> Total Assets | 34,100 | 31,900 | 39,100 | 39,900 | 41,800 | 37,700 | 37,800 | 44,900 | 47,700 | 54,400 | 55,914 | 62,382 | 71,553 | 69,151 | 74,042 | 73,644 | 79,672 | 76,711 | 76,276 | 84,399 | 96,964 | 91,564 | 96,053 | 109,489 | 123,739 | 113,259 | 115,454 | 135,491 | 154,987 | 146,496 | 185,002 | 205,674 | 213,032 | 207,720 | 217,544 | 213,648 | 219,258 | 200,166 | 216,924 | 228,617 | 237,268 | 221,367 | 235,820 | 247,515 | 246,104 | 226,795 | 228,936 | 234,774 | 317,151 | 301,102 | 323,541 | 346,597 | 366,786 | 370,323 | 404,154 | 434,617 | 461,518 | 451,245 | 458,776 | 476,591 | 482,050 | 473,500 | 494,362 | 518,782 | 550,334 | 559,252 | 574,119 | 595,906 | 587,383 | 547,552 | 538,179 | 532,379 | 522,225 | 509,349 | 507,711 | 522,599 | 635,240 | 1,053,302 | 1,056,538 | 1,066,781 | 1,065,499 | 1,050,740 | 1,063,813 | 1,078,124 | 1,101,027 | 1,026,564 | 991,176 | 997,161 | 999,229 | 898,940 | 873,891 | 849,579 | 831,963 | 811,615 | 822,898 | 813,522 | 847,022 | 860,983 | 897,084 | 878,615 | 910,408 | 888,117 |
| 888,117 | 910,408 | 878,615 | 897,084 | 860,983 | 847,022 | 813,522 | 822,898 | 811,615 | 831,963 | 849,579 | 873,891 | 898,940 | 999,229 | 997,161 | 991,176 | 1,026,564 | 1,101,027 | 1,078,124 | 1,063,813 | 1,050,740 | 1,065,499 | 1,066,781 | 1,056,538 | 1,053,302 | 635,240 | 522,599 | 507,711 | 509,349 | 522,225 | 532,379 | 538,179 | 547,552 | 587,383 | 595,906 | 574,119 | 559,252 | 550,334 | 518,782 | 494,362 | 473,500 | 482,050 | 476,591 | 458,776 | 451,245 | 461,518 | 434,617 | 404,154 | 370,323 | 366,786 | 346,597 | 323,541 | 301,102 | 317,151 | 234,774 | 228,936 | 226,795 | 246,104 | 247,515 | 235,820 | 221,367 | 237,268 | 228,617 | 216,924 | 200,166 | 219,258 | 213,648 | 217,544 | 207,720 | 213,032 | 205,674 | 185,002 | 146,496 | 154,987 | 135,491 | 115,454 | 113,259 | 123,739 | 109,489 | 96,053 | 91,564 | 96,964 | 84,399 | 76,276 | 76,711 | 79,672 | 73,644 | 74,042 | 69,151 | 71,553 | 62,382 | 55,914 | 54,400 | 47,700 | 44,900 | 37,800 | 37,700 | 41,800 | 39,900 | 39,100 | 31,900 | 34,100 |
---|
> Total Current Assets | 6,200 | 4,900 | 7,600 | 8,500 | 10,800 | 9,200 | 9,400 | 12,600 | 15,800 | 17,800 | 16,536 | 19,399 | 27,191 | 22,405 | 24,639 | 20,846 | 27,947 | 23,323 | 20,773 | 21,555 | 32,674 | 26,045 | 27,440 | 34,731 | 40,828 | 29,103 | 28,163 | 43,232 | 52,783 | 43,280 | 59,244 | 71,627 | 76,642 | 66,271 | 71,490 | 61,214 | 65,626 | 47,579 | 66,691 | 67,515 | 77,311 | 60,565 | 65,351 | 72,429 | 70,112 | 47,075 | 50,429 | 55,669 | 88,179 | 71,081 | 85,355 | 108,096 | 132,385 | 131,269 | 155,448 | 169,274 | 177,797 | 155,236 | 152,822 | 149,350 | 143,375 | 129,692 | 138,384 | 132,382 | 154,395 | 165,610 | 169,924 | 166,589 | 152,807 | 133,684 | 133,574 | 128,634 | 121,342 | 108,112 | 113,273 | 127,549 | 127,256 | 210,104 | 234,525 | 261,365 | 267,503 | 253,838 | 284,735 | 296,931 | 315,442 | 260,093 | 236,086 | 255,424 | 263,722 | 206,235 | 202,918 | 200,684 | 199,740 | 201,303 | 225,720 | 225,732 | 269,235 | 285,216 | 314,518 | 299,977 | 320,834 | 310,010 |
| 310,010 | 320,834 | 299,977 | 314,518 | 285,216 | 269,235 | 225,732 | 225,720 | 201,303 | 199,740 | 200,684 | 202,918 | 206,235 | 263,722 | 255,424 | 236,086 | 260,093 | 315,442 | 296,931 | 284,735 | 253,838 | 267,503 | 261,365 | 234,525 | 210,104 | 127,256 | 127,549 | 113,273 | 108,112 | 121,342 | 128,634 | 133,574 | 133,684 | 152,807 | 166,589 | 169,924 | 165,610 | 154,395 | 132,382 | 138,384 | 129,692 | 143,375 | 149,350 | 152,822 | 155,236 | 177,797 | 169,274 | 155,448 | 131,269 | 132,385 | 108,096 | 85,355 | 71,081 | 88,179 | 55,669 | 50,429 | 47,075 | 70,112 | 72,429 | 65,351 | 60,565 | 77,311 | 67,515 | 66,691 | 47,579 | 65,626 | 61,214 | 71,490 | 66,271 | 76,642 | 71,627 | 59,244 | 43,280 | 52,783 | 43,232 | 28,163 | 29,103 | 40,828 | 34,731 | 27,440 | 26,045 | 32,674 | 21,555 | 20,773 | 23,323 | 27,947 | 20,846 | 24,639 | 22,405 | 27,191 | 19,399 | 16,536 | 17,800 | 15,800 | 12,600 | 9,400 | 9,200 | 10,800 | 8,500 | 7,600 | 4,900 | 6,200 |
---|
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 | 9,142 | 0 | 0 | 3,880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,764 | 0 | 0 | 0 | 0 | 0 | 2,545 | 2,101 | 0 | 228 | 6,407 | 20,595 | 24,730 | 35,658 | 40,820 | 61,880 | 55,394 | 50,052 | 7,709 | 34,236 | 22,191 | 3,210 | 4,398 | 46,059 | 19,750 | 7,745 | 8,115 | 14,019 | 9,394 | 8,875 | 12,346 | 9,669 | 8,273 | 15,916 | 0 | 16,112 | 3,072 | 21,154 | 19,403 | 20,069 | 24,414 | 30,640 | 49,750 | 33,867 | 0 | 19,873 | 29,946 | 21,097 | 24,853 | 22,996 | 20,705 | 29,231 | 25,569 | 33,365 | 44,161 | 42,345 | 34,303 | 34,061 | 28,228 | 29,866 |
| 29,866 | 28,228 | 34,061 | 34,303 | 42,345 | 44,161 | 33,365 | 25,569 | 29,231 | 20,705 | 22,996 | 24,853 | 21,097 | 29,946 | 19,873 | 0 | 33,867 | 49,750 | 30,640 | 24,414 | 20,069 | 19,403 | 21,154 | 3,072 | 16,112 | 0 | 15,916 | 8,273 | 9,669 | 12,346 | 8,875 | 9,394 | 14,019 | 8,115 | 7,745 | 19,750 | 46,059 | 4,398 | 3,210 | 22,191 | 34,236 | 7,709 | 50,052 | 55,394 | 61,880 | 40,820 | 35,658 | 24,730 | 20,595 | 6,407 | 228 | 0 | 2,101 | 2,545 | 0 | 0 | 0 | 0 | 0 | 31,764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,880 | 0 | 0 | 9,142 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,700 | 4,500 | 4,800 | 4,600 | 5,500 | 3,800 | 5,300 | 6,800 | 9,500 | 8,400 | 9,285 | 10,825 | 19,026 | 13,665 | 11,677 | 7,828 | 14,580 | 7,374 | 7,005 | 9,397 | 17,547 | 11,997 | 12,595 | 17,491 | 23,790 | 12,838 | 12,541 | 26,727 | 34,981 | 24,358 | 26,688 | 44,965 | 53,642 | 36,143 | 41,484 | 34,257 | 39,715 | 14,575 | 25,870 | 34,026 | 43,604 | 26,253 | 0 | 37,274 | 34,985 | 14,611 | 18,569 | 24,952 | 56,002 | 34,479 | 52,297 | 69,354 | 88,027 | 71,688 | 87,611 | 94,674 | 99,511 | 55,076 | 59,821 | 63,511 | 98,443 | 57,834 | 75,633 | 80,532 | 105,827 | 69,327 | 97,800 | 98,920 | 80,738 | 56,332 | 51,004 | 50,824 | 42,431 | 39,183 | 43,828 | 47,545 | 66,231 | 123,688 | 155,069 | 152,166 | 153,607 | 132,174 | 146,792 | 163,245 | 154,060 | 130,358 | 139,402 | 118,337 | 110,833 | 71,869 | 66,164 | 74,660 | 78,897 | 73,989 | 90,240 | 92,751 | 118,897 | 133,390 | 167,005 | 155,077 | 171,736 | 149,396 |
| 149,396 | 171,736 | 155,077 | 167,005 | 133,390 | 118,897 | 92,751 | 90,240 | 73,989 | 78,897 | 74,660 | 66,164 | 71,869 | 110,833 | 118,337 | 139,402 | 130,358 | 154,060 | 163,245 | 146,792 | 132,174 | 153,607 | 152,166 | 155,069 | 123,688 | 66,231 | 47,545 | 43,828 | 39,183 | 42,431 | 50,824 | 51,004 | 56,332 | 80,738 | 98,920 | 97,800 | 69,327 | 105,827 | 80,532 | 75,633 | 57,834 | 98,443 | 63,511 | 59,821 | 55,076 | 99,511 | 94,674 | 87,611 | 71,688 | 88,027 | 69,354 | 52,297 | 34,479 | 56,002 | 24,952 | 18,569 | 14,611 | 34,985 | 37,274 | 0 | 26,253 | 43,604 | 34,026 | 25,870 | 14,575 | 39,715 | 34,257 | 41,484 | 36,143 | 53,642 | 44,965 | 26,688 | 24,358 | 34,981 | 26,727 | 12,541 | 12,838 | 23,790 | 17,491 | 12,595 | 11,997 | 17,547 | 9,397 | 7,005 | 7,374 | 14,580 | 7,828 | 11,677 | 13,665 | 19,026 | 10,825 | 9,285 | 8,400 | 9,500 | 6,800 | 5,300 | 3,800 | 5,500 | 4,600 | 4,800 | 4,500 | 5,700 |
---|
Inventory | 400 | 300 | 2,700 | 3,700 | 4,800 | 4,800 | 3,500 | 5,300 | 1,700 | 8,000 | 3,985 | 7,834 | 7,751 | 8,274 | 12,293 | 12,517 | 12,443 | 14,827 | 12,350 | 11,318 | 12,684 | 11,204 | 13,300 | 15,234 | 15,235 | 14,704 | 14,872 | 15,515 | 16,768 | 18,363 | 22,360 | 25,771 | 22,333 | 25,678 | 28,815 | 25,924 | 24,854 | 30,923 | 37,851 | 31,909 | 31,986 | 32,918 | 31,832 | 33,836 | 33,711 | 30,483 | 29,114 | 28,408 | 27,504 | 32,874 | 30,366 | 36,385 | 36,629 | 37,203 | 39,998 | 37,147 | 35,346 | 36,253 | 34,854 | 33,240 | 32,972 | 33,124 | 34,677 | 38,858 | 39,597 | 41,304 | 44,920 | 54,348 | 60,862 | 59,893 | 60,598 | 59,066 | 57,492 | 50,769 | 51,156 | 54,964 | 50,993 | 54,755 | 55,668 | 68,266 | 77,840 | 82,268 | 93,594 | 84,743 | 95,719 | 84,392 | 83,058 | 105,672 | 113,071 | 106,344 | 102,108 | 95,586 | 93,747 | 92,786 | 99,225 | 89,921 | 96,447 | 93,513 | 93,390 | 91,614 | 102,417 | 111,658 |
| 111,658 | 102,417 | 91,614 | 93,390 | 93,513 | 96,447 | 89,921 | 99,225 | 92,786 | 93,747 | 95,586 | 102,108 | 106,344 | 113,071 | 105,672 | 83,058 | 84,392 | 95,719 | 84,743 | 93,594 | 82,268 | 77,840 | 68,266 | 55,668 | 54,755 | 50,993 | 54,964 | 51,156 | 50,769 | 57,492 | 59,066 | 60,598 | 59,893 | 60,862 | 54,348 | 44,920 | 41,304 | 39,597 | 38,858 | 34,677 | 33,124 | 32,972 | 33,240 | 34,854 | 36,253 | 35,346 | 37,147 | 39,998 | 37,203 | 36,629 | 36,385 | 30,366 | 32,874 | 27,504 | 28,408 | 29,114 | 30,483 | 33,711 | 33,836 | 31,832 | 32,918 | 31,986 | 31,909 | 37,851 | 30,923 | 24,854 | 25,924 | 28,815 | 25,678 | 22,333 | 25,771 | 22,360 | 18,363 | 16,768 | 15,515 | 14,872 | 14,704 | 15,235 | 15,234 | 13,300 | 11,204 | 12,684 | 11,318 | 12,350 | 14,827 | 12,443 | 12,517 | 12,293 | 8,274 | 7,751 | 7,834 | 3,985 | 8,000 | 1,700 | 5,300 | 3,500 | 4,800 | 4,800 | 3,700 | 2,700 | 300 | 400 |
---|
Other Current Assets | 100 | 100 | 100 | 200 | 500 | 600 | 600 | 500 | 4,600 | 1,400 | 3,266 | 740 | 414 | 466 | 669 | 501 | 924 | 1,122 | 1,418 | 840 | 2,443 | 2,844 | 1,545 | 2,006 | 1,803 | 1,561 | 750 | 990 | 1,034 | 559 | 1,054 | 891 | 667 | 570 | 1,191 | 1,033 | 1,057 | 2,081 | 2,970 | 1,580 | 1,721 | 1,394 | 1,755 | 1,319 | 1,416 | 1,981 | 2,746 | 2,309 | 2,128 | 1,627 | 2,692 | 2,129 | 1,322 | 1,783 | 3,109 | 1,795 | 2,120 | 2,027 | 2,753 | 2,547 | 4,251 | 4,498 | 5,883 | 9,782 | 4,573 | 8,920 | 7,454 | 5,576 | 3,092 | 3,440 | 12,578 | 9,869 | 9,073 | 8,491 | 10,016 | 9,124 | 10,032 | 15,549 | 20,716 | 19,779 | 16,653 | 19,327 | 19,935 | 18,303 | 15,913 | 11,476 | 13,626 | 11,542 | 9,872 | 6,925 | 9,793 | 7,442 | 6,391 | 5,297 | 9,219 | 487 | 489 | 511 | 507 | 378 | 243 | 220 |
| 220 | 243 | 378 | 507 | 511 | 489 | 487 | 9,219 | 5,297 | 6,391 | 7,442 | 9,793 | 6,925 | 9,872 | 11,542 | 13,626 | 11,476 | 15,913 | 18,303 | 19,935 | 19,327 | 16,653 | 19,779 | 20,716 | 15,549 | 10,032 | 9,124 | 10,016 | 8,491 | 9,073 | 9,869 | 12,578 | 3,440 | 3,092 | 5,576 | 7,454 | 8,920 | 4,573 | 9,782 | 5,883 | 4,498 | 4,251 | 2,547 | 2,753 | 2,027 | 2,120 | 1,795 | 3,109 | 1,783 | 1,322 | 2,129 | 2,692 | 1,627 | 2,128 | 2,309 | 2,746 | 1,981 | 1,416 | 1,319 | 1,755 | 1,394 | 1,721 | 1,580 | 2,970 | 2,081 | 1,057 | 1,033 | 1,191 | 570 | 667 | 891 | 1,054 | 559 | 1,034 | 990 | 750 | 1,561 | 1,803 | 2,006 | 1,545 | 2,844 | 2,443 | 840 | 1,418 | 1,122 | 924 | 501 | 669 | 466 | 414 | 740 | 3,266 | 1,400 | 4,600 | 500 | 600 | 600 | 500 | 200 | 100 | 100 | 100 |
---|
> Long-term Assets | 27,900 | 27,000 | 31,500 | 31,400 | 31,000 | 28,500 | 28,400 | 32,300 | 31,900 | 36,600 | 39,378 | 42,983 | 44,362 | 46,746 | 49,403 | 52,798 | 51,725 | 53,388 | 55,503 | 62,844 | 64,290 | 65,519 | 68,613 | 74,758 | 82,911 | 84,156 | 87,291 | 92,259 | 102,204 | 103,216 | 125,758 | 134,047 | 136,390 | 141,449 | 146,054 | 152,434 | 153,632 | 152,587 | 150,233 | 161,102 | 159,957 | 160,802 | 170,469 | 175,086 | 175,992 | 179,720 | 178,507 | 179,105 | 228,972 | 230,021 | 238,186 | 238,501 | 234,401 | 239,054 | 248,706 | 265,343 | 283,721 | 296,009 | 305,954 | 327,241 | 338,675 | 343,808 | 355,978 | 386,400 | 395,939 | 393,642 | 404,195 | 429,317 | 434,576 | 413,868 | 404,605 | 403,745 | 400,883 | 401,237 | 394,438 | 395,050 | 507,984 | 843,198 | 822,013 | 805,416 | 797,996 | 796,902 | 779,078 | 781,193 | 785,585 | 766,471 | 755,090 | 741,737 | 735,507 | 692,705 | 670,973 | 648,895 | 632,223 | 610,312 | 597,178 | 587,790 | 577,787 | 575,767 | 582,566 | 578,638 | 589,574 | 578,107 |
| 578,107 | 589,574 | 578,638 | 582,566 | 575,767 | 577,787 | 587,790 | 597,178 | 610,312 | 632,223 | 648,895 | 670,973 | 692,705 | 735,507 | 741,737 | 755,090 | 766,471 | 785,585 | 781,193 | 779,078 | 796,902 | 797,996 | 805,416 | 822,013 | 843,198 | 507,984 | 395,050 | 394,438 | 401,237 | 400,883 | 403,745 | 404,605 | 413,868 | 434,576 | 429,317 | 404,195 | 393,642 | 395,939 | 386,400 | 355,978 | 343,808 | 338,675 | 327,241 | 305,954 | 296,009 | 283,721 | 265,343 | 248,706 | 239,054 | 234,401 | 238,501 | 238,186 | 230,021 | 228,972 | 179,105 | 178,507 | 179,720 | 175,992 | 175,086 | 170,469 | 160,802 | 159,957 | 161,102 | 150,233 | 152,587 | 153,632 | 152,434 | 146,054 | 141,449 | 136,390 | 134,047 | 125,758 | 103,216 | 102,204 | 92,259 | 87,291 | 84,156 | 82,911 | 74,758 | 68,613 | 65,519 | 64,290 | 62,844 | 55,503 | 53,388 | 51,725 | 52,798 | 49,403 | 46,746 | 44,362 | 42,983 | 39,378 | 36,600 | 31,900 | 32,300 | 28,400 | 28,500 | 31,000 | 31,400 | 31,500 | 27,000 | 27,900 |
---|
Property Plant Equipment | 24,100 | 23,200 | 25,800 | 25,600 | 25,400 | 23,000 | 23,000 | 27,000 | 26,700 | 31,500 | 34,393 | 38,110 | 39,600 | 42,095 | 44,841 | 48,347 | 47,274 | 48,937 | 51,052 | 58,393 | 60,237 | 61,466 | 64,560 | 70,705 | 78,858 | 80,103 | 83,238 | 88,206 | 98,151 | 99,163 | 121,705 | 129,994 | 132,337 | 137,396 | 142,001 | 148,381 | 149,579 | 148,534 | 146,180 | 157,049 | 155,904 | 156,749 | 166,416 | 171,033 | 171,939 | 175,667 | 174,454 | 175,052 | 224,919 | 225,968 | 234,133 | 234,448 | 230,348 | 235,001 | 244,653 | 261,290 | 279,668 | 291,956 | 301,901 | 323,188 | 334,622 | 339,755 | 351,925 | 382,347 | 384,038 | 381,213 | 392,508 | 419,991 | 421,174 | 399,830 | 393,693 | 392,622 | 389,760 | 390,114 | 383,315 | 383,497 | 377,773 | 827,268 | 807,070 | 793,464 | 786,375 | 783,228 | 765,728 | 768,613 | 773,897 | 754,586 | 743,568 | 730,614 | 724,384 | 681,582 | 659,850 | 637,715 | 620,102 | 598,397 | 585,085 | 576,274 | 566,664 | 564,644 | 571,443 | 567,515 | 578,451 | 566,984 |
| 566,984 | 578,451 | 567,515 | 571,443 | 564,644 | 566,664 | 576,274 | 585,085 | 598,397 | 620,102 | 637,715 | 659,850 | 681,582 | 724,384 | 730,614 | 743,568 | 754,586 | 773,897 | 768,613 | 765,728 | 783,228 | 786,375 | 793,464 | 807,070 | 827,268 | 377,773 | 383,497 | 383,315 | 390,114 | 389,760 | 392,622 | 393,693 | 399,830 | 421,174 | 419,991 | 392,508 | 381,213 | 384,038 | 382,347 | 351,925 | 339,755 | 334,622 | 323,188 | 301,901 | 291,956 | 279,668 | 261,290 | 244,653 | 235,001 | 230,348 | 234,448 | 234,133 | 225,968 | 224,919 | 175,052 | 174,454 | 175,667 | 171,939 | 171,033 | 166,416 | 156,749 | 155,904 | 157,049 | 146,180 | 148,534 | 149,579 | 148,381 | 142,001 | 137,396 | 132,337 | 129,994 | 121,705 | 99,163 | 98,151 | 88,206 | 83,238 | 80,103 | 78,858 | 70,705 | 64,560 | 61,466 | 60,237 | 58,393 | 51,052 | 48,937 | 47,274 | 48,347 | 44,841 | 42,095 | 39,600 | 38,110 | 34,393 | 31,500 | 26,700 | 27,000 | 23,000 | 23,000 | 25,400 | 25,600 | 25,800 | 23,200 | 24,100 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,562 | 4,451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 |
| 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,451 | 4,562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118,613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118,613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,800 | 3,800 | 5,800 | 5,800 | 5,700 | 5,500 | 5,400 | 5,300 | 5,200 | 5,100 | 4,985 | 4,873 | 4,762 | 4,651 | 0 | 0 | 4,451 | 4,451 | 4,451 | 4,451 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,053 | 4,451 | 4,451 | 4,451 | 4,451 | 0 | 0 | 4,651 | 4,762 | 4,873 | 4,985 | 5,100 | 5,200 | 5,300 | 5,400 | 5,500 | 5,700 | 5,800 | 5,800 | 3,800 | 3,800 |
---|
Other 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 | 7,500 | 7,545 | 11,877 | 10,890 | 7,899 | 7,568 | 9,621 | 9,297 | 8,527 | 565 | 762 | 399 | 7,070 | 7,070 | 7,070 | 7,070 | 7,127 | 8,068 | 7,862 | 8,040 | 7,463 | 7,070 | 7,070 | 7,070 | 0 | 0 | 0 |
| 0 | 0 | 0 | 7,070 | 7,070 | 7,070 | 7,463 | 8,040 | 7,862 | 8,068 | 7,127 | 7,070 | 7,070 | 7,070 | 7,070 | 399 | 762 | 565 | 8,527 | 9,297 | 9,621 | 7,568 | 7,899 | 10,890 | 11,877 | 7,545 | 7,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15,400 | 13,700 | 20,100 | 21,100 | 22,500 | 19,100 | 19,300 | 25,600 | 27,900 | 34,900 | 30,010 | 33,882 | 39,456 | 36,776 | 40,626 | 39,890 | 39,915 | 37,657 | 37,436 | 44,670 | 52,614 | 46,011 | 41,087 | 50,797 | 57,878 | 46,192 | 46,701 | 60,684 | 71,101 | 62,954 | 73,089 | 87,618 | 83,349 | 75,632 | 80,133 | 76,962 | 77,314 | 65,988 | 86,709 | 93,821 | 95,779 | 82,265 | 93,649 | 100,139 | 92,810 | 74,594 | 75,306 | 79,145 | 136,284 | 120,065 | 133,615 | 139,159 | 134,069 | 132,963 | 149,363 | 159,296 | 165,773 | 158,997 | 161,352 | 170,522 | 159,038 | 153,646 | 164,461 | 178,170 | 189,400 | 192,359 | 201,206 | 213,843 | 197,938 | 159,933 | 150,480 | 149,044 | 142,529 | 135,345 | 137,854 | 158,297 | 169,091 | 505,897 | 511,891 | 520,207 | 514,767 | 499,128 | 514,575 | 517,548 | 542,973 | 476,713 | 452,386 | 454,019 | 446,234 | 374,961 | 356,824 | 338,592 | 330,013 | 319,356 | 325,542 | 320,085 | 354,329 | 366,684 | 381,544 | 356,592 | 375,832 | 358,692 |
| 358,692 | 375,832 | 356,592 | 381,544 | 366,684 | 354,329 | 320,085 | 325,542 | 319,356 | 330,013 | 338,592 | 356,824 | 374,961 | 446,234 | 454,019 | 452,386 | 476,713 | 542,973 | 517,548 | 514,575 | 499,128 | 514,767 | 520,207 | 511,891 | 505,897 | 169,091 | 158,297 | 137,854 | 135,345 | 142,529 | 149,044 | 150,480 | 159,933 | 197,938 | 213,843 | 201,206 | 192,359 | 189,400 | 178,170 | 164,461 | 153,646 | 159,038 | 170,522 | 161,352 | 158,997 | 165,773 | 159,296 | 149,363 | 132,963 | 134,069 | 139,159 | 133,615 | 120,065 | 136,284 | 79,145 | 75,306 | 74,594 | 92,810 | 100,139 | 93,649 | 82,265 | 95,779 | 93,821 | 86,709 | 65,988 | 77,314 | 76,962 | 80,133 | 75,632 | 83,349 | 87,618 | 73,089 | 62,954 | 71,101 | 60,684 | 46,701 | 46,192 | 57,878 | 50,797 | 41,087 | 46,011 | 52,614 | 44,670 | 37,436 | 37,657 | 39,915 | 39,890 | 40,626 | 36,776 | 39,456 | 33,882 | 30,010 | 34,900 | 27,900 | 25,600 | 19,300 | 19,100 | 22,500 | 21,100 | 20,100 | 13,700 | 15,400 |
---|
> Total Current Liabilities | 5,800 | 4,700 | 7,700 | 9,100 | 9,700 | 7,500 | 8,700 | 13,000 | 13,000 | 14,600 | 11,234 | 16,404 | 21,331 | 21,298 | 16,599 | 16,831 | 19,060 | 17,831 | 19,107 | 21,969 | 27,557 | 21,579 | 17,603 | 24,726 | 32,279 | 21,863 | 22,898 | 30,162 | 42,923 | 35,746 | 39,526 | 55,189 | 48,072 | 42,689 | 49,338 | 45,307 | 46,354 | 35,560 | 45,499 | 54,077 | 54,854 | 44,839 | 57,442 | 65,175 | 54,571 | 36,039 | 40,221 | 26,176 | 54,873 | 51,301 | 41,779 | 37,687 | 41,660 | 37,783 | 47,073 | 48,488 | 47,564 | 43,760 | 47,778 | 58,642 | 43,726 | 38,682 | 47,944 | 58,870 | 61,824 | 64,952 | 72,300 | 84,257 | 133,602 | 47,523 | 40,967 | 38,320 | 33,640 | 28,726 | 33,179 | 55,779 | 50,098 | 188,795 | 197,472 | 206,473 | 212,597 | 150,725 | 167,149 | 171,964 | 197,528 | 185,810 | 150,308 | 152,190 | 139,712 | 75,267 | 63,945 | 61,744 | 64,393 | 74,102 | 87,337 | 88,428 | 142,746 | 163,173 | 185,164 | 187,823 | 209,522 | 201,433 |
| 201,433 | 209,522 | 187,823 | 185,164 | 163,173 | 142,746 | 88,428 | 87,337 | 74,102 | 64,393 | 61,744 | 63,945 | 75,267 | 139,712 | 152,190 | 150,308 | 185,810 | 197,528 | 171,964 | 167,149 | 150,725 | 212,597 | 206,473 | 197,472 | 188,795 | 50,098 | 55,779 | 33,179 | 28,726 | 33,640 | 38,320 | 40,967 | 47,523 | 133,602 | 84,257 | 72,300 | 64,952 | 61,824 | 58,870 | 47,944 | 38,682 | 43,726 | 58,642 | 47,778 | 43,760 | 47,564 | 48,488 | 47,073 | 37,783 | 41,660 | 37,687 | 41,779 | 51,301 | 54,873 | 26,176 | 40,221 | 36,039 | 54,571 | 65,175 | 57,442 | 44,839 | 54,854 | 54,077 | 45,499 | 35,560 | 46,354 | 45,307 | 49,338 | 42,689 | 48,072 | 55,189 | 39,526 | 35,746 | 42,923 | 30,162 | 22,898 | 21,863 | 32,279 | 24,726 | 17,603 | 21,579 | 27,557 | 21,969 | 19,107 | 17,831 | 19,060 | 16,831 | 16,599 | 21,298 | 21,331 | 16,404 | 11,234 | 14,600 | 13,000 | 13,000 | 8,700 | 7,500 | 9,700 | 9,100 | 7,700 | 4,700 | 5,800 |
---|
Short-term Debt | 3,100 | 2,700 | 5,500 | 5,700 | 5,800 | 5,200 | 6,600 | 7,900 | 8,100 | 8,900 | 4,643 | 6,208 | 5,115 | 11,873 | 3,567 | 10,211 | 11,349 | 8,734 | 11,455 | 13,733 | 14,333 | 11,563 | 5,950 | 13,083 | 14,911 | 7,130 | 11,109 | 14,935 | 13,482 | 14,734 | 9,773 | 20,701 | 10,949 | 5,354 | 12,341 | 11,628 | 20,236 | 15,831 | 23,972 | 36,787 | 33,961 | 28,838 | 31,610 | 32,830 | 33,284 | 23,139 | 26,974 | 9,325 | 17,240 | 17,593 | 12,382 | 3,203 | 0 | 0 | 0 | 2,613 | 2,496 | 2,571 | 2,544 | 2,520 | 2,321 | 2,300 | 2,200 | 2,377 | 2,383 | 2,321 | 2,271 | 2,376 | 69,574 | 4,106 | 3,979 | 3,902 | 3,852 | 3,857 | 3,380 | 3,346 | 3,245 | 73,502 | 73,486 | 74,110 | 73,788 | 6,232 | 5,119 | 6,175 | 10,626 | 51,262 | 50,856 | 49,855 | 49,688 | 11,445 | 10,008 | 8,969 | 7,890 | 6,748 | 6,541 | 6,641 | 6,476 | 7,645 | 7,960 | 7,164 | 7,213 | 0 |
| 0 | 7,213 | 7,164 | 7,960 | 7,645 | 6,476 | 6,641 | 6,541 | 6,748 | 7,890 | 8,969 | 10,008 | 11,445 | 49,688 | 49,855 | 50,856 | 51,262 | 10,626 | 6,175 | 5,119 | 6,232 | 73,788 | 74,110 | 73,486 | 73,502 | 3,245 | 3,346 | 3,380 | 3,857 | 3,852 | 3,902 | 3,979 | 4,106 | 69,574 | 2,376 | 2,271 | 2,321 | 2,383 | 2,377 | 2,200 | 2,300 | 2,321 | 2,520 | 2,544 | 2,571 | 2,496 | 2,613 | 0 | 0 | 0 | 3,203 | 12,382 | 17,593 | 17,240 | 9,325 | 26,974 | 23,139 | 33,284 | 32,830 | 31,610 | 28,838 | 33,961 | 36,787 | 23,972 | 15,831 | 20,236 | 11,628 | 12,341 | 5,354 | 10,949 | 20,701 | 9,773 | 14,734 | 13,482 | 14,935 | 11,109 | 7,130 | 14,911 | 13,083 | 5,950 | 11,563 | 14,333 | 13,733 | 11,455 | 8,734 | 11,349 | 10,211 | 3,567 | 11,873 | 5,115 | 6,208 | 4,643 | 8,900 | 8,100 | 7,900 | 6,600 | 5,200 | 5,800 | 5,700 | 5,500 | 2,700 | 3,100 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,903 | 61,298 | 329,768 | 72,043 | 72,058 | 72,073 | 4,414 | 3,064 | 2,912 | 2,755 | 42,622 | 42,105 | 41,585 | 41,060 | 2,523 | 2,537 | 2,552 | 2,566 | 2,576 | 2,596 | 2,611 | 2,625 | 2,641 | 2,656 | 1,991 | 2,003 | 2,019 |
| 2,019 | 2,003 | 1,991 | 2,656 | 2,641 | 2,625 | 2,611 | 2,596 | 2,576 | 2,566 | 2,552 | 2,537 | 2,523 | 41,060 | 41,585 | 42,105 | 42,622 | 2,755 | 2,912 | 3,064 | 4,414 | 72,073 | 72,058 | 72,043 | 329,768 | 61,298 | 49,903 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,700 | 1,900 | 2,100 | 3,400 | 3,900 | 2,300 | 2,100 | 5,100 | 4,600 | 5,700 | 5,737 | 10,196 | 8,953 | 8,293 | 7,902 | 6,268 | 5,343 | 7,198 | 6,323 | 7,832 | 13,224 | 10,016 | 11,653 | 11,643 | 16,408 | 14,274 | 11,364 | 15,074 | 25,348 | 21,012 | 29,570 | 29,948 | 30,578 | 32,711 | 31,302 | 24,836 | 21,813 | 16,897 | 18,703 | 16,405 | 17,540 | 14,463 | 23,580 | 29,137 | 19,380 | 12,900 | 12,375 | 15,976 | 36,702 | 32,777 | 28,465 | 28,285 | 32,738 | 25,265 | 32,044 | 0 | 37,367 | 29,912 | 30,723 | 15,226 | 34,764 | 27,756 | 38,495 | 23,500 | 51,961 | 47,181 | 50,658 | 21,043 | 46,758 | 28,353 | 24,123 | 9,252 | 19,281 | 17,207 | 23,395 | 18,256 | 38,148 | 93,515 | 101,973 | 51,934 | 113,017 | 113,814 | 118,079 | 70,247 | 139,957 | 110,731 | 91,150 | 50,423 | 83,188 | 53,700 | 44,943 | 16,518 | 47,705 | 56,297 | 63,208 | 33,647 | 82,944 | 96,923 | 119,547 | 53,211 | 130,945 | 135,355 |
| 135,355 | 130,945 | 53,211 | 119,547 | 96,923 | 82,944 | 33,647 | 63,208 | 56,297 | 47,705 | 16,518 | 44,943 | 53,700 | 83,188 | 50,423 | 91,150 | 110,731 | 139,957 | 70,247 | 118,079 | 113,814 | 113,017 | 51,934 | 101,973 | 93,515 | 38,148 | 18,256 | 23,395 | 17,207 | 19,281 | 9,252 | 24,123 | 28,353 | 46,758 | 21,043 | 50,658 | 47,181 | 51,961 | 23,500 | 38,495 | 27,756 | 34,764 | 15,226 | 30,723 | 29,912 | 37,367 | 0 | 32,044 | 25,265 | 32,738 | 28,285 | 28,465 | 32,777 | 36,702 | 15,976 | 12,375 | 12,900 | 19,380 | 29,137 | 23,580 | 14,463 | 17,540 | 16,405 | 18,703 | 16,897 | 21,813 | 24,836 | 31,302 | 32,711 | 30,578 | 29,948 | 29,570 | 21,012 | 25,348 | 15,074 | 11,364 | 14,274 | 16,408 | 11,643 | 11,653 | 10,016 | 13,224 | 7,832 | 6,323 | 7,198 | 5,343 | 6,268 | 7,902 | 8,293 | 8,953 | 10,196 | 5,737 | 5,700 | 4,600 | 5,100 | 2,100 | 2,300 | 3,900 | 3,400 | 2,100 | 1,900 | 2,700 |
---|
Other Current Liabilities | 0 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 300 | 0 | 854 | 0 | 7,263 | 1,132 | 5,130 | 352 | 2,368 | 1,899 | 1,329 | 404 | 0 | 0 | 0 | 0 | 960 | 459 | 425 | 153 | 4,093 | 0 | 183 | 4,540 | 6,545 | 4,624 | 5,695 | 8,843 | 4,305 | 2,832 | 2,824 | 885 | 3,353 | 1,538 | 2,252 | 872 | 872 | 0 | 872 | 875 | 931 | 931 | 932 | 1,257 | 4,339 | 4,348 | 4,029 | 42,811 | 1,566 | 1,550 | 1,535 | 18,827 | 1,538 | 1,530 | 1,555 | 24,283 | 1,877 | 1,879 | 1,870 | 40,654 | 1,860 | 1,860 | 1,860 | 14,610 | 1,859 | 1,859 | 1,856 | 20,355 | 2,331 | 2,774 | 2,774 | 58,804 | 2,774 | 2,772 | 2,760 | 58,226 | 2,747 | 2,731 | 2,722 | 48,029 | 6,836 | 10,122 | 8,994 | 29,892 | 8,798 | 11,057 | 17,588 | 31,866 | 82,944 | 2,532 | 2,517 | 63,553 | 3,242 | 0 |
| 0 | 3,242 | 63,553 | 2,517 | 2,532 | 82,944 | 31,866 | 17,588 | 11,057 | 8,798 | 29,892 | 8,994 | 10,122 | 6,836 | 48,029 | 2,722 | 2,731 | 2,747 | 58,226 | 2,760 | 2,772 | 2,774 | 58,804 | 2,774 | 2,774 | 2,331 | 20,355 | 1,856 | 1,859 | 1,859 | 14,610 | 1,860 | 1,860 | 1,860 | 40,654 | 1,870 | 1,879 | 1,877 | 24,283 | 1,555 | 1,530 | 1,538 | 18,827 | 1,535 | 1,550 | 1,566 | 42,811 | 4,029 | 4,348 | 4,339 | 1,257 | 932 | 931 | 931 | 875 | 872 | 0 | 872 | 872 | 2,252 | 1,538 | 3,353 | 885 | 2,824 | 2,832 | 4,305 | 8,843 | 5,695 | 4,624 | 6,545 | 4,540 | 183 | 0 | 4,093 | 153 | 425 | 459 | 960 | 0 | 0 | 0 | 0 | 404 | 1,329 | 1,899 | 2,368 | 352 | 5,130 | 1,132 | 7,263 | 0 | 854 | 0 | 300 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 0 |
---|
> Long-term Liabilities | 9,600 | 9,000 | 12,400 | 12,000 | 12,800 | 11,600 | 10,600 | 12,600 | 14,900 | 20,300 | 18,776 | 17,478 | 18,125 | 15,478 | 24,027 | 23,059 | 20,855 | 19,826 | 18,329 | 22,701 | 25,057 | 24,432 | 23,484 | 26,071 | 25,599 | 24,329 | 23,803 | 30,522 | 28,178 | 27,208 | 33,563 | 32,429 | 35,277 | 32,943 | 30,795 | 31,655 | 30,960 | 30,428 | 41,210 | 39,744 | 40,925 | 37,426 | 36,207 | 34,964 | 38,239 | 38,555 | 35,085 | 52,969 | 81,411 | 68,764 | 91,836 | 101,472 | 92,409 | 95,180 | 102,290 | 110,808 | 118,209 | 115,237 | 113,574 | 111,880 | 115,312 | 114,964 | 116,517 | 119,300 | 127,576 | 127,407 | 128,906 | 129,586 | 64,336 | 112,410 | 109,513 | 110,724 | 108,889 | 106,619 | 104,675 | 102,518 | 118,993 | 317,102 | 314,419 | 313,734 | 302,170 | 348,403 | 347,426 | 345,584 | 345,445 | 290,903 | 302,078 | 301,829 | 306,522 | 299,694 | 292,879 | 276,848 | 265,620 | 245,254 | 238,205 | 231,657 | 211,583 | 203,511 | 196,380 | 168,769 | 166,310 | 156,730 |
| 156,730 | 166,310 | 168,769 | 196,380 | 203,511 | 211,583 | 231,657 | 238,205 | 245,254 | 265,620 | 276,848 | 292,879 | 299,694 | 306,522 | 301,829 | 302,078 | 290,903 | 345,445 | 345,584 | 347,426 | 348,403 | 302,170 | 313,734 | 314,419 | 317,102 | 118,993 | 102,518 | 104,675 | 106,619 | 108,889 | 110,724 | 109,513 | 112,410 | 64,336 | 129,586 | 128,906 | 127,407 | 127,576 | 119,300 | 116,517 | 114,964 | 115,312 | 111,880 | 113,574 | 115,237 | 118,209 | 110,808 | 102,290 | 95,180 | 92,409 | 101,472 | 91,836 | 68,764 | 81,411 | 52,969 | 35,085 | 38,555 | 38,239 | 34,964 | 36,207 | 37,426 | 40,925 | 39,744 | 41,210 | 30,428 | 30,960 | 31,655 | 30,795 | 32,943 | 35,277 | 32,429 | 33,563 | 27,208 | 28,178 | 30,522 | 23,803 | 24,329 | 25,599 | 26,071 | 23,484 | 24,432 | 25,057 | 22,701 | 18,329 | 19,826 | 20,855 | 23,059 | 24,027 | 15,478 | 18,125 | 17,478 | 18,776 | 20,300 | 14,900 | 12,600 | 10,600 | 11,600 | 12,800 | 12,000 | 12,400 | 9,000 | 9,600 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 286,829 | 239,287 | 251,724 | 248,448 | 252,035 | 255,538 | 250,643 | 238,937 | 229,627 | 210,132 | 201,967 | 196,007 | 174,970 | 165,767 | 155,429 | 127,628 | 122,714 | 111,244 |
| 111,244 | 122,714 | 127,628 | 155,429 | 165,767 | 174,970 | 196,007 | 201,967 | 210,132 | 229,627 | 238,937 | 250,643 | 255,538 | 252,035 | 248,448 | 251,724 | 239,287 | 286,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55,961 | 60,940 | 60,836 | 56,438 | 55,889 | 55,083 | 52,489 | 51,881 | 59,265 | 58,616 | 51,616 | 50,354 | 53,381 | 54,487 | 44,156 | 42,236 | 37,911 | 35,993 | 35,122 | 36,238 | 35,650 | 36,613 | 37,744 | 40,951 | 0 | 0 | 0 |
| 0 | 0 | 0 | 40,951 | 37,744 | 36,613 | 35,650 | 36,238 | 35,122 | 35,993 | 37,911 | 42,236 | 44,156 | 54,487 | 53,381 | 50,354 | 51,616 | 58,616 | 59,265 | 51,881 | 52,489 | 55,083 | 55,889 | 56,438 | 60,836 | 60,940 | 55,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 18,700 | 18,200 | 19,000 | 18,800 | 19,300 | 18,600 | 18,500 | 19,300 | 19,800 | 19,500 | 25,904 | 28,500 | 32,097 | 32,375 | 33,416 | 33,754 | 39,757 | 39,054 | 38,840 | 39,729 | 44,350 | 45,553 | 54,966 | 58,692 | 65,861 | 67,067 | 68,753 | 74,807 | 83,886 | 83,542 | 111,913 | 118,056 | 129,683 | 132,088 | 137,411 | 136,686 | 141,944 | 134,178 | 130,215 | 134,796 | 141,489 | 139,102 | 142,171 | 147,376 | 153,294 | 152,201 | 153,630 | 155,629 | 180,867 | 181,037 | 189,926 | 207,438 | 232,717 | 237,360 | 254,791 | 275,321 | 295,745 | 292,248 | 297,424 | 306,069 | 323,012 | 319,854 | 329,901 | 340,612 | 360,934 | 366,893 | 372,913 | 382,063 | 389,445 | 387,619 | 387,699 | 383,335 | 379,696 | 374,004 | 369,857 | 364,302 | 466,149 | 545,848 | 543,660 | 545,378 | 549,372 | 550,894 | 549,116 | 560,338 | 557,817 | 550,745 | 539,689 | 543,378 | 553,179 | 523,373 | 516,445 | 510,358 | 501,349 | 491,686 | 496,782 | 492,876 | 492,137 | 493,751 | 515,008 | 521,471 | 534,026 | 529,425 |
| 529,425 | 534,026 | 521,471 | 515,008 | 493,751 | 492,137 | 492,876 | 496,782 | 491,686 | 501,349 | 510,358 | 516,445 | 523,373 | 553,179 | 543,378 | 539,689 | 550,745 | 557,817 | 560,338 | 549,116 | 550,894 | 549,372 | 545,378 | 543,660 | 545,848 | 466,149 | 364,302 | 369,857 | 374,004 | 379,696 | 383,335 | 387,699 | 387,619 | 389,445 | 382,063 | 372,913 | 366,893 | 360,934 | 340,612 | 329,901 | 319,854 | 323,012 | 306,069 | 297,424 | 292,248 | 295,745 | 275,321 | 254,791 | 237,360 | 232,717 | 207,438 | 189,926 | 181,037 | 180,867 | 155,629 | 153,630 | 152,201 | 153,294 | 147,376 | 142,171 | 139,102 | 141,489 | 134,796 | 130,215 | 134,178 | 141,944 | 136,686 | 137,411 | 132,088 | 129,683 | 118,056 | 111,913 | 83,542 | 83,886 | 74,807 | 68,753 | 67,067 | 65,861 | 58,692 | 54,966 | 45,553 | 44,350 | 39,729 | 38,840 | 39,054 | 39,757 | 33,754 | 33,416 | 32,375 | 32,097 | 28,500 | 25,904 | 19,500 | 19,800 | 19,300 | 18,500 | 18,600 | 19,300 | 18,800 | 19,000 | 18,200 | 18,700 |
---|
Common 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 | 60,027 | 60,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,890 | 77,834 | 78,021 | 82,051 | 83,243 | 84,485 | 88,015 | 89,100 | 88,899 | 88,884 | 88,884 | 88,875 | 88,875 | 88,841 | 88,710 | 88,712 | 88,654 | 193,198 | 291,317 | 291,317 | 291,317 | 291,317 | 290,905 | 289,862 | 288,902 | 288,352 | 286,649 | 285,703 | 284,510 | 284,077 | 284,077 | 284,077 | 284,077 | 283,564 | 280,829 | 277,121 | 270,905 | 267,566 | 265,769 | 264,110 | 261,109 | 254,975 | 252,611 |
| 252,611 | 254,975 | 261,109 | 264,110 | 265,769 | 267,566 | 270,905 | 277,121 | 280,829 | 283,564 | 284,077 | 284,077 | 284,077 | 284,077 | 284,510 | 285,703 | 286,649 | 288,352 | 288,902 | 289,862 | 290,905 | 291,317 | 291,317 | 291,317 | 291,317 | 193,198 | 88,654 | 88,712 | 88,710 | 88,841 | 88,875 | 88,875 | 88,884 | 88,884 | 88,899 | 89,100 | 88,015 | 84,485 | 83,243 | 82,051 | 78,021 | 77,834 | 76,890 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60,012 | 60,027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 1,100 | 700 | 800 | 600 | 1,000 | 400 | 200 | 300 | 2,000 | 1,800 | 0 | 4,287 | 0 | 8,913 | 0 | 10,594 | 13,035 | 0 | 0 | 13,488 | 18,162 | 18,732 | 20,945 | 24,635 | 31,572 | 32,599 | 34,071 | 40,125 | 49,173 | 50,348 | 58,804 | 56,130 | 67,757 | 70,183 | 75,528 | 74,847 | 80,169 | 72,526 | 68,731 | 73,812 | 80,613 | 78,759 | 81,554 | 87,349 | 93,282 | 91,175 | 92,431 | 93,678 | 105,792 | 105,670 | 114,117 | 129,401 | 149,377 | 153,337 | 170,844 | 190,331 | 210,744 | 206,999 | 211,558 | 219,418 | 234,624 | 230,600 | 236,955 | 246,091 | 264,870 | 267,437 | 272,665 | 281,683 | 288,952 | 291,404 | 291,084 | 286,205 | 283,094 | 277,032 | 273,209 | 267,965 | 264,781 | 254,752 | 256,285 | 259,705 | 260,425 | 261,603 | 266,683 | 270,372 | 272,093 | 272,317 | 263,413 | 268,062 | 272,864 | 243,104 | 241,506 | 240,051 | 236,656 | 235,359 | 240,856 | 242,918 | 245,201 | 251,041 | 265,382 | 273,804 | 293,543 | 295,654 |
| 295,654 | 293,543 | 273,804 | 265,382 | 251,041 | 245,201 | 242,918 | 240,856 | 235,359 | 236,656 | 240,051 | 241,506 | 243,104 | 272,864 | 268,062 | 263,413 | 272,317 | 272,093 | 270,372 | 266,683 | 261,603 | 260,425 | 259,705 | 256,285 | 254,752 | 264,781 | 267,965 | 273,209 | 277,032 | 283,094 | 286,205 | 291,084 | 291,404 | 288,952 | 281,683 | 272,665 | 267,437 | 264,870 | 246,091 | 236,955 | 230,600 | 234,624 | 219,418 | 211,558 | 206,999 | 210,744 | 190,331 | 170,844 | 153,337 | 149,377 | 129,401 | 114,117 | 105,670 | 105,792 | 93,678 | 92,431 | 91,175 | 93,282 | 87,349 | 81,554 | 78,759 | 80,613 | 73,812 | 68,731 | 72,526 | 80,169 | 74,847 | 75,528 | 70,183 | 67,757 | 56,130 | 58,804 | 50,348 | 49,173 | 40,125 | 34,071 | 32,599 | 31,572 | 24,635 | 20,945 | 18,732 | 18,162 | 13,488 | 0 | 0 | 13,035 | 10,594 | 0 | 8,913 | 0 | 4,287 | 0 | 1,800 | 2,000 | 300 | 200 | 400 | 1,000 | 600 | 800 | 700 | 1,100 |
---|
Accumulated Other Comprehensive Income | -1,800 | -1,800 | -1,800 | -2,600 | -2,600 | -2,600 | -2,600 | -5,000 | -5,000 | -5,000 | 0 | -7,165 | 0 | -7,165 | -7,165 | -10,376 | -10,376 | -10,376 | -10,376 | -15,032 | -15,032 | -15,032 | -15,032 | 60 | 96 | 268 | 440 | 440 | 440 | -3,162 | -8,862 | -30,625 | -30,625 | -30,625 | -30,625 | -38,574 | -38,574 | -38,574 | -38,574 | -49,347 | -49,347 | -49,347 | -49,347 | -61,784 | 0 | 0 | 0 | -74,094 | 0 | 0 | 0 | -92,528 | 0 | 0 | 0 | -106,944 | 0 | 0 | 0 | -126,542 | 0 | 0 | 0 | -147,619 | 0 | 0 | 0 | -173,732 | 0 | 0 | 0 | -196,306 | 0 | 0 | 0 | -218,318 | 258 | -3,468 | -7,898 | -10,194 | -7,031 | -6,900 | -13,214 | -5,320 | -9,380 | -15,112 | -16,756 | -16,722 | -11,571 | -11,881 | -14,212 | -18,736 | -24,038 | -29,858 | -26,737 | -26,704 | -26,607 | -26,493 | -17,997 | -17,032 | -17,650 | 0 |
| 0 | -17,650 | -17,032 | -17,997 | -26,493 | -26,607 | -26,704 | -26,737 | -29,858 | -24,038 | -18,736 | -14,212 | -11,881 | -11,571 | -16,722 | -16,756 | -15,112 | -9,380 | -5,320 | -13,214 | -6,900 | -7,031 | -10,194 | -7,898 | -3,468 | 258 | -218,318 | 0 | 0 | 0 | -196,306 | 0 | 0 | 0 | -173,732 | 0 | 0 | 0 | -147,619 | 0 | 0 | 0 | -126,542 | 0 | 0 | 0 | -106,944 | 0 | 0 | 0 | -92,528 | 0 | 0 | 0 | -74,094 | 0 | 0 | 0 | -61,784 | -49,347 | -49,347 | -49,347 | -49,347 | -38,574 | -38,574 | -38,574 | -38,574 | -30,625 | -30,625 | -30,625 | -30,625 | -8,862 | -3,162 | 440 | 440 | 440 | 268 | 96 | 60 | -15,032 | -15,032 | -15,032 | -15,032 | -10,376 | -10,376 | -10,376 | -10,376 | -7,165 | -7,165 | 0 | -7,165 | 0 | -5,000 | -5,000 | -5,000 | -2,600 | -2,600 | -2,600 | -2,600 | -1,800 | -1,800 | -1,800 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,752 | 6,891 | 7,329 | 7,528 | 7,809 | 8,073 | 5,074 | 4,966 | 5,167 | 5,356 | 5,542 | 5,757 | 5,977 | 3,434 | 3,513 | 3,590 | 3,158 | 3,492 |
| 3,492 | 3,158 | 3,590 | 3,513 | 3,434 | 5,977 | 5,757 | 5,542 | 5,356 | 5,167 | 4,966 | 5,074 | 8,073 | 7,809 | 7,528 | 7,329 | 6,891 | 6,752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
---|
Other Stockholders Equity | 19,400 | 19,300 | 20,000 | 20,800 | 20,900 | 20,800 | 20,900 | 24,000 | 22,800 | 22,700 | 25,904 | 31,378 | 32,097 | 30,627 | 40,581 | 33,536 | 37,098 | 49,430 | 49,216 | 26,241 | 26,188 | 26,821 | 34,021 | 33,997 | 34,193 | 34,200 | 34,242 | 34,242 | 34,273 | 36,356 | 61,971 | 61,926 | 61,926 | 61,905 | 61,883 | 61,839 | 61,775 | 61,652 | 61,484 | 60,984 | 60,876 | 60,343 | 60,617 | 0 | 0 | 61,026 | 61,199 | 61,951 | 75,075 | 75,367 | 75,809 | 78,037 | 83,340 | 84,023 | 83,947 | 84,990 | 85,001 | 85,249 | 85,866 | 9,761 | 10,554 | 11,233 | 10,895 | 11,278 | 11,579 | 11,441 | 11,148 | 11,481 | 11,609 | 7,331 | 7,740 | 8,255 | 7,761 | 8,262 | 7,936 | 7,683 | 7,912 | 3,247 | 3,956 | 4,550 | 4,661 | 5,286 | 5,785 | 6,384 | 6,752 | 6,891 | 7,329 | 7,528 | 7,809 | 8,073 | 5,074 | 4,966 | 5,167 | 5,356 | 5,542 | 5,757 | 5,977 | 3,434 | 3,513 | 3,590 | 3,158 | -22,332 |
| -22,332 | 3,158 | 3,590 | 3,513 | 3,434 | 5,977 | 5,757 | 5,542 | 5,356 | 5,167 | 4,966 | 5,074 | 8,073 | 7,809 | 7,528 | 7,329 | 6,891 | 6,752 | 6,384 | 5,785 | 5,286 | 4,661 | 4,550 | 3,956 | 3,247 | 7,912 | 7,683 | 7,936 | 8,262 | 7,761 | 8,255 | 7,740 | 7,331 | 11,609 | 11,481 | 11,148 | 11,441 | 11,579 | 11,278 | 10,895 | 11,233 | 10,554 | 9,761 | 85,866 | 85,249 | 85,001 | 84,990 | 83,947 | 84,023 | 83,340 | 78,037 | 75,809 | 75,367 | 75,075 | 61,951 | 61,199 | 61,026 | 0 | 0 | 60,617 | 60,343 | 60,876 | 60,984 | 61,484 | 61,652 | 61,775 | 61,839 | 61,883 | 61,905 | 61,926 | 61,926 | 61,971 | 36,356 | 34,273 | 34,242 | 34,242 | 34,200 | 34,193 | 33,997 | 34,021 | 26,821 | 26,188 | 26,241 | 49,216 | 49,430 | 37,098 | 33,536 | 40,581 | 30,627 | 32,097 | 31,378 | 25,904 | 22,700 | 22,800 | 24,000 | 20,900 | 20,800 | 20,900 | 20,800 | 20,000 | 19,300 | 19,400 |
---|