | 64,611 | 112,653 | 123,174 | 112,080 | 50,338 | 64,276 | 43,251 | 68,713 | 94,103 | 45,331 | 51,108 | 101,782 | 120,175 | 189,148 | 153,563 | 130,911 | 30,479 | 61,687 | 59,031 | 65,581 | 85,352 | 92,577 | 79,789 | 71,006 | 76,838 | 83,474 | 76,969 | 92,067 | 87,140 | 85,931 | 113,344 | 83,033 | 71,108 | 104,201 | 73,015 | 91,829 | 84,161 | 67,721 | 68,212 | 60,178 | 74,179 | 84,689 | 44,966 | 31,824 | 33,801 | 45,246 | 34,907 | 39,786 | 29,479 | 32,595 | 27,777 | 27,322 | 35,253 | 44,488 | 39,605 | 37,353 | 39,312 | 30,249 | 31,306 | 125,458 | 256,511 | 180,675 | 175,544 | 156,607 | 149,185 | 27,591 | 25,264 | 11,490 | 9,822 |
---|
> Long-term 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 | 3,499,951 | 3,587,153 | 3,564,606 | 3,490,877 | 3,516,555 | 4,364,171 | 4,309,941 | 4,237,857 | 4,184,362 | 4,113,788 | 4,027,678 | 3,933,136 | 3,850,012 | 3,761,335 | 3,657,552 | 5,097,284 | 4,767,552 | 4,622,223 | 4,458,142 |
| 4,458,142 | 4,622,223 | 4,767,552 | 5,097,284 | 3,657,552 | 3,761,335 | 3,850,012 | 3,933,136 | 4,027,678 | 4,113,788 | 4,184,362 | 4,237,857 | 4,309,941 | 4,364,171 | 3,516,555 | 3,490,877 | 3,564,606 | 3,587,153 | 3,499,951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 881,560 | 893,225 | 951,476 | 1,027,197 | 2,683,999 | 2,669,687 | 2,747,394 | 2,780,269 | 2,930,785 | 3,030,055 | 3,355,207 | 3,371,927 | 3,363,538 | 3,381,735 | 3,519,607 | 3,564,898 | 3,549,498 | 3,604,550 | 3,644,067 | 3,549,891 | 3,504,805 | 3,543,001 | 3,459,898 | 3,477,027 | 3,494,797 | 3,470,603 | 3,419,088 | 4,442,529 | 4,547,884 | 4,675,708 | 4,621,920 | 4,544,096 | 4,457,610 | 4,363,555 | 4,278,712 | 4,189,889 | 4,186,188 | 4,095,117 | 4,007,792 | 3,958,600 | 3,899,480 | 3,784,644 | 3,703,195 | 3,611,669 | 3,517,006 | 3,420,606 | 3,322,527 | 3,224,690 | 3,192,294 | 3,175,830 | 3,139,571 | 3,083,500 | 3,019,407 | 2,935,843 | 2,865,874 | 2,856,048 | 2,794,238 | 2,772,112 | 2,701,940 | 2,671,001 | 2,784,556 | 2,960,176 | 3,223,030 | 3,226,658 | 3,177,221 | 3,219,359 | 4,249,191 | 4,201,898 | 4,128,116 | 4,074,649 | 4,004,826 | 3,923,398 | 3,831,635 | 3,752,168 | 3,668,028 | 3,580,067 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 3,580,067 | 3,668,028 | 3,752,168 | 3,831,635 | 3,923,398 | 4,004,826 | 4,074,649 | 4,128,116 | 4,201,898 | 4,249,191 | 3,219,359 | 3,177,221 | 3,226,658 | 3,223,030 | 2,960,176 | 2,784,556 | 2,671,001 | 2,701,940 | 2,772,112 | 2,794,238 | 2,856,048 | 2,865,874 | 2,935,843 | 3,019,407 | 3,083,500 | 3,139,571 | 3,175,830 | 3,192,294 | 3,224,690 | 3,322,527 | 3,420,606 | 3,517,006 | 3,611,669 | 3,703,195 | 3,784,644 | 3,899,480 | 3,958,600 | 4,007,792 | 4,095,117 | 4,186,188 | 4,189,889 | 4,278,712 | 4,363,555 | 4,457,610 | 4,544,096 | 4,621,920 | 4,675,708 | 4,547,884 | 4,442,529 | 3,419,088 | 3,470,603 | 3,494,797 | 3,477,027 | 3,459,898 | 3,543,001 | 3,504,805 | 3,549,891 | 3,644,067 | 3,604,550 | 3,549,498 | 3,564,898 | 3,519,607 | 3,381,735 | 3,363,538 | 3,371,927 | 3,355,207 | 3,030,055 | 2,930,785 | 2,780,269 | 2,747,394 | 2,669,687 | 2,683,999 | 1,027,197 | 951,476 | 893,225 | 881,560 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,064 | 23,513 | 22,655 | 42,101 | 40,918 | 39,893 | 38,802 | 37,620 | 37,620 | 37,620 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,620 | 37,620 | 37,620 | 38,802 | 39,893 | 40,918 | 42,101 | 22,655 | 23,513 | 24,064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,064 | 23,513 | 22,655 | 42,101 | 40,918 | 39,893 | 38,802 | 37,620 | 37,620 | 37,620 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,094 | 11,034 | 11,392 | 11,263 | 11,953 | 11,453 | 11,952 | 12,194 | 11,864 | 29,358 | 40,933 | 47,637 | 55,747 | 61,074 | 69,602 | 75,126 | 82,174 | 84,632 | 82,697 | 84,267 | 82,187 | 81,261 | 79,317 | 77,067 | 75,271 | 73,468 | 71,879 | 70,487 | 71,080 | 73,437 | 73,631 | 78,123 | 86,988 | 89,499 | 92,239 | 89,457 | 86,708 | 83,854 | 80,480 | 77,423 | 80,118 | 76,880 | 73,663 | 70,436 | 67,008 | 63,610 | 60,125 | 56,637 | 53,240 | 46,589 | 43,170 | 39,724 |
| 39,724 | 43,170 | 46,589 | 53,240 | 56,637 | 60,125 | 63,610 | 67,008 | 70,436 | 73,663 | 76,880 | 80,118 | 77,423 | 80,480 | 83,854 | 86,708 | 89,457 | 92,239 | 89,499 | 86,988 | 78,123 | 73,631 | 73,437 | 71,080 | 70,487 | 71,879 | 73,468 | 75,271 | 77,067 | 79,317 | 81,261 | 82,187 | 84,267 | 82,697 | 84,632 | 82,174 | 75,126 | 69,602 | 61,074 | 55,747 | 47,637 | 40,933 | 29,358 | 11,864 | 12,194 | 11,952 | 11,453 | 11,953 | 11,263 | 11,392 | 11,034 | 11,094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,620 | 37,620 | 37,620 | 38,802 | 39,893 | 40,918 | 42,101 | 22,655 | 23,513 | 24,064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,354 | 1,061 | 1,493 | 6,686 | 1,247 | 1,023 | 1,552 | -79,734 | 1,074 | 1,265 | 1,054 | -63,804 | 1,054 | 1,278 | 1,165 | -64,902 | 1,058 | 1,122 | 1,112 |
| 1,112 | 1,122 | 1,058 | -64,902 | 1,165 | 1,278 | 1,054 | -63,804 | 1,054 | 1,265 | 1,074 | -79,734 | 1,552 | 1,023 | 1,247 | 6,686 | 1,493 | 1,061 | 1,354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 1,298,579 | 1,347,222 | 1,403,477 | 1,375,387 | 3,573,144 | 3,651,420 | 3,837,824 | 3,910,879 | 4,085,662 | 4,216,521 | 4,507,544 | 4,496,807 | 4,646,292 | 4,888,365 | 4,534,806 | 4,641,201 | 4,642,694 | 4,860,049 | 5,064,239 | 5,756,672 | 5,249,037 | 5,231,319 | 4,828,872 | 4,734,241 | 5,104,109 | 5,109,571 | 4,890,045 | 6,720,362 | 7,015,506 | 7,653,947 | 8,069,752 | 7,375,720 | 7,355,249 | 7,591,049 | 7,093,665 | 6,586,784 | 6,538,631 | 6,729,114 | 6,775,115 | 6,329,054 | 6,272,267 | 6,748,061 | 6,698,627 | 6,327,465 | 6,889,913 | 6,733,682 | 5,822,061 | 5,752,214 | 5,567,271 | 5,192,684 | 4,814,693 | 4,890,656 | 5,208,941 | 5,098,574 | 5,138,695 | 5,252,648 | 5,071,842 | 5,134,881 | 5,197,059 | 5,092,793 | 5,573,815 | 6,025,346 | 5,913,995 | 5,467,004 | 5,523,693 | 5,778,189 | 5,730,732 | 5,591,157 | 5,741,983 | 6,001,108 | 6,078,417 | 6,257,523 | 6,220,079 | 6,142,772 | 5,930,943 | 5,971,021 | 6,140,827 | 5,880,292 | 5,777,354 | 5,814,980 |
| 5,814,980 | 5,777,354 | 5,880,292 | 6,140,827 | 5,971,021 | 5,930,943 | 6,142,772 | 6,220,079 | 6,257,523 | 6,078,417 | 6,001,108 | 5,741,983 | 5,591,157 | 5,730,732 | 5,778,189 | 5,523,693 | 5,467,004 | 5,913,995 | 6,025,346 | 5,573,815 | 5,092,793 | 5,197,059 | 5,134,881 | 5,071,842 | 5,252,648 | 5,138,695 | 5,098,574 | 5,208,941 | 4,890,656 | 4,814,693 | 5,192,684 | 5,567,271 | 5,752,214 | 5,822,061 | 6,733,682 | 6,889,913 | 6,327,465 | 6,698,627 | 6,748,061 | 6,272,267 | 6,329,054 | 6,775,115 | 6,729,114 | 6,538,631 | 6,586,784 | 7,093,665 | 7,591,049 | 7,355,249 | 7,375,720 | 8,069,752 | 7,653,947 | 7,015,506 | 6,720,362 | 4,890,045 | 5,109,571 | 5,104,109 | 4,734,241 | 4,828,872 | 5,231,319 | 5,249,037 | 5,756,672 | 5,064,239 | 4,860,049 | 4,642,694 | 4,641,201 | 4,534,806 | 4,888,365 | 4,646,292 | 4,496,807 | 4,507,544 | 4,216,521 | 4,085,662 | 3,910,879 | 3,837,824 | 3,651,420 | 3,573,144 | 1,375,387 | 1,403,477 | 1,347,222 | 1,298,579 |
---|
> Total Current Liabilities | 642,117 | 490,107 | 1,055,547 | 1,054,668 | 1,523,705 | 1,644,180 | 1,827,530 | 2,023,897 | 2,255,032 | 2,658,884 | 2,973,150 | 2,903,498 | 3,912,076 | 4,619,841 | 4,164,137 | 3,362,770 | 3,311,541 | 4,370,797 | 4,623,050 | 5,362,485 | 4,970,872 | 5,046,372 | 4,399,454 | 4,285,547 | 3,041,930 | 3,173,089 | 3,155,178 | 5,091,773 | 5,173,647 | 5,846,796 | 6,267,837 | 5,676,847 | 7,259,055 | 6,092,658 | 6,996,742 | 5,268,989 | 5,294,192 | 5,593,417 | 5,844,724 | 5,513,443 | 5,543,801 | 6,131,561 | 6,292,958 | 5,810,807 | 6,534,251 | 6,200,705 | 5,440,217 | 5,430,783 | 5,218,323 | 4,855,855 | 4,486,323 | 4,574,140 | 4,112,973 | 4,063,628 | 4,164,899 | 4,340,017 | 4,211,160 | 4,333,644 | 4,955,415 | 4,010,544 | 4,288,188 | 4,835,344 | 4,749,564 | 4,381,747 | 5,225,799 | 4,484,886 | 4,528,457 | 4,501,243 | 4,747,472 | 4,697,832 | 4,876,885 | 5,157,627 | 5,235,413 | 4,855,487 | 4,739,730 | 5,639,336 | 5,505,462 | 5,247,926 | 5,149,315 | 5,184,053 |
| 5,184,053 | 5,149,315 | 5,247,926 | 5,505,462 | 5,639,336 | 4,739,730 | 4,855,487 | 5,235,413 | 5,157,627 | 4,876,885 | 4,697,832 | 4,747,472 | 4,501,243 | 4,528,457 | 4,484,886 | 5,225,799 | 4,381,747 | 4,749,564 | 4,835,344 | 4,288,188 | 4,010,544 | 4,955,415 | 4,333,644 | 4,211,160 | 4,340,017 | 4,164,899 | 4,063,628 | 4,112,973 | 4,574,140 | 4,486,323 | 4,855,855 | 5,218,323 | 5,430,783 | 5,440,217 | 6,200,705 | 6,534,251 | 5,810,807 | 6,292,958 | 6,131,561 | 5,543,801 | 5,513,443 | 5,844,724 | 5,593,417 | 5,294,192 | 5,268,989 | 6,996,742 | 6,092,658 | 7,259,055 | 5,676,847 | 6,267,837 | 5,846,796 | 5,173,647 | 5,091,773 | 3,155,178 | 3,173,089 | 3,041,930 | 4,285,547 | 4,399,454 | 5,046,372 | 4,970,872 | 5,362,485 | 4,623,050 | 4,370,797 | 3,311,541 | 3,362,770 | 4,164,137 | 4,619,841 | 3,912,076 | 2,903,498 | 2,973,150 | 2,658,884 | 2,255,032 | 2,023,897 | 1,827,530 | 1,644,180 | 1,523,705 | 1,054,668 | 1,055,547 | 490,107 | 642,117 |
---|
Short-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 | 3,995,090 | 3,933,611 | 3,829,366 | 200,000 | 200,000 | 200,000 | 705,000 | 300,000 | 400,000 | 3,907,918 | 4,018,040 | 3,796,594 | 4,560,879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,560,879 | 3,796,594 | 4,018,040 | 3,907,918 | 400,000 | 300,000 | 705,000 | 200,000 | 200,000 | 200,000 | 3,829,366 | 3,933,611 | 3,995,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,995,090 | 3,933,611 | 3,829,366 | 200,000 | 200,000 | 200,000 | 705,000 | 300,000 | 400,000 | 3,907,918 | 4,018,040 | 3,796,594 | 4,560,879 | 3,616,244 | 3,711,026 | 3,789,738 | 3,950,847 | 3,696,454 | 3,839,109 | 3,883,640 | 4,090,903 | 3,891,562 | 3,817,648 | 4,719,050 | 4,794,468 | 4,589,544 | 4,513,625 | 4,566,082 |
| 4,566,082 | 4,513,625 | 4,589,544 | 4,794,468 | 4,719,050 | 3,817,648 | 3,891,562 | 4,090,903 | 3,883,640 | 3,839,109 | 3,696,454 | 3,950,847 | 3,789,738 | 3,711,026 | 3,616,244 | 4,560,879 | 3,796,594 | 4,018,040 | 3,907,918 | 400,000 | 300,000 | 705,000 | 200,000 | 200,000 | 200,000 | 3,829,366 | 3,933,611 | 3,995,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 318,381 | 261,976 | 247,213 | 264,728 | 574,716 | 653,364 | 851,527 | 914,004 | 817,673 | 710,077 | 955,922 | 1,077,375 | 911,256 | 1,149,292 | 1,032,624 | 1,107,246 | 1,039,687 | 1,214,824 | 1,336,727 | 1,763,020 | 1,221,897 | 1,183,639 | 1,119,173 | 986,608 | 986,228 | 1,136,252 | 818,119 | 801,482 | 853,774 | 967,552 | 1,002,940 | 627,449 | 778,984 | 1,095,083 | 815,003 | 751,099 | 847,141 | 993,471 | 1,042,019 | 750,695 | 885,073 | 1,087,128 | 1,034,230 | 955,143 | 1,190,410 | 1,011,429 | 879,272 | 854,332 | 842,120 | 810,713 | 525,049 | 507,842 | 742,414 | 593,200 | 655,977 | 768,549 | 648,886 | 749,460 | 645,083 | 527,159 | 519,648 | 545,134 | 358,799 | 247,645 | 365,728 | 496,582 | 463,364 | 413,519 | 489,675 | 652,707 | 643,268 | 789,600 | 591,949 | 562,903 | 545,711 | 538,309 | 426,040 | 358,877 | 328,162 | 300,013 |
| 300,013 | 328,162 | 358,877 | 426,040 | 538,309 | 545,711 | 562,903 | 591,949 | 789,600 | 643,268 | 652,707 | 489,675 | 413,519 | 463,364 | 496,582 | 365,728 | 247,645 | 358,799 | 545,134 | 519,648 | 527,159 | 645,083 | 749,460 | 648,886 | 768,549 | 655,977 | 593,200 | 742,414 | 507,842 | 525,049 | 810,713 | 842,120 | 854,332 | 879,272 | 1,011,429 | 1,190,410 | 955,143 | 1,034,230 | 1,087,128 | 885,073 | 750,695 | 1,042,019 | 993,471 | 847,141 | 751,099 | 815,003 | 1,095,083 | 778,984 | 627,449 | 1,002,940 | 967,552 | 853,774 | 801,482 | 818,119 | 1,136,252 | 986,228 | 986,608 | 1,119,173 | 1,183,639 | 1,221,897 | 1,763,020 | 1,336,727 | 1,214,824 | 1,039,687 | 1,107,246 | 1,032,624 | 1,149,292 | 911,256 | 1,077,375 | 955,922 | 710,077 | 817,673 | 914,004 | 851,527 | 653,364 | 574,716 | 264,728 | 247,213 | 261,976 | 318,381 |
---|
Other Current Liabilities | 170,948 | 144,291 | 280,471 | 331,360 | 300,184 | 147,902 | 255,418 | 331,982 | 285,561 | 231,505 | 184,397 | 194,646 | 172,770 | 219,810 | 209,975 | 322,675 | 234,502 | 363,997 | 320,411 | 257,054 | 252,458 | 306,785 | 287,729 | 261,964 | 231,793 | 284,453 | 257,214 | 307,759 | 453,848 | 375,330 | 448,960 | 368,989 | 316,734 | 296,949 | 322,203 | 289,316 | 260,075 | 320,279 | 377,380 | 382,774 | 386,477 | 375,952 | 412,958 | 429,439 | 862,153 | 747,872 | 456,242 | 439,063 | 384,946 | 496,472 | 529,696 | 427,085 | 301,159 | 396,987 | 474,247 | 475,812 | 270,673 | 332,356 | 249,797 | 213,903 | 191,777 | 39,375 | 35,921 | 38,104 | 198,409 | 239,961 | 238,548 | 172,137 | 200,253 | 249,420 | 283,322 | 367,538 | 439,078 | 279,437 | 251,486 | 240,706 | 18,741 | 27,256 | 25,707 | 23,998 |
| 23,998 | 25,707 | 27,256 | 18,741 | 240,706 | 251,486 | 279,437 | 439,078 | 367,538 | 283,322 | 249,420 | 200,253 | 172,137 | 238,548 | 239,961 | 198,409 | 38,104 | 35,921 | 39,375 | 191,777 | 213,903 | 249,797 | 332,356 | 270,673 | 475,812 | 474,247 | 396,987 | 301,159 | 427,085 | 529,696 | 496,472 | 384,946 | 439,063 | 456,242 | 747,872 | 862,153 | 429,439 | 412,958 | 375,952 | 386,477 | 382,774 | 377,380 | 320,279 | 260,075 | 289,316 | 322,203 | 296,949 | 316,734 | 368,989 | 448,960 | 375,330 | 453,848 | 307,759 | 257,214 | 284,453 | 231,793 | 261,964 | 287,729 | 306,785 | 252,458 | 257,054 | 320,411 | 363,997 | 234,502 | 322,675 | 209,975 | 219,810 | 172,770 | 194,646 | 184,397 | 231,505 | 285,561 | 331,982 | 255,418 | 147,902 | 300,184 | 331,360 | 280,471 | 144,291 | 170,948 |
---|
> Long-term 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 | 1,190,002 | 1,164,431 | 1,085,257 | 297,894 | 1,293,303 | 1,202,275 | 1,089,914 | 994,510 | 1,303,276 | 1,201,532 | 1,099,896 | 984,667 | 1,287,285 | 1,191,213 | 331,685 | 635,365 | 632,366 | 628,039 | 630,927 |
| 630,927 | 628,039 | 632,366 | 635,365 | 331,685 | 1,191,213 | 1,287,285 | 984,667 | 1,099,896 | 1,201,532 | 1,303,276 | 994,510 | 1,089,914 | 1,202,275 | 1,293,303 | 297,894 | 1,085,257 | 1,164,431 | 1,190,002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short 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 | -3,995,090 | -3,933,611 | -3,829,366 | -200,000 | -200,000 | -200,000 | -705,000 | -300,000 | -400,000 | -3,853,330 | -3,965,200 | -3,737,817 | -4,514,905 | 78,309 | 70,363 | 63,649 | 52,418 | 46,832 | 41,231 | 35,854 | 36,040 | 43,806 | 45,584 | 69,379 | 37,092 | 32,088 | 27,947 | 23,405 |
| 23,405 | 27,947 | 32,088 | 37,092 | 69,379 | 45,584 | 43,806 | 36,040 | 35,854 | 41,231 | 46,832 | 52,418 | 63,649 | 70,363 | 78,309 | -4,514,905 | -3,737,817 | -3,965,200 | -3,853,330 | -400,000 | -300,000 | -705,000 | -200,000 | -200,000 | -200,000 | -3,829,366 | -3,933,611 | -3,995,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 539,100 | 735,966 | 894,956 | 706,093 | 813,969 | 890,793 | 964,886 | 858,741 | 912,747 | 892,886 | 968,365 | 888,135 | 822,782 | 795,800 | 1,217,013 | 1,122,192 | 1,117,863 | 1,167,305 | 1,161,107 | 1,120,600 | 998,911 | 904,306 | 1,046,581 | 1,165,375 | 1,230,914 | 1,404,933 | 1,853,388 | 2,200,430 | 2,294,012 | 2,409,830 | 2,290,752 | 2,207,843 | 2,146,679 | 2,210,319 | 2,245,330 | 2,303,756 | 2,342,782 | 2,534,661 | 2,499,026 | 2,485,140 | 2,510,748 | 2,488,299 | 2,577,199 | 2,557,037 | 2,059,482 | 2,139,366 | 2,620,849 | 2,708,734 | 2,649,526 | 2,735,883 | 2,607,111 | 2,584,563 | 2,537,966 | 2,597,387 | 2,477,725 | 2,353,703 | 2,225,493 | 2,137,643 | 1,951,577 | 1,731,609 | 1,568,296 | 1,334,626 | 1,045,476 | 1,073,204 | 739,048 | 564,686 | 1,304,955 | 1,146,477 | 991,098 | 949,081 | 875,664 | 718,544 | 501,619 | 372,771 | 134,322 | -84,774 | 911,321 | 730,168 | 415,254 | 68,740 |
| 68,740 | 415,254 | 730,168 | 911,321 | -84,774 | 134,322 | 372,771 | 501,619 | 718,544 | 875,664 | 949,081 | 991,098 | 1,146,477 | 1,304,955 | 564,686 | 739,048 | 1,073,204 | 1,045,476 | 1,334,626 | 1,568,296 | 1,731,609 | 1,951,577 | 2,137,643 | 2,225,493 | 2,353,703 | 2,477,725 | 2,597,387 | 2,537,966 | 2,584,563 | 2,607,111 | 2,735,883 | 2,649,526 | 2,708,734 | 2,620,849 | 2,139,366 | 2,059,482 | 2,557,037 | 2,577,199 | 2,488,299 | 2,510,748 | 2,485,140 | 2,499,026 | 2,534,661 | 2,342,782 | 2,303,756 | 2,245,330 | 2,210,319 | 2,146,679 | 2,207,843 | 2,290,752 | 2,409,830 | 2,294,012 | 2,200,430 | 1,853,388 | 1,404,933 | 1,230,914 | 1,165,375 | 1,046,581 | 904,306 | 998,911 | 1,120,600 | 1,161,107 | 1,167,305 | 1,117,863 | 1,122,192 | 1,217,013 | 795,800 | 822,782 | 888,135 | 968,365 | 892,886 | 912,747 | 858,741 | 964,886 | 890,793 | 813,969 | 706,093 | 894,956 | 735,966 | 539,100 |
---|
Common Stock | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 700,000 | 700,000 | 700,000 | 700,000 | 700,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 700,000 | 700,000 | 700,000 | 700,000 | 700,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 |
---|
Retained Earnings | 239,100 | 435,966 | 594,956 | 383,836 | 491,712 | 560,793 | 634,886 | 528,741 | 582,747 | 542,886 | 668,365 | 588,135 | 522,782 | 495,800 | 517,013 | 422,192 | 417,863 | 467,305 | 461,107 | 420,600 | 98,911 | 4,306 | 146,581 | 265,375 | 330,914 | 504,933 | 653,388 | 785,850 | 913,158 | 1,025,656 | 900,918 | 814,407 | 748,008 | 815,326 | 848,653 | 908,148 | 946,967 | 1,139,912 | 802,178 | 784,206 | 813,966 | 798,798 | 890,799 | 871,873 | 371,386 | 444,329 | 520,551 | 603,570 | 557,835 | 638,508 | 510,605 | 488,316 | 441,138 | 494,662 | 376,580 | 254,207 | 128,345 | 32,915 | -153,124 | -374,234 | -537,450 | -900,633 | -1,188,196 | -1,459,361 | -1,674,367 | -1,848,593 | -2,025,358 | -2,175,275 | -2,311,901 | -2,347,797 | -2,421,719 | -2,578,355 | -2,793,839 | -2,895,680 | -3,101,995 | -3,295,644 | -3,638,575 | -3,706,441 | -3,943,606 | -4,211,511 |
| -4,211,511 | -3,943,606 | -3,706,441 | -3,638,575 | -3,295,644 | -3,101,995 | -2,895,680 | -2,793,839 | -2,578,355 | -2,421,719 | -2,347,797 | -2,311,901 | -2,175,275 | -2,025,358 | -1,848,593 | -1,674,367 | -1,459,361 | -1,188,196 | -900,633 | -537,450 | -374,234 | -153,124 | 32,915 | 128,345 | 254,207 | 376,580 | 494,662 | 441,138 | 488,316 | 510,605 | 638,508 | 557,835 | 603,570 | 520,551 | 444,329 | 371,386 | 871,873 | 890,799 | 798,798 | 813,966 | 784,206 | 802,178 | 1,139,912 | 946,967 | 908,148 | 848,653 | 815,326 | 748,008 | 814,407 | 900,918 | 1,025,656 | 913,158 | 785,850 | 653,388 | 504,933 | 330,914 | 265,375 | 146,581 | 4,306 | 98,911 | 420,600 | 461,107 | 467,305 | 417,863 | 422,192 | 517,013 | 495,800 | 522,782 | 588,135 | 668,365 | 542,886 | 582,747 | 528,741 | 634,886 | 560,793 | 491,712 | 383,836 | 594,956 | 435,966 | 239,100 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196,828 | 202,725 | 201,145 | 199,496 | 197,148 | 204,728 | 204,701 | 205,843 | 205,746 | 215,259 | 213,672 | 212,565 | 213,415 | 213,279 | 1,130,313 | 1,121,752 | 1,102,999 | 1,096,878 | 1,097,383 | 1,096,899 | 1,095,458 | 1,068,451 | 1,036,317 | 1,010,870 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,010,870 | 1,036,317 | 1,068,451 | 1,095,458 | 1,096,899 | 1,097,383 | 1,096,878 | 1,102,999 | 1,121,752 | 1,130,313 | 213,279 | 213,415 | 212,565 | 213,672 | 215,259 | 205,746 | 205,843 | 204,701 | 204,728 | 197,148 | 199,496 | 201,145 | 202,725 | 196,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|