> Total Assets | 9,679 | 59,603 | 63,630 | 83,539 | 86,799 | 94,121 | 97,927 | 83,363 | 87,463 | 95,817 | 102,138 | 169,055 | 172,857 | 173,817 | 190,728 | 192,184 | 200,721 | 184,323 | 205,535 | 228,398 | 234,726 | 249,163 | 243,255 | 265,013 | 256,509 | 243,530 | 235,649 | 240,737 | 241,177 | 227,336 | 222,935 | 217,816 | 193,000 | 186,252 | 163,910 | 169,527 | 135,925 | 138,880 | 139,272 | 136,082 | 143,035 | 149,608 | 145,597 | 165,015 | 144,205 | 129,405 | 125,997 | 132,010 | 140,330 | 142,994 | 147,662 | 152,742 | 166,758 | 162,546 | 176,971 | 198,612 | 192,448 | 200,896 | 203,186 | 301,832 | 304,975 | 307,329 | 331,871 | 355,485 | 350,266 | 376,682 | 404,849 | 401,450 | 443,311 | 474,895 | 506,327 | 519,611 | 559,899 | 561,813 | 622,461 | 653,341 | 681,734 | 701,894 | 730,759 | 797,411 | 791,477 | 766,057 | 751,966 | 840,979 | 903,569 | 947,330 | 1,043,307 | 1,056,561 | 1,009,312 | 1,026,297 | 1,006,535 | 998,902 | 1,249,739 | 1,439,111 | 1,380,934 | 1,422,492 | 1,509,577 | 1,617,004 | 1,674,170 |
| 1,674,170 | 1,617,004 | 1,509,577 | 1,422,492 | 1,380,934 | 1,439,111 | 1,249,739 | 998,902 | 1,006,535 | 1,026,297 | 1,009,312 | 1,056,561 | 1,043,307 | 947,330 | 903,569 | 840,979 | 751,966 | 766,057 | 791,477 | 797,411 | 730,759 | 701,894 | 681,734 | 653,341 | 622,461 | 561,813 | 559,899 | 519,611 | 506,327 | 474,895 | 443,311 | 401,450 | 404,849 | 376,682 | 350,266 | 355,485 | 331,871 | 307,329 | 304,975 | 301,832 | 203,186 | 200,896 | 192,448 | 198,612 | 176,971 | 162,546 | 166,758 | 152,742 | 147,662 | 142,994 | 140,330 | 132,010 | 125,997 | 129,405 | 144,205 | 165,015 | 145,597 | 149,608 | 143,035 | 136,082 | 139,272 | 138,880 | 135,925 | 169,527 | 163,910 | 186,252 | 193,000 | 217,816 | 222,935 | 227,336 | 241,177 | 240,737 | 235,649 | 243,530 | 256,509 | 265,013 | 243,255 | 249,163 | 234,726 | 228,398 | 205,535 | 184,323 | 200,721 | 192,184 | 190,728 | 173,817 | 172,857 | 169,055 | 102,138 | 95,817 | 87,463 | 83,363 | 97,927 | 94,121 | 86,799 | 83,539 | 63,630 | 59,603 | 9,679 |
---|
> Total Current Assets | 0 | 25,050 | 22,445 | 34,697 | 38,812 | 33,174 | 32,415 | 45,622 | 35,263 | 43,403 | 36,189 | 50,110 | 49,632 | 45,314 | 41,262 | 38,586 | 47,950 | 42,383 | 46,180 | 57,867 | 60,922 | 73,021 | 59,196 | 40,561 | 45,711 | 34,764 | 36,218 | 44,647 | 39,554 | 36,256 | 34,673 | 31,186 | 23,903 | 129,299 | 136,215 | 110,950 | 85,001 | 90,404 | 92,840 | 90,448 | 39,875 | 33,480 | 33,682 | 52,000 | 80,712 | 50,810 | 53,262 | 54,793 | 102,469 | 109,970 | 62,045 | 51,150 | 61,525 | 47,732 | 52,738 | 59,327 | 49,272 | 51,253 | 44,796 | 39,539 | 48,847 | 53,580 | 56,801 | 62,351 | 48,695 | 46,110 | 52,041 | 29,081 | 57,229 | 54,339 | 58,082 | 31,341 | 57,666 | 42,389 | 74,444 | 77,208 | 78,696 | 81,782 | 66,153 | 87,352 | 42,609 | 18,659 | 21,009 | 60,915 | 30,685 | 61,062 | 86,911 | 51,329 | 26,448 | 83,727 | 79,936 | 72,863 | 60,254 | 81,580 | 48,748 | 0 | 1,294,131 | 1,491,601 | 33,478 |
| 33,478 | 1,491,601 | 1,294,131 | 0 | 48,748 | 81,580 | 60,254 | 72,863 | 79,936 | 83,727 | 26,448 | 51,329 | 86,911 | 61,062 | 30,685 | 60,915 | 21,009 | 18,659 | 42,609 | 87,352 | 66,153 | 81,782 | 78,696 | 77,208 | 74,444 | 42,389 | 57,666 | 31,341 | 58,082 | 54,339 | 57,229 | 29,081 | 52,041 | 46,110 | 48,695 | 62,351 | 56,801 | 53,580 | 48,847 | 39,539 | 44,796 | 51,253 | 49,272 | 59,327 | 52,738 | 47,732 | 61,525 | 51,150 | 62,045 | 109,970 | 102,469 | 54,793 | 53,262 | 50,810 | 80,712 | 52,000 | 33,682 | 33,480 | 39,875 | 90,448 | 92,840 | 90,404 | 85,001 | 110,950 | 136,215 | 129,299 | 23,903 | 31,186 | 34,673 | 36,256 | 39,554 | 44,647 | 36,218 | 34,764 | 45,711 | 40,561 | 59,196 | 73,021 | 60,922 | 57,867 | 46,180 | 42,383 | 47,950 | 38,586 | 41,262 | 45,314 | 49,632 | 50,110 | 36,189 | 43,403 | 35,263 | 45,622 | 32,415 | 33,174 | 38,812 | 34,697 | 22,445 | 25,050 | 0 |
---|
Cash And Cash Equivalents | 0 | 25,050 | 22,445 | 34,697 | 38,812 | 33,174 | 32,415 | 31,172 | 35,263 | 43,403 | 36,189 | 41,171 | 42,669 | 38,027 | 35,000 | 33,445 | 42,564 | 37,650 | 40,610 | 50,922 | 48,296 | 59,581 | 53,719 | 23,940 | 35,248 | 27,438 | 30,150 | 26,685 | 29,866 | 28,015 | 28,165 | 25,372 | 20,230 | 97,024 | 78,973 | 16,852 | 62,751 | 68,234 | 68,802 | 12,581 | 9,146 | 17,170 | 7,301 | 10,382 | 13,851 | 11,701 | 13,678 | 11,363 | 15,341 | 23,061 | 18,304 | 14,229 | 11,998 | 13,999 | 7,761 | 12,508 | 10,234 | 9,001 | 4,402 | 17,813 | 8,593 | 6,092 | 3,098 | 4,308 | 3,614 | 3,221 | 2,718 | 2,051 | 5,995 | 3,550 | 3,915 | 2,464 | 2,606 | 3,575 | 2,646 | 2,316 | 3,083 | 3,585 | 3,596 | 1,762 | 37,073 | 13,385 | 5,966 | 2,073 | 3,716 | 18,798 | 20,193 | 2,397 | 4,911 | 4,165 | 7,355 | 53,692 | 124,545 | 189,593 | 154,992 | 184,006 | 163,206 | 169,506 | 162,493 |
| 162,493 | 169,506 | 163,206 | 184,006 | 154,992 | 189,593 | 124,545 | 53,692 | 7,355 | 4,165 | 4,911 | 2,397 | 20,193 | 18,798 | 3,716 | 2,073 | 5,966 | 13,385 | 37,073 | 1,762 | 3,596 | 3,585 | 3,083 | 2,316 | 2,646 | 3,575 | 2,606 | 2,464 | 3,915 | 3,550 | 5,995 | 2,051 | 2,718 | 3,221 | 3,614 | 4,308 | 3,098 | 6,092 | 8,593 | 17,813 | 4,402 | 9,001 | 10,234 | 12,508 | 7,761 | 13,999 | 11,998 | 14,229 | 18,304 | 23,061 | 15,341 | 11,363 | 13,678 | 11,701 | 13,851 | 10,382 | 7,301 | 17,170 | 9,146 | 12,581 | 68,802 | 68,234 | 62,751 | 16,852 | 78,973 | 97,024 | 20,230 | 25,372 | 28,165 | 28,015 | 29,866 | 26,685 | 30,150 | 27,438 | 35,248 | 23,940 | 53,719 | 59,581 | 48,296 | 50,922 | 40,610 | 37,650 | 42,564 | 33,445 | 35,000 | 38,027 | 42,669 | 41,171 | 36,189 | 43,403 | 35,263 | 31,172 | 32,415 | 33,174 | 38,812 | 34,697 | 22,445 | 25,050 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,450 | 0 | 0 | 0 | 5,053 | 3,500 | 4,055 | 2,893 | 1,720 | 1,584 | 1,555 | 2,014 | 3,209 | 3,309 | 4,299 | 3,598 | 14,096 | 7,893 | 4,797 | 3,449 | 10,859 | 3,222 | 2,423 | 1,037 | 1,308 | 10,755 | 11,089 | 9,704 | 70,559 | 9,382 | 8,273 | 8,548 | 51,947 | 7,821 | 9,380 | 9,068 | 10,747 | 7,686 | 8,580 | 6,979 | 2,198 | 7,307 | 48,485 | 9,764 | 896 | 3,278 | 2,931 | 2,490 | 4,734 | 3,924 | 3,305 | 3,426 | 3,000 | 6,000 | 226 | 36 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 785,613 | 19,171 | 32,905 | 32,907 | 33,138 | 0 | 28,127 | 28,418 | 23,790 |
| 23,790 | 28,418 | 28,127 | 0 | 33,138 | 32,907 | 32,905 | 19,171 | 785,613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 36 | 226 | 6,000 | 3,000 | 3,426 | 3,305 | 3,924 | 4,734 | 2,490 | 2,931 | 3,278 | 896 | 9,764 | 48,485 | 7,307 | 2,198 | 6,979 | 8,580 | 7,686 | 10,747 | 9,068 | 9,380 | 7,821 | 51,947 | 8,548 | 8,273 | 9,382 | 70,559 | 9,704 | 11,089 | 10,755 | 1,308 | 1,037 | 2,423 | 3,222 | 10,859 | 3,449 | 4,797 | 7,893 | 14,096 | 3,598 | 4,299 | 3,309 | 3,209 | 2,014 | 1,555 | 1,584 | 1,720 | 2,893 | 4,055 | 3,500 | 5,053 | 0 | 0 | 0 | 14,450 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,885 | 3,463 | 3,231 | 3,370 | 3,421 | 3,802 | 3,178 | 3,555 | 3,736 | 9,317 | 9,141 | 1,879 | 2,525 | 2,570 | 2,529 | 2,619 | 7,103 | 6,466 | 5,818 | 5,471 | 4,506 | 3,673 | 10,411 | 4,290 | 5,175 | 4,674 | 4,996 | 5,524 | 11,479 | 16,067 | 16,310 | 17,313 | 22,048 | 14,894 | 19,742 | 20,805 | 15,404 | 71,523 | 20,201 | 22,279 | 27,569 | 31,139 | 21,700 | 32,088 | 25,208 | 24,545 | 20,131 | 21,503 | 3,337 | 17,008 | 28,764 | 26,945 | 35,139 | 26,075 | 22,859 | 24,507 | 6,150 | 22,236 | 27,160 | 27,556 | 10,794 | 32,101 | 14,104 | 44,271 | 45,849 | 48,950 | 52,094 | 38,397 | 54,145 | 5,536 | 5,274 | 15,043 | 58,842 | 26,969 | 42,264 | 66,718 | 48,932 | 21,537 | 79,562 | 72,581 | 1,338 | 41,438 | 119,857 | 63,957 | 62,230 | 56,890 | 79,928 | 0 |
| 0 | 79,928 | 56,890 | 62,230 | 63,957 | 119,857 | 41,438 | 1,338 | 72,581 | 79,562 | 21,537 | 48,932 | 66,718 | 42,264 | 26,969 | 58,842 | 15,043 | 5,274 | 5,536 | 54,145 | 38,397 | 52,094 | 48,950 | 45,849 | 44,271 | 14,104 | 32,101 | 10,794 | 27,556 | 27,160 | 22,236 | 6,150 | 24,507 | 22,859 | 26,075 | 35,139 | 26,945 | 28,764 | 17,008 | 3,337 | 21,503 | 20,131 | 24,545 | 25,208 | 32,088 | 21,700 | 31,139 | 27,569 | 22,279 | 20,201 | 71,523 | 15,404 | 20,805 | 19,742 | 14,894 | 22,048 | 17,313 | 16,310 | 16,067 | 11,479 | 5,524 | 4,996 | 4,674 | 5,175 | 4,290 | 10,411 | 3,673 | 4,506 | 5,471 | 5,818 | 6,466 | 7,103 | 2,619 | 2,529 | 2,570 | 2,525 | 1,879 | 9,141 | 9,317 | 3,736 | 3,555 | 3,178 | 3,802 | 3,421 | 3,370 | 3,231 | 3,463 | 3,885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Inventory | 594 | 781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,789 | 0 | 20,345 | 19,856 | 8,366 | 9,382 | 8,273 | 0 | 14,241 | 0 | 0 | 0 | 18,556 | 16,036 | 16,919 | 15,553 | 0 | 0 | 16,440 | 20,414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 226 | 36 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 0 | 0 | -47,529 | -48,870 | -58,181 | 115,036 | 190,827 | 0 | 235,792 | 184,991 | 205,588 | 154,713 | 0 | 197,144 | 256,334 | 223,793 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 223,793 | 256,334 | 197,144 | 0 | 154,713 | 205,588 | 184,991 | 235,792 | 0 | 190,827 | 115,036 | -58,181 | -48,870 | -47,529 | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 36 | 226 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,414 | 16,440 | 0 | 0 | 15,553 | 16,919 | 16,036 | 18,556 | 0 | 0 | 0 | 14,241 | 0 | 8,273 | 9,382 | 8,366 | 19,856 | 20,345 | 0 | -9,789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 781 | 594 |
---|
> Long-term Assets | 0 | 12,221 | 15,590 | 16,176 | 13,529 | 17,658 | 16,442 | 15,874 | 10,655 | 8,870 | 9,503 | 8,463 | 6,876 | 7,910 | 10,056 | 7,248 | 8,282 | 8,827 | 16,549 | 22,796 | 22,300 | 24,562 | 24,982 | 44,015 | 29,848 | 27,321 | 29,677 | 165,974 | 28,752 | 28,218 | 28,568 | 149,602 | 29,212 | 56,953 | 27,695 | 58,577 | 50,924 | 48,476 | 46,432 | 45,634 | 103,160 | 116,128 | 111,915 | 113,015 | 63,493 | 78,595 | 72,735 | 77,217 | 37,861 | 33,024 | 85,617 | 101,592 | 105,233 | 114,814 | 124,233 | 139,285 | 143,176 | 149,643 | 158,390 | 262,293 | 256,128 | 253,749 | 275,070 | 293,134 | 301,571 | 330,572 | 352,808 | 372,369 | 386,082 | 420,556 | 448,245 | 488,270 | 502,233 | 519,424 | 548,017 | 576,133 | 603,038 | 620,112 | 664,606 | 710,059 | 670,085 | 655,893 | 644,808 | 678,121 | 732,827 | 704,046 | 720,374 | 766,095 | 771,082 | 763,792 | 791,994 | 6,484 | 43,818 | 39,219 | 41,804 | 1,076,930 | 215,446 | 244,973 | 18,786 |
| 18,786 | 244,973 | 215,446 | 1,076,930 | 41,804 | 39,219 | 43,818 | 6,484 | 791,994 | 763,792 | 771,082 | 766,095 | 720,374 | 704,046 | 732,827 | 678,121 | 644,808 | 655,893 | 670,085 | 710,059 | 664,606 | 620,112 | 603,038 | 576,133 | 548,017 | 519,424 | 502,233 | 488,270 | 448,245 | 420,556 | 386,082 | 372,369 | 352,808 | 330,572 | 301,571 | 293,134 | 275,070 | 253,749 | 256,128 | 262,293 | 158,390 | 149,643 | 143,176 | 139,285 | 124,233 | 114,814 | 105,233 | 101,592 | 85,617 | 33,024 | 37,861 | 77,217 | 72,735 | 78,595 | 63,493 | 113,015 | 111,915 | 116,128 | 103,160 | 45,634 | 46,432 | 48,476 | 50,924 | 58,577 | 27,695 | 56,953 | 29,212 | 149,602 | 28,568 | 28,218 | 28,752 | 165,974 | 29,677 | 27,321 | 29,848 | 44,015 | 24,982 | 24,562 | 22,300 | 22,796 | 16,549 | 8,827 | 8,282 | 7,248 | 10,056 | 7,910 | 6,876 | 8,463 | 9,503 | 8,870 | 10,655 | 15,874 | 16,442 | 17,658 | 13,529 | 16,176 | 15,590 | 12,221 | 0 |
---|
Property Plant Equipment | 1,476 | 35 | 533 | 531 | 500 | 27 | 50 | 460 | 295 | 356 | 397 | 546 | 514 | 629 | 729 | 671 | 812 | 815 | 1,643 | 1,959 | 2,978 | 3,168 | 3,768 | 6,587 | 6,689 | 5,874 | 5,921 | 4,458 | 4,630 | 4,706 | 4,800 | 5,433 | 5,417 | 5,349 | 5,172 | 5,062 | 4,655 | 4,185 | 3,861 | 3,631 | 3,360 | 5,302 | 3,012 | 3,210 | 3,081 | 2,919 | 2,820 | 2,853 | 2,867 | 2,844 | 2,925 | 3,523 | 3,633 | 3,675 | 3,588 | 3,741 | 3,844 | 3,705 | 3,437 | 329 | 329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,768 | 8,512 | 8,253 | 7,990 | 7,724 | 7,454 | 7,192 | 6,933 | 6,680 | 7,909 | 7,611 | 7,310 | 7,005 | 6,695 | 6,381 | 6,484 | 7,492 | 7,002 | 6,502 | 5,701 | 5,193 | 5,110 | 3,992 |
| 3,992 | 5,110 | 5,193 | 5,701 | 6,502 | 7,002 | 7,492 | 6,484 | 6,381 | 6,695 | 7,005 | 7,310 | 7,611 | 7,909 | 6,680 | 6,933 | 7,192 | 7,454 | 7,724 | 7,990 | 8,253 | 8,512 | 8,768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 329 | 329 | 3,437 | 3,705 | 3,844 | 3,741 | 3,588 | 3,675 | 3,633 | 3,523 | 2,925 | 2,844 | 2,867 | 2,853 | 2,820 | 2,919 | 3,081 | 3,210 | 3,012 | 5,302 | 3,360 | 3,631 | 3,861 | 4,185 | 4,655 | 5,062 | 5,172 | 5,349 | 5,417 | 5,433 | 4,800 | 4,706 | 4,630 | 4,458 | 5,921 | 5,874 | 6,689 | 6,587 | 3,768 | 3,168 | 2,978 | 1,959 | 1,643 | 815 | 812 | 671 | 729 | 629 | 514 | 546 | 397 | 356 | 295 | 460 | 50 | 27 | 500 | 531 | 533 | 35 | 1,476 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 978 | 978 | 964 | 2,333 | 2,657 | 2,737 | 2,863 | 2,863 | 3,225 | 3,225 | 1,833 | 1,833 | 2,202 | 11,058 | 11,150 | 7,893 | 7,893 | 8,671 | 9,438 | 9,438 | 9,625 | 10,599 | 10,575 | 12,323 | 13,055 | 13,159 | 12,996 | 12,996 | 12,996 | 13,069 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,189 | 21,133 | 21,134 | 0 | 25,885 | 25,885 | 14,085 |
| 14,085 | 25,885 | 25,885 | 0 | 21,134 | 21,133 | 21,189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 444 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 12,092 | 13,069 | 12,996 | 12,996 | 12,996 | 13,159 | 13,055 | 12,323 | 10,575 | 10,599 | 9,625 | 9,438 | 9,438 | 8,671 | 7,893 | 7,893 | 11,150 | 11,058 | 2,202 | 1,833 | 1,833 | 3,225 | 3,225 | 2,863 | 2,863 | 2,737 | 2,657 | 2,333 | 964 | 978 | 978 | 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 | 115,198 | 230,462 | 0 | 0 | 0 | 266,839 | 278,004 | 305,804 | 326,853 | 345,189 | 358,969 | 392,241 | 418,173 | 456,680 | 470,221 | 487,713 | 513,487 | 541,087 | 557,658 | 573,492 | 610,873 | 659,044 | 662,361 | 648,439 | 637,616 | 671,188 | 726,147 | 696,137 | 712,763 | 758,785 | 764,077 | 757,097 | 785,613 | 808,038 | 125,639 | 61,989 | 75,211 | 0 | 77,102 | 98,961 | 80,280 |
| 80,280 | 98,961 | 77,102 | 0 | 75,211 | 61,989 | 125,639 | 808,038 | 785,613 | 757,097 | 764,077 | 758,785 | 712,763 | 696,137 | 726,147 | 671,188 | 637,616 | 648,439 | 662,361 | 659,044 | 610,873 | 573,492 | 557,658 | 541,087 | 513,487 | 487,713 | 470,221 | 456,680 | 418,173 | 392,241 | 358,969 | 345,189 | 326,853 | 305,804 | 278,004 | 266,839 | 0 | 0 | 0 | 230,462 | 115,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 964 | 2,333 | 2,656 | 2,737 | 357 | 2,863 | 3,225 | 3,209 | 3,024 | 4,053 | 4,255 | 1,834 | 6,478 | 8,121 | 9,203 | 8,945 | 9,894 | 6,812 | 8,130 | 9,708 | 9,141 | 8,577 | 8,034 | 9,572 | 8,829 | 10,799 | 10,329 | 9,454 | 6,096 | 8,316 | 7,636 | 4,649 | 4,218 | 6,172 | 3,520 | 5,330 | 2,753 | 2,385 | 2,036 | 1,680 | 1,420 | 1,230 | 1,088 | 948 | 1,558 | 1,450 | 1,386 | 1,310 | 1,240 | 1,219 | 1,164 | 1,330 | 444 | 10,363 | 11,275 | 11,895 | 13,042 | 13,644 | 14,489 | 15,619 | 16,246 | 17,096 | 18,124 | 19,092 | 19,359 | 20,404 | 20,663 | 21,642 | 21,360 | 22,339 | 23,399 | 23,297 | 24,411 | 26,309 | 25,511 | 24,557 | 26,061 | 26,733 | 27,380 | 28,899 | 28,008 | 28,855 | 31,820 | 33,530 | 30,268 | 6,911 | 6,462 | 6,023 | 0 | 4,059 | 3,898 | 709 |
| 709 | 3,898 | 4,059 | 0 | 6,023 | 6,462 | 6,911 | 30,268 | 33,530 | 31,820 | 28,855 | 28,008 | 28,899 | 27,380 | 26,733 | 26,061 | 24,557 | 25,511 | 26,309 | 24,411 | 23,297 | 23,399 | 22,339 | 21,360 | 21,642 | 20,663 | 20,404 | 19,359 | 19,092 | 18,124 | 17,096 | 16,246 | 15,619 | 14,489 | 13,644 | 13,042 | 11,895 | 11,275 | 10,363 | 444 | 1,330 | 1,164 | 1,219 | 1,240 | 1,310 | 1,386 | 1,450 | 1,558 | 948 | 1,088 | 1,230 | 1,420 | 1,680 | 2,036 | 2,385 | 2,753 | 5,330 | 3,520 | 6,172 | 4,218 | 4,649 | 7,636 | 8,316 | 6,096 | 9,454 | 10,329 | 10,799 | 8,829 | 9,572 | 8,034 | 8,577 | 9,141 | 9,708 | 8,130 | 6,812 | 9,894 | 8,945 | 9,203 | 8,121 | 6,478 | 1,834 | 4,255 | 4,053 | 3,024 | 3,209 | 3,225 | 2,863 | 357 | 2,737 | 2,656 | 2,333 | 964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | -12,221 | -15,590 | -16,176 | -13,529 | -17,658 | -16,442 | -15,874 | -10,655 | -8,870 | -9,503 | -8,463 | -6,876 | -7,910 | -10,056 | -7,248 | -8,282 | -8,827 | -16,549 | -22,796 | -22,300 | -24,562 | -24,982 | -44,015 | -29,848 | -27,321 | -29,677 | -165,974 | -28,752 | -28,218 | -28,568 | -149,602 | -29,212 | 28,279 | 0 | -68,277 | 25,861 | 24,563 | 25,830 | 2,436 | 81,536 | 63,746 | 57,984 | 68,908 | 45,935 | 61,548 | 20,611 | 1,222 | 18,094 | 15,383 | 30,707 | 14,800 | 10,997 | 12,025 | 13,554 | 20,591 | 13,671 | 13,599 | 14,417 | 22,956 | 9,702 | 14,643 | 12,880 | 12,358 | 9,277 | 9,847 | 10,120 | 10,899 | 10,017 | 10,156 | 10,971 | 12,222 | 11,599 | 11,039 | 12,879 | 13,677 | 14,273 | 14,709 | 22,183 | -5,797 | -26,309 | -655,893 | -644,808 | -678,121 | -732,827 | -704,046 | -720,374 | -766,095 | -771,082 | -763,792 | -791,994 | -808,038 | -26,381 | -61,989 | -75,722 | 1,034,234 | 96,717 | -135,797 | 0 |
| 0 | -135,797 | 96,717 | 1,034,234 | -75,722 | -61,989 | -26,381 | -808,038 | -791,994 | -763,792 | -771,082 | -766,095 | -720,374 | -704,046 | -732,827 | -678,121 | -644,808 | -655,893 | -26,309 | -5,797 | 22,183 | 14,709 | 14,273 | 13,677 | 12,879 | 11,039 | 11,599 | 12,222 | 10,971 | 10,156 | 10,017 | 10,899 | 10,120 | 9,847 | 9,277 | 12,358 | 12,880 | 14,643 | 9,702 | 22,956 | 14,417 | 13,599 | 13,671 | 20,591 | 13,554 | 12,025 | 10,997 | 14,800 | 30,707 | 15,383 | 18,094 | 1,222 | 20,611 | 61,548 | 45,935 | 68,908 | 57,984 | 63,746 | 81,536 | 2,436 | 25,830 | 24,563 | 25,861 | -68,277 | 0 | 28,279 | -29,212 | -149,602 | -28,568 | -28,218 | -28,752 | -165,974 | -29,677 | -27,321 | -29,848 | -44,015 | -24,982 | -24,562 | -22,300 | -22,796 | -16,549 | -8,827 | -8,282 | -7,248 | -10,056 | -7,910 | -6,876 | -8,463 | -9,503 | -8,870 | -10,655 | -15,874 | -16,442 | -17,658 | -13,529 | -16,176 | -15,590 | -12,221 | 0 |
---|
> Total Liabilities | 5,785 | 46,991 | 52,629 | 70,107 | 72,241 | 76,389 | 79,959 | 66,890 | 69,386 | 76,543 | 77,830 | 137,110 | 136,470 | 132,672 | 138,644 | 143,543 | 151,976 | 133,073 | 129,899 | 145,582 | 154,676 | 164,042 | 159,429 | 172,455 | 166,754 | 155,877 | 148,060 | 158,264 | 152,096 | 139,415 | 138,922 | 156,266 | 128,283 | 124,056 | 104,457 | 113,448 | 80,877 | 84,452 | 84,669 | 82,055 | 89,549 | 95,217 | 91,437 | 109,421 | 88,197 | 73,564 | 69,193 | 72,711 | 76,820 | 78,986 | 79,971 | 83,840 | 96,210 | 90,090 | 102,522 | 121,603 | 113,949 | 120,332 | 119,953 | 135,414 | 135,409 | 137,705 | 157,138 | 151,536 | 146,504 | 172,254 | 196,677 | 192,356 | 196,947 | 224,651 | 250,715 | 241,282 | 280,627 | 279,533 | 334,525 | 365,896 | 389,728 | 408,542 | 431,007 | 475,185 | 479,012 | 438,611 | 427,575 | 501,626 | 536,718 | 578,328 | 677,287 | 652,674 | 610,832 | 631,765 | 614,736 | 623,544 | 1,031,701 | 1,218,383 | 1,153,901 | 1,185,708 | 1,255,445 | 1,343,002 | 1,392,385 |
| 1,392,385 | 1,343,002 | 1,255,445 | 1,185,708 | 1,153,901 | 1,218,383 | 1,031,701 | 623,544 | 614,736 | 631,765 | 610,832 | 652,674 | 677,287 | 578,328 | 536,718 | 501,626 | 427,575 | 438,611 | 479,012 | 475,185 | 431,007 | 408,542 | 389,728 | 365,896 | 334,525 | 279,533 | 280,627 | 241,282 | 250,715 | 224,651 | 196,947 | 192,356 | 196,677 | 172,254 | 146,504 | 151,536 | 157,138 | 137,705 | 135,409 | 135,414 | 119,953 | 120,332 | 113,949 | 121,603 | 102,522 | 90,090 | 96,210 | 83,840 | 79,971 | 78,986 | 76,820 | 72,711 | 69,193 | 73,564 | 88,197 | 109,421 | 91,437 | 95,217 | 89,549 | 82,055 | 84,669 | 84,452 | 80,877 | 113,448 | 104,457 | 124,056 | 128,283 | 156,266 | 138,922 | 139,415 | 152,096 | 158,264 | 148,060 | 155,877 | 166,754 | 172,455 | 159,429 | 164,042 | 154,676 | 145,582 | 129,899 | 133,073 | 151,976 | 143,543 | 138,644 | 132,672 | 136,470 | 137,110 | 77,830 | 76,543 | 69,386 | 66,890 | 79,959 | 76,389 | 72,241 | 70,107 | 52,629 | 46,991 | 5,785 |
---|
> Total Current Liabilities | 5,287 | 5,203 | 381 | 1,381 | 0 | 0 | 0 | -48,099 | -49,804 | -56,715 | -57,545 | 65,196 | 64,378 | 61,559 | 64,197 | 65,697 | 69,726 | 67,921 | 67,821 | 76,259 | 75,120 | 86,776 | 87,530 | 92,048 | 91,128 | 88,522 | 87,772 | 94,841 | 85,556 | 82,400 | 81,099 | 89,344 | 85,686 | 38,116 | 104,457 | 79,903 | 54,342 | 57,455 | 62,071 | 13,810 | 28,409 | 28,530 | 30,017 | 15,091 | 14,706 | 16,604 | 48,843 | 15,830 | 15,349 | 65,364 | 69,908 | 5,578 | 14,527 | 12,789 | 14,696 | 8,941 | 15,120 | 18,356 | 19,017 | 8,193 | 13,878 | 18,410 | 9,831 | 12,468 | 8,971 | 12,951 | 13,832 | 9,462 | 15,885 | 15,348 | 16,470 | 9,821 | 21,333 | 20,447 | 28,642 | 14,890 | 17,539 | 18,029 | 18,483 | 20,955 | 16,634 | 34,448 | 21,206 | 27,608 | 56,053 | 107,665 | 156,789 | 10,935 | 11,900 | 14,976 | 11,840 | 387,457 | 212,761 | 40,501 | 38,691 | 0 | 92,743 | 96,603 | 35,239 |
| 35,239 | 96,603 | 92,743 | 0 | 38,691 | 40,501 | 212,761 | 387,457 | 11,840 | 14,976 | 11,900 | 10,935 | 156,789 | 107,665 | 56,053 | 27,608 | 21,206 | 34,448 | 16,634 | 20,955 | 18,483 | 18,029 | 17,539 | 14,890 | 28,642 | 20,447 | 21,333 | 9,821 | 16,470 | 15,348 | 15,885 | 9,462 | 13,832 | 12,951 | 8,971 | 12,468 | 9,831 | 18,410 | 13,878 | 8,193 | 19,017 | 18,356 | 15,120 | 8,941 | 14,696 | 12,789 | 14,527 | 5,578 | 69,908 | 65,364 | 15,349 | 15,830 | 48,843 | 16,604 | 14,706 | 15,091 | 30,017 | 28,530 | 28,409 | 13,810 | 62,071 | 57,455 | 54,342 | 79,903 | 104,457 | 38,116 | 85,686 | 89,344 | 81,099 | 82,400 | 85,556 | 94,841 | 87,772 | 88,522 | 91,128 | 92,048 | 87,530 | 86,776 | 75,120 | 76,259 | 67,821 | 67,921 | 69,726 | 65,697 | 64,197 | 61,559 | 64,378 | 65,196 | -57,545 | -56,715 | -49,804 | -48,099 | 0 | 0 | 0 | 1,381 | 381 | 5,203 | 5,287 |
---|
Short-term Debt | 0 | 0 | 381 | 1,381 | 0 | 0 | 0 | 49,641 | 0 | 0 | 0 | 65,196 | 64,378 | 61,559 | 64,197 | 65,697 | 69,726 | 67,921 | 67,821 | 76,259 | 75,120 | 86,776 | 87,530 | 92,048 | 91,128 | 88,522 | 87,772 | 86,332 | 85,556 | 82,400 | 81,099 | 79,085 | 85,686 | 27,695 | 87,833 | 70,559 | 46,260 | 49,640 | 53,230 | 0 | 16,729 | 18,150 | 17,950 | 0 | 0 | 0 | 32,987 | 857 | 0 | 50,884 | 57,430 | 502 | 0 | 0 | 0 | 101,358 | 0 | 0 | 0 | 125,197 | 29,997 | 23,552 | 19,549 | 29,100 | 21,275 | 17,200 | 26,400 | 5,100 | 18,300 | 21,045 | 66,146 | 216,252 | 5,000 | 31,000 | 37,475 | 34,700 | 34,600 | 48,900 | 18,400 | 30,000 | 21,600 | 0 | 0 | 0 | 1,157 | 845 | 460 | 1,876 | 1,415 | 944 | 472 | 367,244 | 167,504 | 74,254 | 43,676 | 0 | 108,310 | 53,320 | 7,785 |
| 7,785 | 53,320 | 108,310 | 0 | 43,676 | 74,254 | 167,504 | 367,244 | 472 | 944 | 1,415 | 1,876 | 460 | 845 | 1,157 | 0 | 0 | 0 | 21,600 | 30,000 | 18,400 | 48,900 | 34,600 | 34,700 | 37,475 | 31,000 | 5,000 | 216,252 | 66,146 | 21,045 | 18,300 | 5,100 | 26,400 | 17,200 | 21,275 | 29,100 | 19,549 | 23,552 | 29,997 | 125,197 | 0 | 0 | 0 | 101,358 | 0 | 0 | 0 | 502 | 57,430 | 50,884 | 0 | 857 | 32,987 | 0 | 0 | 0 | 17,950 | 18,150 | 16,729 | 0 | 53,230 | 49,640 | 46,260 | 70,559 | 87,833 | 27,695 | 85,686 | 79,085 | 81,099 | 82,400 | 85,556 | 86,332 | 87,772 | 88,522 | 91,128 | 92,048 | 87,530 | 86,776 | 75,120 | 76,259 | 67,821 | 67,921 | 69,726 | 65,697 | 64,197 | 61,559 | 64,378 | 65,196 | 0 | 0 | 0 | 49,641 | 0 | 0 | 0 | 1,381 | 381 | 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 | 125,197 | 0 | 0 | 0 | 29,100 | 0 | 0 | 0 | 5,100 | 174,511 | 203,728 | 36,926 | 216,252 | 5,000 | 31,000 | 37,475 | 34,700 | 34,600 | 48,900 | 18,400 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167,504 | 74,254 | 43,676 | 61,260 | 106,235 | 53,320 | 7,785 |
| 7,785 | 53,320 | 106,235 | 61,260 | 43,676 | 74,254 | 167,504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,000 | 18,400 | 48,900 | 34,600 | 34,700 | 37,475 | 31,000 | 5,000 | 216,252 | 36,926 | 203,728 | 174,511 | 5,100 | 0 | 0 | 0 | 29,100 | 0 | 0 | 0 | 125,197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 1,320 | 1,814 | 924 | 2,547 | 1,259 | 1,450 | 2,332 | -48,099 | -49,804 | -56,715 | -57,545 | 4,218 | 4,347 | 4,834 | 5,179 | 6,095 | 5,932 | 6,002 | 7,367 | 9,726 | 7,039 | 7,369 | 8,827 | 10,313 | 8,758 | 7,980 | 8,966 | 8,509 | 9,646 | 10,242 | 10,051 | 10,259 | 8,606 | 8,070 | 8,544 | 9,344 | 8,082 | 7,815 | 8,841 | 8,314 | 9,753 | 8,575 | 10,240 | 41,104 | 10,096 | 12,373 | 13,946 | 14,196 | 13,859 | 50,884 | 11,041 | 11,206 | 13,130 | 11,398 | 13,289 | 14,688 | 13,808 | 17,137 | 17,670 | 7,683 | 11,158 | 15,206 | 8,080 | 5,802 | 8,419 | 12,096 | 12,641 | 13,904 | 14,951 | 15,073 | 15,658 | 16,866 | 21,296 | 20,340 | 28,458 | 25,021 | 17,537 | 18,028 | 18,372 | 20,824 | 16,634 | 34,448 | 21,206 | 27,608 | 56,053 | 107,665 | 156,789 | 10,935 | 11,900 | 14,976 | 11,840 | 20,213 | 45,257 | 40,501 | 38,691 | 0 | 41,948 | 46,302 | 0 |
| 0 | 46,302 | 41,948 | 0 | 38,691 | 40,501 | 45,257 | 20,213 | 11,840 | 14,976 | 11,900 | 10,935 | 156,789 | 107,665 | 56,053 | 27,608 | 21,206 | 34,448 | 16,634 | 20,824 | 18,372 | 18,028 | 17,537 | 25,021 | 28,458 | 20,340 | 21,296 | 16,866 | 15,658 | 15,073 | 14,951 | 13,904 | 12,641 | 12,096 | 8,419 | 5,802 | 8,080 | 15,206 | 11,158 | 7,683 | 17,670 | 17,137 | 13,808 | 14,688 | 13,289 | 11,398 | 13,130 | 11,206 | 11,041 | 50,884 | 13,859 | 14,196 | 13,946 | 12,373 | 10,096 | 41,104 | 10,240 | 8,575 | 9,753 | 8,314 | 8,841 | 7,815 | 8,082 | 9,344 | 8,544 | 8,070 | 8,606 | 10,259 | 10,051 | 10,242 | 9,646 | 8,509 | 8,966 | 7,980 | 8,758 | 10,313 | 8,827 | 7,369 | 7,039 | 9,726 | 7,367 | 6,002 | 5,932 | 6,095 | 5,179 | 4,834 | 4,347 | 4,218 | -57,545 | -56,715 | -49,804 | -48,099 | 2,332 | 1,450 | 1,259 | 2,547 | 924 | 1,814 | 1,320 |
---|
Other Current Liabilities | 1,660 | 1,725 | -381 | -1,381 | 55,339 | 57,901 | 60,502 | 48,099 | 49,804 | 56,715 | 57,545 | -65,196 | -64,378 | -61,559 | -64,197 | -65,697 | -69,726 | -67,921 | -67,821 | -76,259 | -75,120 | -86,776 | -87,530 | -92,048 | -91,128 | -88,522 | -87,772 | -94,841 | -85,556 | -82,400 | -81,099 | -89,344 | -85,686 | 8,070 | 14,310 | -2,203 | 8,082 | 7,815 | 8,841 | 3,634 | 9,753 | 8,575 | 10,240 | -27,781 | 12,942 | 14,909 | 261 | -2,473 | 13,859 | -37,888 | 11,041 | -7,567 | 0 | 0 | 0 | -108,379 | 0 | 0 | 0 | 451 | 2,720 | 3,204 | 1,751 | 6,666 | 552 | 855 | 1,191 | 9,462 | 934 | 275 | -65,334 | -7,045 | 37 | 107 | 184 | -44,831 | -34,598 | -48,899 | -18,289 | -29,869 | -21,600 | -34,448 | -21,206 | -27,608 | -56,053 | -107,665 | -156,789 | -10,935 | -11,900 | -14,976 | -11,840 | 67,097 | -212,761 | -40,501 | -38,691 | 0 | -57,515 | -3,019 | 27,454 |
| 27,454 | -3,019 | -57,515 | 0 | -38,691 | -40,501 | -212,761 | 67,097 | -11,840 | -14,976 | -11,900 | -10,935 | -156,789 | -107,665 | -56,053 | -27,608 | -21,206 | -34,448 | -21,600 | -29,869 | -18,289 | -48,899 | -34,598 | -44,831 | 184 | 107 | 37 | -7,045 | -65,334 | 275 | 934 | 9,462 | 1,191 | 855 | 552 | 6,666 | 1,751 | 3,204 | 2,720 | 451 | 0 | 0 | 0 | -108,379 | 0 | 0 | 0 | -7,567 | 11,041 | -37,888 | 13,859 | -2,473 | 261 | 14,909 | 12,942 | -27,781 | 10,240 | 8,575 | 9,753 | 3,634 | 8,841 | 7,815 | 8,082 | -2,203 | 14,310 | 8,070 | -85,686 | -89,344 | -81,099 | -82,400 | -85,556 | -94,841 | -87,772 | -88,522 | -91,128 | -92,048 | -87,530 | -86,776 | -75,120 | -76,259 | -67,821 | -67,921 | -69,726 | -65,697 | -64,197 | -61,559 | -64,378 | -65,196 | 57,545 | 56,715 | 49,804 | 48,099 | 60,502 | 57,901 | 55,339 | -1,381 | -381 | 1,725 | 1,660 |
---|
> Long-term Liabilities | 0 | 45,935 | 50,973 | 67,560 | 67,119 | 74,595 | 77,296 | 65,348 | 67,094 | 74,187 | 75,350 | 67,695 | 67,744 | 66,280 | 69,268 | 71,751 | 76,316 | 59,150 | 53,211 | 58,098 | 71,017 | 69,897 | 63,072 | 70,094 | 66,868 | 59,375 | 51,322 | 140,563 | 56,894 | 46,773 | 47,772 | 125,762 | 33,991 | 85,940 | 0 | 33,545 | 26,535 | 26,997 | 22,598 | 68,245 | 61,140 | 66,687 | 61,420 | 94,330 | 73,491 | 56,960 | 20,350 | 56,881 | 61,471 | 13,622 | 10,063 | 78,262 | 81,683 | 77,301 | 87,826 | 112,662 | 98,829 | 101,976 | 100,936 | 127,221 | 121,531 | 119,295 | 147,307 | 139,068 | 137,533 | 159,303 | 182,845 | 182,894 | 181,062 | 209,303 | 234,245 | 231,461 | 259,294 | 259,086 | 305,883 | 351,006 | 372,189 | 390,513 | 412,524 | 454,230 | 452,546 | 393,894 | 395,832 | 460,479 | 466,478 | 457,385 | 502,729 | 10,935 | 11,900 | 14,976 | 11,840 | 236,087 | 3,519 | 705,939 | 656,647 | 1,185,708 | 1,162,702 | 1,246,399 | 657,632 |
| 657,632 | 1,246,399 | 1,162,702 | 1,185,708 | 656,647 | 705,939 | 3,519 | 236,087 | 11,840 | 14,976 | 11,900 | 10,935 | 502,729 | 457,385 | 466,478 | 460,479 | 395,832 | 393,894 | 452,546 | 454,230 | 412,524 | 390,513 | 372,189 | 351,006 | 305,883 | 259,086 | 259,294 | 231,461 | 234,245 | 209,303 | 181,062 | 182,894 | 182,845 | 159,303 | 137,533 | 139,068 | 147,307 | 119,295 | 121,531 | 127,221 | 100,936 | 101,976 | 98,829 | 112,662 | 87,826 | 77,301 | 81,683 | 78,262 | 10,063 | 13,622 | 61,471 | 56,881 | 20,350 | 56,960 | 73,491 | 94,330 | 61,420 | 66,687 | 61,140 | 68,245 | 22,598 | 26,997 | 26,535 | 33,545 | 0 | 85,940 | 33,991 | 125,762 | 47,772 | 46,773 | 56,894 | 140,563 | 51,322 | 59,375 | 66,868 | 70,094 | 63,072 | 69,897 | 71,017 | 58,098 | 53,211 | 59,150 | 76,316 | 71,751 | 69,268 | 66,280 | 67,744 | 67,695 | 75,350 | 74,187 | 67,094 | 65,348 | 77,296 | 74,595 | 67,119 | 67,560 | 50,973 | 45,935 | 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 | 98,376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 331,630 | 352,702 | 370,022 | 392,297 | 431,928 | 442,950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365,625 | 0 | 698,019 | 697,387 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 697,387 | 698,019 | 0 | 365,625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 442,950 | 431,928 | 392,297 | 370,022 | 352,702 | 331,630 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98,376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 49,641 | 0 | 0 | 0 | 65,197 | 64,378 | 61,104 | 61,831 | 65,698 | 69,726 | 67,922 | 68,646 | 77,419 | 76,280 | 88,062 | 88,922 | 93,507 | 92,722 | 90,207 | 89,598 | 89,093 | 87,602 | 84,779 | 83,338 | 81,117 | 87,940 | 82,123 | 63,462 | 72,762 | 48,379 | 51,695 | 55,194 | 53,809 | 59,794 | 65,613 | 59,875 | 68,045 | 47,254 | 28,164 | 22,260 | 18,582 | 15,975 | 15,106 | 11,500 | 10,140 | 7,321 | 6,645 | 5,714 | 9,185 | 4,543 | 4,117 | 3,907 | 7,761 | 4,609 | 4,746 | 2,958 | 3,843 | 1,198 | 1,287 | 1,407 | 6,896 | 934 | 275 | 812 | 7,045 | 9,422 | 11,394 | 10,388 | 23,873 | 10,493 | 10,640 | 10,676 | 24,195 | 11,611 | 9,465 | 9,395 | 29,767 | 12,039 | 106,610 | 160,164 | 158,958 | 131,135 | 95,843 | 47,568 | 54,891 | 0 | 428,944 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 428,944 | 0 | 54,891 | 47,568 | 95,843 | 131,135 | 158,958 | 160,164 | 106,610 | 12,039 | 29,767 | 9,395 | 9,465 | 11,611 | 24,195 | 10,676 | 10,640 | 10,493 | 23,873 | 10,388 | 11,394 | 9,422 | 7,045 | 812 | 275 | 934 | 6,896 | 1,407 | 1,287 | 1,198 | 3,843 | 2,958 | 4,746 | 4,609 | 7,761 | 3,907 | 4,117 | 4,543 | 9,185 | 5,714 | 6,645 | 7,321 | 10,140 | 11,500 | 15,106 | 15,975 | 18,582 | 22,260 | 28,164 | 47,254 | 68,045 | 59,875 | 65,613 | 59,794 | 53,809 | 55,194 | 51,695 | 48,379 | 72,762 | 63,462 | 82,123 | 87,940 | 81,117 | 83,338 | 84,779 | 87,602 | 89,093 | 89,598 | 90,207 | 92,722 | 93,507 | 88,922 | 88,062 | 76,280 | 77,419 | 68,646 | 67,922 | 69,726 | 65,698 | 61,831 | 61,104 | 64,378 | 65,197 | 0 | 0 | 0 | 49,641 | 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 | 1,347 | 2,550 | 0 | 0 | 0 | 857 | 2,465 | 3,298 | 5,327 | 5,983 | 6,551 | 5,575 | 5,240 | 8,164 | 8,462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,908 | 0 | 3,519 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3,519 | 0 | 12,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,462 | 8,164 | 5,240 | 5,575 | 6,551 | 5,983 | 5,327 | 3,298 | 2,465 | 857 | 0 | 0 | 0 | 2,550 | 1,347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,894 | 7,802 | 7,129 | 9,269 | 10,413 | 12,639 | 13,100 | 11,392 | 15,983 | 17,008 | 23,195 | 27,172 | 29,903 | 33,692 | 43,395 | 40,247 | 40,653 | 43,618 | 69,633 | 77,095 | 74,628 | 79,807 | 78,771 | 87,525 | 84,941 | 82,924 | 82,980 | 87,069 | 84,929 | 82,675 | 78,858 | 56,580 | 59,991 | 57,597 | 54,969 | 53,771 | 52,830 | 52,220 | 53,031 | 52,412 | 51,981 | 52,879 | 52,671 | 54,285 | 54,733 | 54,590 | 55,610 | 58,119 | 61,131 | 61,659 | 65,349 | 66,847 | 68,625 | 70,722 | 72,740 | 75,344 | 76,892 | 78,972 | 81,696 | 166,418 | 169,566 | 169,624 | 174,733 | 203,949 | 203,762 | 204,428 | 208,172 | 209,094 | 246,364 | 250,244 | 255,612 | 278,329 | 279,272 | 282,280 | 287,936 | 287,445 | 292,006 | 293,352 | 299,752 | 322,226 | 312,465 | 327,446 | 324,391 | 339,353 | 366,851 | 369,002 | 366,020 | 403,887 | 398,480 | 394,532 | 391,799 | 375,358 | 218,510 | 221,215 | 227,033 | 243,736 | 254,132 | 274,002 | 281,785 |
| 281,785 | 274,002 | 254,132 | 243,736 | 227,033 | 221,215 | 218,510 | 375,358 | 391,799 | 394,532 | 398,480 | 403,887 | 366,020 | 369,002 | 366,851 | 339,353 | 324,391 | 327,446 | 312,465 | 322,226 | 299,752 | 293,352 | 292,006 | 287,445 | 287,936 | 282,280 | 279,272 | 278,329 | 255,612 | 250,244 | 246,364 | 209,094 | 208,172 | 204,428 | 203,762 | 203,949 | 174,733 | 169,624 | 169,566 | 166,418 | 81,696 | 78,972 | 76,892 | 75,344 | 72,740 | 70,722 | 68,625 | 66,847 | 65,349 | 61,659 | 61,131 | 58,119 | 55,610 | 54,590 | 54,733 | 54,285 | 52,671 | 52,879 | 51,981 | 52,412 | 53,031 | 52,220 | 52,830 | 53,771 | 54,969 | 57,597 | 59,991 | 56,580 | 78,858 | 82,675 | 84,929 | 87,069 | 82,980 | 82,924 | 84,941 | 87,525 | 78,771 | 79,807 | 74,628 | 77,095 | 69,633 | 43,618 | 40,653 | 40,247 | 43,395 | 33,692 | 29,903 | 27,172 | 23,195 | 17,008 | 15,983 | 11,392 | 13,100 | 12,639 | 10,413 | 9,269 | 7,129 | 7,802 | 3,894 |
---|
Common Stock | 105 | 105 | 428 | 427 | 13,078 | 444 | 444 | 444 | 484 | 491 | 497 | 507 | 512 | 518 | 519 | 524 | 533 | 537 | 671 | 677 | 678 | 686 | 691 | 696 | 697 | 696 | 707 | 710 | 717 | 718 | 720 | 722 | 722 | 722 | 724 | 733 | 733 | 733 | 733 | 733 | 733 | 734 | 734 | 734 | 734 | 734 | 734 | 734 | 738 | 738 | 738 | 738 | 738 | 738 | 738 | 738 | 738 | 740 | 151 | 205 | 205 | 205 | 207 | 290 | 289 | 290 | 292 | 293 | 344 | 349 | 355 | 369 | 371 | 375 | 377 | 379 | 382 | 383 | 389 | 411 | 417 | 418 | 429 | 439 | 451 | 451 | 451 | 483 | 483 | 480 | 485 | 492 | 491 | 491 | 491 | 492 | 493 | 517 | 520 |
| 520 | 517 | 493 | 492 | 491 | 491 | 491 | 492 | 485 | 480 | 483 | 483 | 451 | 451 | 451 | 439 | 429 | 418 | 417 | 411 | 389 | 383 | 382 | 379 | 377 | 375 | 371 | 369 | 355 | 349 | 344 | 293 | 292 | 290 | 289 | 290 | 207 | 205 | 205 | 205 | 151 | 740 | 738 | 738 | 738 | 738 | 738 | 738 | 738 | 738 | 738 | 734 | 734 | 734 | 734 | 734 | 734 | 734 | 733 | 733 | 733 | 733 | 733 | 733 | 724 | 722 | 722 | 722 | 720 | 718 | 717 | 710 | 707 | 696 | 697 | 696 | 691 | 686 | 678 | 677 | 671 | 537 | 533 | 524 | 519 | 518 | 512 | 507 | 497 | 491 | 484 | 444 | 444 | 444 | 13,078 | 427 | 428 | 105 | 105 |
---|
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 | 19,967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,611 | 0 | 7,047 | 9,075 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 9,075 | 7,047 | 0 | 20,611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -98 | -2,107 | -1,867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,026 | -8,792 | -9,477 | -10,229 | -10,921 | -11,591 | -12,276 | -12,947 | -13,570 | -14,172 | -14,719 | -15,213 | -15,676 | -16,074 | -16,463 | -12,645 | -12,942 | -12,229 | -10,922 | -10,241 | -10,690 | -10,515 | -10,547 | -10,995 | -11,440 | -11,896 | 1,000 | 7,000 | 7,000 | 12,000 | 15,000 | 15,000 | 15,000 | 19,000 | 20,000 | 20,000 | 20,000 | 23,371 | 31,000 | 31,000 | 31,000 | 34,000 | 33,000 | 34,000 | 34,000 | 33,000 | 32,000 | 15,000 | 29,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82 | -203 | -184 | -148 | -141 | -137 | 31 |
| 31 | -137 | -141 | -148 | -184 | -203 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,000 | 15,000 | 32,000 | 33,000 | 34,000 | 34,000 | 33,000 | 34,000 | 31,000 | 31,000 | 31,000 | 23,371 | 20,000 | 20,000 | 20,000 | 19,000 | 15,000 | 15,000 | 15,000 | 12,000 | 7,000 | 7,000 | 1,000 | -11,896 | -11,440 | -10,995 | -10,547 | -10,515 | -10,690 | -10,241 | -10,922 | -12,229 | -12,942 | -12,645 | -16,463 | -16,074 | -15,676 | -15,213 | -14,719 | -14,172 | -13,570 | -12,947 | -12,276 | -11,591 | -10,921 | -10,229 | -9,477 | -8,792 | -8,026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,867 | -2,107 | -98 | 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 | 61,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254,498 | 257,597 | 259,043 | 266,076 | 289,963 | 296,577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 370,703 | 0 | 191,316 | 192,114 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 192,114 | 191,316 | 0 | 370,703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 296,577 | 289,963 | 266,076 | 259,043 | 257,597 | 254,498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -410 | -1,380 | -1,242 | -1,279 | -1,330 | -1,354 | -1,412 | -1,508 | -1,467 | -1,467 | -620 | -620 | -604 | -604 | -604 | -663 | -663 | -663 | -649 | -649 | -649 | -649 | -649 | -649 | -649 | -642 | -191 | -303 | -105 | -78 | -54 | -54 | -54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17,008 | -17,008 |
---|
Other Stockholders Equity | 0 | 7,802 | 5,199 | 12,267 | 0 | 13,635 | 13,635 | 13,443 | 17,889 | 19,452 | 20,180 | 20,993 | 21,859 | 22,936 | 23,263 | 26,588 | 28,450 | 27,711 | 49,274 | 50,561 | 50,918 | 52,176 | 53,112 | 53,245 | 53,388 | 53,665 | 54,758 | 54,895 | 55,647 | 55,780 | 55,927 | 35,613 | 56,046 | 63,659 | 64,541 | 67,060 | 67,847 | 68,566 | 69,266 | 68,929 | 69,636 | 70,225 | 70,838 | 71,706 | 72,139 | 72,746 | 73,285 | 73,803 | 70,224 | 69,819 | 71,322 | 70,023 | 69,670 | 70,371 | 70,397 | 70,617 | 71,222 | 72,350 | 73,474 | 165,213 | 171,345 | 169,713 | 171,312 | 184,222 | 185,417 | 190,162 | 192,030 | 180,709 | 226,218 | 231,772 | 234,955 | 232,168 | 243,299 | 256,302 | 260,401 | 221,498 | 223,597 | 225,043 | 233,076 | 257,963 | 281,577 | 268,836 | 307,626 | 317,041 | 325,254 | 325,775 | 326,354 | 367,663 | 368,299 | 368,934 | 370,703 | 354,243 | 191,316 | 192,114 | 192,712 | 199,956 | 201,431 | 215,633 | 216,662 |
| 216,662 | 215,633 | 201,431 | 199,956 | 192,712 | 192,114 | 191,316 | 354,243 | 370,703 | 368,934 | 368,299 | 367,663 | 326,354 | 325,775 | 325,254 | 317,041 | 307,626 | 268,836 | 281,577 | 257,963 | 233,076 | 225,043 | 223,597 | 221,498 | 260,401 | 256,302 | 243,299 | 232,168 | 234,955 | 231,772 | 226,218 | 180,709 | 192,030 | 190,162 | 185,417 | 184,222 | 171,312 | 169,713 | 171,345 | 165,213 | 73,474 | 72,350 | 71,222 | 70,617 | 70,397 | 70,371 | 69,670 | 70,023 | 71,322 | 69,819 | 70,224 | 73,803 | 73,285 | 72,746 | 72,139 | 71,706 | 70,838 | 70,225 | 69,636 | 68,929 | 69,266 | 68,566 | 67,847 | 67,060 | 64,541 | 63,659 | 56,046 | 35,613 | 55,927 | 55,780 | 55,647 | 54,895 | 54,758 | 53,665 | 53,388 | 53,245 | 53,112 | 52,176 | 50,918 | 50,561 | 49,274 | 27,711 | 28,450 | 26,588 | 23,263 | 22,936 | 21,859 | 20,993 | 20,180 | 19,452 | 17,889 | 13,443 | 13,635 | 13,635 | 0 | 12,267 | 5,199 | 7,802 | 0 |
---|