> Total Assets | 0 | 25 | 0 | 796 | 447 | 256 | 91 | 192 | 185 | 171 | 114 | 124 | 105 | 100 | 13 | 13 | 165,290 | 174,918 | 175,318 | 181,754 | 237,547 | 246,456 | 282,075 | 269,979 | 287,637 | 335,926 | 351,339 | 376,090 | 417,206 | 424,031 | 405,869 | 454,071 | 588,082 | 417,731 | 422,832 | 499,487 | 424,306 | 423,765 | 476,512 | 472,090 | 552,597 | 770,506 | 740,372 | 781,645 | 736,702 | 685,241 | 630,328 | 955,893 | 916,146 | 980,363 | 1,073,006 | 1,276,322 | 1,232,790 | 1,021,544 | 1,301,893 | 1,350,945 | 1,347,514 | 1,079,493 | 1,272,052 | 1,286,430 | 1,209,282 | 903,472 | 1,103,805 | 1,263,500 | 1,325,250 | 1,042,278 | 1,321,695 | 1,450,756 | 1,343,302 | 1,370,243 | 1,400,466 | 1,219,290 | 1,200,605 | 1,080,124 | 839,757 | 672,936 | 672,936 | 689,510 | 510,233 | 453,678 | 404,184 | 476,978 | 416,452 | 428,330 | 443,755 | 424,223 | 433,665 | 656,565 | 605,770 | 645,769 | 616,577 | 542,234 | 546,772 | 580,592 | 551,489 | 558,450 |
| 558,450 | 551,489 | 580,592 | 546,772 | 542,234 | 616,577 | 645,769 | 605,770 | 656,565 | 433,665 | 424,223 | 443,755 | 428,330 | 416,452 | 476,978 | 404,184 | 453,678 | 510,233 | 689,510 | 672,936 | 672,936 | 839,757 | 1,080,124 | 1,200,605 | 1,219,290 | 1,400,466 | 1,370,243 | 1,343,302 | 1,450,756 | 1,321,695 | 1,042,278 | 1,325,250 | 1,263,500 | 1,103,805 | 903,472 | 1,209,282 | 1,286,430 | 1,272,052 | 1,079,493 | 1,347,514 | 1,350,945 | 1,301,893 | 1,021,544 | 1,232,790 | 1,276,322 | 1,073,006 | 980,363 | 916,146 | 955,893 | 630,328 | 685,241 | 736,702 | 781,645 | 740,372 | 770,506 | 552,597 | 472,090 | 476,512 | 423,765 | 424,306 | 499,487 | 422,832 | 417,731 | 588,082 | 454,071 | 405,869 | 424,031 | 417,206 | 376,090 | 351,339 | 335,926 | 287,637 | 269,979 | 282,075 | 246,456 | 237,547 | 181,754 | 175,318 | 174,918 | 165,290 | 13 | 13 | 100 | 105 | 124 | 114 | 171 | 185 | 192 | 91 | 256 | 447 | 796 | 0 | 25 | 0 |
---|
> Total Current Assets | 0 | 19 | 0 | 790 | 442 | 252 | 87 | 189 | 182 | 169 | 112 | 122 | 104 | 98 | 11 | 11 | 130,499 | 138,396 | 141,960 | 150,664 | 204,196 | 214,164 | 249,772 | 240,718 | 171,496 | 200,154 | 220,325 | 247,982 | 288,487 | 296,004 | 298,830 | 345,734 | 369,970 | 222,062 | 235,144 | 290,294 | 209,544 | 215,438 | 261,493 | 310,090 | 379,605 | 344,063 | 348,030 | 400,089 | 370,074 | 324,397 | 251,140 | 584,402 | 538,633 | 596,995 | 717,527 | 937,199 | 888,789 | 683,379 | 970,961 | 1,008,895 | 1,020,157 | 765,631 | 965,848 | 991,223 | 933,754 | 633,346 | 781,929 | 923,723 | 965,777 | 696,027 | 966,515 | 1,106,190 | 784,182 | 727,095 | 695,341 | 426,841 | 427,003 | 339,207 | 302,388 | 295,650 | 295,650 | 309,358 | 342,648 | 319,306 | 286,810 | 336,874 | 296,238 | 294,317 | 318,750 | 302,790 | 309,147 | 217,732 | 203,661 | 226,424 | 209,831 | 163,636 | 172,786 | 202,604 | 185,780 | 187,696 |
| 187,696 | 185,780 | 202,604 | 172,786 | 163,636 | 209,831 | 226,424 | 203,661 | 217,732 | 309,147 | 302,790 | 318,750 | 294,317 | 296,238 | 336,874 | 286,810 | 319,306 | 342,648 | 309,358 | 295,650 | 295,650 | 302,388 | 339,207 | 427,003 | 426,841 | 695,341 | 727,095 | 784,182 | 1,106,190 | 966,515 | 696,027 | 965,777 | 923,723 | 781,929 | 633,346 | 933,754 | 991,223 | 965,848 | 765,631 | 1,020,157 | 1,008,895 | 970,961 | 683,379 | 888,789 | 937,199 | 717,527 | 596,995 | 538,633 | 584,402 | 251,140 | 324,397 | 370,074 | 400,089 | 348,030 | 344,063 | 379,605 | 310,090 | 261,493 | 215,438 | 209,544 | 290,294 | 235,144 | 222,062 | 369,970 | 345,734 | 298,830 | 296,004 | 288,487 | 247,982 | 220,325 | 200,154 | 171,496 | 240,718 | 249,772 | 214,164 | 204,196 | 150,664 | 141,960 | 138,396 | 130,499 | 11 | 11 | 98 | 104 | 122 | 112 | 169 | 182 | 189 | 87 | 252 | 442 | 790 | 0 | 19 | 0 |
---|
Cash And Cash Equivalents | 0 | 19 | 0 | 790 | 442 | 252 | 57 | 31 | 25 | 21 | 20 | 18 | 11 | 11 | 11 | 11 | 77,602 | 105,316 | 92,712 | 107,749 | 152,201 | 183,902 | 193,897 | 189,735 | 102,133 | 127,902 | 118,890 | 171,727 | 215,522 | 200,741 | 235,630 | 272,475 | 245,924 | 124,656 | 121,025 | 220,786 | 139,312 | 152,871 | 184,341 | 153,742 | 200,161 | 71,383 | 88,890 | 95,263 | 101,983 | 80,864 | 88,250 | 39,123 | 57,544 | 38,116 | 42,616 | 53,665 | 47,670 | 22,362 | 30,875 | 58,672 | 81,185 | 70,981 | 111,002 | 117,583 | 125,610 | 101,417 | 123,269 | 223,644 | 205,329 | 198,891 | 222,972 | 258,457 | 138,359 | 64,896 | 87,172 | 90,054 | 98,555 | 69,910 | 48,757 | 46,065 | 46,065 | 50,719 | 209,290 | 217,671 | 209,185 | 206,251 | 207,814 | 198,572 | 188,495 | 182,356 | 183,712 | 43,940 | 30,140 | 42,402 | 49,423 | 35,499 | 35,141 | 44,316 | 59,606 | 59,065 |
| 59,065 | 59,606 | 44,316 | 35,141 | 35,499 | 49,423 | 42,402 | 30,140 | 43,940 | 183,712 | 182,356 | 188,495 | 198,572 | 207,814 | 206,251 | 209,185 | 217,671 | 209,290 | 50,719 | 46,065 | 46,065 | 48,757 | 69,910 | 98,555 | 90,054 | 87,172 | 64,896 | 138,359 | 258,457 | 222,972 | 198,891 | 205,329 | 223,644 | 123,269 | 101,417 | 125,610 | 117,583 | 111,002 | 70,981 | 81,185 | 58,672 | 30,875 | 22,362 | 47,670 | 53,665 | 42,616 | 38,116 | 57,544 | 39,123 | 88,250 | 80,864 | 101,983 | 95,263 | 88,890 | 71,383 | 200,161 | 153,742 | 184,341 | 152,871 | 139,312 | 220,786 | 121,025 | 124,656 | 245,924 | 272,475 | 235,630 | 200,741 | 215,522 | 171,727 | 118,890 | 127,902 | 102,133 | 189,735 | 193,897 | 183,902 | 152,201 | 107,749 | 92,712 | 105,316 | 77,602 | 11 | 11 | 11 | 11 | 18 | 20 | 21 | 25 | 31 | 57 | 252 | 442 | 790 | 0 | 19 | 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 | 6,583 | 0 | -6,583 | 0 | -8,613 | 0 | 8,613 | 0 | -87 | 0 | 87 | 0 | -459 | 0 | 459 | 0 | 77 | 0 | -77 | 0 | -4 | 0 | 4 | 0 | -3,083 | 0 | 3,083 | 0 | 13,360 | 0 | -13,360 | 26,944 | 87,221 | 0 | -87,221 | 210,870 | 229,778 | 185,680 | -24,059 | 0 | 27,612 | 27,580 | 44,391 | 0 | -4,638 | 0 | 4,638 | 76,678 | -301 | 0 | 301 | -371 | 0 | 0 | -76,567 | 0 | -76,548 | -76,513 | 0 | -76,513 |
| -76,513 | 0 | -76,513 | -76,548 | 0 | -76,567 | 0 | 0 | -371 | 301 | 0 | -301 | 76,678 | 4,638 | 0 | -4,638 | 0 | 44,391 | 27,580 | 27,612 | 0 | -24,059 | 185,680 | 229,778 | 210,870 | -87,221 | 0 | 87,221 | 26,944 | -13,360 | 0 | 13,360 | 0 | 3,083 | 0 | -3,083 | 0 | 4 | 0 | -4 | 0 | -77 | 0 | 77 | 0 | 459 | 0 | -459 | 0 | 87 | 0 | -87 | 0 | 8,613 | 0 | -8,613 | 0 | -6,583 | 0 | 6,583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 158 | 0 | 158 | 158 | 148 | 92 | 105 | 92 | 87 | 0 | 87 | 48,713 | 21,654 | 40,599 | 34,620 | 43,562 | 22,067 | 48,453 | 45,155 | 57,969 | 57,633 | 87,366 | 63,075 | 58,308 | 82,253 | 54,045 | 61,532 | 110,996 | 85,727 | 100,519 | 49,968 | 49,978 | 48,353 | 56,149 | 52,735 | 47,345 | 90,591 | 86,838 | 95,500 | 87,576 | 106,203 | 109,620 | 119,743 | 115,461 | 120,107 | 117,336 | 113,898 | 139,626 | 175,880 | 179,463 | 206,000 | 195,448 | 194,901 | 184,308 | 191,447 | 188,785 | 194,544 | 156,793 | 146,394 | 148,767 | 143,135 | 167,694 | 193,928 | 225,196 | 237,540 | 202,223 | 174,853 | 164,735 | 130,129 | 88,001 | 87,582 | 103,125 | 97,682 | 54,623 | 58,947 | 48,822 | 46,067 | 47,087 | 47,725 | 48,250 | 42,272 | 46,631 | 62,790 | 62,840 | 67,893 | 73,607 | 62,409 | 63,674 | 80,170 | 75,085 | 80,725 |
| 80,725 | 75,085 | 80,170 | 63,674 | 62,409 | 73,607 | 67,893 | 62,840 | 62,790 | 46,631 | 42,272 | 48,250 | 47,725 | 47,087 | 46,067 | 48,822 | 58,947 | 54,623 | 97,682 | 103,125 | 87,582 | 88,001 | 130,129 | 164,735 | 174,853 | 202,223 | 237,540 | 225,196 | 193,928 | 167,694 | 143,135 | 148,767 | 146,394 | 156,793 | 194,544 | 188,785 | 191,447 | 184,308 | 194,901 | 195,448 | 206,000 | 179,463 | 175,880 | 139,626 | 113,898 | 117,336 | 120,107 | 115,461 | 119,743 | 109,620 | 106,203 | 87,576 | 95,500 | 86,838 | 90,591 | 47,345 | 52,735 | 56,149 | 48,353 | 49,978 | 49,968 | 100,519 | 85,727 | 110,996 | 61,532 | 54,045 | 82,253 | 58,308 | 63,075 | 87,366 | 57,633 | 57,969 | 45,155 | 48,453 | 22,067 | 43,562 | 34,620 | 40,599 | 21,654 | 48,713 | 87 | 0 | 87 | 92 | 105 | 92 | 148 | 158 | 158 | 0 | 158 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,514 | 4,749 | 3,514 | 3,014 | 2,118 | 1,458 | 1,202 | 656 | 583 | 470 | 516 | 507 | 420 | 259 | 420 | 78 | 98 | 89 | 98 | 12,290 | 3,304 | 9,261 | 3,304 | 83,661 | 107,407 | 157,448 | 146,441 | 186,668 | 159,542 | 125,582 | 39,408 | 409,166 | 347,672 | 414,621 | 538,318 | 752,476 | 685,305 | 466,599 | 744,782 | 725,987 | 724,279 | 480,962 | 651,615 | 661,916 | 600,195 | 321,812 | 484,535 | 536,725 | 593,503 | 333,242 | 513,713 | 640,455 | 411,349 | 412,177 | 394,138 | 149,047 | 68,566 | 65,765 | 66,222 | 154,468 | 63,479 | 55,401 | 8,037 | 8,014 | 3,993 | 2,814 | 2,054 | 466 | 466 | 369 | 364 | 15,916 | 16,286 | 27,650 | 15,852 | 15,258 | 26,352 | 26,974 | 29,300 | 22,827 |
| 22,827 | 29,300 | 26,974 | 26,352 | 15,258 | 15,852 | 27,650 | 16,286 | 15,916 | 364 | 369 | 466 | 466 | 2,054 | 2,814 | 3,993 | 8,014 | 8,037 | 55,401 | 63,479 | 154,468 | 66,222 | 65,765 | 68,566 | 149,047 | 394,138 | 412,177 | 411,349 | 640,455 | 513,713 | 333,242 | 593,503 | 536,725 | 484,535 | 321,812 | 600,195 | 661,916 | 651,615 | 480,962 | 724,279 | 725,987 | 744,782 | 466,599 | 685,305 | 752,476 | 538,318 | 414,621 | 347,672 | 409,166 | 39,408 | 125,582 | 159,542 | 186,668 | 146,441 | 157,448 | 107,407 | 83,661 | 3,304 | 9,261 | 3,304 | 12,290 | 98 | 89 | 98 | 78 | 420 | 259 | 420 | 507 | 516 | 470 | 583 | 656 | 1,202 | 1,458 | 2,118 | 3,014 | 3,514 | 4,749 | 3,514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 7 | 0 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 34,791 | 36,522 | 33,358 | 31,090 | 33,351 | 32,292 | 32,303 | 29,261 | 116,141 | 135,772 | 131,014 | 128,108 | 128,719 | 128,027 | 107,039 | 108,337 | 218,112 | 195,669 | 187,688 | 209,193 | 214,762 | 208,327 | 215,019 | 162,000 | 172,992 | 426,443 | 392,342 | 381,556 | 366,628 | 360,844 | 379,188 | 371,491 | 377,513 | 383,368 | 355,479 | 339,123 | 344,001 | 338,165 | 330,932 | 342,050 | 327,357 | 313,862 | 306,204 | 295,207 | 275,528 | 270,126 | 321,876 | 339,777 | 359,473 | 346,251 | 355,180 | 344,566 | 559,120 | 643,148 | 705,125 | 792,449 | 773,602 | 740,917 | 537,369 | 377,286 | 377,286 | 380,152 | 167,585 | 134,372 | 117,374 | 140,104 | 120,214 | 134,013 | 125,005 | 121,433 | 124,518 | 438,833 | 402,109 | 419,345 | 406,746 | 378,598 | 373,986 | 377,988 | 365,709 | 370,754 |
| 370,754 | 365,709 | 377,988 | 373,986 | 378,598 | 406,746 | 419,345 | 402,109 | 438,833 | 124,518 | 121,433 | 125,005 | 134,013 | 120,214 | 140,104 | 117,374 | 134,372 | 167,585 | 380,152 | 377,286 | 377,286 | 537,369 | 740,917 | 773,602 | 792,449 | 705,125 | 643,148 | 559,120 | 344,566 | 355,180 | 346,251 | 359,473 | 339,777 | 321,876 | 270,126 | 275,528 | 295,207 | 306,204 | 313,862 | 327,357 | 342,050 | 330,932 | 338,165 | 344,001 | 339,123 | 355,479 | 383,368 | 377,513 | 371,491 | 379,188 | 360,844 | 366,628 | 381,556 | 392,342 | 426,443 | 172,992 | 162,000 | 215,019 | 208,327 | 214,762 | 209,193 | 187,688 | 195,669 | 218,112 | 108,337 | 107,039 | 128,027 | 128,719 | 128,108 | 131,014 | 135,772 | 116,141 | 29,261 | 32,303 | 32,292 | 33,351 | 31,090 | 33,358 | 36,522 | 34,791 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 0 | 7 | 0 |
---|
Property Plant Equipment | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,316 | 7,988 | 7,327 | 6,216 | 6,037 | 5,464 | 4,969 | 3,757 | 7,111 | 8,135 | 7,864 | 7,582 | 7,301 | 7,538 | 6,426 | 6,291 | 8,297 | 6,834 | 6,139 | 7,376 | 7,342 | 7,075 | 8,269 | 7,286 | 7,637 | 32,738 | 33,861 | 35,807 | 32,409 | 33,776 | 44,167 | 52,616 | 54,475 | 55,746 | 50,682 | 48,301 | 48,716 | 47,619 | 46,150 | 47,797 | 48,739 | 49,361 | 48,395 | 52,320 | 52,048 | 53,216 | 56,110 | 54,977 | 53,338 | 45,876 | 43,901 | 39,411 | 34,060 | 32,852 | 31,592 | 27,054 | 25,222 | 23,739 | 19,889 | 18,554 | 18,554 | 24,288 | 12,210 | 12,051 | 11,134 | 13,799 | 12,949 | 12,011 | 10,608 | 9,000 | 9,226 | 31,745 | 30,328 | 33,549 | 33,989 | 32,178 | 33,318 | 33,989 | 33,451 | 39,216 |
| 39,216 | 33,451 | 33,989 | 33,318 | 32,178 | 33,989 | 33,549 | 30,328 | 31,745 | 9,226 | 9,000 | 10,608 | 12,011 | 12,949 | 13,799 | 11,134 | 12,051 | 12,210 | 24,288 | 18,554 | 18,554 | 19,889 | 23,739 | 25,222 | 27,054 | 31,592 | 32,852 | 34,060 | 39,411 | 43,901 | 45,876 | 53,338 | 54,977 | 56,110 | 53,216 | 52,048 | 52,320 | 48,395 | 49,361 | 48,739 | 47,797 | 46,150 | 47,619 | 48,716 | 48,301 | 50,682 | 55,746 | 54,475 | 52,616 | 44,167 | 33,776 | 32,409 | 35,807 | 33,861 | 32,738 | 7,637 | 7,286 | 8,269 | 7,075 | 7,342 | 7,376 | 6,139 | 6,834 | 8,297 | 6,291 | 6,426 | 7,538 | 7,301 | 7,582 | 7,864 | 8,135 | 7,111 | 3,757 | 4,969 | 5,464 | 6,037 | 6,216 | 7,327 | 7,988 | 7,316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,948 | 16,217 | 14,933 | 0 | 15,078 | 15,107 | 15,242 | 13,923 | 73,446 | 86,134 | 83,647 | 85,871 | 87,653 | 88,456 | 74,945 | 76,938 | 114,310 | 106,708 | 100,435 | 116,197 | 121,935 | 121,295 | 119,418 | 76,346 | 83,203 | 184,215 | 187,026 | 209,570 | 188,409 | 183,827 | 190,149 | 182,737 | 187,570 | 193,133 | 182,066 | 175,806 | 180,950 | 181,111 | 179,832 | 186,576 | 179,003 | 172,237 | 169,433 | 166,437 | 154,294 | 152,312 | 163,338 | 179,478 | 187,875 | 180,686 | 190,174 | 188,833 | 186,539 | 199,495 | 182,534 | 283,240 | 279,158 | 267,964 | 156,499 | 149,387 | 149,387 | 148,938 | 23,434 | 24,169 | 24,865 | 28,455 | 28,141 | 29,153 | 27,619 | 26,239 | 28,661 | 162,657 | 147,167 | 155,701 | 148,971 | 133,743 | 133,139 | 137,666 | 133,473 | 138,551 |
| 138,551 | 133,473 | 137,666 | 133,139 | 133,743 | 148,971 | 155,701 | 147,167 | 162,657 | 28,661 | 26,239 | 27,619 | 29,153 | 28,141 | 28,455 | 24,865 | 24,169 | 23,434 | 148,938 | 149,387 | 149,387 | 156,499 | 267,964 | 279,158 | 283,240 | 182,534 | 199,495 | 186,539 | 188,833 | 190,174 | 180,686 | 187,875 | 179,478 | 163,338 | 152,312 | 154,294 | 166,437 | 169,433 | 172,237 | 179,003 | 186,576 | 179,832 | 181,111 | 180,950 | 175,806 | 182,066 | 193,133 | 187,570 | 182,737 | 190,149 | 183,827 | 188,409 | 209,570 | 187,026 | 184,215 | 83,203 | 76,346 | 119,418 | 121,295 | 121,935 | 116,197 | 100,435 | 106,708 | 114,310 | 76,938 | 74,945 | 88,456 | 87,653 | 85,871 | 83,647 | 86,134 | 73,446 | 13,923 | 15,242 | 15,107 | 15,078 | 0 | 14,933 | 16,217 | 14,948 | 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 | 73,233 | 86,682 | 84,284 | 7,217 | 83,983 | 5,861 | 5,111 | 5,267 | 4,695 | 3,171 | 78,801 | 76,674 | 76,669 | 76,719 |
| 76,719 | 76,669 | 76,674 | 78,801 | 3,171 | 4,695 | 5,267 | 5,111 | 5,861 | 83,983 | 7,217 | 84,284 | 86,682 | 73,233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 24,633 | 26,051 | 23,658 | 22,580 | 22,686 | 22,188 | 21,829 | 5,649 | 29,915 | 35,124 | 32,469 | 31,609 | 30,512 | 29,028 | 23,146 | 22,216 | 92,344 | 79,374 | 71,509 | 75,890 | 75,447 | 70,806 | 78,278 | 68,347 | 71,646 | 192,022 | 147,922 | 119,856 | 104,271 | 103,408 | 101,172 | 93,930 | 93,327 | 92,287 | 83,193 | 77,257 | 76,915 | 73,874 | 69,265 | 68,514 | 62,148 | 55,884 | 51,665 | 47,124 | 40,862 | 38,686 | 41,870 | 48,556 | 47,611 | 44,339 | 42,904 | 38,764 | 35,584 | 34,604 | 31,428 | 131,132 | 121,824 | 115,250 | 15,719 | 11,889 | 11,889 | 8,043 | 840 | 612 | 548 | 536 | 437 | 357 | 321 | 288 | 298 | 156,702 | 137,984 | 142,187 | 132,350 | 121,597 | 117,595 | 117,953 | 110,798 | 111,353 |
| 111,353 | 110,798 | 117,953 | 117,595 | 121,597 | 132,350 | 142,187 | 137,984 | 156,702 | 298 | 288 | 321 | 357 | 437 | 536 | 548 | 612 | 840 | 8,043 | 11,889 | 11,889 | 15,719 | 115,250 | 121,824 | 131,132 | 31,428 | 34,604 | 35,584 | 38,764 | 42,904 | 44,339 | 47,611 | 48,556 | 41,870 | 38,686 | 40,862 | 47,124 | 51,665 | 55,884 | 62,148 | 68,514 | 69,265 | 73,874 | 76,915 | 77,257 | 83,193 | 92,287 | 93,327 | 93,930 | 101,172 | 103,408 | 104,271 | 119,856 | 147,922 | 192,022 | 71,646 | 68,347 | 78,278 | 70,806 | 75,447 | 75,890 | 71,509 | 79,374 | 92,344 | 22,216 | 23,146 | 29,028 | 30,512 | 31,609 | 32,469 | 35,124 | 29,915 | 5,649 | 21,829 | 22,188 | 22,686 | 22,580 | 23,658 | 26,051 | 24,633 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,191 | 2,553 | 2,392 | 2,761 | 5,571 | 81,519 | 6,344 | 0 | 11,612 | 11,384 | 0 | 0 | 0 |
| 0 | 0 | 0 | 11,384 | 11,612 | 0 | 6,344 | 81,519 | 5,571 | 2,761 | 2,392 | 2,553 | 6,191 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 592 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 297 | 0 | 185 | 151 | 154 | 158 | 249 | 389 | 522 | 348 | 372 | 418 | 464 | 529 | 529 | 61,637 | 46,898 | 46,638 | 44,752 | 49,019 | 43,029 | 59,990 | 60,969 | 73,277 | 92,498 | 94,674 | 95,017 | 111,847 | 95,168 | 97,911 | 113,743 | 228,540 | 103,185 | 103,508 | 123,731 | 140,260 | 120,452 | 157,950 | 184,789 | 228,938 | 432,143 | 420,517 | 455,625 | 428,903 | 354,261 | 276,720 | 611,072 | 557,791 | 610,095 | 729,323 | 936,353 | 872,987 | 652,361 | 916,331 | 909,197 | 908,185 | 632,362 | 810,376 | 807,645 | 745,848 | 449,968 | 624,239 | 660,280 | 707,990 | 425,977 | 615,954 | 742,749 | 629,055 | 591,892 | 568,180 | 373,188 | 368,564 | 320,015 | 231,300 | 245,835 | 245,835 | 261,278 | 143,519 | 78,486 | 49,663 | 106,738 | 57,068 | 67,371 | 102,029 | 98,977 | 95,706 | 342,216 | 320,478 | 351,810 | 336,183 | 283,327 | 292,077 | 320,440 | 298,973 | 303,164 |
| 303,164 | 298,973 | 320,440 | 292,077 | 283,327 | 336,183 | 351,810 | 320,478 | 342,216 | 95,706 | 98,977 | 102,029 | 67,371 | 57,068 | 106,738 | 49,663 | 78,486 | 143,519 | 261,278 | 245,835 | 245,835 | 231,300 | 320,015 | 368,564 | 373,188 | 568,180 | 591,892 | 629,055 | 742,749 | 615,954 | 425,977 | 707,990 | 660,280 | 624,239 | 449,968 | 745,848 | 807,645 | 810,376 | 632,362 | 908,185 | 909,197 | 916,331 | 652,361 | 872,987 | 936,353 | 729,323 | 610,095 | 557,791 | 611,072 | 276,720 | 354,261 | 428,903 | 455,625 | 420,517 | 432,143 | 228,938 | 184,789 | 157,950 | 120,452 | 140,260 | 123,731 | 103,508 | 103,185 | 228,540 | 113,743 | 97,911 | 95,168 | 111,847 | 95,017 | 94,674 | 92,498 | 73,277 | 60,969 | 59,990 | 43,029 | 49,019 | 44,752 | 46,638 | 46,898 | 61,637 | 529 | 529 | 464 | 418 | 372 | 348 | 522 | 389 | 249 | 158 | 154 | 151 | 185 | 0 | 297 | 0 |
---|
> Total Current Liabilities | 0 | 297 | 0 | 185 | 151 | 154 | 158 | 249 | 389 | 522 | 348 | 372 | 418 | 464 | 529 | 529 | 51,216 | 33,138 | 32,650 | 34,353 | 35,662 | 27,978 | 42,252 | 43,123 | 45,196 | 56,141 | 57,188 | 54,698 | 69,068 | 50,387 | 63,680 | 76,503 | 185,317 | 65,262 | 65,891 | 77,809 | 90,592 | 69,376 | 102,456 | 141,588 | 180,759 | 256,938 | 245,585 | 291,064 | 257,238 | 217,286 | 136,661 | 484,533 | 428,583 | 485,000 | 610,704 | 829,335 | 762,411 | 556,517 | 820,810 | 807,810 | 810,423 | 539,157 | 718,258 | 744,114 | 685,940 | 390,073 | 560,855 | 602,211 | 675,644 | 397,785 | 585,751 | 721,314 | 582,615 | 559,710 | 528,482 | 282,533 | 309,918 | 254,729 | 222,728 | 238,146 | 238,146 | 249,653 | 135,918 | 71,303 | 44,393 | 98,361 | 47,200 | 52,490 | 87,735 | 84,903 | 81,258 | 145,870 | 143,541 | 159,736 | 132,758 | 101,912 | 109,443 | 128,577 | 116,183 | 118,046 |
| 118,046 | 116,183 | 128,577 | 109,443 | 101,912 | 132,758 | 159,736 | 143,541 | 145,870 | 81,258 | 84,903 | 87,735 | 52,490 | 47,200 | 98,361 | 44,393 | 71,303 | 135,918 | 249,653 | 238,146 | 238,146 | 222,728 | 254,729 | 309,918 | 282,533 | 528,482 | 559,710 | 582,615 | 721,314 | 585,751 | 397,785 | 675,644 | 602,211 | 560,855 | 390,073 | 685,940 | 744,114 | 718,258 | 539,157 | 810,423 | 807,810 | 820,810 | 556,517 | 762,411 | 829,335 | 610,704 | 485,000 | 428,583 | 484,533 | 136,661 | 217,286 | 257,238 | 291,064 | 245,585 | 256,938 | 180,759 | 141,588 | 102,456 | 69,376 | 90,592 | 77,809 | 65,891 | 65,262 | 185,317 | 76,503 | 63,680 | 50,387 | 69,068 | 54,698 | 57,188 | 56,141 | 45,196 | 43,123 | 42,252 | 27,978 | 35,662 | 34,353 | 32,650 | 33,138 | 51,216 | 529 | 529 | 464 | 418 | 372 | 348 | 522 | 389 | 249 | 158 | 154 | 151 | 185 | 0 | 297 | 0 |
---|
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 | 20 | 149 | 0 | 149 | 16 | 9 | 2 | 9 | 0 | 220 | 101 | 220 | 0 | 0 | 0 | 0 | 0 | 7,801 | 7,586 | 7,801 | 15,062 | 13,798 | 18,791 | 14,316 | 14,019 | 14,438 | 15,221 | 14,502 | 14,209 | 15,007 | 38,364 | 14,005 | 14,789 | 14,276 | 0 | 14,276 | 8,863 | 8,359 | 8,503 | 8,752 | 8,675 | 9,078 | 8,288 | 8,941 | 25,317 | 105,108 | 86,083 | 59,846 | 44,695 | 122,028 | 87,791 | 98,869 | 84,990 | 84,990 | 105,863 | 57,080 | 17,065 | 8,647 | 63,388 | 14,340 | 17,067 | 54,242 | 50,476 | 47,910 | 75,520 | 77,469 | 74,328 | 59,955 | 37,456 | 34,089 | 37,818 | 18,310 | 22,309 |
| 22,309 | 18,310 | 37,818 | 34,089 | 37,456 | 59,955 | 74,328 | 77,469 | 75,520 | 47,910 | 50,476 | 54,242 | 17,067 | 14,340 | 63,388 | 8,647 | 17,065 | 57,080 | 105,863 | 84,990 | 84,990 | 98,869 | 87,791 | 122,028 | 44,695 | 59,846 | 86,083 | 105,108 | 25,317 | 8,941 | 8,288 | 9,078 | 8,675 | 8,752 | 8,503 | 8,359 | 8,863 | 14,276 | 0 | 14,276 | 14,789 | 14,005 | 38,364 | 15,007 | 14,209 | 14,502 | 15,221 | 14,438 | 14,019 | 14,316 | 18,791 | 13,798 | 15,062 | 7,801 | 7,586 | 7,801 | 0 | 0 | 0 | 0 | 0 | 220 | 101 | 220 | 0 | 9 | 2 | 9 | 16 | 149 | 0 | 149 | 20 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,395 | 14,245 | 51,568 | 47,960 | 45,678 | 73,022 | 75,697 | 72,250 | 58,176 | 35,709 | 32,367 | 36,127 | 16,547 | 19,966 |
| 19,966 | 16,547 | 36,127 | 32,367 | 35,709 | 58,176 | 72,250 | 75,697 | 73,022 | 45,678 | 47,960 | 51,568 | 14,245 | 11,395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 296 | 0 | 182 | 151 | 151 | 148 | 242 | 379 | 512 | 338 | 370 | 416 | 462 | 488 | 488 | 26,158 | 23,750 | 17,990 | 2,315 | 24,610 | 18,336 | 32,327 | 2,073 | 5,125 | 3,076 | 404 | 5,879 | 6,330 | 5,340 | 5,320 | 4,909 | 8,379 | 3,411 | 4,221 | 5,481 | 4,230 | 4,347 | 6,594 | 3,596 | 5,175 | 13,410 | 16,101 | 11,360 | 11,123 | 9,535 | 11,817 | 13,172 | 14,722 | 12,881 | 18,681 | 26,567 | 14,036 | 13,689 | 14,592 | 17,101 | 14,941 | 15,838 | 15,341 | 21,453 | 15,527 | 13,541 | 14,880 | 14,097 | 13,956 | 10,649 | 13,555 | 15,136 | 14,004 | 16,971 | 16,995 | 35,055 | 23,134 | 20,939 | 14,743 | 17,005 | 17,005 | 14,211 | 7,257 | 6,287 | 5,213 | 6,109 | 6,785 | 7,113 | 4,308 | 3,539 | 5,102 | 18,572 | 19,281 | 26,275 | 22,780 | 12,380 | 13,595 | 18,884 | 19,018 | 16,674 |
| 16,674 | 19,018 | 18,884 | 13,595 | 12,380 | 22,780 | 26,275 | 19,281 | 18,572 | 5,102 | 3,539 | 4,308 | 7,113 | 6,785 | 6,109 | 5,213 | 6,287 | 7,257 | 14,211 | 17,005 | 17,005 | 14,743 | 20,939 | 23,134 | 35,055 | 16,995 | 16,971 | 14,004 | 15,136 | 13,555 | 10,649 | 13,956 | 14,097 | 14,880 | 13,541 | 15,527 | 21,453 | 15,341 | 15,838 | 14,941 | 17,101 | 14,592 | 13,689 | 14,036 | 26,567 | 18,681 | 12,881 | 14,722 | 13,172 | 11,817 | 9,535 | 11,123 | 11,360 | 16,101 | 13,410 | 5,175 | 3,596 | 6,594 | 4,347 | 4,230 | 5,481 | 4,221 | 3,411 | 8,379 | 4,909 | 5,320 | 5,340 | 6,330 | 5,879 | 404 | 3,076 | 5,125 | 2,073 | 32,327 | 18,336 | 24,610 | 2,315 | 17,990 | 23,750 | 26,158 | 488 | 488 | 462 | 416 | 370 | 338 | 512 | 379 | 242 | 148 | 151 | 151 | 182 | 0 | 296 | 0 |
---|
Other Current Liabilities | 0 | 1 | 0 | 3 | 0 | 3 | 10 | 7 | 10 | 10 | 11 | 2 | 2 | 2 | 41 | 41 | 25,058 | 9,388 | 14,660 | 32,038 | 11,052 | 9,642 | 9,925 | 35,736 | 40,071 | 53,065 | 56,635 | 48,803 | 62,729 | 45,045 | 58,360 | 71,594 | 176,938 | 61,750 | 176,718 | 72,328 | 86,362 | 65,029 | 95,862 | 137,992 | 107,407 | 157,448 | 146,441 | 186,668 | 159,542 | 125,582 | 39,408 | 409,166 | 347,672 | 414,621 | 538,318 | 752,476 | 685,305 | 466,599 | 744,782 | 725,987 | 724,279 | 523,319 | 651,615 | 661,916 | 600,195 | 321,812 | 484,535 | 536,725 | 593,503 | 333,242 | 513,713 | 640,455 | 411,349 | 412,177 | 394,138 | 149,047 | 68,566 | 65,765 | 66,222 | 126,694 | 63,479 | 55,402 | 8,037 | 8,015 | 3,993 | 2,814 | 2,054 | 466 | 466 | 369 | 28,246 | 51,778 | 43,106 | 54,546 | 50,023 | 14,774 | 60,467 | 71,205 | 77,290 | 78,409 |
| 78,409 | 77,290 | 71,205 | 60,467 | 14,774 | 50,023 | 54,546 | 43,106 | 51,778 | 28,246 | 369 | 466 | 466 | 2,054 | 2,814 | 3,993 | 8,015 | 8,037 | 55,402 | 63,479 | 126,694 | 66,222 | 65,765 | 68,566 | 149,047 | 394,138 | 412,177 | 411,349 | 640,455 | 513,713 | 333,242 | 593,503 | 536,725 | 484,535 | 321,812 | 600,195 | 661,916 | 651,615 | 523,319 | 724,279 | 725,987 | 744,782 | 466,599 | 685,305 | 752,476 | 538,318 | 414,621 | 347,672 | 409,166 | 39,408 | 125,582 | 159,542 | 186,668 | 146,441 | 157,448 | 107,407 | 137,992 | 95,862 | 65,029 | 86,362 | 72,328 | 176,718 | 61,750 | 176,938 | 71,594 | 58,360 | 45,045 | 62,729 | 48,803 | 56,635 | 53,065 | 40,071 | 35,736 | 9,925 | 9,642 | 11,052 | 32,038 | 14,660 | 9,388 | 25,058 | 41 | 41 | 2 | 2 | 2 | 11 | 10 | 10 | 7 | 10 | 3 | 0 | 3 | 0 | 1 | 0 |
---|
> Long-term Liabilities | 0 | 175 | 0 | 182 | 151 | 242 | 148 | 151 | 379 | 370 | 338 | 512 | 416 | 571 | 0 | 488 | 10,421 | 13,760 | 13,988 | 10,399 | 13,357 | 15,051 | 17,738 | 17,846 | 28,081 | 36,357 | 37,486 | 40,319 | 42,779 | 44,781 | 34,231 | 37,240 | 43,223 | 37,923 | 37,617 | 45,922 | 49,668 | 51,076 | 55,494 | 43,201 | 48,179 | 175,205 | 174,932 | 164,561 | 171,665 | 136,975 | 140,059 | 126,539 | 129,208 | 125,095 | 118,619 | 107,018 | 110,576 | 95,844 | 95,521 | 101,387 | 97,762 | 93,205 | 92,118 | 63,531 | 59,908 | 59,895 | 63,384 | 58,069 | 32,346 | 28,192 | 30,203 | 21,435 | 46,440 | 32,182 | 39,698 | 90,655 | 58,646 | 65,286 | 8,572 | 7,689 | 7,689 | 11,625 | 7,601 | 7,183 | 5,270 | 8,377 | 9,868 | 14,881 | 14,294 | 14,074 | 14,448 | 196,346 | 176,937 | 192,074 | 203,425 | 181,415 | 182,634 | 191,863 | 182,790 | 185,118 |
| 185,118 | 182,790 | 191,863 | 182,634 | 181,415 | 203,425 | 192,074 | 176,937 | 196,346 | 14,448 | 14,074 | 14,294 | 14,881 | 9,868 | 8,377 | 5,270 | 7,183 | 7,601 | 11,625 | 7,689 | 7,689 | 8,572 | 65,286 | 58,646 | 90,655 | 39,698 | 32,182 | 46,440 | 21,435 | 30,203 | 28,192 | 32,346 | 58,069 | 63,384 | 59,895 | 59,908 | 63,531 | 92,118 | 93,205 | 97,762 | 101,387 | 95,521 | 95,844 | 110,576 | 107,018 | 118,619 | 125,095 | 129,208 | 126,539 | 140,059 | 136,975 | 171,665 | 164,561 | 174,932 | 175,205 | 48,179 | 43,201 | 55,494 | 51,076 | 49,668 | 45,922 | 37,617 | 37,923 | 43,223 | 37,240 | 34,231 | 44,781 | 42,779 | 40,319 | 37,486 | 36,357 | 28,081 | 17,846 | 17,738 | 15,051 | 13,357 | 10,399 | 13,988 | 13,760 | 10,421 | 488 | 0 | 571 | 416 | 512 | 338 | 370 | 379 | 151 | 148 | 242 | 151 | 182 | 0 | 175 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134,842 | 121,435 | 135,440 | 147,198 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 147,198 | 135,440 | 121,435 | 134,842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84,979 | 0 | 79,429 | 79,429 | 79,429 | 79,429 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 79,429 | 79,429 | 79,429 | 79,429 | 0 | 84,979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97,970 | 97,860 | 97,772 | 98,082 | 136,106 | 130,598 | 131,947 | 0 | 128,251 | 127,395 | 0 | 0 | 0 |
| 0 | 0 | 0 | 127,395 | 128,251 | 0 | 131,947 | 130,598 | 136,106 | 98,082 | 97,772 | 97,860 | 97,970 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10,402 | 0 | 54,211 | 48,977 | 50,125 | 49,992 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 49,992 | 50,125 | 48,977 | 54,211 | 0 | 10,402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -272 | 0 | 610 | 296 | 102 | -67 | -57 | -204 | -351 | -234 | -247 | -312 | -364 | -516 | -516 | 103,653 | 128,020 | 128,680 | 137,002 | 188,528 | 203,427 | 222,085 | 209,010 | 213,564 | 243,428 | 256,665 | 281,073 | 305,359 | 328,863 | 307,958 | 340,328 | 357,644 | 311,946 | 316,909 | 373,217 | 281,753 | 300,793 | 316,375 | 285,878 | 322,095 | 335,341 | 316,857 | 323,006 | 304,640 | 327,700 | 350,311 | 341,515 | 355,049 | 366,970 | 340,388 | 336,666 | 356,511 | 369,156 | 385,547 | 441,771 | 439,348 | 446,379 | 461,347 | 478,127 | 462,271 | 451,996 | 477,563 | 600,719 | 614,257 | 612,732 | 701,523 | 705,241 | 711,348 | 774,784 | 828,246 | 750,191 | 740,564 | 668,477 | 608,114 | 427,101 | 427,101 | 428,232 | 366,714 | 375,192 | 354,521 | 370,240 | 359,384 | 360,959 | 341,726 | 325,246 | 337,959 | 314,349 | 285,292 | 293,959 | 280,394 | 258,907 | 254,695 | 260,152 | 252,516 | 255,286 |
| 255,286 | 252,516 | 260,152 | 254,695 | 258,907 | 280,394 | 293,959 | 285,292 | 314,349 | 337,959 | 325,246 | 341,726 | 360,959 | 359,384 | 370,240 | 354,521 | 375,192 | 366,714 | 428,232 | 427,101 | 427,101 | 608,114 | 668,477 | 740,564 | 750,191 | 828,246 | 774,784 | 711,348 | 705,241 | 701,523 | 612,732 | 614,257 | 600,719 | 477,563 | 451,996 | 462,271 | 478,127 | 461,347 | 446,379 | 439,348 | 441,771 | 385,547 | 369,156 | 356,511 | 336,666 | 340,388 | 366,970 | 355,049 | 341,515 | 350,311 | 327,700 | 304,640 | 323,006 | 316,857 | 335,341 | 322,095 | 285,878 | 316,375 | 300,793 | 281,753 | 373,217 | 316,909 | 311,946 | 357,644 | 340,328 | 307,958 | 328,863 | 305,359 | 281,073 | 256,665 | 243,428 | 213,564 | 209,010 | 222,085 | 203,427 | 188,528 | 137,002 | 128,680 | 128,020 | 103,653 | -516 | -516 | -364 | -312 | -247 | -234 | -351 | -204 | -57 | -67 | 102 | 296 | 610 | 0 | -272 | 0 |
---|
Common Stock | 0 | 16 | 0 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 150 | 157 | 163 | 29 | 42 | 46 | 48 | 50 | 51 | 51 | 51 | 52 | 52 | 52 | 52 | 52 | 52 | 58 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 63 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 74 | 74 | 74 | 79 | 80 | 80 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 85,059 | 85,059 | 85,059 | 85,059 | 85,059 | 85,059 | 85,059 | 85,059 | 79,512 | 79,512 | 79,512 | 79,512 | 79,512 | 79,512 | 79,512 | 83 | 79,512 |
| 79,512 | 83 | 79,512 | 79,512 | 79,512 | 79,512 | 79,512 | 79,512 | 79,512 | 85,059 | 85,059 | 85,059 | 85,059 | 85,059 | 85,059 | 85,059 | 85,059 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 107,752 | 80 | 80 | 79 | 74 | 74 | 74 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 63 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 58 | 52 | 52 | 52 | 52 | 52 | 52 | 51 | 51 | 51 | 50 | 48 | 46 | 42 | 29 | 163 | 157 | 150 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 0 | 16 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 381,213 | 0 | 362,737 | 352,041 | 345,392 | 339,572 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 339,572 | 345,392 | 352,041 | 362,737 | 0 | 381,213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,877 | 25,008 | 13,711 | 7,314 | 13,442 | 14,409 | 16,367 | -9,763 | -20,303 | -3,786 | -8,992 | -3,915 | 1,947 | 4,222 | -44,783 | -37,820 | -49,090 | -99,138 | -109,871 | -58,472 | -44,985 | -46,666 | -51,496 | -66,396 | -38,906 | -38,381 | -36,900 | -33,779 | -71,257 | -73,834 | -59,832 | -75,722 | -71,467 | -65,282 | -88,275 | -100,858 | -93,544 | -96,103 | -97,910 | -82,741 | -104,126 | -120,504 | -131,415 | -139,181 | -182,545 | -199,324 | -184,382 | -189,700 | -167,842 | -188,643 | -164,510 | -162,569 | -176,565 | -123,359 | -73,481 | -159,237 | -189,528 | -198,272 | -204,338 | -199,273 | -199,273 | -194,439 | -218,196 | -169,075 | -161,245 | -141,242 | -146,174 | -145,721 | -152,278 | -157,879 | -142,465 | -168,840 | -188,490 | -176,238 | -185,554 | -195,726 | -196,081 | -189,378 | -195,096 | -188,355 |
| -188,355 | -195,096 | -189,378 | -196,081 | -195,726 | -185,554 | -176,238 | -188,490 | -168,840 | -142,465 | -157,879 | -152,278 | -145,721 | -146,174 | -141,242 | -161,245 | -169,075 | -218,196 | -194,439 | -199,273 | -199,273 | -204,338 | -198,272 | -189,528 | -159,237 | -73,481 | -123,359 | -176,565 | -162,569 | -164,510 | -188,643 | -167,842 | -189,700 | -184,382 | -199,324 | -182,545 | -139,181 | -131,415 | -120,504 | -104,126 | -82,741 | -97,910 | -96,103 | -93,544 | -100,858 | -88,275 | -65,282 | -71,467 | -75,722 | -59,832 | -73,834 | -71,257 | -33,779 | -36,900 | -38,381 | -38,906 | -66,396 | -51,496 | -46,666 | -44,985 | -58,472 | -109,871 | -99,138 | -49,090 | -37,820 | -44,783 | 4,222 | 1,947 | -3,915 | -8,992 | -3,786 | -20,303 | -9,763 | 16,367 | 14,409 | 13,442 | 7,314 | 13,711 | 25,008 | 12,877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 303,804 | 0 | 327,891 | 329,365 | 332,537 | 334,286 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 334,286 | 332,537 | 329,365 | 327,891 | 0 | 303,804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -287,422 | -287,244 | -287,136 | -286,951 | 0 | -286,951 | 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 | 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 | 992 | 0 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 0 | 1,992 | 71,684 | 71,685 | 71,686 | 71,960 | 104,191 | 104,196 | 104,323 | 101,834 | 101,857 | 102,381 | 102,572 | 104,372 | 105,364 | 106,275 | 107,408 | 111,333 | 113,675 | 90,268 | 91,573 | 78,277 | -44,615 | -43,178 | -44,615 | -40,128 | -38,830 | -36,057 | -38,830 | -38,264 | -38,920 | -38,377 | -38,920 | -22,463 | -19,928 | -16,821 | -19,928 | -15,153 | -14,218 | -11,763 | -14,218 | 1,720 | -3,812 | -2,777 | -3,812 | -624 | -14,085 | -6,290 | -14,085 | 90,023 | 57,071 | 57,706 | 57,071 | 94,454 | -11,415 | -11,990 | -11,415 | -10,750 | -10,086 | -9,488 | -10,086 | -9,954 | -9,954 | -9,060 | -9,496 | 14,538 | 14,995 | 15,245 | 14,995 | -69,971 | -69,653 | -68,126 | -67,500 | 40,940 | -37,200 | -34,136 | -32,565 | -31,971 | -576,866 | -609,225 | 52,842 | -583,890 |
| -583,890 | 52,842 | -609,225 | -576,866 | -31,971 | -32,565 | -34,136 | -37,200 | 40,940 | -67,500 | -68,126 | -69,653 | -69,971 | 14,995 | 15,245 | 14,995 | 14,538 | -9,496 | -9,060 | -9,954 | -9,954 | -10,086 | -9,488 | -10,086 | -10,750 | -11,415 | -11,990 | -11,415 | 94,454 | 57,071 | 57,706 | 57,071 | 90,023 | -14,085 | -6,290 | -14,085 | -624 | -3,812 | -2,777 | -3,812 | 1,720 | -14,218 | -11,763 | -14,218 | -15,153 | -19,928 | -16,821 | -19,928 | -22,463 | -38,920 | -38,377 | -38,920 | -38,264 | -38,830 | -36,057 | -38,830 | -40,128 | -44,615 | -43,178 | -44,615 | 78,277 | 91,573 | 90,268 | 113,675 | 111,333 | 107,408 | 106,275 | 105,364 | 104,372 | 102,572 | 102,381 | 101,857 | 101,834 | 104,323 | 104,196 | 104,191 | 71,960 | 71,686 | 71,685 | 71,684 | 1,992 | 0 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 0 | 992 | 0 |
---|