> Total Assets | 57,024 | 45,960 | 30,982 | 25,543 | 33,912 | 49,553 | 44,193 | 40,317 | 84,368 | 68,086 | 133,908 | 136,858 | 127,306 | 196,130 | 184,398 | 297,979 | 281,501 | 261,666 | 368,170 | 337,597 | 319,471 | 318,216 | 295,988 | 331,421 | 342,101 | 336,207 | 336,095 | 351,098 | 379,488 | 386,052 | 403,053 | 410,453 | 565,332 | 565,423 | 575,906 | 586,647 | 586,647 | 607,127 | 611,887 | 943,317 | 972,767 | 1,080,679 | 1,098,982 | 1,100,550 | 1,100,278 | 1,116,343 | 1,211,694 | 1,357,656 | 1,318,368 | 1,342,335 | 1,319,842 | 1,332,442 | 1,345,057 | 1,197,969 | 1,187,073 | 1,250,616 | 1,311,085 | 1,299,666 | 1,233,938 | 1,197,462 | 879,913 | 799,718 | 753,827 | 728,210 | 710,593 | 632,680 | 584,048 | 491,498 | 466,087 | 455,470 | 424,138 | 406,312 | 393,339 | 395,595 | 374,906 | 364,696 |
| 364,696 | 374,906 | 395,595 | 393,339 | 406,312 | 424,138 | 455,470 | 466,087 | 491,498 | 584,048 | 632,680 | 710,593 | 728,210 | 753,827 | 799,718 | 879,913 | 1,197,462 | 1,233,938 | 1,299,666 | 1,311,085 | 1,250,616 | 1,187,073 | 1,197,969 | 1,345,057 | 1,332,442 | 1,319,842 | 1,342,335 | 1,318,368 | 1,357,656 | 1,211,694 | 1,116,343 | 1,100,278 | 1,100,550 | 1,098,982 | 1,080,679 | 972,767 | 943,317 | 611,887 | 607,127 | 586,647 | 586,647 | 575,906 | 565,423 | 565,332 | 410,453 | 403,053 | 386,052 | 379,488 | 351,098 | 336,095 | 336,207 | 342,101 | 331,421 | 295,988 | 318,216 | 319,471 | 337,597 | 368,170 | 261,666 | 281,501 | 297,979 | 184,398 | 196,130 | 127,306 | 136,858 | 133,908 | 68,086 | 84,368 | 40,317 | 44,193 | 49,553 | 33,912 | 25,543 | 30,982 | 45,960 | 57,024 |
---|
> Total Current Assets | 53,912 | 0 | 0 | 17,392 | 25,464 | 41,440 | 36,344 | 32,878 | 72,233 | 55,988 | 117,053 | 120,103 | 111,034 | 175,261 | 164,202 | 278,410 | 262,048 | 242,140 | 341,033 | 311,320 | 293,280 | 285,993 | 263,781 | 299,513 | 311,169 | 305,680 | 305,853 | 334,373 | 360,942 | 347,714 | 327,237 | 379,263 | 397,335 | 395,479 | 409,020 | 415,932 | 387,803 | 441,318 | 448,658 | 804,532 | 838,016 | 409,138 | 423,836 | 427,633 | 429,568 | 453,445 | 556,554 | 276,409 | 240,903 | 277,057 | 252,552 | 260,010 | 307,815 | 441,698 | 428,188 | 494,552 | 546,595 | 528,107 | 417,904 | 358,370 | 314,337 | 201,113 | 168,285 | 158,024 | 151,814 | 221,335 | 189,719 | 112,943 | 97,069 | 102,157 | 80,455 | 76,522 | 71,692 | 82,115 | 68,094 | 64,914 |
| 64,914 | 68,094 | 82,115 | 71,692 | 76,522 | 80,455 | 102,157 | 97,069 | 112,943 | 189,719 | 221,335 | 151,814 | 158,024 | 168,285 | 201,113 | 314,337 | 358,370 | 417,904 | 528,107 | 546,595 | 494,552 | 428,188 | 441,698 | 307,815 | 260,010 | 252,552 | 277,057 | 240,903 | 276,409 | 556,554 | 453,445 | 429,568 | 427,633 | 423,836 | 409,138 | 838,016 | 804,532 | 448,658 | 441,318 | 387,803 | 415,932 | 409,020 | 395,479 | 397,335 | 379,263 | 327,237 | 347,714 | 360,942 | 334,373 | 305,853 | 305,680 | 311,169 | 299,513 | 263,781 | 285,993 | 293,280 | 311,320 | 341,033 | 242,140 | 262,048 | 278,410 | 164,202 | 175,261 | 111,034 | 120,103 | 117,053 | 55,988 | 72,233 | 32,878 | 36,344 | 41,440 | 25,464 | 17,392 | 0 | 0 | 53,912 |
---|
Cash And Cash Equivalents | 8,033 | 8,965 | 11,729 | 3,581 | 11,761 | 25,961 | 23,684 | 11,921 | 18,101 | 13,173 | 35,474 | 20,626 | 16,810 | 67,435 | 34,253 | 79,785 | 29,613 | 36,118 | 32,697 | 25,708 | 47,314 | 85,732 | 75,669 | 82,405 | 34,641 | 78,457 | 48,635 | 44,385 | 57,954 | 55,300 | 64,717 | 40,026 | 41,876 | 34,687 | 42,702 | 46,266 | 46,266 | 48,037 | 44,355 | 274,599 | 53,341 | 182,170 | 61,515 | 76,197 | 89,837 | 153,204 | 431,414 | 137,400 | 127,940 | 158,537 | 133,619 | 141,135 | 192,496 | 307,068 | 226,276 | 243,345 | 321,011 | 293,564 | 197,093 | 147,648 | 119,521 | 62,085 | 32,417 | 40,577 | 57,910 | 71,369 | 116,773 | 45,714 | 36,168 | 45,634 | 31,873 | 23,127 | 20,696 | 37,536 | 30,255 | 25,270 |
| 25,270 | 30,255 | 37,536 | 20,696 | 23,127 | 31,873 | 45,634 | 36,168 | 45,714 | 116,773 | 71,369 | 57,910 | 40,577 | 32,417 | 62,085 | 119,521 | 147,648 | 197,093 | 293,564 | 321,011 | 243,345 | 226,276 | 307,068 | 192,496 | 141,135 | 133,619 | 158,537 | 127,940 | 137,400 | 431,414 | 153,204 | 89,837 | 76,197 | 61,515 | 182,170 | 53,341 | 274,599 | 44,355 | 48,037 | 46,266 | 46,266 | 42,702 | 34,687 | 41,876 | 40,026 | 64,717 | 55,300 | 57,954 | 44,385 | 48,635 | 78,457 | 34,641 | 82,405 | 75,669 | 85,732 | 47,314 | 25,708 | 32,697 | 36,118 | 29,613 | 79,785 | 34,253 | 67,435 | 16,810 | 20,626 | 35,474 | 13,173 | 18,101 | 11,921 | 23,684 | 25,961 | 11,761 | 3,581 | 11,729 | 8,965 | 8,033 |
---|
Short-term Investments | 43,836 | 32,505 | 9,653 | 5,160 | 2,001 | 3,990 | 500 | 6,440 | 35,656 | 32,014 | 69,207 | 84,507 | 78,310 | 92,858 | 114,757 | 183,460 | 216,435 | 189,834 | 179,697 | 266,706 | 224,778 | 157,856 | 140,770 | 163,412 | 205,389 | 146,890 | 179,565 | 224,428 | 237,953 | 222,945 | 191,133 | 192,204 | 191,949 | 248,659 | 260,627 | 246,043 | 246,043 | 225,891 | 226,065 | 331,254 | 713,100 | 125,448 | 238,182 | 225,523 | 233,593 | 200,101 | 190 | 0 | 0 | 79 | 61 | 0 | 68 | 410 | 106,767 | 148,371 | 139,935 | 151,989 | 146,157 | 149,242 | 133,636 | 63,754 | 50,477 | 25,410 | 5,347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,347 | 25,410 | 50,477 | 63,754 | 133,636 | 149,242 | 146,157 | 151,989 | 139,935 | 148,371 | 106,767 | 410 | 68 | 0 | 61 | 79 | 0 | 0 | 190 | 200,101 | 233,593 | 225,523 | 238,182 | 125,448 | 713,100 | 331,254 | 226,065 | 225,891 | 246,043 | 246,043 | 260,627 | 248,659 | 191,949 | 192,204 | 191,133 | 222,945 | 237,953 | 224,428 | 179,565 | 146,890 | 205,389 | 163,412 | 140,770 | 157,856 | 224,778 | 266,706 | 179,697 | 189,834 | 216,435 | 183,460 | 114,757 | 92,858 | 78,310 | 84,507 | 69,207 | 32,014 | 35,656 | 6,440 | 500 | 3,990 | 2,001 | 5,160 | 9,653 | 32,505 | 43,836 |
---|
Net Receivables | 164 | 0 | 0 | 820 | 744 | 784 | 1,420 | 3,946 | 9,389 | 2,373 | 3,638 | 3,806 | 4,266 | 4,120 | 4,957 | 4,017 | 4,622 | 4,603 | 115,470 | 4,386 | 5,739 | 8,083 | 18,065 | 18,369 | 22,272 | 23,795 | 23,416 | 20,608 | 22,828 | 21,526 | 23,607 | 23,227 | 26,327 | 23,288 | 27,055 | 24,998 | 50,098 | 30,784 | 29,265 | 27,027 | 24,792 | 32,211 | 30,551 | 29,797 | 31,755 | 31,466 | 41,623 | 45,886 | 48,575 | 52,239 | 50,238 | 55,626 | 53,825 | 81,403 | 50,787 | 64,360 | 51,461 | 23,430 | 20,652 | 21,010 | 17,553 | 22,083 | 14,969 | 14,773 | 13,385 | 20,193 | 17,295 | 14,010 | 13,587 | 17,002 | 11,990 | 14,270 | 14,690 | 13,866 | 9,190 | 13,390 |
| 13,390 | 9,190 | 13,866 | 14,690 | 14,270 | 11,990 | 17,002 | 13,587 | 14,010 | 17,295 | 20,193 | 13,385 | 14,773 | 14,969 | 22,083 | 17,553 | 21,010 | 20,652 | 23,430 | 51,461 | 64,360 | 50,787 | 81,403 | 53,825 | 55,626 | 50,238 | 52,239 | 48,575 | 45,886 | 41,623 | 31,466 | 31,755 | 29,797 | 30,551 | 32,211 | 24,792 | 27,027 | 29,265 | 30,784 | 50,098 | 24,998 | 27,055 | 23,288 | 26,327 | 23,227 | 23,607 | 21,526 | 22,828 | 20,608 | 23,416 | 23,795 | 22,272 | 18,369 | 18,065 | 8,083 | 5,739 | 4,386 | 115,470 | 4,603 | 4,622 | 4,017 | 4,957 | 4,120 | 4,266 | 3,806 | 3,638 | 2,373 | 9,389 | 3,946 | 1,420 | 784 | 744 | 820 | 0 | 0 | 164 |
---|
Inventory | 860 | 0 | 423 | 4,954 | 6,757 | 6,338 | 7,351 | 7,142 | 6,221 | 5,094 | 5,996 | 7,178 | 7,724 | 6,743 | 6,475 | 7,454 | 6,144 | 5,064 | 6,072 | 5,775 | 6,893 | 23,612 | 20,015 | 26,182 | 38,418 | 44,795 | 42,145 | 29,769 | 28,382 | 28,659 | 29,413 | 19,240 | 20,957 | 28,586 | 31,690 | 26,245 | 25,574 | 26,172 | 31,154 | 31,401 | 27,215 | 26,837 | 45,831 | 49,202 | 46,838 | 36,476 | 39,667 | 55,553 | 40,935 | 43,135 | 46,054 | 43,914 | 39,870 | 37,501 | 27,662 | 21,147 | 10,800 | 29,014 | 31,465 | 28,086 | 27,396 | 25,221 | 25,566 | 32,940 | 30,120 | 28,677 | 27,415 | 25,355 | 20,595 | 18,548 | 14,836 | 15,321 | 15,252 | 12,752 | 13,465 | 14,797 |
| 14,797 | 13,465 | 12,752 | 15,252 | 15,321 | 14,836 | 18,548 | 20,595 | 25,355 | 27,415 | 28,677 | 30,120 | 32,940 | 25,566 | 25,221 | 27,396 | 28,086 | 31,465 | 29,014 | 10,800 | 21,147 | 27,662 | 37,501 | 39,870 | 43,914 | 46,054 | 43,135 | 40,935 | 55,553 | 39,667 | 36,476 | 46,838 | 49,202 | 45,831 | 26,837 | 27,215 | 31,401 | 31,154 | 26,172 | 25,574 | 26,245 | 31,690 | 28,586 | 20,957 | 19,240 | 29,413 | 28,659 | 28,382 | 29,769 | 42,145 | 44,795 | 38,418 | 26,182 | 20,015 | 23,612 | 6,893 | 5,775 | 6,072 | 5,064 | 6,144 | 7,454 | 6,475 | 6,743 | 7,724 | 7,178 | 5,996 | 5,094 | 6,221 | 7,142 | 7,351 | 6,338 | 6,757 | 4,954 | 423 | 0 | 860 |
---|
Other Current Assets | 1,020 | 1,115 | 1,069 | 1,155 | 1,713 | 2,281 | 1,755 | 1,441 | 1,186 | 1,192 | 905 | 1,436 | 1,293 | 970 | 952 | 976 | 1,606 | 1,840 | 219,491 | 301,159 | 3,981 | 254,298 | 225,701 | 254,962 | 3,734 | 237,090 | 240,292 | 7,781 | 6,988 | 297,529 | 274,217 | 336,796 | 16,863 | 18,700 | 17,896 | 15,311 | 16,858 | 17,135 | 16,087 | 18,396 | 19,568 | 24,052 | 27,288 | 27,593 | 22,578 | 30,070 | 31,577 | 24,325 | 20,502 | 18,746 | 18,241 | 14,935 | 17,224 | 15,726 | 16,696 | 17,329 | 23,388 | 30,110 | 22,537 | 12,384 | 16,230 | 15,134 | 31,681 | 31,308 | 31,853 | 16,384 | 15,182 | 14,981 | 13,366 | 7,573 | 1,856 | 10,691 | 7,822 | 11,077 | 4,070 | 10,629 |
| 10,629 | 4,070 | 11,077 | 7,822 | 10,691 | 1,856 | 7,573 | 13,366 | 14,981 | 15,182 | 16,384 | 31,853 | 31,308 | 31,681 | 15,134 | 16,230 | 12,384 | 22,537 | 30,110 | 23,388 | 17,329 | 16,696 | 15,726 | 17,224 | 14,935 | 18,241 | 18,746 | 20,502 | 24,325 | 31,577 | 30,070 | 22,578 | 27,593 | 27,288 | 24,052 | 19,568 | 18,396 | 16,087 | 17,135 | 16,858 | 15,311 | 17,896 | 18,700 | 16,863 | 336,796 | 274,217 | 297,529 | 6,988 | 7,781 | 240,292 | 237,090 | 3,734 | 254,962 | 225,701 | 254,298 | 3,981 | 301,159 | 219,491 | 1,840 | 1,606 | 976 | 952 | 970 | 1,293 | 1,436 | 905 | 1,192 | 1,186 | 1,441 | 1,755 | 2,281 | 1,713 | 1,155 | 1,069 | 1,115 | 1,020 |
---|
> Long-term Assets | 3,112 | 0 | 0 | 8,151 | 8,448 | 8,113 | 7,849 | 7,439 | 12,135 | 12,098 | 16,855 | 16,755 | 16,273 | 20,868 | 20,197 | 19,569 | 19,453 | 19,525 | 27,137 | 26,277 | 26,190 | 32,223 | 32,207 | 31,908 | 30,933 | 30,527 | 30,242 | 16,725 | 18,546 | 38,338 | 75,816 | 31,190 | 167,997 | 169,944 | 166,886 | 170,715 | 239,794 | 165,809 | 163,229 | 138,785 | 134,751 | 671,541 | 675,146 | 672,917 | 670,710 | 662,898 | 655,140 | 1,081,247 | 1,077,465 | 1,065,278 | 1,067,290 | 1,072,432 | 1,037,242 | 756,271 | 758,885 | 756,064 | 764,490 | 771,559 | 816,034 | 839,092 | 565,576 | 598,605 | 585,542 | 570,186 | 558,779 | 411,345 | 394,329 | 378,555 | 369,018 | 353,313 | 343,683 | 329,790 | 321,647 | 313,480 | 306,812 | 299,782 |
| 299,782 | 306,812 | 313,480 | 321,647 | 329,790 | 343,683 | 353,313 | 369,018 | 378,555 | 394,329 | 411,345 | 558,779 | 570,186 | 585,542 | 598,605 | 565,576 | 839,092 | 816,034 | 771,559 | 764,490 | 756,064 | 758,885 | 756,271 | 1,037,242 | 1,072,432 | 1,067,290 | 1,065,278 | 1,077,465 | 1,081,247 | 655,140 | 662,898 | 670,710 | 672,917 | 675,146 | 671,541 | 134,751 | 138,785 | 163,229 | 165,809 | 239,794 | 170,715 | 166,886 | 169,944 | 167,997 | 31,190 | 75,816 | 38,338 | 18,546 | 16,725 | 30,242 | 30,527 | 30,933 | 31,908 | 32,207 | 32,223 | 26,190 | 26,277 | 27,137 | 19,525 | 19,453 | 19,569 | 20,197 | 20,868 | 16,273 | 16,755 | 16,855 | 12,098 | 12,135 | 7,439 | 7,849 | 8,113 | 8,448 | 8,151 | 0 | 0 | 3,112 |
---|
Property Plant Equipment | 3,001 | 3,093 | 2,547 | 1,905 | 1,707 | 1,577 | 1,482 | 1,277 | 1,223 | 1,420 | 1,427 | 1,741 | 1,652 | 1,867 | 1,826 | 1,869 | 2,348 | 2,780 | 3,044 | 3,344 | 1,891 | 2,087 | 2,788 | 3,321 | 3,203 | 3,594 | 3,543 | 3,595 | 3,858 | 6,521 | 14,290 | 16,437 | 16,706 | 16,936 | 17,740 | 17,752 | 16,525 | 16,525 | 16,440 | 15,823 | 17,089 | 46,090 | 45,919 | 44,453 | 42,415 | 40,204 | 38,027 | 36,754 | 35,777 | 34,310 | 37,132 | 37,368 | 36,484 | 36,669 | 39,023 | 42,524 | 52,061 | 60,519 | 109,834 | 139,331 | 155,260 | 165,977 | 164,950 | 162,851 | 159,060 | 25,744 | 16,464 | 14,664 | 12,877 | 11,133 | 9,255 | 8,815 | 8,366 | 7,890 | 7,412 | 6,928 |
| 6,928 | 7,412 | 7,890 | 8,366 | 8,815 | 9,255 | 11,133 | 12,877 | 14,664 | 16,464 | 25,744 | 159,060 | 162,851 | 164,950 | 165,977 | 155,260 | 139,331 | 109,834 | 60,519 | 52,061 | 42,524 | 39,023 | 36,669 | 36,484 | 37,368 | 37,132 | 34,310 | 35,777 | 36,754 | 38,027 | 40,204 | 42,415 | 44,453 | 45,919 | 46,090 | 17,089 | 15,823 | 16,440 | 16,525 | 16,525 | 17,752 | 17,740 | 16,936 | 16,706 | 16,437 | 14,290 | 6,521 | 3,858 | 3,595 | 3,543 | 3,594 | 3,203 | 3,321 | 2,788 | 2,087 | 1,891 | 3,344 | 3,044 | 2,780 | 2,348 | 1,869 | 1,826 | 1,867 | 1,652 | 1,741 | 1,427 | 1,420 | 1,223 | 1,277 | 1,482 | 1,577 | 1,707 | 1,905 | 2,547 | 3,093 | 3,001 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182,952 | 182,952 | 182,952 | 183,636 | 183,636 | 183,636 | 284,504 | 284,029 | 280,599 | 278,069 | 281,896 | 285,317 | 286,611 | 289,577 | 284,100 | 283,435 | 282,059 | 280,128 | 281,467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281,467 | 280,128 | 282,059 | 283,435 | 284,100 | 289,577 | 286,611 | 285,317 | 281,896 | 278,069 | 280,599 | 284,029 | 284,504 | 183,636 | 183,636 | 183,636 | 182,952 | 182,952 | 182,952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term 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 | 17,046 | 47,118 | 86,434 | 99,363 | 41,559 | 29,050 | 57,069 | 93,299 | 93,299 | 101,732 | 121,855 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121,855 | 101,732 | 93,299 | 93,299 | 57,069 | 29,050 | 41,559 | 99,363 | 86,434 | 47,118 | 17,046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 3,386 | 6,137 | 5,952 | 5,768 | 5,583 | 5,398 | 10,178 | 9,950 | 14,723 | 14,333 | 13,944 | 18,348 | 17,751 | 17,155 | 16,565 | 16,245 | 15,924 | 15,603 | 17,149 | 23,180 | 22,657 | 22,013 | 21,336 | 20,707 | 20,502 | 7,053 | 8,769 | 8,950 | 8,755 | 9,279 | 9,319 | 9,446 | 9,875 | 17,590 | 17,590 | 17,459 | 17,959 | 17,281 | 16,865 | 432,822 | 432,155 | 431,759 | 431,279 | 430,856 | 430,491 | 751,524 | 749,415 | 742,242 | 740,838 | 742,704 | 705,141 | 430,603 | 429,792 | 428,762 | 428,575 | 428,570 | 425,777 | 418,000 | 410,023 | 402,329 | 390,311 | 382,505 | 374,743 | 366,981 | 359,245 | 351,481 | 343,731 | 335,980 | 328,228 | 320,472 | 312,779 | 305,087 | 297,393 | 289,700 |
| 289,700 | 297,393 | 305,087 | 312,779 | 320,472 | 328,228 | 335,980 | 343,731 | 351,481 | 359,245 | 366,981 | 374,743 | 382,505 | 390,311 | 402,329 | 410,023 | 418,000 | 425,777 | 428,570 | 428,575 | 428,762 | 429,792 | 430,603 | 705,141 | 742,704 | 740,838 | 742,242 | 749,415 | 751,524 | 430,491 | 430,856 | 431,279 | 431,759 | 432,155 | 432,822 | 16,865 | 17,281 | 17,959 | 17,459 | 17,590 | 17,590 | 9,875 | 9,446 | 9,319 | 9,279 | 8,755 | 8,950 | 8,769 | 7,053 | 20,502 | 20,707 | 21,336 | 22,013 | 22,657 | 23,180 | 17,149 | 15,603 | 15,924 | 16,245 | 16,565 | 17,155 | 17,751 | 18,348 | 13,944 | 14,333 | 14,723 | 9,950 | 10,178 | 5,398 | 5,583 | 5,768 | 5,952 | 6,137 | 3,386 | 0 | 0 |
---|
Long-term Assets Other | 112 | 0 | 0 | 109 | 789 | 768 | 784 | 764 | 734 | 728 | 705 | 681 | 677 | 654 | 619 | 545 | 539 | 501 | 8,169 | 7,330 | 7,150 | 6,956 | 6,762 | 6,574 | 6,394 | 6,226 | 6,197 | 6,077 | 5,919 | 5,821 | 5,653 | 5,474 | -94,118 | -36,497 | -24,167 | -52,361 | 352 | -88,773 | -97,380 | -111,511 | 10,039 | 9,677 | 14,120 | 13,753 | 13,380 | 8,202 | 2,986 | 8,465 | 8,244 | 8,127 | 11,251 | 10,464 | 10,300 | 2,388 | 493 | 678 | 419 | 411 | 295 | 294 | 293 | 30,299 | 30,281 | 24,830 | 24,976 | 18,620 | 18,620 | 12,410 | 12,410 | 6,200 | 6,200 | 503 | 502 | 503 | 2,007 | 3,154 |
| 3,154 | 2,007 | 503 | 502 | 503 | 6,200 | 6,200 | 12,410 | 12,410 | 18,620 | 18,620 | 24,976 | 24,830 | 30,281 | 30,299 | 293 | 294 | 295 | 411 | 419 | 678 | 493 | 2,388 | 10,300 | 10,464 | 11,251 | 8,127 | 8,244 | 8,465 | 2,986 | 8,202 | 13,380 | 13,753 | 14,120 | 9,677 | 10,039 | -111,511 | -97,380 | -88,773 | 352 | -52,361 | -24,167 | -36,497 | -94,118 | 5,474 | 5,653 | 5,821 | 5,919 | 6,077 | 6,197 | 6,226 | 6,394 | 6,574 | 6,762 | 6,956 | 7,150 | 7,330 | 8,169 | 501 | 539 | 545 | 619 | 654 | 677 | 681 | 705 | 728 | 734 | 764 | 784 | 768 | 789 | 109 | 0 | 0 | 112 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,380 | 6,215 | 6,050 | 0 | 5,759 | 5,600 | 0 | 5,283 | 5,125 | 4,967 | 106,444 | 106,194 | 105,944 | 106,057 | 112,159 | 112,159 | 112,000 | 88,742 | 88,583 | -20,345 | 3,381 | 3,223 | 3,064 | 5,034 | 15,020 | 4,717 | 2,430 | 2,272 | 2,113 | 1,955 | 1,796 | 1,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,638 | 1,796 | 1,955 | 2,113 | 2,272 | 2,430 | 4,717 | 15,020 | 5,034 | 3,064 | 3,223 | 3,381 | -20,345 | 88,583 | 88,742 | 112,000 | 112,159 | 112,159 | 106,057 | 105,944 | 106,194 | 106,444 | 4,967 | 5,125 | 5,283 | 0 | 5,600 | 5,759 | 0 | 6,050 | 6,215 | 6,380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 39,541 | 15,919 | 25,189 | 127,212 | 150,448 | 49,835 | 46,391 | 48,711 | 65,699 | 54,497 | 63,227 | 61,840 | 63,874 | 69,428 | 71,986 | 73,634 | 74,343 | 70,174 | 196,373 | 181,320 | 182,138 | 194,769 | 173,289 | 189,059 | 190,841 | 181,419 | 173,343 | 164,182 | 174,279 | 166,958 | 173,403 | 164,986 | 179,411 | 173,784 | 171,108 | 160,256 | 586,647 | 166,774 | 161,367 | 442,938 | 449,854 | 540,424 | 549,962 | 540,266 | 525,390 | 513,318 | 527,682 | 676,114 | 651,602 | 678,124 | 643,715 | 642,722 | 665,067 | 677,982 | 637,148 | 643,981 | 712,460 | 687,683 | 667,352 | 652,625 | 598,571 | 488,898 | 447,153 | 437,306 | 396,085 | 394,725 | 377,769 | 301,017 | 301,612 | 304,333 | 296,589 | 318,405 | 317,573 | 301,973 | 297,946 | 296,828 |
| 296,828 | 297,946 | 301,973 | 317,573 | 318,405 | 296,589 | 304,333 | 301,612 | 301,017 | 377,769 | 394,725 | 396,085 | 437,306 | 447,153 | 488,898 | 598,571 | 652,625 | 667,352 | 687,683 | 712,460 | 643,981 | 637,148 | 677,982 | 665,067 | 642,722 | 643,715 | 678,124 | 651,602 | 676,114 | 527,682 | 513,318 | 525,390 | 540,266 | 549,962 | 540,424 | 449,854 | 442,938 | 161,367 | 166,774 | 586,647 | 160,256 | 171,108 | 173,784 | 179,411 | 164,986 | 173,403 | 166,958 | 174,279 | 164,182 | 173,343 | 181,419 | 190,841 | 189,059 | 173,289 | 194,769 | 182,138 | 181,320 | 196,373 | 70,174 | 74,343 | 73,634 | 71,986 | 69,428 | 63,874 | 61,840 | 63,227 | 54,497 | 65,699 | 48,711 | 46,391 | 49,835 | 150,448 | 127,212 | 25,189 | 15,919 | 39,541 |
---|
> Total Current Liabilities | 6,836 | 7,381 | 15,872 | 29,595 | 35,858 | 26,554 | 23,965 | 27,443 | 38,910 | 28,778 | 38,229 | 36,659 | 39,264 | 45,195 | 46,337 | 48,464 | 54,603 | 50,630 | 67,586 | 64,889 | 72,900 | 89,162 | 70,766 | 89,448 | 94,250 | 88,074 | 82,576 | 74,437 | 87,343 | 82,057 | 88,433 | 82,039 | 98,871 | 96,864 | 96,860 | 88,258 | 88,258 | 96,643 | 94,705 | 94,612 | 100,921 | 114,383 | 122,165 | 111,671 | 93,239 | 90,592 | 105,004 | 136,125 | 118,122 | 147,901 | 119,335 | 107,141 | 109,738 | 143,960 | 117,359 | 120,871 | 135,708 | 140,256 | 97,287 | 93,951 | 91,992 | 86,386 | 70,628 | 138,230 | 138,750 | 137,252 | 133,051 | 68,269 | 68,271 | 54,025 | 46,000 | 41,120 | 42,023 | 37,950 | 34,739 | 30,385 |
| 30,385 | 34,739 | 37,950 | 42,023 | 41,120 | 46,000 | 54,025 | 68,271 | 68,269 | 133,051 | 137,252 | 138,750 | 138,230 | 70,628 | 86,386 | 91,992 | 93,951 | 97,287 | 140,256 | 135,708 | 120,871 | 117,359 | 143,960 | 109,738 | 107,141 | 119,335 | 147,901 | 118,122 | 136,125 | 105,004 | 90,592 | 93,239 | 111,671 | 122,165 | 114,383 | 100,921 | 94,612 | 94,705 | 96,643 | 88,258 | 88,258 | 96,860 | 96,864 | 98,871 | 82,039 | 88,433 | 82,057 | 87,343 | 74,437 | 82,576 | 88,074 | 94,250 | 89,448 | 70,766 | 89,162 | 72,900 | 64,889 | 67,586 | 50,630 | 54,603 | 48,464 | 46,337 | 45,195 | 39,264 | 36,659 | 38,229 | 28,778 | 38,910 | 27,443 | 23,965 | 26,554 | 35,858 | 29,595 | 15,872 | 7,381 | 6,836 |
---|
Short-term Debt | 317 | 0 | 0 | 2,347 | 1,068 | 1,041 | 1,020 | 1,011 | 1,044 | 995 | 732 | 463 | 188 | 13,261 | 9,738 | 11,501 | 13,994 | 17,945 | -26,128 | 6,402 | 0 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,117 | 1,126 | 1,134 | 7,021 | 754 | 615 | 636 | 645 | 663 | 629 | 624 | 616 | 8,062 | 8,256 | 8,283 | 8,349 | 8,438 | 75,374 | 75,943 | 76,575 | 74,727 | 10,708 | 9,316 | 8,186 | 7,036 | 1,347 | 1,454 | 1,545 | 1,556 | 1,567 |
| 1,567 | 1,556 | 1,545 | 1,454 | 1,347 | 7,036 | 8,186 | 9,316 | 10,708 | 74,727 | 76,575 | 75,943 | 75,374 | 8,438 | 8,349 | 8,283 | 8,256 | 8,062 | 616 | 624 | 629 | 663 | 645 | 636 | 615 | 754 | 7,021 | 1,134 | 1,126 | 1,117 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 1,144 | 0 | 6,402 | -26,128 | 17,945 | 13,994 | 11,501 | 9,738 | 13,261 | 188 | 463 | 732 | 995 | 1,044 | 1,011 | 1,020 | 1,041 | 1,068 | 2,347 | 0 | 0 | 317 |
---|
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 | 1,144 | 0 | 0 | 0 | 1,169 | 1,117 | 1,126 | 1,134 | 7,021 | 754 | 328,712 | 636 | 645 | 663 | 629 | 624 | 616 | 604 | 612 | 587 | 3,814 | 592 | 67,478 | 68,050 | 68,631 | 68,529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68,529 | 68,631 | 68,050 | 67,478 | 592 | 3,814 | 587 | 612 | 604 | 616 | 624 | 629 | 663 | 645 | 636 | 328,712 | 754 | 7,021 | 1,134 | 1,126 | 1,117 | 1,169 | 0 | 0 | 0 | 1,144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,602 | 2,659 | 1,929 | 1,810 | 4,134 | 2,052 | 2,944 | 2,162 | 3,315 | 1,954 | 2,809 | 7,809 | 6,676 | 5,905 | 10,023 | 12,250 | 10,125 | 7,317 | 33,509 | 21,932 | 11,613 | 42,133 | 24,475 | 43,167 | 16,961 | 44,958 | 41,704 | 13,943 | 21,393 | 40,497 | 47,926 | 41,703 | 58,261 | 55,863 | 55,400 | 45,827 | 53,491 | 53,491 | 52,837 | 54,724 | 60,292 | 73,869 | 82,094 | 72,482 | 82,477 | 80,366 | 94,830 | 125,942 | 107,931 | 131,823 | 109,524 | 97,469 | 100,045 | 127,495 | 110,160 | 113,161 | 127,370 | 125,741 | 71,873 | 71,318 | 70,011 | 65,335 | 49,041 | 52,110 | 51,792 | 50,322 | 9,488 | 17,483 | 15,500 | 11,815 | 8,768 | 7,958 | 11,505 | 10,087 | 2,854 | 3,175 |
| 3,175 | 2,854 | 10,087 | 11,505 | 7,958 | 8,768 | 11,815 | 15,500 | 17,483 | 9,488 | 50,322 | 51,792 | 52,110 | 49,041 | 65,335 | 70,011 | 71,318 | 71,873 | 125,741 | 127,370 | 113,161 | 110,160 | 127,495 | 100,045 | 97,469 | 109,524 | 131,823 | 107,931 | 125,942 | 94,830 | 80,366 | 82,477 | 72,482 | 82,094 | 73,869 | 60,292 | 54,724 | 52,837 | 53,491 | 53,491 | 45,827 | 55,400 | 55,863 | 58,261 | 41,703 | 47,926 | 40,497 | 21,393 | 13,943 | 41,704 | 44,958 | 16,961 | 43,167 | 24,475 | 42,133 | 11,613 | 21,932 | 33,509 | 7,317 | 10,125 | 12,250 | 10,023 | 5,905 | 6,676 | 7,809 | 2,809 | 1,954 | 3,315 | 2,162 | 2,944 | 2,052 | 4,134 | 1,810 | 1,929 | 2,659 | 3,602 |
---|
Other Current Liabilities | 2,861 | 4,398 | 13,641 | 9,792 | 13,920 | 6,945 | 5,689 | 7,963 | 14,109 | 7,155 | 15,652 | 8,814 | 10,563 | 2,537 | 1,880 | 1,338 | 6,181 | 0 | 26,819 | 27,126 | 21,154 | 6,749 | 6,552 | 6,381 | 35,419 | 1,979 | 1,797 | 20,974 | 25,150 | 1,204 | 1,315 | 1,335 | 1,134 | 1,180 | 1,174 | 1,009 | 41,147 | 861 | 450 | 225 | 913 | 893 | 749 | 585 | 561 | 25 | 73,475 | 96,388 | 89,374 | 101,913 | 88,146 | 77,503 | 78,304 | 6,763 | 6,536 | 7,081 | 7,714 | 13,899 | 17,352 | 14,377 | 13,698 | 12,702 | 13,149 | 10,746 | 11,015 | 10,355 | 10,713 | 11,272 | 9,297 | 6,389 | 30,196 | 31,815 | 29,064 | 25,934 | 30,329 | 25,095 |
| 25,095 | 30,329 | 25,934 | 29,064 | 31,815 | 30,196 | 6,389 | 9,297 | 11,272 | 10,713 | 10,355 | 11,015 | 10,746 | 13,149 | 12,702 | 13,698 | 14,377 | 17,352 | 13,899 | 7,714 | 7,081 | 6,536 | 6,763 | 78,304 | 77,503 | 88,146 | 101,913 | 89,374 | 96,388 | 73,475 | 25 | 561 | 585 | 749 | 893 | 913 | 225 | 450 | 861 | 41,147 | 1,009 | 1,174 | 1,180 | 1,134 | 1,335 | 1,315 | 1,204 | 25,150 | 20,974 | 1,797 | 1,979 | 35,419 | 6,381 | 6,552 | 6,749 | 21,154 | 27,126 | 26,819 | 0 | 6,181 | 1,338 | 1,880 | 2,537 | 10,563 | 8,814 | 15,652 | 7,155 | 14,109 | 7,963 | 5,689 | 6,945 | 13,920 | 9,792 | 13,641 | 4,398 | 2,861 |
---|
> Long-term Liabilities | 8,525 | 0 | 0 | 97,617 | 114,590 | 23,282 | 22,427 | 21,268 | 26,790 | 25,719 | 24,999 | 25,181 | 24,610 | 24,232 | 25,649 | 25,170 | 19,740 | 19,544 | 128,787 | 116,431 | 109,238 | 105,607 | 102,523 | 99,611 | 96,591 | 93,345 | 90,767 | 89,745 | 86,936 | 84,901 | 84,970 | 82,947 | 80,540 | 76,920 | 74,248 | 71,998 | 69,984 | 70,131 | 66,662 | 348,326 | 348,933 | 426,041 | 427,797 | 428,595 | 432,151 | 422,726 | 422,678 | 539,989 | 533,480 | 530,223 | 524,380 | 535,581 | 555,329 | 534,022 | 519,789 | 523,110 | 576,752 | 547,427 | 570,065 | 558,674 | 506,579 | 402,512 | 376,525 | 299,076 | 257,335 | 257,473 | 244,718 | 232,748 | 233,341 | 250,308 | 250,589 | 277,285 | 275,550 | 264,023 | 263,207 | 266,443 |
| 266,443 | 263,207 | 264,023 | 275,550 | 277,285 | 250,589 | 250,308 | 233,341 | 232,748 | 244,718 | 257,473 | 257,335 | 299,076 | 376,525 | 402,512 | 506,579 | 558,674 | 570,065 | 547,427 | 576,752 | 523,110 | 519,789 | 534,022 | 555,329 | 535,581 | 524,380 | 530,223 | 533,480 | 539,989 | 422,678 | 422,726 | 432,151 | 428,595 | 427,797 | 426,041 | 348,933 | 348,326 | 66,662 | 70,131 | 69,984 | 71,998 | 74,248 | 76,920 | 80,540 | 82,947 | 84,970 | 84,901 | 86,936 | 89,745 | 90,767 | 93,345 | 96,591 | 99,611 | 102,523 | 105,607 | 109,238 | 116,431 | 128,787 | 19,544 | 19,740 | 25,170 | 25,649 | 24,232 | 24,610 | 25,181 | 24,999 | 25,719 | 26,790 | 21,268 | 22,427 | 23,282 | 114,590 | 97,617 | 0 | 0 | 8,525 |
---|
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 | 11,061 | 10,507 | 9,772 | 8,419 | 8,122 | 7,801 | 7,128 | 6,034 | 5,702 | 5,452 | 5,355 | 4,024 | 3,918 | 3,855 | 3,721 | 3,721 | 2,455 | 286,341 | 287,998 | 289,883 | 290,665 | 292,612 | 294,583 | 296,576 | 292,624 | 294,854 | 297,111 | 324,030 | 326,366 | 328,097 | 331,585 | 334,475 | 337,128 | 338,377 | 340,833 | 343,140 | 345,853 | 349,017 | 350,899 | 218,269 | 220,062 | 157,288 | 161,600 | 166,174 | 168,374 | 172,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172,327 | 168,374 | 166,174 | 161,600 | 157,288 | 220,062 | 218,269 | 350,899 | 349,017 | 345,853 | 343,140 | 340,833 | 338,377 | 337,128 | 334,475 | 331,585 | 328,097 | 326,366 | 324,030 | 297,111 | 294,854 | 292,624 | 296,576 | 294,583 | 292,612 | 290,665 | 289,883 | 287,998 | 286,341 | 2,455 | 3,721 | 3,721 | 3,855 | 3,918 | 4,024 | 5,355 | 5,452 | 5,702 | 6,034 | 7,128 | 7,801 | 8,122 | 8,419 | 9,772 | 10,507 | 11,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,380 | 6,215 | 6,050 | 0 | 5,759 | 5,600 | 0 | 5,283 | 5,125 | 4,967 | 106,444 | 106,194 | 105,944 | 106,057 | 112,159 | 112,159 | 112,000 | 88,742 | 88,583 | -20,345 | 3,381 | 3,223 | 3,064 | 5,034 | 15,020 | 4,717 | 2,430 | 2,272 | 2,113 | 1,955 | 1,796 | 1,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,638 | 1,796 | 1,955 | 2,113 | 2,272 | 2,430 | 4,717 | 15,020 | 5,034 | 3,064 | 3,223 | 3,381 | -20,345 | 88,583 | 88,742 | 112,000 | 112,159 | 112,159 | 106,057 | 105,944 | 106,194 | 106,444 | 4,967 | 5,125 | 5,283 | 0 | 5,600 | 5,759 | 0 | 6,050 | 6,215 | 6,380 | 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 | 750 | 388 | 549 | 604 | 447 | 532 | 350 | 350 | 363 | 363 | 463 | 463 | 412 | 413 | 337 | 337 | 103,845 | 98,627 | 96,495 | 94,138 | 91,462 | 89,104 | 86,819 | 84,926 | 82,645 | 81,944 | 79,808 | 78,867 | 79,268 | 77,495 | 75,185 | 72,896 | 70,330 | 68,143 | 0 | 66,410 | 64,207 | 55,524 | 60,935 | 112,273 | 113,247 | 112,098 | 113,000 | 114,004 | 117,908 | 144,058 | 144,940 | 113,386 | 121,884 | 127,927 | 125,208 | 177,088 | 182,662 | 184,733 | 235,919 | 204,287 | 197,757 | 183,891 | 131,286 | 161,248 | 134,706 | 121,510 | 77,820 | 74,099 | 66,534 | 56,994 | 53,678 | 67,552 | 64,280 | 87,414 | 83,249 | 0 | 0 | 0 |
| 0 | 0 | 0 | 83,249 | 87,414 | 64,280 | 67,552 | 53,678 | 56,994 | 66,534 | 74,099 | 77,820 | 121,510 | 134,706 | 161,248 | 131,286 | 183,891 | 197,757 | 204,287 | 235,919 | 184,733 | 182,662 | 177,088 | 125,208 | 127,927 | 121,884 | 113,386 | 144,940 | 144,058 | 117,908 | 114,004 | 113,000 | 112,098 | 113,247 | 112,273 | 60,935 | 55,524 | 64,207 | 66,410 | 0 | 68,143 | 70,330 | 72,896 | 75,185 | 77,495 | 79,268 | 78,867 | 79,808 | 81,944 | 82,645 | 84,926 | 86,819 | 89,104 | 91,462 | 94,138 | 96,495 | 98,627 | 103,845 | 337 | 337 | 413 | 412 | 463 | 463 | 363 | 363 | 350 | 350 | 532 | 447 | 604 | 549 | 388 | 750 | 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 | 91,143 | 88,786 | 86,429 | 84,535 | 82,271 | 80,007 | 77,742 | 75,478 | 73,214 | 70,949 | 68,685 | 66,421 | 64,156 | 61,892 | 59,628 | 59,628 | 57,363 | 55,099 | 52,835 | 74,455 | 72,191 | 69,927 | 68,345 | 53,659 | 51,395 | 126,944 | 126,149 | 125,263 | 106,321 | 107,483 | 124,200 | 45,857 | 24,936 | 37,586 | 70,656 | 7,483 | 5,401 | 3,069 | 2,804 | 68,990 | 49,272 | 41,028 | 23,952 | 20,309 | 16,913 | 15,722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,722 | 16,913 | 20,309 | 23,952 | 41,028 | 49,272 | 68,990 | 2,804 | 3,069 | 5,401 | 7,483 | 70,656 | 37,586 | 24,936 | 45,857 | 124,200 | 107,483 | 106,321 | 125,263 | 126,149 | 126,944 | 51,395 | 53,659 | 68,345 | 69,927 | 72,191 | 74,455 | 52,835 | 55,099 | 57,363 | 59,628 | 59,628 | 61,892 | 64,156 | 66,421 | 68,685 | 70,949 | 73,214 | 75,478 | 77,742 | 80,007 | 82,271 | 84,535 | 86,429 | 88,786 | 91,143 | 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 | 17,484 | 30,041 | 5,793 | -101,669 | -116,536 | -283 | -2,199 | -8,393 | 18,669 | 13,589 | 70,680 | 75,019 | 63,433 | 126,702 | 112,412 | 224,344 | 207,157 | 191,492 | 171,797 | 156,277 | 137,333 | 123,447 | 122,699 | 142,362 | 151,261 | 154,788 | 162,752 | 186,916 | 205,209 | 219,094 | 229,650 | 245,467 | 385,921 | 391,639 | 404,798 | 426,391 | 440,353 | 440,353 | 450,520 | 500,379 | 522,913 | 540,255 | 549,020 | 560,284 | 574,888 | 603,025 | 684,012 | 671,638 | 656,862 | 654,307 | 666,223 | 679,816 | 679,990 | 519,987 | 549,925 | 606,635 | 598,625 | 611,983 | 566,586 | 544,837 | 281,342 | 310,820 | 306,674 | 290,904 | 314,508 | 237,955 | 206,279 | 190,481 | 164,475 | 151,137 | 127,549 | 87,907 | 75,766 | 93,622 | 76,960 | 67,868 |
| 67,868 | 76,960 | 93,622 | 75,766 | 87,907 | 127,549 | 151,137 | 164,475 | 190,481 | 206,279 | 237,955 | 314,508 | 290,904 | 306,674 | 310,820 | 281,342 | 544,837 | 566,586 | 611,983 | 598,625 | 606,635 | 549,925 | 519,987 | 679,990 | 679,816 | 666,223 | 654,307 | 656,862 | 671,638 | 684,012 | 603,025 | 574,888 | 560,284 | 549,020 | 540,255 | 522,913 | 500,379 | 450,520 | 440,353 | 440,353 | 426,391 | 404,798 | 391,639 | 385,921 | 245,467 | 229,650 | 219,094 | 205,209 | 186,916 | 162,752 | 154,788 | 151,261 | 142,362 | 122,699 | 123,447 | 137,333 | 156,277 | 171,797 | 191,492 | 207,157 | 224,344 | 112,412 | 126,702 | 63,433 | 75,019 | 70,680 | 13,589 | 18,669 | -8,393 | -2,199 | -283 | -116,536 | -101,669 | 5,793 | 30,041 | 17,484 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 24 | 24 | 27 | 28 | 29 | 32 | 33 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 40 | 40 | 40 | 41 | 41 | 41 | 41 | 41 | 41 | 42 | 43 | 43 | 43 | 43 | 46 | 46 | 46 | 46 | 47 | 47 | 47 | 46 | 47 | 47 | 47 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 9 | 9 | 11 | 11 | 13 | 13 | 24 | 24 | 24 | 24 | 1 |
| 1 | 24 | 24 | 24 | 24 | 13 | 13 | 11 | 11 | 9 | 9 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 47 | 47 | 47 | 46 | 47 | 47 | 47 | 46 | 46 | 46 | 46 | 43 | 43 | 43 | 43 | 42 | 41 | 41 | 41 | 41 | 41 | 41 | 40 | 40 | 40 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 33 | 32 | 29 | 28 | 27 | 24 | 24 | 20 | 20 | 20 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | | -962,478 | -953,097 | -936,273 | -955,415 | -941,561 | -894,879 | -870,357 | -849,789 | -822,718 | -799,855 | -766,403 | -683,355 | -690,702 | -673,281 | -666,809 | -732,469 | -468,934 | -441,448 | -393,843 | -403,439 | -389,527 | -435,725 | -455,108 | -284,148 | -258,953 | -250,757 | -243,970 | -240,876 | -228,152 | -209,872 | -209,352 | -218,557 | -222,498 | -223,495 | -220,410 | -220,741 | -232,694 | -237,379 | -238,082 | -238,082 | -244,274 | -251,751 | -255,662 | -254,523 | -387,496 | -397,090 | -401,635 | -409,481 | -422,175 | -441,043 | -440,758 | -440,086 | -443,757 | -456,194 | -449,431 | -428,317 | -405,843 | -386,413 | -363,085 | -344,376 | -324,145 | -305,289 | -286,467 | -270,036 | -256,306 | -247,774 | -239,610 | -232,061 | -225,052 | -217,882 | -214,986 | -208,042 | -198,475 | 0 | 0 | -114,283 |
---|
Accumulated Other Comprehensive Income | -1,378 | 0 | 0 | -6 | -2 | -2 | -3 | 6 | 13 | 10 | 97 | 227 | 296 | 576 | 124 | 852 | 813 | 185 | 124 | 236 | 109 | 44 | 9 | 22 | -13 | 40 | 112 | 69 | 66 | -34 | -39 | 69 | 62 | 83 | 54 | 98 | 98 | 37 | 82 | 96 | 166 | -74 | -91 | -60 | -43 | -119 | 0 | -4,711 | -3,615 | -12,901 | -10,499 | -329 | 6,937 | 6,858 | 9,313 | 4,799 | 4,113 | 2,806 | 1,375 | 2,617 | -636 | -1,169 | -819 | -1,223 | -2,286 | -2,803 | -1,734 | -1,833 | -1,557 | -1,017 | -568 | 738 | 2,090 | 628 | 719 | 880 |
| 880 | 719 | 628 | 2,090 | 738 | -568 | -1,017 | -1,557 | -1,833 | -1,734 | -2,803 | -2,286 | -1,223 | -819 | -1,169 | -636 | 2,617 | 1,375 | 2,806 | 4,113 | 4,799 | 9,313 | 6,858 | 6,937 | -329 | -10,499 | -12,901 | -3,615 | -4,711 | 0 | -119 | -43 | -60 | -91 | -74 | 166 | 96 | 82 | 37 | 98 | 98 | 54 | 83 | 62 | 69 | -39 | -34 | 66 | 69 | 112 | 40 | -13 | 22 | 9 | 44 | 109 | 236 | 124 | 185 | 813 | 852 | 124 | 576 | 296 | 227 | 97 | 10 | 13 | 6 | -3 | -2 | -2 | -6 | 0 | 0 | -1,378 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 578,845 | 586,058 | 591,649 | 595,796 | 603,973 | 609,312 | 614,914 | 621,053 | 627,069 | 633,184 | 640,671 | 647,507 | 656,784 | 670,855 | 678,686 | 678,686 | 688,105 | 733,265 | 743,776 | 761,026 | 772,892 | 783,128 | 793,774 | 812,782 | 894,167 | 904,784 | 911,540 | 921,365 | 937,665 | 949,344 | 957,543 | 968,580 | 977,881 | 993,292 | 999,880 | 1,005,105 | 1,008,796 | 1,011,744 | 1,015,037 | 979,388 | 981,364 | 983,420 | 999,762 | 1,007,790 | 1,008,497 | 1,015,659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,015,659 | 1,008,497 | 1,007,790 | 999,762 | 983,420 | 981,364 | 979,388 | 1,015,037 | 1,011,744 | 1,008,796 | 1,005,105 | 999,880 | 993,292 | 977,881 | 968,580 | 957,543 | 949,344 | 937,665 | 921,365 | 911,540 | 904,784 | 894,167 | 812,782 | 793,774 | 783,128 | 772,892 | 761,026 | 743,776 | 733,265 | 688,105 | 678,686 | 678,686 | 670,855 | 656,784 | 647,507 | 640,671 | 633,184 | 627,069 | 621,053 | 614,914 | 609,312 | 603,973 | 595,796 | 591,649 | 586,058 | 578,845 | 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 | -329 | 329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -389 | -389 | -389 | -1,591 | -1,976 | -1,976 | -2,133 | -2,185 | -638 | -638 | -638 | -638 | -638 | -638 | -638 | -638 | -638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -638 | -638 | -638 | -638 | -638 | -638 | -638 | -638 | -638 | -2,185 | -2,133 | -1,976 | -1,976 | -1,591 | -389 | -389 | -389 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | 329 | -329 | 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 | 133,144 | 0 | 0 | 96,806 | 91,501 | 214,686 | 215,667 | 216,632 | 250,693 | 253,165 | 318,330 | 331,069 | 333,144 | 412,560 | 417,544 | 547,600 | 550,683 | 554,353 | 558,048 | 561,846 | 565,503 | 572,796 | 578,845 | 586,058 | 591,321 | 595,467 | 603,644 | 608,983 | 614,585 | 620,724 | 626,740 | 632,855 | 640,342 | 647,178 | 656,455 | 670,526 | 37 | 678,357 | 687,776 | 732,936 | 743,447 | 760,697 | 772,563 | 782,799 | 793,445 | 812,453 | 893,838 | 904,455 | 911,211 | 921,036 | 937,336 | 948,955 | 957,154 | 968,191 | 976,290 | 991,316 | 997,904 | 1,002,972 | 1,006,611 | 1,011,106 | 1,014,399 | 978,750 | 980,726 | 982,782 | 999,124 | 1,007,152 | 1,007,859 | 1,015,021 | 1,015,810 | 1,022,498 | 1,022,983 | 1,028,706 | 1,029,067 | 1,029,243 | 1,029,314 | 67,868 |
| 67,868 | 1,029,314 | 1,029,243 | 1,029,067 | 1,028,706 | 1,022,983 | 1,022,498 | 1,015,810 | 1,015,021 | 1,007,859 | 1,007,152 | 999,124 | 982,782 | 980,726 | 978,750 | 1,014,399 | 1,011,106 | 1,006,611 | 1,002,972 | 997,904 | 991,316 | 976,290 | 968,191 | 957,154 | 948,955 | 937,336 | 921,036 | 911,211 | 904,455 | 893,838 | 812,453 | 793,445 | 782,799 | 772,563 | 760,697 | 743,447 | 732,936 | 687,776 | 678,357 | 37 | 670,526 | 656,455 | 647,178 | 640,342 | 632,855 | 626,740 | 620,724 | 614,585 | 608,983 | 603,644 | 595,467 | 591,321 | 586,058 | 578,845 | 572,796 | 565,503 | 561,846 | 558,048 | 554,353 | 550,683 | 547,600 | 417,544 | 412,560 | 333,144 | 331,069 | 318,330 | 253,165 | 250,693 | 216,632 | 215,667 | 214,686 | 91,501 | 96,806 | 0 | 0 | 133,144 |
---|