> Total Assets | 971,118 | 0 | 938,991 | 0 | 1,099,549 | 1,103,713 | 1,117,357 | 1,652,482 | 1,722,765 | 1,724,761 | 1,709,281 | 1,722,471 | 1,713,448 | 1,860,937 | 1,827,587 | 1,824,470 | 1,836,759 | 1,840,846 | 1,832,443 | 1,878,958 | 1,892,423 | 1,938,660 | 1,941,762 | 1,966,149 | 1,974,313 | 1,996,075 | 1,978,419 | 1,977,826 | 1,971,913 | 1,989,228 | 1,986,933 | 2,115,341 | 2,171,176 | 2,275,618 | 2,259,864 | 2,213,566 | 2,186,040 | 2,196,776 | 2,198,250 | 2,217,048 | 2,718,758 | 2,788,958 | 2,790,333 | 2,756,185 | 2,846,282 | 2,844,114 | 2,817,309 | 3,049,346 | 3,045,531 | 3,051,070 | 3,017,927 | 3,011,134 | 3,007,190 | 3,008,577 | 2,987,881 | 3,020,224 | 3,012,460 | 3,010,719 | 2,984,681 | 2,988,199 | 2,992,932 | 3,396,318 |
| 3,396,318 | 2,992,932 | 2,988,199 | 2,984,681 | 3,010,719 | 3,012,460 | 3,020,224 | 2,987,881 | 3,008,577 | 3,007,190 | 3,011,134 | 3,017,927 | 3,051,070 | 3,045,531 | 3,049,346 | 2,817,309 | 2,844,114 | 2,846,282 | 2,756,185 | 2,790,333 | 2,788,958 | 2,718,758 | 2,217,048 | 2,198,250 | 2,196,776 | 2,186,040 | 2,213,566 | 2,259,864 | 2,275,618 | 2,171,176 | 2,115,341 | 1,986,933 | 1,989,228 | 1,971,913 | 1,977,826 | 1,978,419 | 1,996,075 | 1,974,313 | 1,966,149 | 1,941,762 | 1,938,660 | 1,892,423 | 1,878,958 | 1,832,443 | 1,840,846 | 1,836,759 | 1,824,470 | 1,827,587 | 1,860,937 | 1,713,448 | 1,722,471 | 1,709,281 | 1,724,761 | 1,722,765 | 1,652,482 | 1,117,357 | 1,103,713 | 1,099,549 | 0 | 938,991 | 0 | 971,118 |
---|
> Total Current Assets | 0 | 0 | 104,572 | 0 | 78,498 | 128,579 | 132,208 | 165,049 | 158,666 | 190,895 | 180,315 | 167,543 | 166,068 | 80,636 | 56,340 | 60,254 | 79,884 | 83,366 | 65,406 | 96,331 | 94,565 | 114,532 | 77,078 | 70,663 | 51,981 | 73,517 | 59,066 | 60,888 | 60,083 | 80,809 | 64,081 | 207,504 | 47,074 | 112,980 | 101,823 | 74,022 | 67,829 | 74,483 | 66,561 | 73,452 | 64,584 | 135,623 | 121,467 | 65,449 | 163,632 | 168,576 | 145,987 | 388,181 | 376,564 | 181,060 | 229,693 | 167,000 | 155,547 | 160,372 | 144,611 | 184,473 | 181,099 | 186,866 | 190,179 | 207,343 | 212,540 | 631,585 |
| 631,585 | 212,540 | 207,343 | 190,179 | 186,866 | 181,099 | 184,473 | 144,611 | 160,372 | 155,547 | 167,000 | 229,693 | 181,060 | 376,564 | 388,181 | 145,987 | 168,576 | 163,632 | 65,449 | 121,467 | 135,623 | 64,584 | 73,452 | 66,561 | 74,483 | 67,829 | 74,022 | 101,823 | 112,980 | 47,074 | 207,504 | 64,081 | 80,809 | 60,083 | 60,888 | 59,066 | 73,517 | 51,981 | 70,663 | 77,078 | 114,532 | 94,565 | 96,331 | 65,406 | 83,366 | 79,884 | 60,254 | 56,340 | 80,636 | 166,068 | 167,543 | 180,315 | 190,895 | 158,666 | 165,049 | 132,208 | 128,579 | 78,498 | 0 | 104,572 | 0 | 0 |
---|
Cash And Cash Equivalents | 18,978 | 0 | 24,189 | 0 | 31,592 | 37,363 | 41,953 | 100,396 | 92,535 | 123,222 | 112,723 | 100,652 | 98,584 | 34,917 | 42,479 | 43,972 | 63,340 | 65,722 | 48,987 | 79,486 | 78,859 | 95,145 | 59,357 | 54,639 | 34,949 | 40,158 | 39,925 | 44,007 | 43,886 | 61,959 | 44,801 | 190,110 | 31,380 | 94,207 | 82,610 | 55,336 | 51,326 | 56,220 | 47,956 | 54,538 | 44,778 | 115,568 | 99,303 | 52,371 | 146,131 | 155,327 | 137,333 | 380,434 | 368,266 | 171,923 | 139,524 | 73,573 | 60,750 | 63,431 | 49,571 | 87,328 | 84,709 | 89,968 | 82,888 | 98,553 | 114,880 | 533,004 |
| 533,004 | 114,880 | 98,553 | 82,888 | 89,968 | 84,709 | 87,328 | 49,571 | 63,431 | 60,750 | 73,573 | 139,524 | 171,923 | 368,266 | 380,434 | 137,333 | 155,327 | 146,131 | 52,371 | 99,303 | 115,568 | 44,778 | 54,538 | 47,956 | 56,220 | 51,326 | 55,336 | 82,610 | 94,207 | 31,380 | 190,110 | 44,801 | 61,959 | 43,886 | 44,007 | 39,925 | 40,158 | 34,949 | 54,639 | 59,357 | 95,145 | 78,859 | 79,486 | 48,987 | 65,722 | 63,340 | 43,972 | 42,479 | 34,917 | 98,584 | 100,652 | 112,723 | 123,222 | 92,535 | 100,396 | 41,953 | 37,363 | 31,592 | 0 | 24,189 | 0 | 18,978 |
---|
Short-term Investments | 4,527 | 0 | 4,644 | 0 | 0 | 5,493 | 1,000 | 32,838 | 31,445 | 29,596 | 28,235 | 26,326 | 24,287 | 10,251 | 7,421 | 8,803 | 9,206 | 10,065 | 9,124 | 10,568 | 10,766 | 11,835 | 10,994 | 10,252 | 11,311 | 25,208 | 11,623 | 9,295 | 9,450 | 10,246 | 9,950 | 9,836 | 9,211 | 10,124 | 9,344 | 9,889 | 9,385 | 9,918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,103 | 11,310 | 9,986 | 7,909 | 11,881 | 12,648 | 7,963 | 9,355 | 8,506 | 0 |
| 0 | 8,506 | 9,355 | 7,963 | 12,648 | 11,881 | 7,909 | 9,986 | 11,310 | 7,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,918 | 9,385 | 9,889 | 9,344 | 10,124 | 9,211 | 9,836 | 9,950 | 10,246 | 9,450 | 9,295 | 11,623 | 25,208 | 11,311 | 10,252 | 10,994 | 11,835 | 10,766 | 10,568 | 9,124 | 10,065 | 9,206 | 8,803 | 7,421 | 10,251 | 24,287 | 26,326 | 28,235 | 29,596 | 31,445 | 32,838 | 1,000 | 5,493 | 0 | 0 | 4,644 | 0 | 4,527 |
---|
Net Receivables | 0 | 0 | 41,736 | 0 | 42,231 | 43,644 | 43,393 | 4,913 | 4,944 | 6,525 | 6,847 | 5,313 | 4,997 | 6,076 | 6,440 | 7,479 | 7,338 | 7,579 | 7,295 | 6,277 | 4,940 | 7,552 | 6,727 | 5,772 | 5,721 | 8,151 | 7,518 | 7,586 | 6,747 | 8,604 | 9,330 | 7,558 | 6,483 | 8,649 | 9,869 | 8,797 | 7,118 | 8,345 | 9,289 | 9,137 | 10,104 | 9,561 | 12,016 | 8,621 | 13,544 | 12,018 | 6,938 | 6,031 | 6,582 | 7,421 | 90,169 | 93,427 | 94,797 | 96,941 | 95,040 | 97,145 | 96,390 | 96,898 | 96,834 | 98,490 | 97,660 | 98,581 |
| 98,581 | 97,660 | 98,490 | 96,834 | 96,898 | 96,390 | 97,145 | 95,040 | 96,941 | 94,797 | 93,427 | 90,169 | 7,421 | 6,582 | 6,031 | 6,938 | 12,018 | 13,544 | 8,621 | 12,016 | 9,561 | 10,104 | 9,137 | 9,289 | 8,345 | 7,118 | 8,797 | 9,869 | 8,649 | 6,483 | 7,558 | 9,330 | 8,604 | 6,747 | 7,586 | 7,518 | 8,151 | 5,721 | 5,772 | 6,727 | 7,552 | 4,940 | 6,277 | 7,295 | 7,579 | 7,338 | 7,479 | 6,440 | 6,076 | 4,997 | 5,313 | 6,847 | 6,525 | 4,944 | 4,913 | 43,393 | 43,644 | 42,231 | 0 | 41,736 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 834,419 | 0 | 1,021,051 | 975,134 | 985,149 | 1,487,433 | 1,564,099 | 1,533,866 | 1,528,966 | 1,554,928 | 1,547,380 | 1,780,301 | 1,771,247 | 1,764,216 | 1,756,875 | 1,757,480 | 1,767,037 | 1,782,627 | 1,797,858 | 1,824,128 | 1,864,684 | 1,895,486 | 1,922,332 | 1,922,558 | 1,919,353 | 1,916,938 | 1,911,830 | 1,908,419 | 1,922,852 | 1,907,837 | 2,124,102 | 2,162,638 | 2,158,041 | 2,139,544 | 2,118,211 | 2,122,293 | 2,131,689 | 2,143,596 | 2,654,174 | 2,653,335 | 2,668,866 | 2,690,736 | 2,682,650 | 2,675,538 | 2,671,322 | 2,661,165 | 2,668,967 | 2,870,010 | 2,788,234 | 2,844,134 | 2,851,643 | 2,848,205 | 2,843,270 | 2,835,751 | 2,831,361 | 2,823,853 | 2,794,502 | 2,780,856 | 2,780,392 | 2,764,733 |
| 2,764,733 | 2,780,392 | 2,780,856 | 2,794,502 | 2,823,853 | 2,831,361 | 2,835,751 | 2,843,270 | 2,848,205 | 2,851,643 | 2,844,134 | 2,788,234 | 2,870,010 | 2,668,967 | 2,661,165 | 2,671,322 | 2,675,538 | 2,682,650 | 2,690,736 | 2,668,866 | 2,653,335 | 2,654,174 | 2,143,596 | 2,131,689 | 2,122,293 | 2,118,211 | 2,139,544 | 2,158,041 | 2,162,638 | 2,124,102 | 1,907,837 | 1,922,852 | 1,908,419 | 1,911,830 | 1,916,938 | 1,919,353 | 1,922,558 | 1,922,332 | 1,895,486 | 1,864,684 | 1,824,128 | 1,797,858 | 1,782,627 | 1,767,037 | 1,757,480 | 1,756,875 | 1,764,216 | 1,771,247 | 1,780,301 | 1,547,380 | 1,554,928 | 1,528,966 | 1,533,866 | 1,564,099 | 1,487,433 | 985,149 | 975,134 | 1,021,051 | 0 | 834,419 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 774,208 | 0 | 928,831 | 929,237 | 943,100 | 1,411,476 | 1,402,584 | 1,456,745 | 1,452,681 | 1,480,467 | 1,478,731 | 1,698,495 | 1,668,182 | 1,664,555 | 1,661,955 | 1,665,789 | 1,676,836 | 1,692,929 | 1,710,026 | 1,738,039 | 1,775,400 | 1,806,879 | 1,833,714 | 1,837,096 | 1,834,862 | 1,837,000 | 1,834,520 | 1,833,520 | 1,831,546 | 1,823,323 | 2,045,964 | 2,081,846 | 2,076,707 | 2,054,982 | 2,033,994 | 2,035,567 | 2,039,853 | 6,973 | 6,278 | 5,574 | 4,863 | 26,338 | 25,673 | 30,111 | 29,350 | 28,583 | 27,392 | 26,824 | 26,254 | 25,678 | 25,098 | 24,512 | 23,921 | 23,325 | 22,723 | 22,116 | 21,503 | 20,885 | 20,260 | 19,630 |
| 19,630 | 20,260 | 20,885 | 21,503 | 22,116 | 22,723 | 23,325 | 23,921 | 24,512 | 25,098 | 25,678 | 26,254 | 26,824 | 27,392 | 28,583 | 29,350 | 30,111 | 25,673 | 26,338 | 4,863 | 5,574 | 6,278 | 6,973 | 2,039,853 | 2,035,567 | 2,033,994 | 2,054,982 | 2,076,707 | 2,081,846 | 2,045,964 | 1,823,323 | 1,831,546 | 1,833,520 | 1,834,520 | 1,837,000 | 1,834,862 | 1,837,096 | 1,833,714 | 1,806,879 | 1,775,400 | 1,738,039 | 1,710,026 | 1,692,929 | 1,676,836 | 1,665,789 | 1,661,955 | 1,664,555 | 1,668,182 | 1,698,495 | 1,478,731 | 1,480,467 | 1,452,681 | 1,456,745 | 1,402,584 | 1,411,476 | 943,100 | 929,237 | 928,831 | 0 | 774,208 | 0 | 0 |
---|
Intangible Assets | 24,840 | 0 | 19,671 | 0 | 0 | 25,278 | 22,695 | 50,857 | 46,403 | 51,954 | 46,646 | 812 | 41,872 | 49,816 | 46,751 | 61,025 | 56,561 | 52,834 | 50,659 | 47,294 | 45,291 | 43,279 | 43,671 | 41,637 | 40,073 | 38,402 | 37,094 | 35,336 | 33,302 | 31,516 | 30,260 | 29,183 | 29,843 | 31,894 | 30,409 | 30,002 | 29,845 | 30,044 | 38,589 | 38,046 | 79,928 | 77,498 | 76,839 | 75,533 | 72,792 | 69,842 | 67,066 | 65,108 | 63,174 | 71,911 | 70,268 | 71,114 | 68,588 | 65,869 | 64,234 | 62,076 | 61,096 | 59,905 | 57,194 | 19,224 | 17,977 | 16,819 |
| 16,819 | 17,977 | 19,224 | 57,194 | 59,905 | 61,096 | 62,076 | 64,234 | 65,869 | 68,588 | 71,114 | 70,268 | 71,911 | 63,174 | 65,108 | 67,066 | 69,842 | 72,792 | 75,533 | 76,839 | 77,498 | 79,928 | 38,046 | 38,589 | 30,044 | 29,845 | 30,002 | 30,409 | 31,894 | 29,843 | 29,183 | 30,260 | 31,516 | 33,302 | 35,336 | 37,094 | 38,402 | 40,073 | 41,637 | 43,671 | 43,279 | 45,291 | 47,294 | 50,659 | 52,834 | 56,561 | 61,025 | 46,751 | 49,816 | 41,872 | 812 | 46,646 | 51,954 | 46,403 | 50,857 | 22,695 | 25,278 | 0 | 0 | 19,671 | 0 | 24,840 |
---|
Long-term Assets Other | 0 | 0 | 2,401 | 0 | 47,643 | 2,314 | 2,233 | 75,957 | 161,515 | 77,121 | 76,285 | 73,649 | 68,649 | 81,806 | 1,771,247 | 1,703,191 | 1,700,314 | 1,704,646 | 1,716,378 | 1,735,333 | 1,752,567 | 1,780,849 | 1,821,013 | 1,853,849 | 1,882,259 | 1,884,156 | 1,882,259 | 1,881,602 | 1,878,528 | 1,876,903 | 1,892,592 | 1,878,654 | 2,094,259 | 2,130,744 | 2,127,632 | 2,109,542 | 2,088,366 | 2,092,249 | 2,093,100 | 2,098,577 | 2,567,968 | 2,570,263 | 2,587,164 | 2,588,865 | 2,584,185 | 2,575,585 | 2,574,906 | 2,567,474 | 2,578,401 | 2,771,275 | 2,691,712 | 2,747,342 | 2,757,957 | 2,757,824 | 2,755,115 | 2,750,350 | 2,747,542 | 2,741,832 | 2,715,805 | 11,433 | 2,742,155 | -1,647 |
| -1,647 | 2,742,155 | 11,433 | 2,715,805 | 2,741,832 | 2,747,542 | 2,750,350 | 2,755,115 | 2,757,824 | 2,757,957 | 2,747,342 | 2,691,712 | 2,771,275 | 2,578,401 | 2,567,474 | 2,574,906 | 2,575,585 | 2,584,185 | 2,588,865 | 2,587,164 | 2,570,263 | 2,567,968 | 2,098,577 | 2,093,100 | 2,092,249 | 2,088,366 | 2,109,542 | 2,127,632 | 2,130,744 | 2,094,259 | 1,878,654 | 1,892,592 | 1,876,903 | 1,878,528 | 1,881,602 | 1,882,259 | 1,884,156 | 1,882,259 | 1,853,849 | 1,821,013 | 1,780,849 | 1,752,567 | 1,735,333 | 1,716,378 | 1,704,646 | 1,700,314 | 1,703,191 | 1,771,247 | 81,806 | 68,649 | 73,649 | 76,285 | 77,121 | 161,515 | 75,957 | 2,233 | 2,314 | 47,643 | 0 | 2,401 | 0 | 0 |
---|
> Total Liabilities | 781,944 | 0 | 768,028 | 0 | 944,335 | 949,834 | 962,236 | 944,267 | 1,025,510 | 1,034,288 | 1,029,553 | 1,051,286 | 1,051,045 | 1,205,640 | 1,141,858 | 1,145,314 | 1,140,235 | 1,149,602 | 1,145,865 | 1,156,482 | 1,154,730 | 1,167,689 | 1,175,186 | 1,198,595 | 1,164,031 | 1,163,562 | 1,149,492 | 1,157,425 | 1,166,015 | 1,174,716 | 1,148,382 | 1,253,632 | 1,318,813 | 1,427,067 | 1,415,720 | 1,384,233 | 1,368,405 | 1,381,285 | 1,395,779 | 1,411,715 | 1,426,836 | 1,490,734 | 1,496,661 | 1,475,164 | 1,569,794 | 1,578,132 | 1,563,903 | 1,813,907 | 1,818,385 | 1,832,379 | 1,807,804 | 1,805,247 | 1,807,222 | 1,810,854 | 1,802,356 | 1,840,498 | 1,836,344 | 1,842,069 | 1,831,006 | 1,832,811 | 1,847,276 | 2,258,357 |
| 2,258,357 | 1,847,276 | 1,832,811 | 1,831,006 | 1,842,069 | 1,836,344 | 1,840,498 | 1,802,356 | 1,810,854 | 1,807,222 | 1,805,247 | 1,807,804 | 1,832,379 | 1,818,385 | 1,813,907 | 1,563,903 | 1,578,132 | 1,569,794 | 1,475,164 | 1,496,661 | 1,490,734 | 1,426,836 | 1,411,715 | 1,395,779 | 1,381,285 | 1,368,405 | 1,384,233 | 1,415,720 | 1,427,067 | 1,318,813 | 1,253,632 | 1,148,382 | 1,174,716 | 1,166,015 | 1,157,425 | 1,149,492 | 1,163,562 | 1,164,031 | 1,198,595 | 1,175,186 | 1,167,689 | 1,154,730 | 1,156,482 | 1,145,865 | 1,149,602 | 1,140,235 | 1,145,314 | 1,141,858 | 1,205,640 | 1,051,045 | 1,051,286 | 1,029,553 | 1,034,288 | 1,025,510 | 944,267 | 962,236 | 949,834 | 944,335 | 0 | 768,028 | 0 | 781,944 |
---|
> Total Current Liabilities | 0 | 0 | 9,555 | 0 | 17,592 | 18,772 | 14,292 | 24,631 | 24,309 | 32,433 | 30,266 | 30,723 | 32,191 | 180,432 | 34,365 | 40,666 | 36,378 | 46,266 | 135,226 | 45,470 | 44,208 | 58,507 | 56,382 | 80,919 | 81,016 | 81,587 | 67,777 | 63,079 | 39,281 | 48,705 | 58,515 | 45,344 | 47,663 | 54,843 | 44,639 | 85,221 | 68,511 | 83,558 | 117,797 | 147,700 | 156,099 | 71,060 | 70,892 | 75,694 | 172,413 | 177,416 | 165,003 | 77,855 | 87,019 | 96,847 | 72,386 | 77,077 | 74,853 | 115,071 | 108,748 | 74,785 | 71,641 | 79,922 | 98,119 | 100,646 | 115,670 | 109,355 |
| 109,355 | 115,670 | 100,646 | 98,119 | 79,922 | 71,641 | 74,785 | 108,748 | 115,071 | 74,853 | 77,077 | 72,386 | 96,847 | 87,019 | 77,855 | 165,003 | 177,416 | 172,413 | 75,694 | 70,892 | 71,060 | 156,099 | 147,700 | 117,797 | 83,558 | 68,511 | 85,221 | 44,639 | 54,843 | 47,663 | 45,344 | 58,515 | 48,705 | 39,281 | 63,079 | 67,777 | 81,587 | 81,016 | 80,919 | 56,382 | 58,507 | 44,208 | 45,470 | 135,226 | 46,266 | 36,378 | 40,666 | 34,365 | 180,432 | 32,191 | 30,723 | 30,266 | 32,433 | 24,309 | 24,631 | 14,292 | 18,772 | 17,592 | 0 | 9,555 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 6,496 | 5,889 | 15,309 | 0 | 4,302 | 4,664 | 15,309 | 4,801 | 4,874 | 141,000 | 6,446 | 5,389 | 6,221 | 7,800 | 93,000 | 9,229 | 8,846 | 9,257 | 9,821 | 20,000 | 30,000 | 25,000 | 30,000 | 20,000 | 9,791 | 10,364 | 20,000 | 11,601 | 11,198 | 12,759 | 12,857 | 33,031 | 20,133 | 20,235 | 62,337 | 86,438 | 93,540 | 25,663 | 33,872 | 32,159 | 98,948 | 99,049 | 99,151 | 31,527 | 28,548 | 29,217 | 1,649,203 | 1,649,028 | -24,573 | 33,895 | 34,057 | 1,687,615 | 30,519 | 28,618 | 100,000 | 0 | 525,000 | 0 |
| 0 | 525,000 | 0 | 100,000 | 28,618 | 30,519 | 1,687,615 | 34,057 | 33,895 | -24,573 | 1,649,028 | 1,649,203 | 29,217 | 28,548 | 31,527 | 99,151 | 99,049 | 98,948 | 32,159 | 33,872 | 25,663 | 93,540 | 86,438 | 62,337 | 20,235 | 20,133 | 33,031 | 12,857 | 12,759 | 11,198 | 11,601 | 20,000 | 10,364 | 9,791 | 20,000 | 30,000 | 25,000 | 30,000 | 20,000 | 9,821 | 9,257 | 8,846 | 9,229 | 93,000 | 7,800 | 6,221 | 5,389 | 6,446 | 141,000 | 4,874 | 4,801 | 15,309 | 4,664 | 4,302 | 0 | 15,309 | 5,889 | 6,496 | 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 | 1,064,259 | 0 | 0 | 0 | 1,057,299 | 0 | 6,072 | 6,098 | 1,062,597 | 6,195 | 1,225,503 | 1,325,159 | 1,325,030 | 1,283,695 | 1,270,694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98,948 | 99,049 | 99,151 | 0 | 0 | 0 | 0 | 0 | 0 | 33,895 | 34,057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,057 | 33,895 | 0 | 0 | 0 | 0 | 0 | 0 | 99,151 | 99,049 | 98,948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,270,694 | 1,283,695 | 1,325,030 | 1,325,159 | 1,225,503 | 6,195 | 1,062,597 | 6,098 | 6,072 | 0 | 1,057,299 | 0 | 0 | 0 | 1,064,259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 8,998 | 0 | 7,193 | 0 | 0 | 10,244 | -15,799 | 24,631 | 24,309 | 32,433 | 30,266 | 30,723 | 32,191 | 39,432 | 29,509 | 35,599 | 31,285 | 41,256 | 37,063 | 40,248 | 38,885 | 53,231 | 50,861 | 55,045 | 45,116 | 50,806 | 31,821 | 37,014 | 33,209 | 42,607 | 32,401 | 39,149 | 40,884 | 48,107 | 38,069 | 43,507 | 39,666 | 54,575 | 46,616 | 53,683 | 54,652 | 63,205 | 62,576 | 67,348 | 65,780 | 71,837 | 59,262 | 71,226 | 80,291 | 88,851 | 64,531 | 68,797 | 66,334 | 72,355 | 65,992 | 65,946 | 62,961 | 70,970 | 61,312 | 65,292 | 70,222 | 74,067 |
| 74,067 | 70,222 | 65,292 | 61,312 | 70,970 | 62,961 | 65,946 | 65,992 | 72,355 | 66,334 | 68,797 | 64,531 | 88,851 | 80,291 | 71,226 | 59,262 | 71,837 | 65,780 | 67,348 | 62,576 | 63,205 | 54,652 | 53,683 | 46,616 | 54,575 | 39,666 | 43,507 | 38,069 | 48,107 | 40,884 | 39,149 | 32,401 | 42,607 | 33,209 | 37,014 | 31,821 | 50,806 | 45,116 | 55,045 | 50,861 | 53,231 | 38,885 | 40,248 | 37,063 | 41,256 | 31,285 | 35,599 | 29,509 | 39,432 | 32,191 | 30,723 | 30,266 | 32,433 | 24,309 | 24,631 | -15,799 | 10,244 | 0 | 0 | 7,193 | 0 | 8,998 |
---|
Other Current Liabilities | 0 | 0 | 9,555 | 0 | 11,096 | 12,883 | 14,292 | 0 | 0 | 0 | -15,799 | 0 | 0 | 0 | 4,856 | 5,067 | 5,093 | 5,010 | -3,488 | 5,222 | 5,323 | 5,276 | 5,521 | -4,074 | -3,633 | -2,967 | -4,566 | -3,207 | 6,072 | 6,098 | -4,634 | 6,195 | 6,779 | 6,736 | 6,570 | -6,758 | -8,773 | -7,263 | -10,183 | -11,370 | -16,468 | 7,855 | 8,316 | 8,346 | -23,637 | -24,664 | -25,977 | 6,629 | 6,728 | 7,996 | -1,671,931 | -1,667,132 | -22,933 | -23,356 | -22,018 | -1,709,228 | 8,680 | 8,952 | -91,120 | -23,908 | 490,243 | 0 |
| 0 | 490,243 | -23,908 | -91,120 | 8,952 | 8,680 | -1,709,228 | -22,018 | -23,356 | -22,933 | -1,667,132 | -1,671,931 | 7,996 | 6,728 | 6,629 | -25,977 | -24,664 | -23,637 | 8,346 | 8,316 | 7,855 | -16,468 | -11,370 | -10,183 | -7,263 | -8,773 | -6,758 | 6,570 | 6,736 | 6,779 | 6,195 | -4,634 | 6,098 | 6,072 | -3,207 | -4,566 | -2,967 | -3,633 | -4,074 | 5,521 | 5,276 | 5,323 | 5,222 | -3,488 | 5,010 | 5,093 | 5,067 | 4,856 | 0 | 0 | 0 | -15,799 | 0 | 0 | 0 | 14,292 | 12,883 | 11,096 | 0 | 9,555 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 758,473 | 0 | 926,743 | 931,062 | 947,944 | 919,636 | 1,001,201 | 1,001,855 | 999,287 | 1,020,563 | 1,018,854 | 1,025,208 | 1,107,493 | 1,104,648 | 1,103,857 | 1,103,336 | 1,010,639 | 1,111,012 | 1,110,522 | 1,109,182 | 1,118,804 | 1,117,676 | 1,083,015 | 1,081,975 | 1,081,715 | 1,094,346 | 1,126,734 | 1,126,011 | 1,089,867 | 1,208,288 | 1,271,150 | 1,372,224 | 1,371,081 | 1,299,012 | 1,299,894 | 1,297,727 | 1,277,982 | 1,264,015 | 1,270,737 | 1,419,674 | 1,425,769 | 1,399,470 | 1,397,381 | 1,400,716 | 1,398,900 | 1,736,052 | 1,731,366 | 1,735,532 | 1,735,418 | 1,728,170 | 1,732,369 | 1,695,783 | 1,693,608 | 1,765,713 | 1,764,703 | 1,762,147 | 1,732,887 | 1,732,165 | 1,731,606 | 2,172,283 |
| 2,172,283 | 1,731,606 | 1,732,165 | 1,732,887 | 1,762,147 | 1,764,703 | 1,765,713 | 1,693,608 | 1,695,783 | 1,732,369 | 1,728,170 | 1,735,418 | 1,735,532 | 1,731,366 | 1,736,052 | 1,398,900 | 1,400,716 | 1,397,381 | 1,399,470 | 1,425,769 | 1,419,674 | 1,270,737 | 1,264,015 | 1,277,982 | 1,297,727 | 1,299,894 | 1,299,012 | 1,371,081 | 1,372,224 | 1,271,150 | 1,208,288 | 1,089,867 | 1,126,011 | 1,126,734 | 1,094,346 | 1,081,715 | 1,081,975 | 1,083,015 | 1,117,676 | 1,118,804 | 1,109,182 | 1,110,522 | 1,111,012 | 1,010,639 | 1,103,336 | 1,103,857 | 1,104,648 | 1,107,493 | 1,025,208 | 1,018,854 | 1,020,563 | 999,287 | 1,001,855 | 1,001,201 | 919,636 | 947,944 | 931,062 | 926,743 | 0 | 758,473 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 944,279 | 943,900 | 943,479 | 964,942 | 964,538 | 964,068 | 1,044,682 | 1,044,467 | 1,044,299 | 1,044,117 | 952,174 | 1,052,498 | 1,052,847 | 1,053,190 | 1,062,811 | 1,061,809 | 1,029,133 | 1,029,449 | 1,029,743 | 1,040,766 | 1,063,306 | 1,063,874 | 1,041,530 | 1,160,495 | 1,224,986 | 1,324,801 | 1,325,020 | 1,250,664 | 1,250,561 | 1,250,453 | 1,228,435 | 1,208,397 | 1,208,375 | 1,357,684 | 1,357,659 | 1,306,928 | 1,307,193 | 1,307,460 | 1,307,600 | 1,647,824 | 1,648,251 | 1,648,727 | 1,649,203 | 1,649,028 | 1,649,505 | 1,647,436 | 1,648,088 | 1,687,615 | 1,688,286 | 1,688,953 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,688,953 | 1,688,286 | 1,687,615 | 1,648,088 | 1,647,436 | 1,649,505 | 1,649,028 | 1,649,203 | 1,648,727 | 1,648,251 | 1,647,824 | 1,307,600 | 1,307,460 | 1,307,193 | 1,306,928 | 1,357,659 | 1,357,684 | 1,208,375 | 1,208,397 | 1,228,435 | 1,250,453 | 1,250,561 | 1,250,664 | 1,325,020 | 1,324,801 | 1,224,986 | 1,160,495 | 1,041,530 | 1,063,874 | 1,063,306 | 1,040,766 | 1,029,743 | 1,029,449 | 1,029,133 | 1,061,809 | 1,062,811 | 1,053,190 | 1,052,847 | 1,052,498 | 952,174 | 1,044,117 | 1,044,299 | 1,044,467 | 1,044,682 | 964,068 | 964,538 | 964,942 | 943,479 | 943,900 | 944,279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | -6,496 | -5,889 | -15,309 | 0 | -4,302 | -4,664 | -15,309 | -4,801 | -4,874 | -141,000 | -6,446 | -5,389 | -6,221 | -7,800 | -93,000 | -9,229 | -8,846 | -9,257 | -9,821 | -20,000 | -30,000 | -25,000 | -30,000 | -20,000 | -9,791 | -10,364 | -20,000 | -11,601 | -11,198 | -12,759 | -12,857 | -33,031 | -20,133 | -20,235 | -62,337 | -78,746 | -86,598 | -19,498 | -28,492 | -5,378 | -72,804 | -68,405 | -69,091 | -2,056 | -91 | -762 | -1,621,286 | -1,621,650 | 51,404 | -7,638 | -8,381 | -1,662,523 | -6,018 | -4,738 | -76,746 | 22,621 | -503,017 | 21,313 |
| 21,313 | -503,017 | 22,621 | -76,746 | -4,738 | -6,018 | -1,662,523 | -8,381 | -7,638 | 51,404 | -1,621,650 | -1,621,286 | -762 | -91 | -2,056 | -69,091 | -68,405 | -72,804 | -5,378 | -28,492 | -19,498 | -86,598 | -78,746 | -62,337 | -20,235 | -20,133 | -33,031 | -12,857 | -12,759 | -11,198 | -11,601 | -20,000 | -10,364 | -9,791 | -20,000 | -30,000 | -25,000 | -30,000 | -20,000 | -9,821 | -9,257 | -8,846 | -9,229 | -93,000 | -7,800 | -6,221 | -5,389 | -6,446 | -141,000 | -4,874 | -4,801 | -15,309 | -4,664 | -4,302 | 0 | -15,309 | -5,889 | -6,496 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,922 | 57,955 | 55,808 | 55,621 | 54,316 | 61,140 | 62,811 | 60,181 | 59,558 | 59,219 | 58,465 | 58,514 | 57,675 | 55,992 | 55,993 | 55,867 | 53,882 | 52,526 | 51,972 | 53,580 | 63,428 | 62,137 | 48,337 | 47,793 | 46,164 | 47,423 | 46,061 | 48,348 | 49,333 | 47,274 | 49,547 | 55,618 | 62,362 | 61,990 | 68,110 | 92,542 | 90,188 | 93,256 | 91,300 | 88,228 | 83,115 | 86,805 | 86,215 | 79,142 | 82,864 | 82,242 | 79,577 | 78,098 | 76,417 | 73,194 | 16,595 | 15,839 | 15,145 | 14,479 |
| 14,479 | 15,145 | 15,839 | 16,595 | 73,194 | 76,417 | 78,098 | 79,577 | 82,242 | 82,864 | 79,142 | 86,215 | 86,805 | 83,115 | 88,228 | 91,300 | 93,256 | 90,188 | 92,542 | 68,110 | 61,990 | 62,362 | 55,618 | 49,547 | 47,274 | 49,333 | 48,348 | 46,061 | 47,423 | 46,164 | 47,793 | 48,337 | 62,137 | 63,428 | 53,580 | 51,972 | 52,526 | 53,882 | 55,867 | 55,993 | 55,992 | 57,675 | 58,514 | 58,465 | 59,219 | 59,558 | 60,181 | 62,811 | 61,140 | 54,316 | 55,621 | 55,808 | 57,955 | 56,922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,585 | 0 | 0 | 0 | 19,461 | 0 | 0 | 0 | 18,444 | 0 | 0 | 0 | 21,549 | 21,970 | 22,677 | 23,465 | 29,543 | 29,571 | 42,606 | 43,390 | 46,398 | 45,696 | 43,053 | 41,238 | 39,167 | 39,065 | 38,016 | 38,863 | 39,184 | 0 | 42,669 | 39,687 | 39,732 | 0 | 0 | 41,055 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 41,055 | 0 | 0 | 39,732 | 39,687 | 42,669 | 0 | 39,184 | 38,863 | 38,016 | 39,065 | 39,167 | 41,238 | 43,053 | 45,696 | 46,398 | 43,390 | 42,606 | 29,571 | 29,543 | 23,465 | 22,677 | 21,970 | 21,549 | 0 | 0 | 0 | 18,444 | 0 | 0 | 0 | 19,461 | 0 | 0 | 0 | 25,585 | 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 | 148,864 | 0 | 133,173 | 0 | 118,929 | 120,292 | 121,874 | 644,645 | 637,445 | 633,092 | 626,031 | 620,468 | 614,781 | 610,814 | 638,361 | 634,078 | 655,044 | 651,787 | 648,511 | 686,454 | 704,305 | 738,223 | 735,303 | 737,492 | 780,725 | 801,963 | 799,562 | 793,625 | 783,415 | 792,404 | 809,556 | 834,881 | 839,065 | 836,460 | 833,710 | 823,040 | 813,797 | 812,419 | 802,977 | 807,251 | 1,309,744 | 1,317,270 | 1,313,917 | 1,304,242 | 1,300,953 | 1,280,939 | 1,271,442 | 1,257,599 | 1,251,383 | 1,245,039 | 1,238,964 | 1,235,940 | 1,231,702 | 1,230,358 | 1,221,265 | 1,217,129 | 1,214,732 | 1,209,296 | 1,197,858 | 1,199,553 | 1,192,249 | 1,137,961 |
| 1,137,961 | 1,192,249 | 1,199,553 | 1,197,858 | 1,209,296 | 1,214,732 | 1,217,129 | 1,221,265 | 1,230,358 | 1,231,702 | 1,235,940 | 1,238,964 | 1,245,039 | 1,251,383 | 1,257,599 | 1,271,442 | 1,280,939 | 1,300,953 | 1,304,242 | 1,313,917 | 1,317,270 | 1,309,744 | 807,251 | 802,977 | 812,419 | 813,797 | 823,040 | 833,710 | 836,460 | 839,065 | 834,881 | 809,556 | 792,404 | 783,415 | 793,625 | 799,562 | 801,963 | 780,725 | 737,492 | 735,303 | 738,223 | 704,305 | 686,454 | 648,511 | 651,787 | 655,044 | 634,078 | 638,361 | 610,814 | 614,781 | 620,468 | 626,031 | 633,092 | 637,445 | 644,645 | 121,874 | 120,292 | 118,929 | 0 | 133,173 | 0 | 148,864 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 393 | 393 | 393 | 393 | 393 | 393 | 393 | 397 | 397 | 405 | 405 | 405 | 419 | 426 | 436 | 437 | 438 | 449 | 454 | 454 | 454 | 454 | 456 | 457 | 464 | 471 | 471 | 473 | 473 | 473 | 473 | 474 | 475 | 597 | 599 | 601 | 601 | 601 | 603 | 605 | 605 | 605 | 605 | 605 | 605 | 605 | 605 | 607 | 607 | 607 | 607 | 609 | 609 | 609 | 609 |
| 609 | 609 | 609 | 609 | 607 | 607 | 607 | 607 | 605 | 605 | 605 | 605 | 605 | 605 | 605 | 605 | 603 | 601 | 601 | 601 | 599 | 597 | 475 | 474 | 473 | 473 | 473 | 473 | 471 | 471 | 464 | 457 | 456 | 454 | 454 | 454 | 454 | 449 | 438 | 437 | 436 | 426 | 419 | 405 | 405 | 405 | 397 | 397 | 393 | 393 | 393 | 393 | 393 | 393 | 393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | -262,745 | -254,879 | -251,167 | -241,549 | -235,107 | -226,474 | -217,785 | -207,910 | -199,956 | -192,098 | -176,560 | -164,462 | -154,516 | -150,226 | -144,378 | -139,307 | -135,497 | -130,841 | -128,778 | -122,293 | -120,008 | -110,550 | -97,280 | -91,695 | -88,595 | -81,921 | -77,296 | -74,328 | -71,433 | -67,724 | -64,066 | -60,976 | -64,024 | -62,409 | -60,291 | -57,269 | -54,186 | -48,619 | -44,090 | -40,007 | -35,868 | -30,584 | -25,625 | -46,004 | -40,699 | -34,269 | -28,007 | -20,233 | -15,168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | -194,124 | 0 | -206,726 | -214,467 | -221,997 | -230,377 | -240,603 | -223,624 | -234,595 | -245,717 | -255,485 | -267,840 | 685,729 | 679,156 | 0 | 0 | 0 | -521 | -1,093 | 624 | 92 | -618 | -339 | -1,030 | -258 | -3,143 | -10,281 | -8,583 | 11,798 | 11,034 | 10,494 | 10,350 | 11,451 | 13,324 | 13,734 | 13,915 | 10,620 | 8,825 | 5,876 | 5,162 | 5,680 | 603 | 352 | 1,034 | 1,753 | 1,964 | 2,122 | 2,248 | 2,872 | 7,063 | 9,457 | 12,554 | 10,624 | 8,165 | 11,524 | 12,051 | 8,282 | 9,304 | 8,557 | 4,475 |
| 4,475 | 8,557 | 9,304 | 8,282 | 12,051 | 11,524 | 8,165 | 10,624 | 12,554 | 9,457 | 7,063 | 2,872 | 2,248 | 2,122 | 1,964 | 1,753 | 1,034 | 352 | 603 | 5,680 | 5,162 | 5,876 | 8,825 | 10,620 | 13,915 | 13,734 | 13,324 | 11,451 | 10,350 | 10,494 | 11,034 | 11,798 | -8,583 | -10,281 | -3,143 | -258 | -1,030 | -339 | -618 | 92 | 624 | -1,093 | -521 | 0 | 0 | 0 | 679,156 | 685,729 | -267,840 | -255,485 | -245,717 | -234,595 | -223,624 | -240,603 | -230,377 | -221,997 | -214,467 | -206,726 | 0 | -194,124 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 652,220 | 652,932 | 653,645 | 654,344 | 655,087 | 656,425 | 663,589 | 664,265 | 690,507 | 691,389 | 692,196 | 735,175 | 759,158 | 794,432 | 795,065 | 800,081 | 844,639 | 863,515 | 863,432 | 864,038 | 864,675 | 874,859 | 874,597 | 905,304 | 916,695 | 917,334 | 919,066 | 919,793 | 919,598 | 920,324 | 920,661 | 928,792 | 1,438,768 | 1,450,816 | 1,452,014 | 1,453,264 | 1,454,516 | 1,443,764 | 1,445,644 | 1,447,128 | 1,448,612 | 1,450,096 | 1,453,272 | 1,454,746 | 1,456,747 | 1,458,748 | 1,461,201 | 1,463,236 | 1,465,346 | 1,467,455 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,467,455 | 1,465,346 | 1,463,236 | 1,461,201 | 1,458,748 | 1,456,747 | 1,454,746 | 1,453,272 | 1,450,096 | 1,448,612 | 1,447,128 | 1,445,644 | 1,443,764 | 1,454,516 | 1,453,264 | 1,452,014 | 1,450,816 | 1,438,768 | 928,792 | 920,661 | 920,324 | 919,598 | 919,793 | 919,066 | 917,334 | 916,695 | 905,304 | 874,597 | 874,859 | 864,675 | 864,038 | 863,432 | 863,515 | 844,639 | 800,081 | 795,065 | 794,432 | 759,158 | 735,175 | 692,196 | 691,389 | 690,507 | 664,265 | 663,589 | 656,425 | 655,087 | 654,344 | 653,645 | 652,932 | 652,220 | 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 | -679,156 | -685,729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 327,297 | 0 | 325,655 | 334,759 | 343,871 | 875,241 | 892,823 | 876,556 | 888,240 | 900,061 | 910,572 | 924,265 | 663,589 | 664,265 | 690,507 | 691,389 | 692,196 | 735,175 | 759,158 | 794,432 | 795,065 | 800,081 | 844,639 | 863,515 | 863,432 | 864,038 | 864,675 | 874,859 | 874,597 | 905,304 | 916,695 | 917,334 | 919,066 | 919,793 | 919,598 | 920,324 | 920,661 | 928,792 | 1,438,768 | 1,450,816 | 1,452,014 | 1,453,264 | 1,454,516 | 1,443,764 | 1,445,644 | 1,447,128 | 1,448,612 | 1,450,096 | 1,453,272 | 1,454,746 | 1,456,747 | 1,458,748 | 1,461,201 | 1,463,236 | 1,465,346 | 1,467,455 | 1,469,206 | 1,470,823 | 1,472,569 | 1,425,914 |
| 1,425,914 | 1,472,569 | 1,470,823 | 1,469,206 | 1,467,455 | 1,465,346 | 1,463,236 | 1,461,201 | 1,458,748 | 1,456,747 | 1,454,746 | 1,453,272 | 1,450,096 | 1,448,612 | 1,447,128 | 1,445,644 | 1,443,764 | 1,454,516 | 1,453,264 | 1,452,014 | 1,450,816 | 1,438,768 | 928,792 | 920,661 | 920,324 | 919,598 | 919,793 | 919,066 | 917,334 | 916,695 | 905,304 | 874,597 | 874,859 | 864,675 | 864,038 | 863,432 | 863,515 | 844,639 | 800,081 | 795,065 | 794,432 | 759,158 | 735,175 | 692,196 | 691,389 | 690,507 | 664,265 | 663,589 | 924,265 | 910,572 | 900,061 | 888,240 | 876,556 | 892,823 | 875,241 | 343,871 | 334,759 | 325,655 | 0 | 327,297 | 0 | 0 |
---|