> Total Assets | 98,118 | 287,958 | 452,181 | 463,600 | 522,308 | 614,561 | 819,250 | 902,968 | 869,251 | 993,693 | 1,201,948 | 1,969,591 | 1,755,400 | 3,918,449 | 3,841,129 | 2,766,690 | 2,516,722 | 2,716,840 | 2,690,320 | 2,685,760 | 2,502,637 | 2,634,077 | 2,518,075 | 2,622,758 | 2,423,816 | 1,929,246 | 1,861,600 | 1,798,641 | 1,668,709 | 1,694,328 | 1,672,151 | 1,724,444 | 1,625,515 | 1,633,929 | 1,691,225 | 1,677,514 | 1,625,910 | 1,667,839 | 1,711,955 | 1,601,347 | 1,558,043 | 1,625,414 | 1,643,752 | 1,679,568 | 1,636,065 | 1,707,327 | 1,695,772 | 1,628,828 | 1,610,281 | 1,457,435 | 1,476,554 | 1,374,395 | 1,385,618 | 1,421,862 | 1,450,728 | 1,494,925 | 1,468,079 | 1,399,474 | 1,382,641 | 1,309,167 | 1,218,435 | 1,098,033 | 1,049,654 | 978,019 | 943,393 | 886,973 | 915,579 | 890,740 | 866,173 | 845,758 | 835,904 | 807,503 | 803,142 | 817,838 | 812,448 | 795,891 | 771,030 | 726,340 |
| 726,340 | 771,030 | 795,891 | 812,448 | 817,838 | 803,142 | 807,503 | 835,904 | 845,758 | 866,173 | 890,740 | 915,579 | 886,973 | 943,393 | 978,019 | 1,049,654 | 1,098,033 | 1,218,435 | 1,309,167 | 1,382,641 | 1,399,474 | 1,468,079 | 1,494,925 | 1,450,728 | 1,421,862 | 1,385,618 | 1,374,395 | 1,476,554 | 1,457,435 | 1,610,281 | 1,628,828 | 1,695,772 | 1,707,327 | 1,636,065 | 1,679,568 | 1,643,752 | 1,625,414 | 1,558,043 | 1,601,347 | 1,711,955 | 1,667,839 | 1,625,910 | 1,677,514 | 1,691,225 | 1,633,929 | 1,625,515 | 1,724,444 | 1,672,151 | 1,694,328 | 1,668,709 | 1,798,641 | 1,861,600 | 1,929,246 | 2,423,816 | 2,622,758 | 2,518,075 | 2,634,077 | 2,502,637 | 2,685,760 | 2,690,320 | 2,716,840 | 2,516,722 | 2,766,690 | 3,841,129 | 3,918,449 | 1,755,400 | 1,969,591 | 1,201,948 | 993,693 | 869,251 | 902,968 | 819,250 | 614,561 | 522,308 | 463,600 | 452,181 | 287,958 | 98,118 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 765,783 | 596,607 | 744,466 | 638,481 | 752,820 | 567,178 | 584,701 | 527,905 | 498,046 | 380,547 | 421,259 | 414,299 | 477,382 | 388,150 | 403,455 | 458,258 | 453,971 | 408,115 | 448,230 | 503,800 | 367,174 | 319,445 | 367,480 | 378,295 | 389,315 | 350,258 | 420,547 | 409,356 | 376,354 | 335,390 | 355,411 | 385,211 | 319,827 | 323,974 | 379,826 | 419,246 | 586,509 | 574,364 | 611,191 | 662,212 | 662,770 | 627,894 | 570,039 | 593,497 | 570,285 | 551,337 | 506,059 | 544,839 | 529,373 | 513,069 | 505,368 | 502,892 | 476,123 | 494,319 | 499,291 | 497,866 | 488,795 | 468,378 | 432,400 |
| 432,400 | 468,378 | 488,795 | 497,866 | 499,291 | 494,319 | 476,123 | 502,892 | 505,368 | 513,069 | 529,373 | 544,839 | 506,059 | 551,337 | 570,285 | 593,497 | 570,039 | 627,894 | 662,770 | 662,212 | 611,191 | 574,364 | 586,509 | 419,246 | 379,826 | 323,974 | 319,827 | 385,211 | 355,411 | 335,390 | 376,354 | 409,356 | 420,547 | 350,258 | 389,315 | 378,295 | 367,480 | 319,445 | 367,174 | 503,800 | 448,230 | 408,115 | 453,971 | 458,258 | 403,455 | 388,150 | 477,382 | 414,299 | 421,259 | 380,547 | 498,046 | 527,905 | 584,701 | 567,178 | 752,820 | 638,481 | 744,466 | 596,607 | 765,783 | 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 | 368,403 | 313,495 | 366,883 | 267,615 | 305,600 | 289,316 | 232,235 | 182,313 | 193,579 | 168,014 | 148,910 | 136,528 | 164,459 | 160,955 | 181,139 | 227,538 | 257,785 | 219,279 | 226,324 | 278,621 | 152,949 | 117,367 | 121,627 | 124,427 | 147,565 | 114,630 | 136,391 | 129,262 | 142,527 | 84,427 | 85,041 | 105,220 | 120,850 | 128,537 | 155,292 | 178,522 | 247,675 | 206,593 | 372,030 | 392,865 | 213,941 | 209,040 | 186,058 | 196,463 | 231,520 | 230,657 | 258,908 | 242,187 | 205,820 | 180,652 | 193,364 | 113,808 | 132,729 | 89,496 | 188,314 | 89,573 | 87,532 | 59,632 | 53,182 |
| 53,182 | 59,632 | 87,532 | 89,573 | 188,314 | 89,496 | 132,729 | 113,808 | 193,364 | 180,652 | 205,820 | 242,187 | 258,908 | 230,657 | 231,520 | 196,463 | 186,058 | 209,040 | 213,941 | 392,865 | 372,030 | 206,593 | 247,675 | 178,522 | 155,292 | 128,537 | 120,850 | 105,220 | 85,041 | 84,427 | 142,527 | 129,262 | 136,391 | 114,630 | 147,565 | 124,427 | 121,627 | 117,367 | 152,949 | 278,621 | 226,324 | 219,279 | 257,785 | 227,538 | 181,139 | 160,955 | 164,459 | 136,528 | 148,910 | 168,014 | 193,579 | 182,313 | 232,235 | 289,316 | 305,600 | 267,615 | 366,883 | 313,495 | 368,403 | 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 | 2,461 | 0 | 0 | 0 | 0 | 1,327 | 489 | 444 | 1,712 | 721 | 64 | 376 | 335 | 268 | 1,989 | 1,186 | 3,551 | 218 | 554 | 967 | 341 | 2,382 | 277 | 1,210 | 567 | 114 | 0 | 0 | 298 | 966 | 28 | 21 | 0 | 0 | 0 | 222,579 | 222,523 | 187,311 | 150,000 | 140,930 | 121,313 | 60,000 | 60,000 | 150,000 | 150,000 | 136,000 | 216,000 | 171,000 | 231,753 | 127,745 | 235,854 | 227,662 | 224,225 | 204,941 |
| 204,941 | 224,225 | 227,662 | 235,854 | 127,745 | 231,753 | 171,000 | 216,000 | 136,000 | 150,000 | 150,000 | 60,000 | 60,000 | 121,313 | 140,930 | 150,000 | 187,311 | 222,523 | 222,579 | 0 | 0 | 0 | 21 | 28 | 966 | 298 | 0 | 0 | 114 | 567 | 1,210 | 277 | 2,382 | 341 | 967 | 554 | 218 | 3,551 | 1,186 | 1,989 | 268 | 335 | 376 | 64 | 721 | 1,712 | 444 | 489 | 1,327 | 0 | 0 | 0 | 0 | 2,461 | 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 | 31,632 | 62,400 | 131,247 | 155,893 | 183,203 | 231,935 | 280,006 | 279,262 | 210,596 | 280,640 | 274,952 | 420,415 | 196,916 | 388,106 | 307,153 | 295,786 | 147,138 | 261,849 | 248,594 | 320,059 | 203,030 | 291,096 | 282,537 | 347,674 | 176,750 | 248,114 | 267,196 | 236,181 | 156,528 | 206,960 | 218,174 | 260,338 | 113,985 | 141,250 | 136,344 | 142,493 | 110,321 | 144,829 | 141,214 | 156,989 | 116,968 | 164,908 | 165,563 | 177,976 | 129,589 | 163,278 | 166,252 | 165,989 | 126,620 | 134,977 | 164,467 | 142,218 | 113,910 | 163,629 | 170,919 | 129,113 | 141,353 | 163,237 | 182,429 | 155,584 | 127,821 | 125,772 | 184,407 | 144,924 | 142,250 | 136,302 | 200,507 | 128,539 | 135,494 | 136,835 | 138,617 | 120,931 | 121,759 | 137,422 | 132,182 | 132,579 | 128,633 | 73,089 |
| 73,089 | 128,633 | 132,579 | 132,182 | 137,422 | 121,759 | 120,931 | 138,617 | 136,835 | 135,494 | 128,539 | 200,507 | 136,302 | 142,250 | 144,924 | 184,407 | 125,772 | 127,821 | 155,584 | 182,429 | 163,237 | 141,353 | 129,113 | 170,919 | 163,629 | 113,910 | 142,218 | 164,467 | 134,977 | 126,620 | 165,989 | 166,252 | 163,278 | 129,589 | 177,976 | 165,563 | 164,908 | 116,968 | 156,989 | 141,214 | 144,829 | 110,321 | 142,493 | 136,344 | 141,250 | 113,985 | 260,338 | 218,174 | 206,960 | 156,528 | 236,181 | 267,196 | 248,114 | 176,750 | 347,674 | 282,537 | 291,096 | 203,030 | 320,059 | 248,594 | 261,849 | 147,138 | 295,786 | 307,153 | 388,106 | 196,916 | 420,415 | 274,952 | 280,640 | 210,596 | 279,262 | 280,006 | 231,935 | 183,203 | 155,893 | 131,247 | 62,400 | 31,632 |
---|
Other Current Assets | 0 | 0 | 0 | 5,134 | 0 | 0 | 0 | 3,730 | 1,061 | 2,754 | 4,734 | 13,148 | 0 | 0 | 0 | 10,182 | 0 | 0 | 0 | 10,602 | 19,225 | 23,813 | 8,631 | 5,724 | 176,750 | 2,850 | 5,376 | 2,784 | 622 | 206,960 | 218,174 | 7,758 | 172,137 | 174,617 | 175,142 | 11,057 | 142,289 | 180,324 | 168,362 | 9,475 | 151,780 | 197,147 | 199,466 | 14,150 | 177,811 | 230,819 | 218,884 | 12,550 | 187,840 | 215,955 | 226,850 | 25,150 | 161,563 | 189,826 | 204,979 | 312,413 | 342,200 | 220,128 | 241,864 | 200,935 | 172,360 | 164,768 | 219,423 | 171,689 | 175,867 | 163,597 | 223,837 | 153,968 | 163,545 | 161,029 | 20,814 | 36,803 | 37,309 | 33,260 | 26,117 | 26,199 | 40,783 | 0 |
| 0 | 40,783 | 26,199 | 26,117 | 33,260 | 37,309 | 36,803 | 20,814 | 161,029 | 163,545 | 153,968 | 223,837 | 163,597 | 175,867 | 171,689 | 219,423 | 164,768 | 172,360 | 200,935 | 241,864 | 220,128 | 342,200 | 312,413 | 204,979 | 189,826 | 161,563 | 25,150 | 226,850 | 215,955 | 187,840 | 12,550 | 218,884 | 230,819 | 177,811 | 14,150 | 199,466 | 197,147 | 151,780 | 9,475 | 168,362 | 180,324 | 142,289 | 11,057 | 175,142 | 174,617 | 172,137 | 7,758 | 218,174 | 206,960 | 622 | 2,784 | 5,376 | 2,850 | 176,750 | 5,724 | 8,631 | 23,813 | 19,225 | 10,602 | 0 | 0 | 0 | 10,182 | 0 | 0 | 0 | 13,148 | 4,734 | 2,754 | 1,061 | 3,730 | 0 | 0 | 0 | 5,134 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,919,977 | 1,906,030 | 1,889,611 | 1,879,594 | 1,869,938 | 1,856,638 | 1,344,545 | 1,333,695 | 1,300,595 | 1,288,162 | 1,273,069 | 1,257,852 | 1,247,062 | 1,237,365 | 1,230,474 | 1,232,967 | 1,223,543 | 1,217,795 | 1,219,609 | 1,208,155 | 1,234,173 | 1,238,598 | 1,257,934 | 1,265,457 | 1,290,253 | 1,285,807 | 1,286,780 | 1,286,416 | 1,252,474 | 1,274,891 | 1,102,024 | 1,091,343 | 1,054,568 | 1,061,644 | 1,042,036 | 1,031,482 | 908,416 | 893,715 | 788,283 | 720,429 | 646,397 | 590,541 | 527,994 | 456,157 | 407,734 | 392,056 | 380,914 | 370,740 | 361,367 | 353,104 | 340,390 | 333,012 | 331,380 | 308,823 | 318,547 | 314,582 | 307,096 | 302,652 | 293,940 |
| 293,940 | 302,652 | 307,096 | 314,582 | 318,547 | 308,823 | 331,380 | 333,012 | 340,390 | 353,104 | 361,367 | 370,740 | 380,914 | 392,056 | 407,734 | 456,157 | 527,994 | 590,541 | 646,397 | 720,429 | 788,283 | 893,715 | 908,416 | 1,031,482 | 1,042,036 | 1,061,644 | 1,054,568 | 1,091,343 | 1,102,024 | 1,274,891 | 1,252,474 | 1,286,416 | 1,286,780 | 1,285,807 | 1,290,253 | 1,265,457 | 1,257,934 | 1,238,598 | 1,234,173 | 1,208,155 | 1,219,609 | 1,217,795 | 1,223,543 | 1,232,967 | 1,230,474 | 1,237,365 | 1,247,062 | 1,257,852 | 1,273,069 | 1,288,162 | 1,300,595 | 1,333,695 | 1,344,545 | 1,856,638 | 1,869,938 | 1,879,594 | 1,889,611 | 1,906,030 | 1,919,977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 2,069 | 2,655 | 3,777 | 5,168 | 6,058 | 7,250 | 7,999 | 7,926 | 8,766 | 10,323 | 14,296 | 17,824 | 19,720 | 56,490 | 50,697 | 53,155 | 54,746 | 45,601 | 45,204 | 42,904 | 39,453 | 38,683 | 35,678 | 38,977 | 37,830 | 36,354 | 32,887 | 32,555 | 30,398 | 28,784 | 27,122 | 26,770 | 26,978 | 24,449 | 24,253 | 25,804 | 25,552 | 26,898 | 28,561 | 30,294 | 33,440 | 34,599 | 37,846 | 38,869 | 41,516 | 41,369 | 40,934 | 40,398 | 39,040 | 37,835 | 35,539 | 33,621 | 70,828 | 76,296 | 75,848 | 61,773 | 65,664 | 63,531 | 61,877 | 61,255 | 68,591 | 68,833 | 63,262 | 65,829 | 61,847 | 60,674 | 56,833 | 57,729 | 53,347 | 51,646 | 49,321 | 57,460 | 52,297 | 69,554 | 70,261 | 68,937 | 67,989 | 66,624 |
| 66,624 | 67,989 | 68,937 | 70,261 | 69,554 | 52,297 | 57,460 | 49,321 | 51,646 | 53,347 | 57,729 | 56,833 | 60,674 | 61,847 | 65,829 | 63,262 | 68,833 | 68,591 | 61,255 | 61,877 | 63,531 | 65,664 | 61,773 | 75,848 | 76,296 | 70,828 | 33,621 | 35,539 | 37,835 | 39,040 | 40,398 | 40,934 | 41,369 | 41,516 | 38,869 | 37,846 | 34,599 | 33,440 | 30,294 | 28,561 | 26,898 | 25,552 | 25,804 | 24,253 | 24,449 | 26,978 | 26,770 | 27,122 | 28,784 | 30,398 | 32,555 | 32,887 | 36,354 | 37,830 | 38,977 | 35,678 | 38,683 | 39,453 | 42,904 | 45,204 | 45,601 | 54,746 | 53,155 | 50,697 | 56,490 | 19,720 | 17,824 | 14,296 | 10,323 | 8,766 | 7,926 | 7,999 | 7,250 | 6,058 | 5,168 | 3,777 | 2,655 | 2,069 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,942,379 | 1,942,379 | 854,713 | 854,713 | 854,713 | 854,717 | 854,713 | 854,713 | 854,713 | 854,713 | 854,713 | 854,713 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 403,437 | 403,529 | 400,412 | 400,770 | 400,318 | 423,577 | 254,899 | 254,525 | 256,319 | 256,115 | 255,451 | 255,858 | 192,294 | 192,294 | 192,269 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 |
| 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,294 | 192,269 | 192,294 | 192,294 | 255,858 | 255,451 | 256,115 | 256,319 | 254,525 | 254,899 | 423,577 | 400,318 | 400,770 | 400,412 | 403,529 | 403,437 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 381,569 | 854,713 | 854,713 | 854,713 | 854,713 | 854,713 | 854,713 | 854,717 | 854,713 | 854,713 | 854,713 | 1,942,379 | 1,942,379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,941 | 3,998 | 4,055 | 4,184 | 4,223 | 4,271 | 4,414 | 4,545 | 3,899 | 4,167 | 4,395 | 4,285 | 4,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,573 | 4,285 | 4,395 | 4,167 | 3,899 | 4,545 | 4,414 | 4,271 | 4,223 | 4,184 | 4,055 | 3,998 | 3,941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,054 | 1,215 | 13,756 | 15,845 | 30,052 | 42,628 | 41,773 | 39,183 | 37,058 | 59,750 | 56,544 | 56,344 | 55,044 | 2,947,003 | 2,945,087 | 1,865,907 | 1,854,927 | 1,846,967 | 1,832,354 | 986,472 | 977,672 | 965,045 | 957,767 | 946,263 | 937,920 | 902,182 | 895,530 | 871,528 | 861,088 | 847,368 | 1,217,326 | 821,233 | 811,827 | 809,964 | 812,246 | 803,635 | 798,468 | 799,394 | 786,997 | 800,583 | 797,524 | 807,822 | 813,185 | 810,908 | 806,684 | 806,271 | 807,112 | 795,771 | 797,955 | 795,196 | 787,726 | 752,952 | 705,387 | 693,202 | 684,229 | 634,728 | 613,978 | 509,622 | 444,646 | 380,160 | 312,168 | 247,122 | 181,458 | 117,475 | 104,403 | 91,933 | 80,771 | 70,478 | 66,521 | 58,010 | 50,147 | 42,917 | 36,534 | 30,427 | 25,170 | 20,275 | 15,828 | 11,392 |
| 11,392 | 15,828 | 20,275 | 25,170 | 30,427 | 36,534 | 42,917 | 50,147 | 58,010 | 66,521 | 70,478 | 80,771 | 91,933 | 104,403 | 117,475 | 181,458 | 247,122 | 312,168 | 380,160 | 444,646 | 509,622 | 613,978 | 634,728 | 684,229 | 693,202 | 705,387 | 752,952 | 787,726 | 795,196 | 797,955 | 795,771 | 807,112 | 806,271 | 806,684 | 810,908 | 813,185 | 807,822 | 797,524 | 800,583 | 786,997 | 799,394 | 798,468 | 803,635 | 812,246 | 809,964 | 811,827 | 821,233 | 1,217,326 | 847,368 | 861,088 | 871,528 | 895,530 | 902,182 | 937,920 | 946,263 | 957,767 | 965,045 | 977,672 | 986,472 | 1,832,354 | 1,846,967 | 1,854,927 | 1,865,907 | 2,945,087 | 2,947,003 | 55,044 | 56,344 | 56,544 | 59,750 | 37,058 | 39,183 | 41,773 | 42,628 | 30,052 | 15,845 | 13,756 | 1,215 | 1,054 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,683 | 9,498 | 7,314 | 7,345 | 7,720 | 2,461 | 6,828 | 4,731 | 4,450 | 4,806 | 1,327 | 489 | 444 | 1,712 | 721 | 64 | 376 | 335 | 268 | 1,989 | 1,186 | 3,551 | 218 | 554 | 967 | 341 | 2,382 | 277 | 1,210 | 567 | 114 | 0 | 0 | 18,496 | 7,283 | 5,248 | 10,447 | 12,162 | 12,971 | 11,364 | 225,068 | 230,121 | 196,863 | 157,962 | 160,060 | 139,609 | 77,124 | 77,909 | 168,769 | 170,335 | 157,470 | 239,097 | 194,737 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 194,737 | 239,097 | 157,470 | 170,335 | 168,769 | 77,909 | 77,124 | 139,609 | 160,060 | 157,962 | 196,863 | 230,121 | 225,068 | 11,364 | 12,971 | 12,162 | 10,447 | 5,248 | 7,283 | 18,496 | 0 | 0 | 114 | 567 | 1,210 | 277 | 2,382 | 341 | 967 | 554 | 218 | 3,551 | 1,186 | 1,989 | 268 | 335 | 376 | 64 | 721 | 1,712 | 444 | 489 | 1,327 | 4,806 | 4,450 | 4,731 | 6,828 | 2,461 | 7,720 | 7,345 | 7,314 | 9,498 | 7,683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 46,132 | 96,870 | 201,386 | 157,257 | 180,002 | 229,484 | 356,312 | 352,178 | 266,939 | 315,085 | 417,895 | 617,241 | 392,395 | 2,504,801 | 2,355,652 | 2,253,317 | 2,035,376 | 2,214,776 | 1,747,553 | 1,668,190 | 1,473,373 | 1,565,265 | 1,429,815 | 1,481,229 | 1,276,197 | 1,264,538 | 1,167,396 | 1,090,190 | 961,106 | 973,226 | 930,357 | 886,027 | 788,341 | 791,346 | 838,627 | 823,253 | 761,780 | 793,328 | 821,242 | 700,751 | 643,092 | 686,971 | 704,460 | 709,035 | 666,048 | 715,059 | 706,805 | 632,091 | 611,935 | 614,284 | 644,912 | 619,693 | 657,657 | 670,989 | 679,462 | 720,816 | 687,654 | 624,855 | 647,625 | 643,235 | 644,141 | 581,752 | 599,151 | 590,403 | 578,443 | 553,965 | 598,102 | 608,017 | 600,213 | 627,584 | 627,413 | 607,897 | 596,327 | 609,824 | 609,619 | 614,303 | 611,376 | 583,254 |
| 583,254 | 611,376 | 614,303 | 609,619 | 609,824 | 596,327 | 607,897 | 627,413 | 627,584 | 600,213 | 608,017 | 598,102 | 553,965 | 578,443 | 590,403 | 599,151 | 581,752 | 644,141 | 643,235 | 647,625 | 624,855 | 687,654 | 720,816 | 679,462 | 670,989 | 657,657 | 619,693 | 644,912 | 614,284 | 611,935 | 632,091 | 706,805 | 715,059 | 666,048 | 709,035 | 704,460 | 686,971 | 643,092 | 700,751 | 821,242 | 793,328 | 761,780 | 823,253 | 838,627 | 791,346 | 788,341 | 886,027 | 930,357 | 973,226 | 961,106 | 1,090,190 | 1,167,396 | 1,264,538 | 1,276,197 | 1,481,229 | 1,429,815 | 1,565,265 | 1,473,373 | 1,668,190 | 1,747,553 | 2,214,776 | 2,035,376 | 2,253,317 | 2,355,652 | 2,504,801 | 392,395 | 617,241 | 417,895 | 315,085 | 266,939 | 352,178 | 356,312 | 229,484 | 180,002 | 157,257 | 201,386 | 96,870 | 46,132 |
---|
> Total Current Liabilities | 44,276 | 94,423 | 190,085 | 135,219 | 154,816 | 188,744 | 306,382 | 307,093 | 219,941 | 247,363 | 340,105 | 574,828 | 351,279 | 635,591 | 471,951 | 721,891 | 511,858 | 734,146 | 667,071 | 798,915 | 605,385 | 697,198 | 558,007 | 834,227 | 634,657 | 626,733 | 543,424 | 857,803 | 732,666 | 741,204 | 717,121 | 475,283 | 381,126 | 376,855 | 415,037 | 458,021 | 402,720 | 436,227 | 460,016 | 381,816 | 329,101 | 368,866 | 387,923 | 396,184 | 340,564 | 362,049 | 401,079 | 363,666 | 348,307 | 345,338 | 378,704 | 338,305 | 334,146 | 351,796 | 344,858 | 396,862 | 362,274 | 332,787 | 359,920 | 330,297 | 317,322 | 267,181 | 301,376 | 280,451 | 279,780 | 270,265 | 296,964 | 290,967 | 280,310 | 316,804 | 309,784 | 297,559 | 261,951 | 273,216 | 272,596 | 292,922 | 284,151 | 232,957 |
| 232,957 | 284,151 | 292,922 | 272,596 | 273,216 | 261,951 | 297,559 | 309,784 | 316,804 | 280,310 | 290,967 | 296,964 | 270,265 | 279,780 | 280,451 | 301,376 | 267,181 | 317,322 | 330,297 | 359,920 | 332,787 | 362,274 | 396,862 | 344,858 | 351,796 | 334,146 | 338,305 | 378,704 | 345,338 | 348,307 | 363,666 | 401,079 | 362,049 | 340,564 | 396,184 | 387,923 | 368,866 | 329,101 | 381,816 | 460,016 | 436,227 | 402,720 | 458,021 | 415,037 | 376,855 | 381,126 | 475,283 | 717,121 | 741,204 | 732,666 | 857,803 | 543,424 | 626,733 | 634,657 | 834,227 | 558,007 | 697,198 | 605,385 | 798,915 | 667,071 | 734,146 | 511,858 | 721,891 | 471,951 | 635,591 | 351,279 | 574,828 | 340,105 | 247,363 | 219,941 | 307,093 | 306,382 | 188,744 | 154,816 | 135,219 | 190,085 | 94,423 | 44,276 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201,387 | 198,922 | 202,483 | 78,377 | 203,586 | 204,139 | 204,694 | 105,522 | 383,810 | 357,080 | 338,159 | 289,214 | 73,703 | 0 | 0 | 106 | 74,089 | 74,219 | 74,284 | 74,381 | 0 | 0 | 0 | 0 | 4,287 | 0 | 0 | 0 | 9,586 | 380 | 2,752 | 2,835 | 0 | 12,602 | 13,426 | 12,897 | 13,172 | 12,298 | 11,902 | 11,118 | 11,737 | 13,151 | 13,533 | 12,815 | 14,872 | 15,823 | 14,211 | 13,513 | 13,335 | 12,555 | 11,717 | 11,824 | 11,071 | 8,649 | 8,846 | 8,183 | 8,272 | 8,038 | 0 |
| 0 | 8,038 | 8,272 | 8,183 | 8,846 | 8,649 | 11,071 | 11,824 | 11,717 | 12,555 | 13,335 | 13,513 | 14,211 | 15,823 | 14,872 | 12,815 | 13,533 | 13,151 | 11,737 | 11,118 | 11,902 | 12,298 | 13,172 | 12,897 | 13,426 | 12,602 | 0 | 2,835 | 2,752 | 380 | 9,586 | 0 | 0 | 0 | 4,287 | 0 | 0 | 0 | 0 | 74,381 | 74,284 | 74,219 | 74,089 | 106 | 0 | 0 | 73,703 | 289,214 | 338,159 | 357,080 | 383,810 | 105,522 | 204,694 | 204,139 | 203,586 | 78,377 | 202,483 | 198,922 | 201,387 | 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 | 9,586 | 5,049 | 2,752 | 2,835 | 0 | 12,602 | 13,426 | 12,897 | 13,172 | 12,298 | 11,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,902 | 12,298 | 13,172 | 12,897 | 13,426 | 12,602 | 0 | 2,835 | 2,752 | 5,049 | 9,586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 38,691 | 64,087 | 55,390 | 58,441 | 51,834 | 114,458 | 66,744 | 35,235 | 64,516 | 87,610 | 151,859 | 100,683 | 145,390 | 136,113 | 152,119 | 70,151 | 143,046 | 137,932 | 201,176 | 101,807 | 173,969 | 180,395 | 218,419 | 120,793 | 119,308 | 105,207 | 116,616 | 71,673 | 99,533 | 95,178 | 84,162 | 88,573 | 93,237 | 88,537 | 82,337 | 74,111 | 87,562 | 93,350 | 88,218 | 79,109 | 101,679 | 109,077 | 94,951 | 79,167 | 93,504 | 93,581 | 76,630 | 73,845 | 75,288 | 64,510 | 51,441 | 54,999 | 56,420 | 49,903 | 51,076 | 46,383 | 52,871 | 46,651 | 47,085 | 32,266 | 25,144 | 22,169 | 21,998 | 15,337 | 21,799 | 15,374 | 14,022 | 12,677 | 12,676 | 11,820 | 6,102 | 10,981 | 16,575 | 10,471 | 21,168 | 17,794 | 11,399 |
| 11,399 | 17,794 | 21,168 | 10,471 | 16,575 | 10,981 | 6,102 | 11,820 | 12,676 | 12,677 | 14,022 | 15,374 | 21,799 | 15,337 | 21,998 | 22,169 | 25,144 | 32,266 | 47,085 | 46,651 | 52,871 | 46,383 | 51,076 | 49,903 | 56,420 | 54,999 | 51,441 | 64,510 | 75,288 | 73,845 | 76,630 | 93,581 | 93,504 | 79,167 | 94,951 | 109,077 | 101,679 | 79,109 | 88,218 | 93,350 | 87,562 | 74,111 | 82,337 | 88,537 | 93,237 | 88,573 | 84,162 | 95,178 | 99,533 | 71,673 | 116,616 | 105,207 | 119,308 | 120,793 | 218,419 | 180,395 | 173,969 | 101,807 | 201,176 | 137,932 | 143,046 | 70,151 | 152,119 | 136,113 | 145,390 | 100,683 | 151,859 | 87,610 | 64,516 | 35,235 | 66,744 | 114,458 | 51,834 | 58,441 | 55,390 | 64,087 | 38,691 | 0 |
---|
Other Current Liabilities | 44,276 | 55,732 | 125,998 | 79,829 | 96,375 | 136,910 | 191,924 | 240,349 | 184,706 | 182,847 | 252,495 | 422,969 | 250,596 | 490,201 | 335,838 | 421,970 | 294,805 | 392,384 | 328,298 | 333,967 | 245,881 | 247,611 | 236,263 | 318,542 | 236,390 | 230,995 | 236,429 | 285,222 | 222,833 | 237,762 | 256,205 | 284,155 | 292,553 | 283,618 | 284,399 | 273,494 | 235,682 | 250,966 | 270,903 | 293,598 | 249,992 | 267,187 | 278,846 | 279,508 | 261,397 | 268,545 | 307,498 | 287,036 | 274,082 | 270,050 | 314,194 | 286,864 | 254,192 | 269,850 | 271,597 | 324,823 | 301,978 | 252,219 | 283,549 | 248,434 | 256,667 | 214,004 | 252,414 | 233,707 | 245,998 | 231,828 | 265,401 | 62,729 | 61,783 | 96,520 | 92,041 | 85,858 | 71,760 | 66,274 | 72,852 | 80,233 | 72,135 | 0 |
| 0 | 72,135 | 80,233 | 72,852 | 66,274 | 71,760 | 85,858 | 92,041 | 96,520 | 61,783 | 62,729 | 265,401 | 231,828 | 245,998 | 233,707 | 252,414 | 214,004 | 256,667 | 248,434 | 283,549 | 252,219 | 301,978 | 324,823 | 271,597 | 269,850 | 254,192 | 286,864 | 314,194 | 270,050 | 274,082 | 287,036 | 307,498 | 268,545 | 261,397 | 279,508 | 278,846 | 267,187 | 249,992 | 293,598 | 270,903 | 250,966 | 235,682 | 273,494 | 284,399 | 283,618 | 292,553 | 284,155 | 256,205 | 237,762 | 222,833 | 285,222 | 236,429 | 230,995 | 236,390 | 318,542 | 236,263 | 247,611 | 245,881 | 333,967 | 328,298 | 392,384 | 294,805 | 421,970 | 335,838 | 490,201 | 250,596 | 422,969 | 252,495 | 182,847 | 184,706 | 240,349 | 191,924 | 136,910 | 96,375 | 79,829 | 125,998 | 55,732 | 44,276 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 869,275 | 867,988 | 868,067 | 871,808 | 647,002 | 641,540 | 637,805 | 623,972 | 232,387 | 228,440 | 232,022 | 213,236 | 410,744 | 407,215 | 414,491 | 423,590 | 365,232 | 359,060 | 357,101 | 361,226 | 318,935 | 313,991 | 318,105 | 316,537 | 312,851 | 325,484 | 353,010 | 305,726 | 268,425 | 263,628 | 268,946 | 266,208 | 281,388 | 323,511 | 319,193 | 334,604 | 323,954 | 325,380 | 292,068 | 287,705 | 312,938 | 326,819 | 314,571 | 297,775 | 309,952 | 298,663 | 283,700 | 301,138 | 317,050 | 319,903 | 310,780 | 317,629 | 310,338 | 334,376 | 336,608 | 337,023 | 321,381 | 327,225 | 350,297 |
| 350,297 | 327,225 | 321,381 | 337,023 | 336,608 | 334,376 | 310,338 | 317,629 | 310,780 | 319,903 | 317,050 | 301,138 | 283,700 | 298,663 | 309,952 | 297,775 | 314,571 | 326,819 | 312,938 | 287,705 | 292,068 | 325,380 | 323,954 | 334,604 | 319,193 | 323,511 | 281,388 | 266,208 | 268,946 | 263,628 | 268,425 | 305,726 | 353,010 | 325,484 | 312,851 | 316,537 | 318,105 | 313,991 | 318,935 | 361,226 | 357,101 | 359,060 | 365,232 | 423,590 | 414,491 | 407,215 | 410,744 | 213,236 | 232,022 | 228,440 | 232,387 | 623,972 | 637,805 | 641,540 | 647,002 | 871,808 | 868,067 | 867,988 | 869,275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 24,855 | 23,554 | 22,531 | 29,773 | 30,393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,393 | 29,773 | 22,531 | 23,554 | 24,855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -201,387 | -198,922 | -202,483 | -78,377 | -203,586 | -204,139 | -204,694 | -105,522 | -383,810 | -357,080 | -338,159 | -289,214 | -73,703 | 0 | 0 | -106 | -74,089 | -74,219 | -74,284 | -74,381 | 0 | 0 | 0 | 0 | -4,287 | 0 | 0 | 0 | -9,586 | -380 | -2,752 | -2,835 | 0 | -12,602 | -13,426 | -12,897 | -13,172 | 26,640 | 24,855 | 23,554 | 22,531 | 29,773 | 30,393 | 27,328 | 28,801 | 25,116 | 25,273 | 21,662 | 20,004 | 17,356 | 17,257 | 15,579 | 26,654 | 25,248 | 41,320 | 39,956 | 38,441 | 39,041 | 46,929 |
| 46,929 | 39,041 | 38,441 | 39,956 | 41,320 | 25,248 | 26,654 | 15,579 | 17,257 | 17,356 | 20,004 | 21,662 | 25,273 | 25,116 | 28,801 | 27,328 | 30,393 | 29,773 | 22,531 | 23,554 | 24,855 | 26,640 | -13,172 | -12,897 | -13,426 | -12,602 | 0 | -2,835 | -2,752 | -380 | -9,586 | 0 | 0 | 0 | -4,287 | 0 | 0 | 0 | 0 | -74,381 | -74,284 | -74,219 | -74,089 | -106 | 0 | 0 | -73,703 | -289,214 | -338,159 | -357,080 | -383,810 | -105,522 | -204,694 | -204,139 | -203,586 | -78,377 | -202,483 | -198,922 | -201,387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 51,986 | 191,088 | 250,795 | 306,343 | 342,306 | 385,077 | 462,938 | 550,790 | 602,312 | 678,608 | 784,053 | 1,352,350 | 1,363,005 | 1,408,774 | 1,480,616 | 508,409 | 476,492 | 496,956 | 938,576 | 1,012,476 | 1,023,444 | 1,063,065 | 1,083,119 | 1,136,113 | 1,142,575 | 659,498 | 690,182 | 706,000 | 705,057 | 718,313 | 739,451 | 835,775 | 834,871 | 840,086 | 850,132 | 852,146 | 861,939 | 872,352 | 888,486 | 898,523 | 912,497 | 936,195 | 937,446 | 968,810 | 968,373 | 990,516 | 987,123 | 994,831 | 996,394 | 841,403 | 830,109 | 752,394 | 725,674 | 748,846 | 771,266 | 774,109 | 780,425 | 774,619 | 735,016 | 665,932 | 574,294 | 516,281 | 450,503 | 387,616 | 364,950 | 333,008 | 317,477 | 282,723 | 265,960 | 218,174 | 208,491 | 199,606 | 206,815 | 208,014 | 202,829 | 181,588 | 159,654 | 143,086 |
| 143,086 | 159,654 | 181,588 | 202,829 | 208,014 | 206,815 | 199,606 | 208,491 | 218,174 | 265,960 | 282,723 | 317,477 | 333,008 | 364,950 | 387,616 | 450,503 | 516,281 | 574,294 | 665,932 | 735,016 | 774,619 | 780,425 | 774,109 | 771,266 | 748,846 | 725,674 | 752,394 | 830,109 | 841,403 | 996,394 | 994,831 | 987,123 | 990,516 | 968,373 | 968,810 | 937,446 | 936,195 | 912,497 | 898,523 | 888,486 | 872,352 | 861,939 | 852,146 | 850,132 | 840,086 | 834,871 | 835,775 | 739,451 | 718,313 | 705,057 | 706,000 | 690,182 | 659,498 | 1,142,575 | 1,136,113 | 1,083,119 | 1,063,065 | 1,023,444 | 1,012,476 | 938,576 | 496,956 | 476,492 | 508,409 | 1,480,616 | 1,408,774 | 1,363,005 | 1,352,350 | 784,053 | 678,608 | 602,312 | 550,790 | 462,938 | 385,077 | 342,306 | 306,343 | 250,795 | 191,088 | 51,986 |
---|
Common Stock | 18 | 21,456 | 21,456 | 21,456 | 21,686 | 22,119 | 22,151 | 22,584 | 22,584 | 22,654 | 22,696 | 24,357 | 24,402 | 24,402 | 24,704 | 24,663 | 24,663 | 24,964 | 44,337 | 44,344 | 44,344 | 44,344 | 44,344 | 44,362 | 44,375 | 44,379 | 44,379 | 44,379 | 44,379 | 44,379 | 44,379 | 44,379 | 44,379 | 44,388 | 44,388 | 44,435 | 44,438 | 44,462 | 44,677 | 44,714 | 45,118 | 45,784 | 45,914 | 46,099 | 46,154 | 46,454 | 46,522 | 46,577 | 46,671 | 47,027 | 47,064 | 47,064 | 47,064 | 47,064 | 47,064 | 47,064 | 780,425 | 26,473 | 735,016 | 26,473 | 574,294 | 26,473 | 450,503 | 26,473 | 364,950 | 26,473 | 317,477 | 26,473 | 265,960 | 26,473 | 208,491 | 26,473 | 206,815 | 26,473 | 202,829 | 26,473 | 159,654 | 0 |
| 0 | 159,654 | 26,473 | 202,829 | 26,473 | 206,815 | 26,473 | 208,491 | 26,473 | 265,960 | 26,473 | 317,477 | 26,473 | 364,950 | 26,473 | 450,503 | 26,473 | 574,294 | 26,473 | 735,016 | 26,473 | 780,425 | 47,064 | 47,064 | 47,064 | 47,064 | 47,064 | 47,064 | 47,027 | 46,671 | 46,577 | 46,522 | 46,454 | 46,154 | 46,099 | 45,914 | 45,784 | 45,118 | 44,714 | 44,677 | 44,462 | 44,438 | 44,435 | 44,388 | 44,388 | 44,379 | 44,379 | 44,379 | 44,379 | 44,379 | 44,379 | 44,379 | 44,379 | 44,375 | 44,362 | 44,344 | 44,344 | 44,344 | 44,344 | 44,337 | 24,964 | 24,663 | 24,663 | 24,704 | 24,402 | 24,402 | 24,357 | 22,696 | 22,654 | 22,584 | 22,584 | 22,151 | 22,119 | 21,686 | 21,456 | 21,456 | 21,456 | 18 |
---|
Retained Earnings | 48,299 | 51,023 | 109,700 | 158,134 | 189,399 | 227,242 | 299,883 | 380,767 | 424,741 | 493,335 | 591,265 | 703,588 | 706,882 | 760,123 | 821,825 | 0 | 0 | 0 | 0 | 106,209 | 111,201 | 79,366 | 71,026 | 222 | 10,389 | 0 | 0 | 444,852 | 445,911 | -433,758 | -402,187 | -342,875 | -345,638 | -350,643 | -347,832 | -329,463 | -325,175 | -331,773 | -321,850 | -335,163 | -354,256 | -354,662 | -364,060 | -340,956 | -342,520 | -338,857 | -339,114 | -338,138 | -354,042 | -538,463 | -548,528 | -577,193 | -572,583 | -568,160 | -560,648 | -553,248 | 0 | 208,759 | 0 | 120,265 | 0 | 18,000 | 0 | -90,267 | 0 | -101,164 | 0 | -140,300 | 0 | -196,204 | 0 | -207,326 | 0 | -194,145 | 0 | -205,644 | 0 | -204,132 |
| -204,132 | 0 | -205,644 | 0 | -194,145 | 0 | -207,326 | 0 | -196,204 | 0 | -140,300 | 0 | -101,164 | 0 | -90,267 | 0 | 18,000 | 0 | 120,265 | 0 | 208,759 | 0 | -553,248 | -560,648 | -568,160 | -572,583 | -577,193 | -548,528 | -538,463 | -354,042 | -338,138 | -339,114 | -338,857 | -342,520 | -340,956 | -364,060 | -354,662 | -354,256 | -335,163 | -321,850 | -331,773 | -325,175 | -329,463 | -347,832 | -350,643 | -345,638 | -342,875 | -402,187 | -433,758 | 445,911 | 444,852 | 0 | 0 | 10,389 | 222 | 71,026 | 79,366 | 111,201 | 106,209 | 0 | 0 | 0 | 0 | 821,825 | 760,123 | 706,882 | 703,588 | 591,265 | 493,335 | 424,741 | 380,767 | 299,883 | 227,242 | 189,399 | 158,134 | 109,700 | 51,023 | 48,299 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37,707 | -38,390 | -39,940 | -43,632 | -48,790 | -6,116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 861,923 | 867,899 | 939,355 | 967,749 | 1,181,695 | 1,087,811 | 615,119 | 645,803 | 308,983 | 214,767 | 1,107,692 | 1,097,259 | 1,239,656 | 1,136,130 | 975,482 | 975,482 | 1,225,425 | 977,164 | 977,787 | 985,313 | 1,259,757 | 1,002,493 | 1,024,896 | 1,029,141 | 1,346,992 | 1,037,183 | 1,048,474 | 1,050,290 | 1,372,461 | 1,054,911 | 1,067,277 | 1,062,366 | 1,371,478 | 1,023,602 | 1,026,908 | 1,028,098 | 1,349,647 | 0 | 326,354 | 735,016 | 568,803 | 574,294 | 323,334 | 0 | 491,270 | 0 | 297,148 | 0 | 363,135 | 0 | 305,406 | 0 | 307,642 | 0 | 313,937 | 0 | 304,014 | 0 | 0 |
| 0 | 0 | 304,014 | 0 | 313,937 | 0 | 307,642 | 0 | 305,406 | 0 | 363,135 | 0 | 297,148 | 0 | 491,270 | 0 | 323,334 | 574,294 | 568,803 | 735,016 | 326,354 | 0 | 1,349,647 | 1,028,098 | 1,026,908 | 1,023,602 | 1,371,478 | 1,062,366 | 1,067,277 | 1,054,911 | 1,372,461 | 1,050,290 | 1,048,474 | 1,037,183 | 1,346,992 | 1,029,141 | 1,024,896 | 1,002,493 | 1,259,757 | 985,313 | 977,787 | 977,164 | 1,225,425 | 975,482 | 975,482 | 1,136,130 | 1,239,656 | 1,097,259 | 1,107,692 | 214,767 | 308,983 | 645,803 | 615,119 | 1,087,811 | 1,181,695 | 967,749 | 939,355 | 867,899 | 861,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|