> Total Assets | 122,649 | 227,924 | 245,601 | 314,663 | 360,198 | 442,314 | 496,765 | 496,765 | 498,200 | 582,413 | 689,827 | 903,010 | 1,105,746 | 308,324 | 1,406,010 | 1,329,308 | 390,351 | 1,635,942 | 1,513,208 | 387,493 | 394,883 | 425,391 | 473,374 | 474,718 | 1,695,102 | 563,097 | 558,078 | 555,420 | 581,338 | 578,344 | 598,906 | 652,952 | 590,290 | 617,394 | 676,276 | 701,975 | 764,791 | 875,277 | 850,874 | 839,957 | 759,255 | 805,829 | 782,807 | 782,799 | 773,842 | 637,463 | 610,879 | 603,330 | 363,154 | 612,116 | 655,918 | 669,701 | 645,954 | 639,696 | 624,902 | 632,880 | 625,097 | 667,752 | 716,095 | 664,601 | 667,316 | 633,406 | 596,807 | 593,524 | 581,966 | 533,614 | 527,238 | 568,319 | 556,086 | 569,057 | 499,026 | 491,683 |
| 491,683 | 499,026 | 569,057 | 556,086 | 568,319 | 527,238 | 533,614 | 581,966 | 593,524 | 596,807 | 633,406 | 667,316 | 664,601 | 716,095 | 667,752 | 625,097 | 632,880 | 624,902 | 639,696 | 645,954 | 669,701 | 655,918 | 612,116 | 363,154 | 603,330 | 610,879 | 637,463 | 773,842 | 782,799 | 782,807 | 805,829 | 759,255 | 839,957 | 850,874 | 875,277 | 764,791 | 701,975 | 676,276 | 617,394 | 590,290 | 652,952 | 598,906 | 578,344 | 581,338 | 555,420 | 558,078 | 563,097 | 1,695,102 | 474,718 | 473,374 | 425,391 | 394,883 | 387,493 | 1,513,208 | 1,635,942 | 390,351 | 1,329,308 | 1,406,010 | 308,324 | 1,105,746 | 903,010 | 689,827 | 582,413 | 498,200 | 496,765 | 496,765 | 442,314 | 360,198 | 314,663 | 245,601 | 227,924 | 122,649 |
---|
> 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 | 69,454 | 217,897 | 263,932 | 265,335 | 169,751 | 149,396 | 128,694 | 144,138 | 137,392 | 164,535 | 213,766 | 168,084 | 171,688 | 160,899 | 142,237 | 151,212 | 154,863 | 120,352 | 128,427 | 137,059 | 137,966 | 143,857 | 90,406 | 114,193 |
| 114,193 | 90,406 | 143,857 | 137,966 | 137,059 | 128,427 | 120,352 | 154,863 | 151,212 | 142,237 | 160,899 | 171,688 | 168,084 | 213,766 | 164,535 | 137,392 | 144,138 | 128,694 | 149,396 | 169,751 | 265,335 | 263,932 | 217,897 | 69,454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 45,406 | 32,544 | 83,517 | 88,962 | 53,634 | 57,833 | 56,868 | 57,984 | 80,314 | 54,363 | 109,454 | 58,776 | 104,417 | 135,314 | 41,809 | 68,485 | 75,583 | 62,208 | 95,198 | 96,669 | 90,200 | 106,160 | 48,616 | 53,318 |
| 53,318 | 48,616 | 106,160 | 90,200 | 96,669 | 95,198 | 62,208 | 75,583 | 68,485 | 41,809 | 135,314 | 104,417 | 58,776 | 109,454 | 54,363 | 80,314 | 57,984 | 56,868 | 57,833 | 53,634 | 88,962 | 83,517 | 32,544 | 45,406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17,905 | 10,028 | 8,525 | 22,006 | 22,118 | 13,147 | 13,220 | 0 | 27,114 | 37,440 | 38,178 | 28,357 | 10,859 | 78,852 | 57,580 | 44,866 | 43,649 | 13,383 | 13,428 | 9,571 | 9,509 | 9,196 | 27,517 |
| 27,517 | 9,196 | 9,509 | 9,571 | 13,428 | 13,383 | 43,649 | 44,866 | 57,580 | 78,852 | 10,859 | 28,357 | 38,178 | 37,440 | 27,114 | 0 | 13,220 | 13,147 | 22,118 | 22,006 | 8,525 | 10,028 | 17,905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,412 | 2,536 | 3,219 | 10,470 | 12,368 | 8,331 | 8,169 | 8,169 | 7,565 | 8,471 | 15,033 | 31,648 | 33,952 | 7,335 | 146,992 | 38,941 | 12,431 | 58,837 | 62,633 | 19,674 | 14,653 | 14,084 | 17,413 | 18,996 | 0 | 21,171 | 0 | 18,835 | 16,278 | 17,645 | 18,798 | 23,100 | 21,921 | 32,258 | 25,497 | 42,591 | 29,258 | 33,221 | 38,151 | 26,454 | 15,659 | 26,189 | 30,184 | 32,987 | 181,640 | 23,509 | 23,629 | 225,930 | 24,048 | 27,155 | 34,348 | 37,095 | 37,812 | 22,566 | 27,064 | 34,354 | 39,847 | 23,652 | 27,359 | 31,944 | 37,942 | 14,036 | 20,994 | 24,722 | 32,091 | 12,765 | 18,137 | 24,484 | 35,232 | 25,341 | 30,192 | 33,358 |
| 33,358 | 30,192 | 25,341 | 35,232 | 24,484 | 18,137 | 12,765 | 32,091 | 24,722 | 20,994 | 14,036 | 37,942 | 31,944 | 27,359 | 23,652 | 39,847 | 34,354 | 27,064 | 22,566 | 37,812 | 37,095 | 34,348 | 27,155 | 24,048 | 225,930 | 23,629 | 23,509 | 181,640 | 32,987 | 30,184 | 26,189 | 15,659 | 26,454 | 38,151 | 33,221 | 29,258 | 42,591 | 25,497 | 32,258 | 21,921 | 23,100 | 18,798 | 17,645 | 16,278 | 18,835 | 0 | 21,171 | 0 | 18,996 | 17,413 | 14,084 | 14,653 | 19,674 | 62,633 | 58,837 | 12,431 | 38,941 | 146,992 | 7,335 | 33,952 | 31,648 | 15,033 | 8,471 | 7,565 | 8,169 | 8,169 | 8,331 | 12,368 | 10,470 | 3,219 | 2,536 | 2,412 |
---|
> 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 | 503,217 | 502,329 | 496,517 | 495,628 | 472,507 | 454,570 | 442,312 | 427,103 | 413,262 | 398,811 | 431,260 | 418,120 | 425,200 | 408,620 | 377,490 |
| 377,490 | 408,620 | 425,200 | 418,120 | 431,260 | 398,811 | 413,262 | 427,103 | 442,312 | 454,570 | 472,507 | 495,628 | 496,517 | 502,329 | 503,217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 395 | 649 | 670 | 632 | 921 | 909 | 696 | 696 | 738 | 632 | 615,139 | 560,425 | 505,773 | 102,525 | 322,838 | 1,153,519 | 309,983 | 1,270,392 | 1,161,756 | 289,580 | 282,883 | 302,571 | 272,340 | 264,387 | 0 | 251,892 | 0 | 239,926 | 233,648 | 422,619 | 413,238 | 403,631 | 394,106 | 384,625 | 375,625 | 366,505 | 488,832 | 477,424 | 465,796 | 453,912 | 442,043 | 430,187 | 418,343 | 406,509 | 250,230 | 242,817 | 235,440 | 229,161 | 222,882 | 216,566 | 211,038 | 205,571 | 200,094 | 198,958 | 193,367 | 187,882 | 182,232 | 257,663 | 246,533 | 235,438 | 489,099 | 466,720 | 449,463 | 435,570 | 421,616 | 407,747 | 393,901 | 421,765 | 409,733 | 397,694 | 384,071 | 370,368 |
| 370,368 | 384,071 | 397,694 | 409,733 | 421,765 | 393,901 | 407,747 | 421,616 | 435,570 | 449,463 | 466,720 | 489,099 | 235,438 | 246,533 | 257,663 | 182,232 | 187,882 | 193,367 | 198,958 | 200,094 | 205,571 | 211,038 | 216,566 | 222,882 | 229,161 | 235,440 | 242,817 | 250,230 | 406,509 | 418,343 | 430,187 | 442,043 | 453,912 | 465,796 | 477,424 | 488,832 | 366,505 | 375,625 | 384,625 | 394,106 | 403,631 | 413,238 | 422,619 | 233,648 | 239,926 | 0 | 251,892 | 0 | 264,387 | 272,340 | 302,571 | 282,883 | 289,580 | 1,161,756 | 1,270,392 | 309,983 | 1,153,519 | 322,838 | 102,525 | 505,773 | 560,425 | 615,139 | 632 | 738 | 696 | 696 | 909 | 921 | 632 | 670 | 649 | 395 |
---|
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 | 1,214 | 96,229 | 150,686 | 169,575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169,575 | 150,686 | 96,229 | 1,214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,312 | 0 | 0 | 0 | 6,629 | 0 | 0 | 0 | 5,946 | 0 | 0 | 0 | 5,262 | 0 | 0 | 0 | 4,579 | 61,005 | 55,751 | 50,497 | 45,243 | 39,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,988 | 45,243 | 50,497 | 55,751 | 61,005 | 4,579 | 0 | 0 | 0 | 5,262 | 0 | 0 | 0 | 5,946 | 0 | 0 | 0 | 6,629 | 0 | 0 | 0 | 7,312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 503,217 | 502,329 | 496,517 | 495,628 | 472,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 472,507 | 495,628 | 496,517 | 502,329 | 503,217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 80,630 | 185,580 | 202,574 | 271,809 | 315,782 | 395,556 | 449,135 | 449,135 | 449,747 | 531,985 | 628,255 | 797,486 | 935,794 | 276,806 | 1,344,967 | 1,219,922 | 316,093 | 1,264,785 | 1,179,246 | 306,005 | 317,933 | 336,792 | 389,846 | 390,991 | 1,421,158 | 450,477 | 442,698 | 420,676 | 454,441 | 453,203 | 464,210 | 516,630 | 460,146 | 481,609 | 532,812 | 563,872 | 627,460 | 735,156 | 715,623 | 694,398 | 609,333 | 652,406 | 633,865 | 630,693 | 621,042 | 489,661 | 458,316 | 485,124 | 239,930 | 493,283 | 533,378 | 547,761 | 526,566 | 532,164 | 513,962 | 522,317 | 501,605 | 546,488 | 597,816 | 547,794 | 541,784 | 521,352 | 493,451 | 496,056 | 491,427 | 447,139 | 445,285 | 490,033 | 482,547 | 498,366 | 430,392 | 431,126 |
| 431,126 | 430,392 | 498,366 | 482,547 | 490,033 | 445,285 | 447,139 | 491,427 | 496,056 | 493,451 | 521,352 | 541,784 | 547,794 | 597,816 | 546,488 | 501,605 | 522,317 | 513,962 | 532,164 | 526,566 | 547,761 | 533,378 | 493,283 | 239,930 | 485,124 | 458,316 | 489,661 | 621,042 | 630,693 | 633,865 | 652,406 | 609,333 | 694,398 | 715,623 | 735,156 | 627,460 | 563,872 | 532,812 | 481,609 | 460,146 | 516,630 | 464,210 | 453,203 | 454,441 | 420,676 | 442,698 | 450,477 | 1,421,158 | 390,991 | 389,846 | 336,792 | 317,933 | 306,005 | 1,179,246 | 1,264,785 | 316,093 | 1,219,922 | 1,344,967 | 276,806 | 935,794 | 797,486 | 628,255 | 531,985 | 449,747 | 449,135 | 449,135 | 395,556 | 315,782 | 271,809 | 202,574 | 185,580 | 80,630 |
---|
> Total Current Liabilities | 7,942 | 19,998 | 12,466 | 17,962 | 41,547 | 25,990 | 29,840 | 29,840 | 36,650 | 62,151 | 89,573 | 160,440 | 231,562 | 20,713 | 222,586 | 121,321 | 50,671 | 197,879 | 171,394 | 48,308 | 52,962 | 53,135 | 35,952 | 28,453 | 119,977 | 45,539 | 28,617 | 32,200 | 85,955 | 69,655 | 77,574 | 98,467 | 75,277 | 82,473 | 132,884 | 153,700 | 172,424 | 142,948 | 138,393 | 137,704 | 141,522 | 145,474 | 117,934 | 121,901 | 183,827 | 56,161 | 33,841 | 285,586 | 49,152 | 54,154 | 35,213 | 51,502 | 35,961 | 43,569 | 38,350 | 46,326 | 37,988 | 68,471 | 122,640 | 74,570 | 76,092 | 60,566 | 49,754 | 52,486 | 49,806 | 29,972 | 53,505 | 73,536 | 74,601 | 75,621 | 91,682 | 380,928 |
| 380,928 | 91,682 | 75,621 | 74,601 | 73,536 | 53,505 | 29,972 | 49,806 | 52,486 | 49,754 | 60,566 | 76,092 | 74,570 | 122,640 | 68,471 | 37,988 | 46,326 | 38,350 | 43,569 | 35,961 | 51,502 | 35,213 | 54,154 | 49,152 | 285,586 | 33,841 | 56,161 | 183,827 | 121,901 | 117,934 | 145,474 | 141,522 | 137,704 | 138,393 | 142,948 | 172,424 | 153,700 | 132,884 | 82,473 | 75,277 | 98,467 | 77,574 | 69,655 | 85,955 | 32,200 | 28,617 | 45,539 | 119,977 | 28,453 | 35,952 | 53,135 | 52,962 | 48,308 | 171,394 | 197,879 | 50,671 | 121,321 | 222,586 | 20,713 | 231,562 | 160,440 | 89,573 | 62,151 | 36,650 | 29,840 | 29,840 | 25,990 | 41,547 | 17,962 | 12,466 | 19,998 | 7,942 |
---|
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 | 176,200 | 432,687 | 493,458 | 24,303 | 28,747 | 28,362 | 31,171 | 31,400 | 30,401 | 31,286 | 88,225 | 35,532 | 42,032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,032 | 35,532 | 88,225 | 31,286 | 30,401 | 31,400 | 31,171 | 28,362 | 28,747 | 24,303 | 493,458 | 432,687 | 176,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 176,200 | 432,687 | 493,458 | 24,303 | 28,747 | 28,362 | 31,171 | 31,400 | 30,401 | 31,286 | 88,225 | 35,532 | 42,032 | 24,498 | 25,198 | 25,381 | 27,165 | 6,449 | 32,310 | 32,373 | 32,690 | 32,545 | 54,547 | 338,501 |
| 338,501 | 54,547 | 32,545 | 32,690 | 32,373 | 32,310 | 6,449 | 27,165 | 25,381 | 25,198 | 24,498 | 42,032 | 35,532 | 88,225 | 31,286 | 30,401 | 31,400 | 31,171 | 28,362 | 28,747 | 24,303 | 493,458 | 432,687 | 176,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,041 | 1,086 | 1,038 | 2,447 | 7,735 | 2,531 | 1,585 | 1,585 | 1,470 | 2,165 | 3,577 | 2,133 | 3,176 | 362 | 1,606 | 1,345 | 474 | 2,475 | 1,740 | 445 | 618 | 499 | 7,023 | 3,724 | 0 | 20,505 | 0 | 3,720 | 9,454 | 4,538 | 7,324 | 18,488 | 5,511 | 2,608 | 44,925 | 55,013 | 38,432 | 2,811 | 3,050 | 4,498 | 2,953 | 2,542 | 4,740 | 4,584 | 6,301 | 7,174 | 6,155 | 7,481 | 8,930 | 3,231 | 2,886 | 13,216 | 2,502 | 4,253 | 1,801 | 4,224 | 2,254 | 2,241 | 3,253 | 2,199 | 4,109 | 4,388 | 2,541 | 1,527 | 1,728 | 1,684 | 1,484 | 2,091 | 1,872 | 2,070 | 2,572 | 2,468 |
| 2,468 | 2,572 | 2,070 | 1,872 | 2,091 | 1,484 | 1,684 | 1,728 | 1,527 | 2,541 | 4,388 | 4,109 | 2,199 | 3,253 | 2,241 | 2,254 | 4,224 | 1,801 | 4,253 | 2,502 | 13,216 | 2,886 | 3,231 | 8,930 | 7,481 | 6,155 | 7,174 | 6,301 | 4,584 | 4,740 | 2,542 | 2,953 | 4,498 | 3,050 | 2,811 | 38,432 | 55,013 | 44,925 | 2,608 | 5,511 | 18,488 | 7,324 | 4,538 | 9,454 | 3,720 | 0 | 20,505 | 0 | 3,724 | 7,023 | 499 | 618 | 445 | 1,740 | 2,475 | 474 | 1,345 | 1,606 | 362 | 3,176 | 2,133 | 3,577 | 2,165 | 1,470 | 1,585 | 1,585 | 2,531 | 7,735 | 2,447 | 1,038 | 1,086 | 2,041 |
---|
Other Current Liabilities | 4,755 | 18,168 | 10,621 | 14,750 | 33,004 | 22,783 | 8,176 | 8,176 | 11,419 | 15,168 | 9,008 | 8,648 | 5,173 | 3,955 | 168,882 | 37,310 | 9,315 | 46,621 | 29,530 | 10,920 | 3,235 | 8,984 | 11,586 | 8,277 | 0 | 8,026 | 0 | 12,013 | 22,711 | 19,350 | 16,259 | 19,952 | 7,378 | 10,280 | 6,800 | 15,465 | 8,057 | 15,332 | 8,469 | 14,504 | 12,598 | 21,144 | 9,687 | 17,137 | 5,154 | 11,277 | 4,978 | 27,375 | 23,947 | 27,310 | 7,795 | 13,983 | 4,712 | 4,232 | 4,555 | 3,730 | 1,098 | 4,608 | 6,541 | 5,696 | 4,104 | 7,001 | 8,614 | 10,656 | 14,438 | 12,266 | 14,578 | 13,725 | 13,460 | 16,129 | 14,037 | 15,564 |
| 15,564 | 14,037 | 16,129 | 13,460 | 13,725 | 14,578 | 12,266 | 14,438 | 10,656 | 8,614 | 7,001 | 4,104 | 5,696 | 6,541 | 4,608 | 1,098 | 3,730 | 4,555 | 4,232 | 4,712 | 13,983 | 7,795 | 27,310 | 23,947 | 27,375 | 4,978 | 11,277 | 5,154 | 17,137 | 9,687 | 21,144 | 12,598 | 14,504 | 8,469 | 15,332 | 8,057 | 15,465 | 6,800 | 10,280 | 7,378 | 19,952 | 16,259 | 19,350 | 22,711 | 12,013 | 0 | 8,026 | 0 | 8,277 | 11,586 | 8,984 | 3,235 | 10,920 | 29,530 | 46,621 | 9,315 | 37,310 | 168,882 | 3,955 | 5,173 | 8,648 | 9,008 | 15,168 | 11,419 | 8,176 | 8,176 | 22,783 | 33,004 | 14,750 | 10,621 | 18,168 | 4,755 |
---|
> 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 | 478,017 | 475,176 | 473,224 | 465,692 | 460,786 | 443,697 | 443,570 | 441,621 | 417,167 | 391,780 | 416,497 | 407,946 | 422,745 | 338,710 | 50,198 |
| 50,198 | 338,710 | 422,745 | 407,946 | 416,497 | 391,780 | 417,167 | 441,621 | 443,570 | 443,697 | 460,786 | 465,692 | 473,224 | 475,176 | 478,017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -176,200 | -432,687 | -493,458 | -24,303 | -28,747 | -28,362 | -31,171 | -31,400 | -30,401 | 19,588 | -41,885 | 6,206 | -6,025 | 31,016 | 26,085 | 21,036 | 16,015 | 15,197 | 15,505 | 56,426 | 57,216 | 48,220 | 44,961 | 41,976 |
| 41,976 | 44,961 | 48,220 | 57,216 | 56,426 | 15,505 | 15,197 | 16,015 | 21,036 | 26,085 | 31,016 | -6,025 | 6,206 | -41,885 | 19,588 | -30,401 | -31,400 | -31,171 | -28,362 | -28,747 | -24,303 | -493,458 | -432,687 | -176,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities 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 | 5,012 | 4,866 | 4,715 | 4,562 | 34,452 | 32,947 | 31,439 | 26,037 | 28,409 | 26,764 | 25,115 | 23,461 |
| 23,461 | 25,115 | 26,764 | 28,409 | 26,037 | 31,439 | 32,947 | 34,452 | 4,562 | 4,715 | 4,866 | 5,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 42,019 | 42,344 | 43,027 | 42,854 | 44,416 | 46,758 | 47,630 | 47,630 | 48,453 | 50,428 | 61,572 | 105,524 | 169,952 | 31,518 | 61,043 | 109,386 | 74,258 | 371,157 | 333,962 | 81,488 | 76,950 | 88,599 | 83,528 | 83,727 | 273,944 | 112,620 | 115,380 | 134,744 | 126,897 | 125,141 | 134,696 | 136,322 | 130,144 | 135,785 | 143,464 | 138,103 | 137,331 | 140,121 | 135,251 | 145,559 | 149,922 | 153,423 | 148,942 | 152,106 | 152,800 | 147,802 | 152,563 | 118,206 | 123,224 | 118,833 | 122,540 | 121,940 | 119,388 | 107,532 | 110,940 | 110,563 | 123,492 | 121,264 | 118,279 | 116,807 | 125,532 | 112,054 | 103,356 | 97,468 | 90,539 | 86,475 | 81,953 | 78,286 | 73,539 | 70,691 | 68,634 | 60,557 |
| 60,557 | 68,634 | 70,691 | 73,539 | 78,286 | 81,953 | 86,475 | 90,539 | 97,468 | 103,356 | 112,054 | 125,532 | 116,807 | 118,279 | 121,264 | 123,492 | 110,563 | 110,940 | 107,532 | 119,388 | 121,940 | 122,540 | 118,833 | 123,224 | 118,206 | 152,563 | 147,802 | 152,800 | 152,106 | 148,942 | 153,423 | 149,922 | 145,559 | 135,251 | 140,121 | 137,331 | 138,103 | 143,464 | 135,785 | 130,144 | 136,322 | 134,696 | 125,141 | 126,897 | 134,744 | 115,380 | 112,620 | 273,944 | 83,727 | 83,528 | 88,599 | 76,950 | 81,488 | 333,962 | 371,157 | 74,258 | 109,386 | 61,043 | 31,518 | 169,952 | 105,524 | 61,572 | 50,428 | 48,453 | 47,630 | 47,630 | 46,758 | 44,416 | 42,854 | 43,027 | 42,344 | 42,019 |
---|
Common Stock | 42,019 | 42,344 | 43,027 | 42,854 | 44,416 | 46,758 | 47,630 | 47,630 | 48,453 | 50,428 | 107 | 125 | 125 | 27 | 118 | 118 | 34 | 143 | 143 | 34 | 35 | 39 | 39 | 40 | 273,944 | 48 | 115,380 | 48 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 50 | 50 | 50 | 50 | 50 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 |
| 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 992 | 50 | 50 | 50 | 50 | 50 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 48 | 115,380 | 48 | 273,944 | 40 | 39 | 39 | 35 | 34 | 143 | 143 | 34 | 118 | 118 | 27 | 125 | 125 | 107 | 50,428 | 48,453 | 47,630 | 47,630 | 46,758 | 44,416 | 42,854 | 43,027 | 42,344 | 42,019 |
---|
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 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 |
---|
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 |
---|
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 | 63 | 63 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 8,286 | 7,835 | 7,111 | 25,447 | 23,379 |
| 23,379 | 25,447 | 7,111 | 7,835 | 8,286 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 9,700 | 63 | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|