> Total Assets | 10,100 | 27,746 | 39,979 | 51,078 | 61,428 | 77,013 | 83,960 | 102,125 | 118,565 | 118,565 | 144,980 | 158,273 | 170,358 | 180,004 | 191,548 | 214,757 | 230,655 | 258,812 | 273,393 | 292,941 | 315,811 | 341,878 | 357,159 | 375,288 | 405,313 | 417,782 | 455,256 | 495,139 | 509,344 | 557,656 | 573,108 | 614,271 | 628,129 | 684,017 | 697,864 | 696,566 | 692,979 | 705,004 | 743,072 | 732,669 | 719,297 | 742,768 | 741,391 | 743,888 | 736,490 | 760,139 | 758,102 | 758,106 | 767,745 | 770,006 | 759,632 | 780,415 | 797,998 | 821,705 | 839,007 | 849,890 | 890,831 | 936,884 | 967,089 | 1,007,553 | 1,029,865 | 1,072,637 | 1,119,000 | 1,173,557 | 1,217,293 | 1,239,317 | 1,290,710 | 1,289,746 | 1,340,908 | 1,467,938 | 1,539,226 | 1,557,684 | 1,624,625 | 1,729,299 | 1,787,784 | 1,857,707 | 1,900,614 | 2,014,426 | 2,116,044 | 2,201,626 | 2,267,195 | 2,372,249 | 2,482,295 | 2,479,411 | 2,482,587 | 2,579,922 | 2,650,183 | 2,784,176 | 2,925,548 | 3,072,640 | 3,287,663 | 3,439,669 | 3,691,981 | 3,938,140 | 4,002,107 | 4,019,957 | 4,055,789 | 4,105,704 | 4,109,849 | 4,174,631 |
| 4,174,631 | 4,109,849 | 4,105,704 | 4,055,789 | 4,019,957 | 4,002,107 | 3,938,140 | 3,691,981 | 3,439,669 | 3,287,663 | 3,072,640 | 2,925,548 | 2,784,176 | 2,650,183 | 2,579,922 | 2,482,587 | 2,479,411 | 2,482,295 | 2,372,249 | 2,267,195 | 2,201,626 | 2,116,044 | 2,014,426 | 1,900,614 | 1,857,707 | 1,787,784 | 1,729,299 | 1,624,625 | 1,557,684 | 1,539,226 | 1,467,938 | 1,340,908 | 1,289,746 | 1,290,710 | 1,239,317 | 1,217,293 | 1,173,557 | 1,119,000 | 1,072,637 | 1,029,865 | 1,007,553 | 967,089 | 936,884 | 890,831 | 849,890 | 839,007 | 821,705 | 797,998 | 780,415 | 759,632 | 770,006 | 767,745 | 758,106 | 758,102 | 760,139 | 736,490 | 743,888 | 741,391 | 742,768 | 719,297 | 732,669 | 743,072 | 705,004 | 692,979 | 696,566 | 697,864 | 684,017 | 628,129 | 614,271 | 573,108 | 557,656 | 509,344 | 495,139 | 455,256 | 417,782 | 405,313 | 375,288 | 357,159 | 341,878 | 315,811 | 292,941 | 273,393 | 258,812 | 230,655 | 214,757 | 191,548 | 180,004 | 170,358 | 158,273 | 144,980 | 118,565 | 118,565 | 102,125 | 83,960 | 77,013 | 61,428 | 51,078 | 39,979 | 27,746 | 10,100 |
---|
> Total Current Assets | 0 | 104 | 277 | 334 | 542 | 583 | 701 | 595 | 0 | 840 | 730 | 564 | 730 | 565 | 682 | 690 | 757 | 807 | 872 | 997 | 1,146 | 1,280 | 1,387 | 1,387 | 1,695 | 1,821 | 2,038 | 2,272 | 2,381 | 2,668 | 2,740 | 3,037 | 3,324 | 3,229 | 3,088 | 2,931 | 2,900 | 2,603 | 2,905 | 28,879 | 5,620 | 15,180 | 14,304 | 13,699 | 4,119 | 17,492 | 19,706 | 21,785 | 23,005 | 26,793 | 25,328 | 24,827 | 13,813 | 36,190 | 35,639 | 23,716 | 22,303 | 42,499 | 41,125 | 58,031 | 36,264 | 51,724 | 41,410 | 50,337 | 57,866 | 54,773 | 71,519 | 41,910 | 41,552 | 121,232 | 86,812 | 74,612 | 84,865 | 136,111 | 109,353 | 89,991 | 67,973 | 117,306 | 116,784 | 134,523 | 121,816 | 141,112 | 238,406 | 162,915 | 88,087 | 155,345 | 153,797 | 128,533 | 162,009 | 149,216 | 182,090 | 160,606 | 165,074 | 272,205 | 205,070 | 152,392 | 156,170 | 167,309 | 194,827 | 159,886 |
| 159,886 | 194,827 | 167,309 | 156,170 | 152,392 | 205,070 | 272,205 | 165,074 | 160,606 | 182,090 | 149,216 | 162,009 | 128,533 | 153,797 | 155,345 | 88,087 | 162,915 | 238,406 | 141,112 | 121,816 | 134,523 | 116,784 | 117,306 | 67,973 | 89,991 | 109,353 | 136,111 | 84,865 | 74,612 | 86,812 | 121,232 | 41,552 | 41,910 | 71,519 | 54,773 | 57,866 | 50,337 | 41,410 | 51,724 | 36,264 | 58,031 | 41,125 | 42,499 | 22,303 | 23,716 | 35,639 | 36,190 | 13,813 | 24,827 | 25,328 | 26,793 | 23,005 | 21,785 | 19,706 | 17,492 | 4,119 | 13,699 | 14,304 | 15,180 | 5,620 | 28,879 | 2,905 | 2,603 | 2,900 | 2,931 | 3,088 | 3,229 | 3,324 | 3,037 | 2,740 | 2,668 | 2,381 | 2,272 | 2,038 | 1,821 | 1,695 | 1,387 | 1,387 | 1,280 | 1,146 | 997 | 872 | 807 | 757 | 690 | 682 | 565 | 730 | 564 | 730 | 840 | 0 | 595 | 701 | 583 | 542 | 334 | 277 | 104 | 0 |
---|
Cash And Cash Equivalents | 0 | 1,127 | 1,724 | 917 | 931 | 1,268 | 1,383 | 1,720 | 2,882 | 2,882 | 3,750 | 4,639 | 4,429 | 4,316 | 4,426 | 6,337 | 4,105 | 3,267 | 2,613 | 3,098 | 3,944 | 4,365 | 4,049 | 5,140 | 6,223 | 5,548 | 9,459 | 10,270 | 9,113 | 7,507 | 13,812 | 9,154 | 7,714 | 8,201 | 9,553 | 9,189 | 4,360 | 8,867 | 8,978 | 28,879 | 5,620 | 5,624 | 5,101 | 4,381 | 4,119 | 8,422 | 19,706 | 21,785 | 23,005 | 26,793 | 25,328 | 24,827 | 13,813 | 36,190 | 35,639 | 23,716 | 22,303 | 42,499 | 41,125 | 58,031 | 36,264 | 51,724 | 41,410 | 50,337 | 57,866 | 54,773 | 71,519 | 41,910 | 41,552 | 121,232 | 86,812 | 74,612 | 84,865 | 136,111 | 109,353 | 89,991 | 67,973 | 117,306 | 116,784 | 134,523 | 121,816 | 141,112 | 238,406 | 162,915 | 88,087 | 155,345 | 153,797 | 128,533 | 162,009 | 149,216 | 182,090 | 160,606 | 165,074 | 272,205 | 205,070 | 152,392 | 156,170 | 22,714 | 30,395 | 34,465 |
| 34,465 | 30,395 | 22,714 | 156,170 | 152,392 | 205,070 | 272,205 | 165,074 | 160,606 | 182,090 | 149,216 | 162,009 | 128,533 | 153,797 | 155,345 | 88,087 | 162,915 | 238,406 | 141,112 | 121,816 | 134,523 | 116,784 | 117,306 | 67,973 | 89,991 | 109,353 | 136,111 | 84,865 | 74,612 | 86,812 | 121,232 | 41,552 | 41,910 | 71,519 | 54,773 | 57,866 | 50,337 | 41,410 | 51,724 | 36,264 | 58,031 | 41,125 | 42,499 | 22,303 | 23,716 | 35,639 | 36,190 | 13,813 | 24,827 | 25,328 | 26,793 | 23,005 | 21,785 | 19,706 | 8,422 | 4,119 | 4,381 | 5,101 | 5,624 | 5,620 | 28,879 | 8,978 | 8,867 | 4,360 | 9,189 | 9,553 | 8,201 | 7,714 | 9,154 | 13,812 | 7,507 | 9,113 | 10,270 | 9,459 | 5,548 | 6,223 | 5,140 | 4,049 | 4,365 | 3,944 | 3,098 | 2,613 | 3,267 | 4,105 | 6,337 | 4,426 | 4,316 | 4,429 | 4,639 | 3,750 | 2,882 | 2,882 | 1,720 | 1,383 | 1,268 | 931 | 917 | 1,724 | 1,127 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 3,920 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 42 | 0 | 4,709,690 | 3,929,272 | 3,628,996 | 3,390,436 | 3,078,733 | 2,950,185 | 12,159,674 | 11,520,793 | 11,040,654 | 10,526,843 | 19,381 | 12,879,929 | 31,326,849 | 49,440,232 | 7,466 | 58,475,542 | 55,305,338 | 65,223,677 | 9,257 | 78,022,838 | 73,831 | 68,703 | 8,800 | 75,766 | 82,953 | 80,775 | 6,462 | 9,556 | 9,203 | 9,318 | 49,731 | 9,070 | 84,990 | 81,012 | 108,584 | 70,691 | 66,407 | 64,097 | 78,222 | 75,106 | 69,483 | 70,170 | 67,440 | 68,747 | 58,718 | 56,869 | 55,024 | 48,526 | 51,465 | 66,346 | 89,939 | 77,065 | 84,520 | 67,874 | 64,480 | 62,836 | 81,379 | 78,440 | 67,603 | 58,506 | 70,067 | 66,886 | 74,905 | 73,300 | 75,252 | 89,427 | 67,694 | 70,507 | 70,997 | 87,991 | 94,729 | 92,997 | 91,232 | 113,802 | 120,281 | 106,978 | 98,991 | 91,521 | 93,347 | 94,036 | 91,548 | 144,035 | 134,702 | 125,996 | 121,353 | 134,597 |
| 134,597 | 121,353 | 125,996 | 134,702 | 144,035 | 91,548 | 94,036 | 93,347 | 91,521 | 98,991 | 106,978 | 120,281 | 113,802 | 91,232 | 92,997 | 94,729 | 87,991 | 70,997 | 70,507 | 67,694 | 89,427 | 75,252 | 73,300 | 74,905 | 66,886 | 70,067 | 58,506 | 67,603 | 78,440 | 81,379 | 62,836 | 64,480 | 67,874 | 84,520 | 77,065 | 89,939 | 66,346 | 51,465 | 48,526 | 55,024 | 56,869 | 58,718 | 68,747 | 67,440 | 70,170 | 69,483 | 75,106 | 78,222 | 64,097 | 66,407 | 70,691 | 108,584 | 81,012 | 84,990 | 9,070 | 49,731 | 9,318 | 9,203 | 9,556 | 6,462 | 80,775 | 82,953 | 75,766 | 8,800 | 68,703 | 73,831 | 78,022,838 | 9,257 | 65,223,677 | 55,305,338 | 58,475,542 | 7,466 | 49,440,232 | 31,326,849 | 12,879,929 | 19,381 | 10,526,843 | 11,040,654 | 11,520,793 | 12,159,674 | 2,950,185 | 3,078,733 | 3,390,436 | 3,628,996 | 3,929,272 | 4,709,690 | 0 | 42 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 3,920 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 104 | 277 | 334 | 542 | 583 | 701 | 595 | 840 | 840 | 730 | 564 | 730 | 565 | 682 | 690 | 757 | 807 | 872 | 997 | 1,146 | 1,280 | 1,387 | 1,387 | 1,695 | 1,821 | 2,038 | 2,272 | 2,381 | 2,668 | 2,740 | 3,037 | 3,324 | 3,229 | 3,088 | 2,931 | 2,900 | 2,603 | 2,905 | 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 | 0 | 7,627 | 7,433 | 7,949 | 565 | 565 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 565 | 565 | 7,949 | 7,433 | 7,627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,905 | 2,603 | 2,900 | 2,931 | 3,088 | 3,229 | 3,324 | 3,037 | 2,740 | 2,668 | 2,381 | 2,272 | 2,038 | 1,821 | 1,695 | 1,387 | 1,387 | 1,280 | 1,146 | 997 | 872 | 807 | 757 | 690 | 682 | 565 | 730 | 564 | 730 | 840 | 840 | 595 | 701 | 583 | 542 | 334 | 277 | 104 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,765 | 0 | 0 | 0 | 9,943 | 0 | 0 | 0 | 12,801 | 7,452 | 11,480 | 9,124 | 19,090 | 10,885 | 8,075 | 9,298 | 14,141 | 9,393 | 24,509 | 40,630 | 33,046 | 34,948 | 44,169 | 63,823 | 60,257 | 57,073 | 153,797 | 128,533 | 167,209 | 156,843 | 189,523 | 168,555 | 170,874 | 272,205 | 205,070 | 152,392 | 156,170 | 167,309 | 194,827 | 260,575 |
| 260,575 | 194,827 | 167,309 | 156,170 | 152,392 | 205,070 | 272,205 | 170,874 | 168,555 | 189,523 | 156,843 | 167,209 | 128,533 | 153,797 | 57,073 | 60,257 | 63,823 | 44,169 | 34,948 | 33,046 | 40,630 | 24,509 | 9,393 | 14,141 | 9,298 | 8,075 | 10,885 | 19,090 | 9,124 | 11,480 | 7,452 | 12,801 | 0 | 0 | 0 | 9,943 | 0 | 0 | 0 | 16,765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 100 | 27,746 | 39,979 | 51,078 | 61,428 | 77,013 | 83,960 | 102,125 | 0 | 118,565 | 144,980 | 158,273 | 170,358 | 180,004 | 191,548 | 214,757 | 230,655 | 258,812 | 273,393 | 292,941 | 315,811 | 341,878 | 357,159 | 375,288 | 405,313 | 417,782 | 455,256 | 495,139 | 509,344 | 557,656 | 573,108 | 614,271 | 628,129 | 684,017 | 697,864 | 696,566 | 692,979 | 705,004 | 743,072 | 732,669 | 719,297 | 742,768 | 741,391 | 743,888 | 736,490 | 760,139 | 758,102 | 758,106 | 767,745 | 770,006 | 759,632 | 780,415 | 18,733 | 18,723 | 19,971 | 19,879 | 19,827 | 20,116 | 20,692 | 21,037 | 20,845 | 20,718 | 22,704 | 23,461 | 24,185 | 24,724 | 26,036 | 27,325 | 28,362 | 29,990 | 31,686 | 31,549 | 32,234 | 32,339 | 32,720 | 32,670 | 32,430 | 47,262 | 48,262 | 54,846 | 58,478 | 58,656 | 61,344 | 61,386 | 60,236 | 61,710 | 69,193 | 78,456 | 92,370 | 95,129 | 96,674 | 99,530 | 99,183 | 97,806 | 96,964 | 95,743 | 94,301 | 3,938,395 | 3,915,022 | 241,474 |
| 241,474 | 3,915,022 | 3,938,395 | 94,301 | 95,743 | 96,964 | 97,806 | 99,183 | 99,530 | 96,674 | 95,129 | 92,370 | 78,456 | 69,193 | 61,710 | 60,236 | 61,386 | 61,344 | 58,656 | 58,478 | 54,846 | 48,262 | 47,262 | 32,430 | 32,670 | 32,720 | 32,339 | 32,234 | 31,549 | 31,686 | 29,990 | 28,362 | 27,325 | 26,036 | 24,724 | 24,185 | 23,461 | 22,704 | 20,718 | 20,845 | 21,037 | 20,692 | 20,116 | 19,827 | 19,879 | 19,971 | 18,723 | 18,733 | 780,415 | 759,632 | 770,006 | 767,745 | 758,106 | 758,102 | 760,139 | 736,490 | 743,888 | 741,391 | 742,768 | 719,297 | 732,669 | 743,072 | 705,004 | 692,979 | 696,566 | 697,864 | 684,017 | 628,129 | 614,271 | 573,108 | 557,656 | 509,344 | 495,139 | 455,256 | 417,782 | 405,313 | 375,288 | 357,159 | 341,878 | 315,811 | 292,941 | 273,393 | 258,812 | 230,655 | 214,757 | 191,548 | 180,004 | 170,358 | 158,273 | 144,980 | 118,565 | 0 | 102,125 | 83,960 | 77,013 | 61,428 | 51,078 | 39,979 | 27,746 | 100 |
---|
Property Plant Equipment | 100 | 264 | 274 | 273 | 617 | 993 | 976 | 928 | 891 | 891 | 843 | 801 | 786 | 774 | 749 | 798 | 824 | 985 | 1,558 | 1,737 | 2,014 | 2,492 | 2,656 | 3,737 | 5,577 | 5,616 | 5,716 | 6,341 | 7,463 | 5,136 | 5,193 | 5,109 | 5,391 | 6,231 | 7,517 | 9,921 | 11,701 | 12,762 | 14,491 | 16,120 | 16,410 | 16,286 | 16,139 | 15,965 | 15,884 | 15,839 | 16,139 | 16,516 | 17,342 | 17,302 | 17,174 | 17,584 | 18,733 | 18,723 | 19,971 | 19,879 | 19,827 | 20,116 | 20,692 | 21,037 | 20,845 | 20,718 | 22,704 | 23,461 | 24,185 | 24,724 | 26,036 | 27,325 | 28,362 | 29,990 | 31,686 | 31,549 | 32,234 | 32,339 | 32,720 | 32,670 | 32,430 | 47,262 | 48,262 | 54,846 | 58,478 | 58,656 | 61,344 | 61,386 | 60,236 | 61,710 | 69,193 | 78,456 | 92,370 | 95,129 | 96,674 | 99,530 | 99,183 | 97,806 | 96,964 | 95,743 | 94,301 | 93,007 | 91,533 | 90,158 |
| 90,158 | 91,533 | 93,007 | 94,301 | 95,743 | 96,964 | 97,806 | 99,183 | 99,530 | 96,674 | 95,129 | 92,370 | 78,456 | 69,193 | 61,710 | 60,236 | 61,386 | 61,344 | 58,656 | 58,478 | 54,846 | 48,262 | 47,262 | 32,430 | 32,670 | 32,720 | 32,339 | 32,234 | 31,549 | 31,686 | 29,990 | 28,362 | 27,325 | 26,036 | 24,724 | 24,185 | 23,461 | 22,704 | 20,718 | 20,845 | 21,037 | 20,692 | 20,116 | 19,827 | 19,879 | 19,971 | 18,723 | 18,733 | 17,584 | 17,174 | 17,302 | 17,342 | 16,516 | 16,139 | 15,839 | 15,884 | 15,965 | 16,139 | 16,286 | 16,410 | 16,120 | 14,491 | 12,762 | 11,701 | 9,921 | 7,517 | 6,231 | 5,391 | 5,109 | 5,193 | 5,136 | 7,463 | 6,341 | 5,716 | 5,616 | 5,577 | 3,737 | 2,656 | 2,492 | 2,014 | 1,737 | 1,558 | 985 | 824 | 798 | 749 | 774 | 786 | 801 | 843 | 891 | 891 | 928 | 976 | 993 | 617 | 273 | 274 | 264 | 100 |
---|
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 | 640,350 | 663,126 | 671,344 | 589,709 | 598,729 | 609,743 | 628,405 | 636,858 | 655,877 | 677,921 | 698,217 | 727,054 | 768,085 | 808,919 | 830,789 | 859,694 | 911,924 | 962,971 | 990,752 | 996,258 | 1,039,205 | 1,065,546 | 1,108,747 | 1,156,590 | 1,210,845 | 1,295,865 | 1,321,284 | 1,383,337 | 1,454,415 | 1,525,422 | 1,613,359 | 1,670,811 | 1,727,306 | 75,789 | 1,863,209 | 1,953,929 | 2,042,747 | 2,122,975 | 2,190,724 | 2,257,339 | 94,767 | 94,002 | 116,622 | 124,302 | 111,082 | 104,056 | 96,970 | 104,180 | 104,133 | 104,098 | 163,635 | 138,578 | 129,862 | 125,373 | 139,721 |
| 139,721 | 125,373 | 129,862 | 138,578 | 163,635 | 104,098 | 104,133 | 104,180 | 96,970 | 104,056 | 111,082 | 124,302 | 116,622 | 94,002 | 94,767 | 2,257,339 | 2,190,724 | 2,122,975 | 2,042,747 | 1,953,929 | 1,863,209 | 75,789 | 1,727,306 | 1,670,811 | 1,613,359 | 1,525,422 | 1,454,415 | 1,383,337 | 1,321,284 | 1,295,865 | 1,210,845 | 1,156,590 | 1,108,747 | 1,065,546 | 1,039,205 | 996,258 | 990,752 | 962,971 | 911,924 | 859,694 | 830,789 | 808,919 | 768,085 | 727,054 | 698,217 | 677,921 | 655,877 | 636,858 | 628,405 | 609,743 | 598,729 | 589,709 | 671,344 | 663,126 | 640,350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Earning Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187,044 | 208,437 | 224,220 | 210,652 | 236,036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 236,036 | 210,652 | 224,220 | 208,437 | 187,044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -100 | 22,012 | 33,336 | 42,288 | 51,467 | 62,283 | 69,065 | 81,072 | 0 | 99,206 | 128,150 | 141,479 | 154,075 | 172,085 | 184,484 | 197,518 | 214,257 | 236,319 | 250,949 | 270,672 | 284,635 | 300,233 | 316,657 | 335,251 | 369,080 | 380,461 | 400,010 | 414,960 | 427,577 | 469,769 | 488,219 | 520,446 | 535,231 | 577,224 | 594,858 | 605,088 | 595,866 | 595,797 | 626,029 | 616,891 | 608,254 | 624,260 | 630,728 | 635,799 | 647,753 | 675,116 | 648,098 | 652,550 | 641,819 | 674,089 | 668,227 | 690,940 | -78,625 | -78,684 | -74,040 | -74,808 | -67,843 | -74,245 | -64,225 | -62,483 | -55,427 | -54,606 | -57,921 | -72,953 | -90,466 | -83,919 | -90,563 | -74,432 | -65,049 | -68,423 | -88,961 | -88,110 | -68,311 | -63,013 | -76,671 | -75,440 | -75,439 | -77,712 | -85,612 | -101,704 | -74,642 | -75,132 | -77,624 | -97,090 | -98,364 | -104,580 | -126,307 | -114,810 | -92,269 | -121,717 | -104,056 | -96,970 | -94,930 | -104,133 | -201,062 | -163,635 | -12,200 | 69,883 | 69,761 | -241,474 |
| -241,474 | 69,761 | 69,883 | -12,200 | -163,635 | -201,062 | -104,133 | -94,930 | -96,970 | -104,056 | -121,717 | -92,269 | -114,810 | -126,307 | -104,580 | -98,364 | -97,090 | -77,624 | -75,132 | -74,642 | -101,704 | -85,612 | -77,712 | -75,439 | -75,440 | -76,671 | -63,013 | -68,311 | -88,110 | -88,961 | -68,423 | -65,049 | -74,432 | -90,563 | -83,919 | -90,466 | -72,953 | -57,921 | -54,606 | -55,427 | -62,483 | -64,225 | -74,245 | -67,843 | -74,808 | -74,040 | -78,684 | -78,625 | 690,940 | 668,227 | 674,089 | 641,819 | 652,550 | 648,098 | 675,116 | 647,753 | 635,799 | 630,728 | 624,260 | 608,254 | 616,891 | 626,029 | 595,797 | 595,866 | 605,088 | 594,858 | 577,224 | 535,231 | 520,446 | 488,219 | 469,769 | 427,577 | 414,960 | 400,010 | 380,461 | 369,080 | 335,251 | 316,657 | 300,233 | 284,635 | 270,672 | 250,949 | 236,319 | 214,257 | 197,518 | 184,484 | 172,085 | 154,075 | 141,479 | 128,150 | 99,206 | 0 | 81,072 | 69,065 | 62,283 | 51,467 | 42,288 | 33,336 | 22,012 | -100 |
---|
> Total Liabilities | 0 | 17,913 | 30,318 | 41,528 | 51,953 | 67,550 | 74,557 | 92,616 | 109,106 | 109,106 | 135,345 | 148,378 | 160,126 | 169,613 | 180,947 | 203,930 | 219,468 | 247,251 | 261,452 | 267,453 | 287,733 | 313,218 | 327,603 | 344,827 | 374,840 | 386,472 | 423,280 | 461,806 | 474,761 | 522,022 | 537,422 | 577,179 | 589,851 | 644,599 | 659,200 | 658,917 | 653,193 | 647,031 | 683,758 | 672,437 | 659,456 | 682,602 | 681,472 | 683,782 | 677,274 | 700,343 | 697,347 | 696,238 | 705,206 | 707,000 | 696,461 | 717,128 | 150,693 | 137,503 | 137,503 | 171,058 | 128,603 | 137,503 | 140,503 | 153,003 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 62,603 | 131,103 | 86,603 | 52,603 | 38,403 | 42,003 | 42,003 | 81,903 | 38,403 | 38,403 | 38,403 | 60,887 | 35,890 | 35,917 | 35,944 | 35,971 | 35,998 | 36,025 | 36,052 | 36,079 | 36,106 | 36,133 | 86,160 | 96,187 | 211,214 | 161,241 | 216,268 | 311,295 | 311,322 | 3,790,448 | 3,791,101 | 3,848,093 |
| 3,848,093 | 3,791,101 | 3,790,448 | 311,322 | 311,295 | 216,268 | 161,241 | 211,214 | 96,187 | 86,160 | 36,133 | 36,106 | 36,079 | 36,052 | 36,025 | 35,998 | 35,971 | 35,944 | 35,917 | 35,890 | 60,887 | 38,403 | 38,403 | 38,403 | 81,903 | 42,003 | 42,003 | 38,403 | 52,603 | 86,603 | 131,103 | 62,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 153,003 | 140,503 | 137,503 | 128,603 | 171,058 | 137,503 | 137,503 | 150,693 | 717,128 | 696,461 | 707,000 | 705,206 | 696,238 | 697,347 | 700,343 | 677,274 | 683,782 | 681,472 | 682,602 | 659,456 | 672,437 | 683,758 | 647,031 | 653,193 | 658,917 | 659,200 | 644,599 | 589,851 | 577,179 | 537,422 | 522,022 | 474,761 | 461,806 | 423,280 | 386,472 | 374,840 | 344,827 | 327,603 | 313,218 | 287,733 | 267,453 | 261,452 | 247,251 | 219,468 | 203,930 | 180,947 | 169,613 | 160,126 | 148,378 | 135,345 | 109,106 | 109,106 | 92,616 | 74,557 | 67,550 | 51,953 | 41,528 | 30,318 | 17,913 | 0 |
---|
> Total Current Liabilities | 0 | 42 | 1,186 | 526 | 1,723 | 1,141 | 702 | 4,708 | 109,100 | 1,639 | 4,281 | 2,468 | 1,495 | 1,874 | 4,553 | 1,392 | 5,572 | 25,133 | 59,125 | 61,289 | 39,280 | 8,361 | 37,244 | 40,305 | 8,511 | 1,524 | 1,786 | 2,174 | 2,278 | 3,069 | 3,045 | 2,598 | 2,739 | 2,484 | 2,042 | 2,064 | 2,247 | 7,116 | 7,226 | 4,750 | 4,250 | 4,250 | 4,000 | 670,400 | 2,994 | 686,900 | 683,900 | 682,800 | 2,951 | 693,600 | 683,100 | 703,700 | 3,176 | 743,900 | 762,000 | 771,700 | 4,938 | 853,700 | 881,800 | 920,600 | 5,509 | 973,900 | 1,017,900 | 1,069,100 | 6,923 | 1,127,600 | 1,174,900 | 1,170,300 | 6,825 | 1,341,000 | 1,383,100 | 1,396,800 | 3,782 | 1,561,200 | 1,613,500 | 1,677,400 | 4,020 | 1,819,837 | 1,912,787 | 1,967,245 | 4,275 | 2,125,857 | 2,230,197 | 2,181,056 | 9,518 | 2,260,506 | 2,112,992 | 2,240,866 | 2,493,186 | 2,435,298 | 2,484,064 | 2,602,356 | 3,225,628 | 2,794,352 | 3,195,794 | 3,107,953 | 2,589,663 | 2,570,146 | 2,963,355 | 2,452,564 |
| 2,452,564 | 2,963,355 | 2,570,146 | 2,589,663 | 3,107,953 | 3,195,794 | 2,794,352 | 3,225,628 | 2,602,356 | 2,484,064 | 2,435,298 | 2,493,186 | 2,240,866 | 2,112,992 | 2,260,506 | 9,518 | 2,181,056 | 2,230,197 | 2,125,857 | 4,275 | 1,967,245 | 1,912,787 | 1,819,837 | 4,020 | 1,677,400 | 1,613,500 | 1,561,200 | 3,782 | 1,396,800 | 1,383,100 | 1,341,000 | 6,825 | 1,170,300 | 1,174,900 | 1,127,600 | 6,923 | 1,069,100 | 1,017,900 | 973,900 | 5,509 | 920,600 | 881,800 | 853,700 | 4,938 | 771,700 | 762,000 | 743,900 | 3,176 | 703,700 | 683,100 | 693,600 | 2,951 | 682,800 | 683,900 | 686,900 | 2,994 | 670,400 | 4,000 | 4,250 | 4,250 | 4,750 | 7,226 | 7,116 | 2,247 | 2,064 | 2,042 | 2,484 | 2,739 | 2,598 | 3,045 | 3,069 | 2,278 | 2,174 | 1,786 | 1,524 | 8,511 | 40,305 | 37,244 | 8,361 | 39,280 | 61,289 | 59,125 | 25,133 | 5,572 | 1,392 | 4,553 | 1,874 | 1,495 | 2,468 | 4,281 | 1,639 | 109,100 | 4,708 | 702 | 1,141 | 1,723 | 526 | 1,186 | 42 | 0 |
---|
Short-term Debt | 0 | 0 | 1,061 | 228 | 1,165 | 516 | 0 | 3,962 | 891 | 891 | 3,676 | 1,941 | 889 | 1,266 | 3,952 | 868 | 5,000 | 24,500 | 58,400 | 60,610 | 38,660 | 7,500 | 36,186 | 39,000 | 7,000 | 7,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 5,000 | 4,750 | 4,250 | 4,250 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,000 | 0 | 0 | 0 | 128,603 | 0 | 115,200 | 115,200 | 66,000 | 131,103 | 86,603 | 52,603 | 42,200 | 42,091 | 42,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,175 | 589 | 1,974 | 848 | 377 | 485 | 177,016 | 1,513 | 1,027 | 516 | 2,099 | 1,578 | 1,056 | 531 |
| 531 | 1,056 | 1,578 | 2,099 | 516 | 1,027 | 1,513 | 177,016 | 485 | 377 | 848 | 1,974 | 589 | 1,175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,063 | 42,091 | 42,200 | 52,603 | 86,603 | 131,103 | 66,000 | 115,200 | 115,200 | 0 | 128,603 | 0 | 0 | 0 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 4,250 | 4,250 | 4,750 | 5,000 | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,000 | 7,000 | 39,000 | 36,186 | 7,500 | 38,660 | 60,610 | 58,400 | 24,500 | 5,000 | 868 | 3,952 | 1,266 | 889 | 1,941 | 3,676 | 891 | 891 | 3,962 | 0 | 516 | 1,165 | 228 | 1,061 | 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 | 20,000 | 0 | 0 | 0 | 128,603 | 0 | 115,200 | 115,200 | 66,000 | 131,103 | 86,603 | 52,603 | 42,200 | 42,091 | 42,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,063 | 42,091 | 42,200 | 52,603 | 86,603 | 131,103 | 66,000 | 115,200 | 115,200 | 0 | 128,603 | 0 | 0 | 0 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 42 | 125 | 298 | 558 | 625 | 702 | 746 | 92,700 | 748 | 605 | 528 | 606 | 608 | 602 | 525 | 572 | 633 | 725 | 679 | 620 | 861 | 1,058 | 1,305 | 1,511 | 1,524 | 1,786 | 2,174 | 2,278 | 3,069 | 3,045 | 2,598 | 2,739 | 2,484 | 2,042 | 2,064 | 2,247 | 2,116 | 2,226 | 494,816 | 494,084 | 517,561 | 536,331 | 542,742 | 536,296 | 560,054 | 556,449 | 554,675 | 562,912 | 566,722 | 554,417 | 574,439 | 576,299 | 612,394 | 632,072 | 607,052 | 680,319 | 722,412 | 747,369 | 772,760 | 788,907 | 850,310 | 894,524 | 943,918 | 985,733 | 1,003,241 | 1,049,124 | 1,045,075 | 1,091,151 | 1,211,274 | 1,297,911 | 1,342,577 | 1,381,123 | 1,520,523 | 1,567,982 | 1,589,483 | 1,648,136 | 1,758,235 | 1,854,008 | 1,899,295 | 1,876,124 | 2,025,698 | 2,188,643 | 2,181,056 | 2,142,758 | 2,258,751 | 2,310,892 | 2,433,018 | -8,397 | 2,708,174 | 608 | 608 | -12,522 | 608 | 180,000 | 3,347,771 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 3,347,771 | 180,000 | 608 | -12,522 | 608 | 608 | 2,708,174 | -8,397 | 2,433,018 | 2,310,892 | 2,258,751 | 2,142,758 | 2,181,056 | 2,188,643 | 2,025,698 | 1,876,124 | 1,899,295 | 1,854,008 | 1,758,235 | 1,648,136 | 1,589,483 | 1,567,982 | 1,520,523 | 1,381,123 | 1,342,577 | 1,297,911 | 1,211,274 | 1,091,151 | 1,045,075 | 1,049,124 | 1,003,241 | 985,733 | 943,918 | 894,524 | 850,310 | 788,907 | 772,760 | 747,369 | 722,412 | 680,319 | 607,052 | 632,072 | 612,394 | 576,299 | 574,439 | 554,417 | 566,722 | 562,912 | 554,675 | 556,449 | 560,054 | 536,296 | 542,742 | 536,331 | 517,561 | 494,084 | 494,816 | 2,226 | 2,116 | 2,247 | 2,064 | 2,042 | 2,484 | 2,739 | 2,598 | 3,045 | 3,069 | 2,278 | 2,174 | 1,786 | 1,524 | 1,511 | 1,305 | 1,058 | 861 | 620 | 679 | 725 | 633 | 572 | 525 | 602 | 608 | 606 | 528 | 605 | 748 | 92,700 | 746 | 702 | 625 | 558 | 298 | 125 | 42 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107,461 | 130,019 | 144,232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,002,604 | 0 | 0 | 0 | -3,864 | 0 | 0 | 0 | -3,486 | 0 | 0 | 0 | 0 | 560,054 | 556,449 | 554,676 | 562,912 | 566,722 | 554,417 | 574,439 | 589,489 | 612,394 | 632,072 | 610,607 | 680,319 | 722,412 | 747,369 | 772,760 | 788,907 | 850,310 | 894,524 | 943,918 | 985,733 | 1,003,241 | 1,049,124 | 1,045,075 | 1,091,151 | 1,211,274 | 1,297,911 | 1,342,577 | 1,381,123 | 1,520,523 | 1,567,982 | 1,589,483 | 1,648,136 | 1,758,235 | 1,854,008 | 1,899,295 | 1,876,124 | 2,025,698 | 2,188,643 | 2,181,056 | 2,142,758 | 2,258,751 | 2,111,817 | 2,240,277 | 2,482,815 | 2,434,450 | 2,483,687 | 2,601,871 | 3,048,612 | 2,792,839 | 3,194,767 | 3,107,437 | 2,587,564 | 2,568,568 | 2,962,299 | 3,042,215 |
| 3,042,215 | 2,962,299 | 2,568,568 | 2,587,564 | 3,107,437 | 3,194,767 | 2,792,839 | 3,048,612 | 2,601,871 | 2,483,687 | 2,434,450 | 2,482,815 | 2,240,277 | 2,111,817 | 2,258,751 | 2,142,758 | 2,181,056 | 2,188,643 | 2,025,698 | 1,876,124 | 1,899,295 | 1,854,008 | 1,758,235 | 1,648,136 | 1,589,483 | 1,567,982 | 1,520,523 | 1,381,123 | 1,342,577 | 1,297,911 | 1,211,274 | 1,091,151 | 1,045,075 | 1,049,124 | 1,003,241 | 985,733 | 943,918 | 894,524 | 850,310 | 788,907 | 772,760 | 747,369 | 722,412 | 680,319 | 610,607 | 632,072 | 612,394 | 589,489 | 574,439 | 554,417 | 566,722 | 562,912 | 554,676 | 556,449 | 560,054 | 0 | 0 | 0 | 0 | -3,486 | 0 | 0 | 0 | -3,864 | 0 | 0 | 0 | -2,002,604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144,232 | 130,019 | 107,461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 17,913 | 30,318 | 41,528 | 51,953 | 67,550 | 74,557 | 92,616 | 0 | 109,106 | 135,345 | 148,378 | 160,126 | 169,613 | 180,947 | 203,930 | 219,468 | 247,251 | 261,452 | 267,453 | 287,733 | 313,218 | 327,603 | 344,827 | 374,840 | 386,472 | 423,280 | 461,806 | 474,761 | 522,022 | 537,422 | 577,179 | 589,851 | 644,599 | 659,200 | 658,917 | 653,193 | 647,031 | 683,758 | 672,437 | 659,456 | 682,602 | 681,472 | 683,782 | 677,274 | 700,343 | 697,347 | 696,238 | 705,206 | 707,000 | 696,461 | 717,128 | 150,693 | 137,503 | 137,503 | 171,058 | 128,603 | 137,503 | 140,503 | 153,003 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 62,603 | 131,103 | 86,603 | 52,603 | 38,403 | 42,003 | 42,003 | 81,903 | 38,403 | 38,403 | 38,403 | 60,887 | 35,890 | 35,917 | 35,944 | 35,971 | 35,998 | 36,025 | 36,052 | 36,079 | 36,106 | 36,133 | 86,160 | 96,187 | 211,214 | 161,241 | 216,268 | 311,295 | 311,322 | 1,220,302 | 827,746 | 782,288 |
| 782,288 | 827,746 | 1,220,302 | 311,322 | 311,295 | 216,268 | 161,241 | 211,214 | 96,187 | 86,160 | 36,133 | 36,106 | 36,079 | 36,052 | 36,025 | 35,998 | 35,971 | 35,944 | 35,917 | 35,890 | 60,887 | 38,403 | 38,403 | 38,403 | 81,903 | 42,003 | 42,003 | 38,403 | 52,603 | 86,603 | 131,103 | 62,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 128,603 | 153,003 | 140,503 | 137,503 | 128,603 | 171,058 | 137,503 | 137,503 | 150,693 | 717,128 | 696,461 | 707,000 | 705,206 | 696,238 | 697,347 | 700,343 | 677,274 | 683,782 | 681,472 | 682,602 | 659,456 | 672,437 | 683,758 | 647,031 | 653,193 | 658,917 | 659,200 | 644,599 | 589,851 | 577,179 | 537,422 | 522,022 | 474,761 | 461,806 | 423,280 | 386,472 | 374,840 | 344,827 | 327,603 | 313,218 | 287,733 | 267,453 | 261,452 | 247,251 | 219,468 | 203,930 | 180,947 | 169,613 | 160,126 | 148,378 | 135,345 | 109,106 | 0 | 92,616 | 74,557 | 67,550 | 51,953 | 41,528 | 30,318 | 17,913 | 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 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 35,887 | 35,890 | 35,917 | 35,944 | 35,971 | 35,998 | 36,025 | 36,052 | 36,079 | 36,106 | 36,133 | 36,160 | 36,187 | 36,214 | 36,241 | 36,268 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 36,268 | 36,241 | 36,214 | 36,187 | 36,160 | 36,133 | 36,106 | 36,079 | 36,052 | 36,025 | 35,998 | 35,971 | 35,944 | 35,917 | 35,890 | 35,887 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 13,403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 427 | 1,304 | 691 | 1,959 | 1,351 | 1,494 | 1,810 | 1,923 | 2,265 | 1,535 | 2,834 | 1,956 | 2,063 | 4,901 | 1,836 | 2,707 | 3,197 | 2,314 | 3,620 | 2,922 | 2,482 | 3,013 | 4,024 | 13,109 | 4,030 | 3,706 | 3,943 | 7,354 | 6,189 | 6,236 | 5,212 | 5,108 | 4,441 | 5,151 | 5,986 | 5,578 | 4,156 | 5,712 | 4,793 | 5,019 | 4,688 | 5,038 | 4,937 | 4,875 | 4,186 | 4,795 | 5,460 | 6,191 | 4,175 | 5,941 | 5,186 | 6,881 | 7,382 | 5,870 | 7,004 | 7,344 | 7,194 | 7,331 | 8,198 | 9,363 | 8,371 | 8,206 | 9,986 | 8,717 | 9,178 | 10,580 | 10,045 | 11,282 | 11,995 | 11,976 | 15,055 | 13,213 | 12,034 | 16,883 | 19,377 | 15,038 | 21,030 | 18,481 | 26,197 | 19,194 | 14,363 | 19,565 | 22,272 | 50,537 | 26,543 | 32,836 | 49,450 | 47,715 | 49,809 | 48,708 | 54,245 | 26,564 | 25,190 | 0 | 56,993 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 56,993 | 0 | 25,190 | 26,564 | 54,245 | 48,708 | 49,809 | 47,715 | 49,450 | 32,836 | 26,543 | 50,537 | 22,272 | 19,565 | 14,363 | 19,194 | 26,197 | 18,481 | 21,030 | 15,038 | 19,377 | 16,883 | 12,034 | 13,213 | 15,055 | 11,976 | 11,995 | 11,282 | 10,045 | 10,580 | 9,178 | 8,717 | 9,986 | 8,206 | 8,371 | 9,363 | 8,198 | 7,331 | 7,194 | 7,344 | 7,004 | 5,870 | 7,382 | 6,881 | 5,186 | 5,941 | 4,175 | 6,191 | 5,460 | 4,795 | 4,186 | 4,875 | 4,937 | 5,038 | 4,688 | 5,019 | 4,793 | 5,712 | 4,156 | 5,578 | 5,986 | 5,151 | 4,441 | 5,108 | 5,212 | 6,236 | 6,189 | 7,354 | 3,943 | 3,706 | 4,030 | 13,109 | 4,024 | 3,013 | 2,482 | 2,922 | 3,620 | 2,314 | 3,197 | 2,707 | 1,836 | 4,901 | 2,063 | 1,956 | 2,834 | 1,535 | 2,265 | 1,923 | 1,810 | 1,494 | 1,351 | 1,959 | 691 | 1,304 | 427 | 0 |
---|
> Total Stockholder Equity | 10,100 | 9,833 | 9,661 | 9,550 | 9,475 | 9,463 | 9,403 | 9,508 | 9,459 | 9,459 | 9,635 | 9,895 | 10,232 | 10,391 | 10,601 | 10,827 | 11,187 | 11,560 | 11,941 | 25,488 | 28,079 | 28,660 | 29,555 | 30,462 | 30,473 | 31,310 | 31,976 | 33,334 | 34,583 | 35,634 | 35,686 | 37,092 | 38,278 | 39,417 | 38,664 | 37,649 | 39,786 | 57,973 | 59,314 | 60,232 | 59,841 | 60,166 | 59,919 | 60,106 | 59,216 | 59,796 | 60,755 | 61,868 | 62,539 | 63,006 | 63,171 | 63,287 | 64,125 | 64,426 | 63,562 | 64,776 | 65,665 | 69,775 | 71,886 | 73,592 | 82,992 | 85,353 | 87,667 | 91,050 | 94,240 | 98,295 | 102,403 | 106,023 | 109,872 | 113,566 | 142,736 | 147,449 | 149,686 | 154,739 | 160,856 | 166,944 | 173,916 | 181,186 | 189,854 | 198,494 | 205,860 | 210,475 | 216,154 | 218,749 | 228,294 | 239,521 | 251,659 | 265,629 | 277,901 | 278,524 | 282,637 | 287,785 | 294,512 | 299,350 | 301,514 | 303,898 | 312,467 | 315,256 | 318,748 | 326,538 |
| 326,538 | 318,748 | 315,256 | 312,467 | 303,898 | 301,514 | 299,350 | 294,512 | 287,785 | 282,637 | 278,524 | 277,901 | 265,629 | 251,659 | 239,521 | 228,294 | 218,749 | 216,154 | 210,475 | 205,860 | 198,494 | 189,854 | 181,186 | 173,916 | 166,944 | 160,856 | 154,739 | 149,686 | 147,449 | 142,736 | 113,566 | 109,872 | 106,023 | 102,403 | 98,295 | 94,240 | 91,050 | 87,667 | 85,353 | 82,992 | 73,592 | 71,886 | 69,775 | 65,665 | 64,776 | 63,562 | 64,426 | 64,125 | 63,287 | 63,171 | 63,006 | 62,539 | 61,868 | 60,755 | 59,796 | 59,216 | 60,106 | 59,919 | 60,166 | 59,841 | 60,232 | 59,314 | 57,973 | 39,786 | 37,649 | 38,664 | 39,417 | 38,278 | 37,092 | 35,686 | 35,634 | 34,583 | 33,334 | 31,976 | 31,310 | 30,473 | 30,462 | 29,555 | 28,660 | 28,079 | 25,488 | 11,941 | 11,560 | 11,187 | 10,827 | 10,601 | 10,391 | 10,232 | 9,895 | 9,635 | 9,459 | 9,459 | 9,508 | 9,403 | 9,463 | 9,475 | 9,550 | 9,661 | 9,833 | 10,100 |
---|
Common Stock | 0 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 25 | 26 | 27 | 27 | 27 | 27 | 27 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | 31 | 35 | 35 | 35 | 35 | 38 | 38 | 38 | 38 | 43 | 43 | 43 | 43 | 43 | 48 | 48 | 48 | 62 | 62 | 62 | 62 | 63 | 63 | 64 | 64 | 65 | 65 | 73 | 73 | 73 | 74 | 74 | 74 | 75 | 75 | 76 | 76 | 77 | 77 | 77 | 77 | 78 | 79 | 79 | 79 | 79 | 80 | 80 | 80 | 80 | 80 | 81 | 81 | 81 | 82 | 82 | 82 |
| 82 | 82 | 82 | 81 | 81 | 81 | 80 | 80 | 80 | 80 | 80 | 79 | 79 | 79 | 79 | 78 | 77 | 77 | 77 | 77 | 76 | 76 | 75 | 75 | 74 | 74 | 74 | 73 | 73 | 73 | 65 | 65 | 64 | 64 | 63 | 63 | 62 | 62 | 62 | 62 | 48 | 48 | 48 | 43 | 43 | 43 | 43 | 43 | 38 | 38 | 38 | 38 | 35 | 35 | 35 | 35 | 31 | 31 | 31 | 31 | 31 | 30 | 30 | 30 | 30 | 30 | 30 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 27 | 27 | 27 | 27 | 27 | 26 | 25 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 0 |
---|
Retained Earnings | -500 | -808 | -974 | -1,086 | -1,196 | -1,274 | -1,334 | -1,326 | -1,315 | -1,315 | -1,151 | -891 | -563 | -396 | -166 | 101 | 443 | 831 | 1,245 | 1,752 | 2,456 | 3,116 | 3,938 | 4,865 | 4,970 | 5,812 | 6,730 | 2,655 | 3,724 | 4,682 | 5,433 | 6,390 | 7,159 | 7,906 | 8,768 | 8,642 | 9,012 | 9,541 | 9,668 | 9,875 | 9,811 | 9,613 | 9,491 | 9,612 | 7,299 | 7,623 | 8,035 | 7,634 | 5,334 | 5,717 | 6,306 | 7,140 | 4,369 | 5,142 | 6,248 | 7,476 | 8,722 | 9,791 | 11,104 | 12,678 | 14,337 | 16,365 | 18,925 | 21,652 | 24,504 | 27,510 | 30,816 | 34,249 | 37,540 | 40,652 | 44,256 | 48,505 | 50,585 | 55,799 | 61,309 | 67,091 | 72,874 | 78,883 | 86,123 | 93,535 | 100,732 | 103,564 | 108,242 | 110,459 | 119,060 | 129,426 | 139,749 | 153,766 | 165,771 | 170,976 | 178,216 | 186,629 | 192,121 | 194,824 | 197,282 | 201,380 | 205,547 | 208,069 | 211,068 | 215,450 |
| 215,450 | 211,068 | 208,069 | 205,547 | 201,380 | 197,282 | 194,824 | 192,121 | 186,629 | 178,216 | 170,976 | 165,771 | 153,766 | 139,749 | 129,426 | 119,060 | 110,459 | 108,242 | 103,564 | 100,732 | 93,535 | 86,123 | 78,883 | 72,874 | 67,091 | 61,309 | 55,799 | 50,585 | 48,505 | 44,256 | 40,652 | 37,540 | 34,249 | 30,816 | 27,510 | 24,504 | 21,652 | 18,925 | 16,365 | 14,337 | 12,678 | 11,104 | 9,791 | 8,722 | 7,476 | 6,248 | 5,142 | 4,369 | 7,140 | 6,306 | 5,717 | 5,334 | 7,634 | 8,035 | 7,623 | 7,299 | 9,612 | 9,491 | 9,613 | 9,811 | 9,875 | 9,668 | 9,541 | 9,012 | 8,642 | 8,768 | 7,906 | 7,159 | 6,390 | 5,433 | 4,682 | 3,724 | 2,655 | 6,730 | 5,812 | 4,970 | 4,865 | 3,938 | 3,116 | 2,456 | 1,752 | 1,245 | 831 | 443 | 101 | -166 | -396 | -563 | -891 | -1,151 | -1,315 | -1,315 | -1,326 | -1,334 | -1,274 | -1,196 | -1,086 | -974 | -808 | -500 |
---|
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 | 37,903 | 38,074 | 37,025 | 39,546 | 39,759 | 39,834 | 38,579 | 42,396 | 42,641 | 42,751 | 43,418 | 43,585 | 49,887 | 50,066 | 50,166 | 68,785 | 69,009 | 69,192 | 69,400 | 70,037 | 70,889 | 71,178 | 71,649 | 73,371 | 73,865 | 99,174 | 99,464 | 99,986 | 100,890 | 101,691 | 102,171 | 102,625 | 103,600 | 104,354 | 105,378 | 106,152 | 107,529 | 108,031 | 108,337 | 108,831 | 111,181 | 112,604 | 113,501 | 114,226 | 117,286 | 117,714 | 118,433 | 119,027 | 120,683 | 120,912 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 120,912 | 120,683 | 119,027 | 118,433 | 117,714 | 117,286 | 114,226 | 113,501 | 112,604 | 111,181 | 108,831 | 108,337 | 108,031 | 107,529 | 106,152 | 105,378 | 104,354 | 103,600 | 102,625 | 102,171 | 101,691 | 100,890 | 99,986 | 99,464 | 99,174 | 73,865 | 73,371 | 71,649 | 71,178 | 70,889 | 70,037 | 69,400 | 69,192 | 69,009 | 68,785 | 50,166 | 50,066 | 49,887 | 43,585 | 43,418 | 42,751 | 42,641 | 42,396 | 38,579 | 39,834 | 39,759 | 39,546 | 37,025 | 38,074 | 37,903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 10,600 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 0 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,655 | 23,650 | 25,546 | 25,581 | 25,625 | 25,627 | 25,627 | 25,653 | 25,722 | 30,820 | 30,847 | 30,851 | 30,969 | 30,972 | 31,034 | 31,219 | 31,369 | 31,504 | 31,850 | 33,262 | 33,470 | 33,777 | 34,083 | 34,562 | 34,737 | 34,916 | 37,629 | 37,884 | 38,056 | 37,008 | 39,530 | 39,682 | 39,762 | 38,407 | 42,236 | 42,471 | 42,595 | 42,747 | 42,949 | 49,273 | 49,501 | 49,650 | 68,291 | 68,559 | 68,792 | 69,050 | 69,677 | 70,208 | 70,571 | 70,974 | 72,771 | 73,196 | 98,587 | 98,964 | 99,484 | 100,048 | 100,838 | 101,401 | 101,884 | 102,607 | 103,467 | 104,459 | 105,349 | 106,424 | 107,030 | 107,348 | 108,133 | 110,106 | 112,604 | 113,501 | 114,226 | 107,468 | 104,341 | 101,076 | 102,311 | 104,446 | 104,151 | 102,437 | 118,181 | 124,159 | 124,174 | 120,069 |
| 120,069 | 124,174 | 124,159 | 118,181 | 102,437 | 104,151 | 104,446 | 102,311 | 101,076 | 104,341 | 107,468 | 114,226 | 113,501 | 112,604 | 110,106 | 108,133 | 107,348 | 107,030 | 106,424 | 105,349 | 104,459 | 103,467 | 102,607 | 101,884 | 101,401 | 100,838 | 100,048 | 99,484 | 98,964 | 98,587 | 73,196 | 72,771 | 70,974 | 70,571 | 70,208 | 69,677 | 69,050 | 68,792 | 68,559 | 68,291 | 49,650 | 49,501 | 49,273 | 42,949 | 42,747 | 42,595 | 42,471 | 42,236 | 38,407 | 39,762 | 39,682 | 39,530 | 37,008 | 38,056 | 37,884 | 37,629 | 34,916 | 34,737 | 34,562 | 34,083 | 33,777 | 33,470 | 33,262 | 31,850 | 31,504 | 31,369 | 31,219 | 31,034 | 30,972 | 30,969 | 30,851 | 30,847 | 30,820 | 25,722 | 25,653 | 25,627 | 25,627 | 25,625 | 25,581 | 25,546 | 23,650 | 10,655 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 0 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,635 | 10,600 |
---|