> Total Assets | 58,579 | 58,709 | 54,120 | 56,031 | 58,664 | 66,051 | 87,380 | 112,243 | 106,448 | 99,677 | 94,791 | 101,035 | 105,363 | 113,383 | 122,627 | 312,385 | 329,658 | 347,479 | 391,039 | 365,835 | 359,420 | 343,714 | 464,528 | 450,195 | 479,387 | 504,616 | 493,946 | 455,733 | 442,130 | 439,096 | 413,186 | 414,731 | 428,633 | 433,625 | 422,909 | 395,975 | 392,918 | 391,233 | 308,260 | 310,117 | 325,662 | 349,299 | 366,870 | 411,903 | 428,137 | 443,711 | 452,233 | 459,028 | 443,551 | 428,319 | 430,019 | 420,637 | 323,928 | 314,739 | 319,070 | 345,125 | 353,154 | 460,252 | 495,892 | 505,157 | 521,796 | 542,004 | 553,430 | 533,378 | 512,490 | 495,566 | 521,653 | 538,160 | 551,529 | 614,854 | 627,679 | 627,679 | 652,373 | 666,208 | 704,147 | 697,390 | 684,569 | 695,223 | 512,056 | 513,661 | 471,049 | 478,287 | 504,954 | 538,672 | 571,529 | 616,511 | 673,095 | 721,291 | 733,308 | 813,661 | 835,058 | 833,632 | 816,484 | 856,950 | 865,768 | 1,595,419 | 1,532,406 | 1,522,550 | 1,594,250 | 1,642,519 | 1,648,636 | 1,699,251 | 1,776,232 | 1,832,055 | 1,817,340 | 1,832,358 | 1,878,074 | 1,974,055 | 1,992,168 | 2,008,701 | 1,949,907 | 2,493,686 | 2,556,757 | 2,524,088 | 2,541,859 | 2,192,860 |
| 2,192,860 | 2,541,859 | 2,524,088 | 2,556,757 | 2,493,686 | 1,949,907 | 2,008,701 | 1,992,168 | 1,974,055 | 1,878,074 | 1,832,358 | 1,817,340 | 1,832,055 | 1,776,232 | 1,699,251 | 1,648,636 | 1,642,519 | 1,594,250 | 1,522,550 | 1,532,406 | 1,595,419 | 865,768 | 856,950 | 816,484 | 833,632 | 835,058 | 813,661 | 733,308 | 721,291 | 673,095 | 616,511 | 571,529 | 538,672 | 504,954 | 478,287 | 471,049 | 513,661 | 512,056 | 695,223 | 684,569 | 697,390 | 704,147 | 666,208 | 652,373 | 627,679 | 627,679 | 614,854 | 551,529 | 538,160 | 521,653 | 495,566 | 512,490 | 533,378 | 553,430 | 542,004 | 521,796 | 505,157 | 495,892 | 460,252 | 353,154 | 345,125 | 319,070 | 314,739 | 323,928 | 420,637 | 430,019 | 428,319 | 443,551 | 459,028 | 452,233 | 443,711 | 428,137 | 411,903 | 366,870 | 349,299 | 325,662 | 310,117 | 308,260 | 391,233 | 392,918 | 395,975 | 422,909 | 433,625 | 428,633 | 414,731 | 413,186 | 439,096 | 442,130 | 455,733 | 493,946 | 504,616 | 479,387 | 450,195 | 464,528 | 343,714 | 359,420 | 365,835 | 391,039 | 347,479 | 329,658 | 312,385 | 122,627 | 113,383 | 105,363 | 101,035 | 94,791 | 99,677 | 106,448 | 112,243 | 87,380 | 66,051 | 58,664 | 56,031 | 54,120 | 58,709 | 58,579 |
---|
> Total Current Assets | 46,922 | 46,124 | 41,683 | 43,559 | 47,063 | 55,366 | 67,674 | 91,581 | 83,589 | 76,893 | 70,063 | 73,635 | 78,912 | 86,724 | 95,915 | 280,621 | 298,226 | 311,876 | 347,641 | 323,875 | 286,122 | 276,224 | 391,248 | 379,278 | 347,522 | 350,037 | 346,047 | 312,596 | 299,752 | 297,358 | 269,742 | 268,480 | 283,494 | 291,798 | 283,387 | 259,399 | 260,948 | 266,671 | 186,020 | 191,649 | 209,660 | 235,723 | 255,134 | 300,727 | 313,670 | 336,029 | 341,086 | 347,969 | 277,373 | 269,194 | 271,922 | 271,499 | 244,029 | 262,767 | 260,545 | 279,755 | 291,873 | 310,787 | 344,714 | 361,767 | 377,686 | 396,648 | 406,444 | 390,486 | 371,925 | 357,831 | 386,026 | 370,510 | 389,418 | 373,876 | 400,811 | 400,811 | 416,365 | 402,014 | 398,230 | 373,282 | 376,754 | 410,201 | 389,859 | 393,417 | 342,561 | 357,682 | 386,843 | 420,868 | 438,334 | 482,811 | 537,148 | 540,959 | 595,225 | 650,572 | 670,813 | 584,777 | 568,448 | 573,266 | 563,022 | 879,964 | 866,738 | 861,225 | 929,682 | 978,476 | 981,223 | 1,040,082 | 1,103,986 | 1,164,357 | 1,162,234 | 1,174,480 | 1,087,516 | 1,181,782 | 1,188,514 | 1,210,310 | 1,153,203 | 1,673,473 | 1,711,894 | 1,671,617 | 1,677,839 | 1,345,708 |
| 1,345,708 | 1,677,839 | 1,671,617 | 1,711,894 | 1,673,473 | 1,153,203 | 1,210,310 | 1,188,514 | 1,181,782 | 1,087,516 | 1,174,480 | 1,162,234 | 1,164,357 | 1,103,986 | 1,040,082 | 981,223 | 978,476 | 929,682 | 861,225 | 866,738 | 879,964 | 563,022 | 573,266 | 568,448 | 584,777 | 670,813 | 650,572 | 595,225 | 540,959 | 537,148 | 482,811 | 438,334 | 420,868 | 386,843 | 357,682 | 342,561 | 393,417 | 389,859 | 410,201 | 376,754 | 373,282 | 398,230 | 402,014 | 416,365 | 400,811 | 400,811 | 373,876 | 389,418 | 370,510 | 386,026 | 357,831 | 371,925 | 390,486 | 406,444 | 396,648 | 377,686 | 361,767 | 344,714 | 310,787 | 291,873 | 279,755 | 260,545 | 262,767 | 244,029 | 271,499 | 271,922 | 269,194 | 277,373 | 347,969 | 341,086 | 336,029 | 313,670 | 300,727 | 255,134 | 235,723 | 209,660 | 191,649 | 186,020 | 266,671 | 260,948 | 259,399 | 283,387 | 291,798 | 283,494 | 268,480 | 269,742 | 297,358 | 299,752 | 312,596 | 346,047 | 350,037 | 347,522 | 379,278 | 391,248 | 276,224 | 286,122 | 323,875 | 347,641 | 311,876 | 298,226 | 280,621 | 95,915 | 86,724 | 78,912 | 73,635 | 70,063 | 76,893 | 83,589 | 91,581 | 67,674 | 55,366 | 47,063 | 43,559 | 41,683 | 46,124 | 46,922 |
---|
Cash And Cash Equivalents | 10,097 | 8,764 | 8,544 | 11,231 | 9,784 | 11,183 | 9,250 | 11,470 | 11,539 | 11,293 | 9,985 | 12,295 | 11,755 | 11,288 | 11,261 | 19,352 | 17,148 | 17,790 | 23,254 | 31,716 | 26,773 | 32,448 | 147,683 | 81,955 | 43,801 | 36,143 | 87,253 | 70,188 | 58,302 | 46,383 | 33,004 | 41,522 | 43,996 | 40,508 | 38,584 | 38,404 | 51,366 | 67,216 | 51,824 | 52,874 | 67,965 | 50,837 | 52,789 | 58,240 | 51,073 | 73,080 | 76,878 | 94,588 | 99,064 | 106,178 | 81,232 | 116,448 | 115,409 | 137,416 | 139,679 | 133,106 | 114,643 | 116,795 | 101,566 | 130,914 | 132,418 | 135,564 | 132,253 | 117,639 | 125,418 | 120,266 | 151,034 | 146,564 | 169,728 | 87,062 | 92,449 | 92,449 | 138,125 | 110,227 | 117,549 | 103,041 | 125,285 | 152,827 | 169,663 | 184,296 | 158,443 | 176,300 | 209,273 | 244,292 | 281,953 | 317,949 | 358,937 | 366,572 | 407,283 | 413,874 | 432,999 | 338,673 | 349,301 | 351,149 | 359,070 | 340,402 | 346,441 | 352,540 | 380,637 | 428,977 | 480,368 | 509,910 | 507,176 | 547,923 | 544,372 | 521,236 | 372,685 | 409,053 | 458,818 | 461,665 | 455,252 | 985,931 | 1,044,556 | 1,017,603 | 985,964 | 657,288 |
| 657,288 | 985,964 | 1,017,603 | 1,044,556 | 985,931 | 455,252 | 461,665 | 458,818 | 409,053 | 372,685 | 521,236 | 544,372 | 547,923 | 507,176 | 509,910 | 480,368 | 428,977 | 380,637 | 352,540 | 346,441 | 340,402 | 359,070 | 351,149 | 349,301 | 338,673 | 432,999 | 413,874 | 407,283 | 366,572 | 358,937 | 317,949 | 281,953 | 244,292 | 209,273 | 176,300 | 158,443 | 184,296 | 169,663 | 152,827 | 125,285 | 103,041 | 117,549 | 110,227 | 138,125 | 92,449 | 92,449 | 87,062 | 169,728 | 146,564 | 151,034 | 120,266 | 125,418 | 117,639 | 132,253 | 135,564 | 132,418 | 130,914 | 101,566 | 116,795 | 114,643 | 133,106 | 139,679 | 137,416 | 115,409 | 116,448 | 81,232 | 106,178 | 99,064 | 94,588 | 76,878 | 73,080 | 51,073 | 58,240 | 52,789 | 50,837 | 67,965 | 52,874 | 51,824 | 67,216 | 51,366 | 38,404 | 38,584 | 40,508 | 43,996 | 41,522 | 33,004 | 46,383 | 58,302 | 70,188 | 87,253 | 36,143 | 43,801 | 81,955 | 147,683 | 32,448 | 26,773 | 31,716 | 23,254 | 17,790 | 17,148 | 19,352 | 11,261 | 11,288 | 11,755 | 12,295 | 9,985 | 11,293 | 11,539 | 11,470 | 9,250 | 11,183 | 9,784 | 11,231 | 8,544 | 8,764 | 10,097 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,174 | 17,821 | 19,047 | 19,218 | 15,839 | 15,006 | 14,210 | 17,329 | 186,440 | 198,718 | 201,221 | 198,562 | 157,811 | 130,050 | 129,180 | 128,609 | 190,023 | 160,996 | 161,732 | 101,715 | 102,159 | 102,519 | 102,969 | 103,376 | 93,691 | 84,045 | 83,880 | 74,203 | 69,578 | 70,016 | 70,571 | 4,032 | 6,811 | 8,815 | 43,175 | 63,939 | 85,978 | 105,259 | 105,407 | 108,154 | 110,676 | 37,816 | 33,556 | 53,687 | 33,266 | 29,588 | 37,897 | 37,601 | 44,401 | 48,804 | 12,066 | 10,834 | 9,640 | 7,620 | 10,124 | 22,669 | 25,567 | 25,325 | 28,754 | 22,631 | 25,683 | 12,543 | 12,065 | 12,277 | 12,277 | 11,568 | 12,494 | 12,633 | 2,725 | 3,083 | 3,085 | 13,538 | 14,708 | 11,986 | 7,664 | 5,784 | 5,538 | 4,737 | 4,761 | 4,096 | 3,046 | 3,104 | 3,197 | 3,146 | 3,058 | 2,470 | 2,516 | 746 | 747 | 2,614 | 2,490 | 2,729 | 2,601 | 2,654 | 2,854 | 2,828 | 2,833 | 2,296 | 2,282 | 0 | 2,120 | 2,128 | 164 | 175 | 155 | 163 | 177 | 184 | 157 |
| 157 | 184 | 177 | 163 | 155 | 175 | 164 | 2,128 | 2,120 | 0 | 2,282 | 2,296 | 2,833 | 2,828 | 2,854 | 2,654 | 2,601 | 2,729 | 2,490 | 2,614 | 747 | 746 | 2,516 | 2,470 | 3,058 | 3,146 | 3,197 | 3,104 | 3,046 | 4,096 | 4,761 | 4,737 | 5,538 | 5,784 | 7,664 | 11,986 | 14,708 | 13,538 | 3,085 | 3,083 | 2,725 | 12,633 | 12,494 | 11,568 | 12,277 | 12,277 | 12,065 | 12,543 | 25,683 | 22,631 | 28,754 | 25,325 | 25,567 | 22,669 | 10,124 | 7,620 | 9,640 | 10,834 | 12,066 | 48,804 | 44,401 | 37,601 | 37,897 | 29,588 | 33,266 | 53,687 | 33,556 | 37,816 | 110,676 | 108,154 | 105,407 | 105,259 | 85,978 | 63,939 | 43,175 | 8,815 | 6,811 | 4,032 | 70,571 | 70,016 | 69,578 | 74,203 | 83,880 | 84,045 | 93,691 | 103,376 | 102,969 | 102,519 | 102,159 | 101,715 | 161,732 | 160,996 | 190,023 | 128,609 | 129,180 | 130,050 | 157,811 | 198,562 | 201,221 | 198,718 | 186,440 | 17,329 | 14,210 | 15,006 | 15,839 | 19,218 | 19,047 | 17,821 | 20,174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 17,666 | 18,583 | 15,813 | 16,116 | 18,992 | 26,154 | 34,585 | 28,386 | 26,328 | 21,543 | 17,713 | 19,180 | 24,481 | 32,369 | 37,715 | 44,567 | 48,905 | 53,677 | 78,118 | 79,091 | 64,766 | 55,436 | 54,806 | 46,674 | 60,768 | 73,242 | 70,276 | 58,605 | 54,681 | 58,854 | 68,056 | 62,078 | 79,478 | 79,025 | 73,954 | 72,457 | 69,852 | 67,089 | 72,094 | 68,992 | 72,240 | 77,719 | 74,864 | 71,956 | 73,474 | 71,979 | 69,704 | 61,545 | 68,429 | 59,817 | 64,360 | 56,549 | 35,578 | 32,298 | 37,160 | 50,267 | 64,026 | 78,420 | 116,782 | 125,954 | 130,671 | 131,190 | 138,618 | 146,311 | 118,277 | 108,562 | 109,383 | 88,229 | 99,828 | 138,729 | 139,560 | 146,555 | 135,205 | 147,141 | 126,022 | 126,163 | 129,705 | 131,793 | 103,254 | 96,710 | 63,678 | 67,530 | 68,037 | 77,312 | 77,149 | 77,939 | 62,838 | 81,373 | 88,724 | 119,126 | 109,592 | 114,669 | 102,662 | 104,350 | 97,623 | 252,275 | 250,809 | 215,605 | 240,475 | 253,189 | 240,956 | 242,237 | 258,428 | 239,117 | 247,995 | 248,732 | 270,839 | 307,018 | 300,683 | 291,629 | 258,752 | 270,348 | 282,430 | 247,510 | 262,419 | 259,399 |
| 259,399 | 262,419 | 247,510 | 282,430 | 270,348 | 258,752 | 291,629 | 300,683 | 307,018 | 270,839 | 248,732 | 247,995 | 239,117 | 258,428 | 242,237 | 240,956 | 253,189 | 240,475 | 215,605 | 250,809 | 252,275 | 97,623 | 104,350 | 102,662 | 114,669 | 109,592 | 119,126 | 88,724 | 81,373 | 62,838 | 77,939 | 77,149 | 77,312 | 68,037 | 67,530 | 63,678 | 96,710 | 103,254 | 131,793 | 129,705 | 126,163 | 126,022 | 147,141 | 135,205 | 146,555 | 139,560 | 138,729 | 99,828 | 88,229 | 109,383 | 108,562 | 118,277 | 146,311 | 138,618 | 131,190 | 130,671 | 125,954 | 116,782 | 78,420 | 64,026 | 50,267 | 37,160 | 32,298 | 35,578 | 56,549 | 64,360 | 59,817 | 68,429 | 61,545 | 69,704 | 71,979 | 73,474 | 71,956 | 74,864 | 77,719 | 72,240 | 68,992 | 72,094 | 67,089 | 69,852 | 72,457 | 73,954 | 79,025 | 79,478 | 62,078 | 68,056 | 58,854 | 54,681 | 58,605 | 70,276 | 73,242 | 60,768 | 46,674 | 54,806 | 55,436 | 64,766 | 79,091 | 78,118 | 53,677 | 48,905 | 44,567 | 37,715 | 32,369 | 24,481 | 19,180 | 17,713 | 21,543 | 26,328 | 28,386 | 34,585 | 26,154 | 18,992 | 16,116 | 15,813 | 18,583 | 17,666 |
---|
Inventory | 17,591 | 17,166 | 15,297 | 13,976 | 16,197 | 16,169 | 20,911 | 26,243 | 23,086 | 20,556 | 19,023 | 21,412 | 22,298 | 23,503 | 23,465 | 25,474 | 28,302 | 33,910 | 39,732 | 45,266 | 53,018 | 47,462 | 46,808 | 45,248 | 67,016 | 65,001 | 67,379 | 57,306 | 55,952 | 55,727 | 58,579 | 65,703 | 72,148 | 83,720 | 91,054 | 73,224 | 66,168 | 59,021 | 55,849 | 56,199 | 55,940 | 59,822 | 58,079 | 52,778 | 57,655 | 56,896 | 57,388 | 50,532 | 51,603 | 48,431 | 53,637 | 46,659 | 46,024 | 39,809 | 36,472 | 37,118 | 47,715 | 54,515 | 66,691 | 77,593 | 90,109 | 100,392 | 92,822 | 80,283 | 83,164 | 80,609 | 87,611 | 81,482 | 79,522 | 102,182 | 123,152 | 123,152 | 109,771 | 109,656 | 118,187 | 118,875 | 95,082 | 98,052 | 78,056 | 71,712 | 52,573 | 57,592 | 57,227 | 56,025 | 55,770 | 64,626 | 75,557 | 73,520 | 78,450 | 96,842 | 109,834 | 110,327 | 97,987 | 99,070 | 92,740 | 240,699 | 230,019 | 235,299 | 260,049 | 257,374 | 221,346 | 247,567 | 296,739 | 341,500 | 338,410 | 360,801 | 395,866 | 409,422 | 376,012 | 401,530 | 392,349 | 364,003 | 336,137 | 361,337 | 383,141 | 377,740 |
| 377,740 | 383,141 | 361,337 | 336,137 | 364,003 | 392,349 | 401,530 | 376,012 | 409,422 | 395,866 | 360,801 | 338,410 | 341,500 | 296,739 | 247,567 | 221,346 | 257,374 | 260,049 | 235,299 | 230,019 | 240,699 | 92,740 | 99,070 | 97,987 | 110,327 | 109,834 | 96,842 | 78,450 | 73,520 | 75,557 | 64,626 | 55,770 | 56,025 | 57,227 | 57,592 | 52,573 | 71,712 | 78,056 | 98,052 | 95,082 | 118,875 | 118,187 | 109,656 | 109,771 | 123,152 | 123,152 | 102,182 | 79,522 | 81,482 | 87,611 | 80,609 | 83,164 | 80,283 | 92,822 | 100,392 | 90,109 | 77,593 | 66,691 | 54,515 | 47,715 | 37,118 | 36,472 | 39,809 | 46,024 | 46,659 | 53,637 | 48,431 | 51,603 | 50,532 | 57,388 | 56,896 | 57,655 | 52,778 | 58,079 | 59,822 | 55,940 | 56,199 | 55,849 | 59,021 | 66,168 | 73,224 | 91,054 | 83,720 | 72,148 | 65,703 | 58,579 | 55,727 | 55,952 | 57,306 | 67,379 | 65,001 | 67,016 | 45,248 | 46,808 | 47,462 | 53,018 | 45,266 | 39,732 | 33,910 | 28,302 | 25,474 | 23,465 | 23,503 | 22,298 | 21,412 | 19,023 | 20,556 | 23,086 | 26,243 | 20,911 | 16,169 | 16,197 | 13,976 | 15,297 | 17,166 | 17,591 |
---|
Other Current Assets | 1,568 | 1,611 | 2,029 | 1,013 | 2,090 | 1,860 | 2,928 | 2,472 | 2,060 | 1,497 | 1,093 | 797 | 1,318 | 1,600 | 1,377 | 1,708 | 2,073 | 1,610 | 2,202 | 2,508 | 3,465 | 2,658 | 3,298 | 4,178 | 3,651 | 3,906 | 6,712 | 6,828 | 5,402 | 7,265 | 6,727 | 5,486 | 3,827 | 4,665 | 5,592 | 5,736 | 3,546 | 2,774 | 2,221 | 6,773 | 4,700 | 4,170 | 5,463 | 7,341 | 6,532 | 5,975 | 7,222 | 6,932 | 6,305 | 5,969 | 5,259 | 5,324 | 4,649 | 3,593 | 5,241 | 5,648 | 6,687 | 39,808 | 39,172 | 10,156 | 9,179 | 11,689 | 12,393 | 11,672 | 10,730 | 10,626 | 6,340 | 9,075 | 8,338 | 14,389 | 13,908 | 10,950 | 10,950 | 11,760 | 13,084 | 11,740 | 9,588 | 10,458 | 11,356 | 12,224 | 7,538 | 9,207 | 8,978 | 8,166 | 9,324 | 9,359 | 9,930 | 8,678 | 8,129 | 7,895 | 7,263 | 9,777 | 10,173 | 11,309 | 12,776 | 45,757 | 36,825 | 55,291 | 45,792 | 36,335 | 35,899 | 37,514 | 38,815 | 32,984 | 29,161 | 41,429 | 48,126 | 56,289 | 53,001 | 55,486 | 46,850 | 53,191 | 41,613 | 44,990 | 46,131 | 51,281 |
| 51,281 | 46,131 | 44,990 | 41,613 | 53,191 | 46,850 | 55,486 | 53,001 | 56,289 | 48,126 | 41,429 | 29,161 | 32,984 | 38,815 | 37,514 | 35,899 | 36,335 | 45,792 | 55,291 | 36,825 | 45,757 | 12,776 | 11,309 | 10,173 | 9,777 | 7,263 | 7,895 | 8,129 | 8,678 | 9,930 | 9,359 | 9,324 | 8,166 | 8,978 | 9,207 | 7,538 | 12,224 | 11,356 | 10,458 | 9,588 | 11,740 | 13,084 | 11,760 | 10,950 | 10,950 | 13,908 | 14,389 | 8,338 | 9,075 | 6,340 | 10,626 | 10,730 | 11,672 | 12,393 | 11,689 | 9,179 | 10,156 | 39,172 | 39,808 | 6,687 | 5,648 | 5,241 | 3,593 | 4,649 | 5,324 | 5,259 | 5,969 | 6,305 | 6,932 | 7,222 | 5,975 | 6,532 | 7,341 | 5,463 | 4,170 | 4,700 | 6,773 | 2,221 | 2,774 | 3,546 | 5,736 | 5,592 | 4,665 | 3,827 | 5,486 | 6,727 | 7,265 | 5,402 | 6,828 | 6,712 | 3,906 | 3,651 | 4,178 | 3,298 | 2,658 | 3,465 | 2,508 | 2,202 | 1,610 | 2,073 | 1,708 | 1,377 | 1,600 | 1,318 | 797 | 1,093 | 1,497 | 2,060 | 2,472 | 2,928 | 1,860 | 2,090 | 1,013 | 2,029 | 1,611 | 1,568 |
---|
> Long-term Assets | 11,657 | 12,585 | 12,437 | 12,472 | 11,601 | 10,685 | 19,706 | 20,662 | 22,859 | 22,784 | 24,728 | 27,400 | 26,451 | 26,659 | 26,712 | 31,764 | 31,432 | 35,603 | 43,398 | 41,960 | 73,298 | 67,490 | 73,280 | 70,917 | 131,865 | 154,579 | 147,899 | 143,137 | 142,378 | 141,738 | 143,444 | 146,251 | 145,139 | 141,827 | 139,522 | 136,576 | 131,970 | 124,562 | 122,240 | 118,468 | 116,002 | 113,576 | 111,736 | 111,176 | 114,467 | 107,682 | 111,147 | 111,059 | 166,178 | 159,125 | 158,097 | 149,138 | 79,899 | 51,972 | 58,525 | 65,370 | 61,281 | 149,465 | 151,178 | 143,390 | 144,110 | 145,356 | 146,986 | 142,892 | 140,565 | 137,735 | 135,627 | 167,650 | 162,111 | 240,978 | 226,868 | 236,008 | 236,008 | 264,194 | 305,917 | 324,108 | 307,815 | 285,022 | 122,197 | 120,244 | 128,488 | 120,605 | 118,111 | 117,804 | 133,195 | 133,700 | 135,947 | 180,332 | 138,083 | 163,089 | 164,245 | 248,855 | 248,036 | 283,684 | 302,746 | 715,455 | 665,668 | 661,325 | 664,568 | 664,043 | 667,413 | 659,169 | 672,246 | 667,698 | 655,106 | 657,878 | 790,558 | 792,273 | 803,654 | 798,391 | 796,704 | 820,213 | 844,863 | 852,471 | 864,020 | 847,152 |
| 847,152 | 864,020 | 852,471 | 844,863 | 820,213 | 796,704 | 798,391 | 803,654 | 792,273 | 790,558 | 657,878 | 655,106 | 667,698 | 672,246 | 659,169 | 667,413 | 664,043 | 664,568 | 661,325 | 665,668 | 715,455 | 302,746 | 283,684 | 248,036 | 248,855 | 164,245 | 163,089 | 138,083 | 180,332 | 135,947 | 133,700 | 133,195 | 117,804 | 118,111 | 120,605 | 128,488 | 120,244 | 122,197 | 285,022 | 307,815 | 324,108 | 305,917 | 264,194 | 236,008 | 236,008 | 226,868 | 240,978 | 162,111 | 167,650 | 135,627 | 137,735 | 140,565 | 142,892 | 146,986 | 145,356 | 144,110 | 143,390 | 151,178 | 149,465 | 61,281 | 65,370 | 58,525 | 51,972 | 79,899 | 149,138 | 158,097 | 159,125 | 166,178 | 111,059 | 111,147 | 107,682 | 114,467 | 111,176 | 111,736 | 113,576 | 116,002 | 118,468 | 122,240 | 124,562 | 131,970 | 136,576 | 139,522 | 141,827 | 145,139 | 146,251 | 143,444 | 141,738 | 142,378 | 143,137 | 147,899 | 154,579 | 131,865 | 70,917 | 73,280 | 67,490 | 73,298 | 41,960 | 43,398 | 35,603 | 31,432 | 31,764 | 26,712 | 26,659 | 26,451 | 27,400 | 24,728 | 22,784 | 22,859 | 20,662 | 19,706 | 10,685 | 11,601 | 12,472 | 12,437 | 12,585 | 11,657 |
---|
Property Plant Equipment | 9,252 | 9,935 | 9,841 | 9,500 | 9,191 | 9,028 | 10,587 | 11,331 | 13,177 | 13,223 | 12,782 | 15,320 | 15,291 | 15,793 | 15,565 | 16,675 | 16,997 | 18,938 | 21,055 | 24,101 | 32,813 | 33,245 | 32,078 | 31,095 | 44,179 | 44,740 | 43,543 | 41,178 | 40,772 | 41,404 | 43,426 | 44,725 | 45,273 | 44,782 | 45,788 | 44,746 | 43,802 | 41,814 | 41,347 | 39,294 | 37,502 | 35,461 | 33,602 | 33,571 | 31,647 | 30,659 | 30,677 | 30,912 | 31,870 | 31,503 | 29,819 | 31,322 | 29,960 | 29,385 | 29,916 | 30,615 | 29,577 | 22,244 | 24,732 | 34,569 | 36,210 | 38,408 | 40,837 | 42,338 | 41,247 | 39,668 | 38,779 | 39,523 | 37,139 | 40,773 | 36,348 | 34,888 | 34,888 | 33,041 | 32,821 | 31,089 | 28,976 | 25,964 | 12,250 | 12,519 | 9,645 | 10,675 | 11,167 | 11,988 | 13,337 | 13,795 | 14,537 | 15,736 | 17,795 | 20,706 | 24,148 | 30,174 | 31,269 | 66,712 | 87,157 | 215,761 | 213,513 | 215,626 | 215,328 | 218,785 | 218,589 | 213,766 | 216,579 | 218,980 | 216,599 | 218,868 | 230,984 | 238,728 | 248,639 | 248,623 | 253,019 | 260,262 | 263,097 | 281,620 | 284,146 | 267,878 |
| 267,878 | 284,146 | 281,620 | 263,097 | 260,262 | 253,019 | 248,623 | 248,639 | 238,728 | 230,984 | 218,868 | 216,599 | 218,980 | 216,579 | 213,766 | 218,589 | 218,785 | 215,328 | 215,626 | 213,513 | 215,761 | 87,157 | 66,712 | 31,269 | 30,174 | 24,148 | 20,706 | 17,795 | 15,736 | 14,537 | 13,795 | 13,337 | 11,988 | 11,167 | 10,675 | 9,645 | 12,519 | 12,250 | 25,964 | 28,976 | 31,089 | 32,821 | 33,041 | 34,888 | 34,888 | 36,348 | 40,773 | 37,139 | 39,523 | 38,779 | 39,668 | 41,247 | 42,338 | 40,837 | 38,408 | 36,210 | 34,569 | 24,732 | 22,244 | 29,577 | 30,615 | 29,916 | 29,385 | 29,960 | 31,322 | 29,819 | 31,503 | 31,870 | 30,912 | 30,677 | 30,659 | 31,647 | 33,571 | 33,602 | 35,461 | 37,502 | 39,294 | 41,347 | 41,814 | 43,802 | 44,746 | 45,788 | 44,782 | 45,273 | 44,725 | 43,426 | 41,404 | 40,772 | 41,178 | 43,543 | 44,740 | 44,179 | 31,095 | 32,078 | 33,245 | 32,813 | 24,101 | 21,055 | 18,938 | 16,997 | 16,675 | 15,565 | 15,793 | 15,291 | 15,320 | 12,782 | 13,223 | 13,177 | 11,331 | 10,587 | 9,028 | 9,191 | 9,500 | 9,841 | 9,935 | 9,252 |
---|
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 | 60,036 | 59,313 | 64,228 | 64,791 | 65,086 | 67,359 | 69,510 | 68,779 | 65,902 | 65,291 | 68,276 | 65,299 | 62,819 | 62,481 | 61,316 | 61,621 | 61,583 | 61,451 | 58,679 | 59,038 | 58,205 | 60,587 | 61,406 | 65,604 | 63,884 | 62,553 | 66,163 | 0 | 0 | 0 | 0 | 0 | 47,920 | 48,360 | 48,360 | 48,360 | 46,515 | 46,515 | 46,515 | 46,515 | 46,515 | 46,515 | 60,391 | 59,885 | 144,658 | 148,432 | 148,432 | 157,800 | 173,034 | 206,863 | 217,764 | 203,329 | 188,843 | 43,538 | 43,479 | 42,729 | 43,908 | 43,342 | 43,596 | 42,125 | 42,544 | 44,006 | 53,509 | 53,812 | 54,906 | 54,256 | 102,813 | 101,900 | 101,306 | 91,637 | 232,200 | 202,932 | 202,149 | 207,926 | 206,559 | 209,983 | 207,994 | 214,211 | 213,625 | 212,190 | 211,493 | 280,885 | 279,226 | 281,433 | 282,564 | 282,692 | 281,713 | 283,840 | 280,834 | 297,329 | 299,036 |
| 299,036 | 297,329 | 280,834 | 283,840 | 281,713 | 282,692 | 282,564 | 281,433 | 279,226 | 280,885 | 211,493 | 212,190 | 213,625 | 214,211 | 207,994 | 209,983 | 206,559 | 207,926 | 202,149 | 202,932 | 232,200 | 91,637 | 101,306 | 101,900 | 102,813 | 54,256 | 54,906 | 53,812 | 53,509 | 44,006 | 42,544 | 42,125 | 43,596 | 43,342 | 43,908 | 42,729 | 43,479 | 43,538 | 188,843 | 203,329 | 217,764 | 206,863 | 173,034 | 157,800 | 148,432 | 148,432 | 144,658 | 59,885 | 60,391 | 46,515 | 46,515 | 46,515 | 46,515 | 46,515 | 46,515 | 48,360 | 48,360 | 48,360 | 47,920 | 0 | 0 | 0 | 0 | 0 | 66,163 | 62,553 | 63,884 | 65,604 | 61,406 | 60,587 | 58,205 | 59,038 | 58,679 | 61,451 | 61,583 | 61,621 | 61,316 | 62,481 | 62,819 | 65,299 | 68,276 | 65,291 | 65,902 | 68,779 | 69,510 | 67,359 | 65,086 | 64,791 | 64,228 | 59,313 | 60,036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 7,335 | 7,112 | 6,860 | 6,608 | 8,814 | 8,586 | 8,241 | 7,895 | 7,550 | 7,949 | 7,604 | 9,460 | 10,490 | 9,890 | 31,770 | 24,936 | 23,915 | 23,072 | 69,447 | 92,373 | 89,851 | 86,601 | 86,420 | 86,255 | 90,317 | 88,943 | 86,529 | 82,077 | 80,362 | 80,308 | 76,209 | 72,838 | 71,832 | 69,843 | 8,095 | 9,409 | 7,269 | 6,905 | 6,643 | 6,199 | 6,426 | 6,362 | 6,924 | 6,276 | 6,034 | 6,755 | 6,009 | 6,055 | 6,355 | 5,982 | 5,793 | 50,219 | 49,341 | 48,421 | 47,500 | 46,579 | 45,590 | 43,438 | 42,066 | 40,715 | 39,299 | 46,209 | 43,714 | 33,971 | 20,494 | 20,494 | 19,411 | 34,176 | 44,755 | 50,570 | 47,074 | 42,880 | 38,518 | 36,599 | 34,141 | 33,454 | 31,408 | 30,200 | 28,071 | 27,394 | 27,399 | 34,435 | 33,499 | 33,445 | 32,672 | 55,071 | 54,910 | 52,858 | 68,243 | 189,601 | 184,011 | 178,479 | 173,644 | 169,250 | 168,939 | 169,389 | 170,914 | 165,032 | 159,406 | 153,608 | 201,778 | 195,807 | 189,526 | 182,591 | 175,493 | 168,211 | 161,478 | 154,390 | 151,763 | 145,290 |
| 145,290 | 151,763 | 154,390 | 161,478 | 168,211 | 175,493 | 182,591 | 189,526 | 195,807 | 201,778 | 153,608 | 159,406 | 165,032 | 170,914 | 169,389 | 168,939 | 169,250 | 173,644 | 178,479 | 184,011 | 189,601 | 68,243 | 52,858 | 54,910 | 55,071 | 32,672 | 33,445 | 33,499 | 34,435 | 27,399 | 27,394 | 28,071 | 30,200 | 31,408 | 33,454 | 34,141 | 36,599 | 38,518 | 42,880 | 47,074 | 50,570 | 44,755 | 34,176 | 19,411 | 20,494 | 20,494 | 33,971 | 43,714 | 46,209 | 39,299 | 40,715 | 42,066 | 43,438 | 45,590 | 46,579 | 47,500 | 48,421 | 49,341 | 50,219 | 5,793 | 5,982 | 6,355 | 6,055 | 6,009 | 6,755 | 6,034 | 6,276 | 6,924 | 6,362 | 6,426 | 6,199 | 6,643 | 6,905 | 7,269 | 9,409 | 8,095 | 69,843 | 71,832 | 72,838 | 76,209 | 80,308 | 80,362 | 82,077 | 86,529 | 88,943 | 90,317 | 86,255 | 86,420 | 86,601 | 89,851 | 92,373 | 69,447 | 23,072 | 23,915 | 24,936 | 31,770 | 9,890 | 10,490 | 9,460 | 7,604 | 7,949 | 7,550 | 7,895 | 8,241 | 8,586 | 8,814 | 6,608 | 6,860 | 7,112 | 7,335 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 2,405 | 2,650 | 2,596 | 2,972 | 2,410 | 1,657 | 1,784 | 2,219 | 2,822 | 2,953 | 3,132 | 3,494 | 2,919 | 2,971 | 3,597 | 7,140 | 6,831 | 7,205 | 11,853 | 7,969 | 8,715 | 9,309 | 17,287 | 16,750 | 18,239 | 17,466 | 14,505 | 15,358 | 15,186 | 14,079 | 9,701 | 12,583 | 13,337 | 14,968 | 13,372 | 11,522 | 11,959 | 9,061 | 7,313 | 6,215 | 3,725 | 1,784 | 3,305 | 3,472 | 8,306 | 8,722 | 9,235 | 8,281 | 46,716 | 5,831 | 7,092 | 7,528 | 7,557 | 0 | 0 | 0 | 0 | 0 | 8,829 | 8,874 | 4,351 | 8,795 | -8,868 | 8,959 | 9,031 | 9,131 | 9,326 | 7,529 | 7,417 | 7,635 | 7,641 | 2,421 | 2,421 | 2,457 | 2,478 | 3,025 | 2,052 | 1,667 | 1,620 | 1,540 | 18,849 | 497 | 285 | 163 | 15,630 | 15,631 | 15,631 | 15,630 | 11,085 | 11,084 | 11,080 | 11,077 | 5,984 | 5,917 | 3,841 | 755 | 269 | 21,813 | 21,776 | 19,313 | 19,101 | 17,740 | 18,646 | 19,015 | 16,930 | 16,779 | 17,272 | 17,251 | 20,646 | 84,613 | 85,500 | 110,027 | 28,548 | 127,108 | 121,887 | 125,280 |
| 125,280 | 121,887 | 127,108 | 28,548 | 110,027 | 85,500 | 84,613 | 20,646 | 17,251 | 17,272 | 16,779 | 16,930 | 19,015 | 18,646 | 17,740 | 19,101 | 19,313 | 21,776 | 21,813 | 269 | 755 | 3,841 | 5,917 | 5,984 | 11,077 | 11,080 | 11,084 | 11,085 | 15,630 | 15,631 | 15,631 | 15,630 | 163 | 285 | 497 | 18,849 | 1,540 | 1,620 | 1,667 | 2,052 | 3,025 | 2,478 | 2,457 | 2,421 | 2,421 | 7,641 | 7,635 | 7,417 | 7,529 | 9,326 | 9,131 | 9,031 | 8,959 | -8,868 | 8,795 | 4,351 | 8,874 | 8,829 | 0 | 0 | 0 | 0 | 0 | 7,557 | 7,528 | 7,092 | 5,831 | 46,716 | 8,281 | 9,235 | 8,722 | 8,306 | 3,472 | 3,305 | 1,784 | 3,725 | 6,215 | 7,313 | 9,061 | 11,959 | 11,522 | 13,372 | 14,968 | 13,337 | 12,583 | 9,701 | 14,079 | 15,186 | 15,358 | 14,505 | 17,466 | 18,239 | 16,750 | 17,287 | 9,309 | 8,715 | 7,969 | 11,853 | 7,205 | 6,831 | 7,140 | 3,597 | 2,971 | 2,919 | 3,494 | 3,132 | 2,953 | 2,822 | 2,219 | 1,784 | 1,657 | 2,410 | 2,972 | 2,596 | 2,650 | 2,405 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,059 | 5,176 | 1,642 | 1,706 | 1,706 | 1,708 | 13,998 | 13,956 | 13,941 | 13,953 | 21,488 | 0 | 21,486 | 19,000 | 21,660 | 26,384 | 25,668 | 0 | 26,107 | 0 | 30,355 | 30,231 | 30,184 | 0 | 32,280 | 32,328 | 58,590 | 0 | 38,741 | 38,419 | 44,112 | 0 | 47,513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,513 | 0 | 44,112 | 38,419 | 38,741 | 0 | 58,590 | 32,328 | 32,280 | 0 | 30,184 | 30,231 | 30,355 | 0 | 26,107 | 0 | 25,668 | 26,384 | 21,660 | 19,000 | 21,486 | 0 | 21,488 | 13,953 | 13,941 | 13,956 | 13,998 | 1,708 | 1,706 | 1,706 | 1,642 | 5,176 | 5,059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15,757 | 13,160 | 8,397 | 9,535 | 11,298 | 15,426 | 35,494 | 24,895 | 18,441 | 12,643 | 9,813 | 11,902 | 14,870 | 19,994 | 22,018 | 163,910 | 168,808 | 168,619 | 183,976 | 126,892 | 117,104 | 108,875 | 236,824 | 235,850 | 273,622 | 295,238 | 292,404 | 272,394 | 266,305 | 266,794 | 264,388 | 262,897 | 268,702 | 270,142 | 261,215 | 250,997 | 249,583 | 245,098 | 60,903 | 52,687 | 51,680 | 53,656 | 53,474 | 56,113 | 57,516 | 60,623 | 53,917 | 51,967 | 52,434 | 50,811 | 52,124 | 44,088 | 38,583 | 39,620 | 45,832 | 66,791 | 69,583 | 149,619 | 158,152 | 131,189 | 124,938 | 126,351 | 128,333 | 126,039 | 122,938 | 127,807 | 143,177 | 150,529 | 146,727 | 213,352 | 212,838 | 212,838 | 188,515 | 190,089 | 239,185 | 231,329 | 209,604 | 210,955 | 251,604 | 238,292 | 208,175 | 189,062 | 183,142 | 183,885 | 179,456 | 182,185 | 187,707 | 172,905 | 212,667 | 236,452 | 239,542 | 234,057 | 209,182 | 234,806 | 209,719 | 935,251 | 855,146 | 836,592 | 875,892 | 873,786 | 833,296 | 852,976 | 899,626 | 990,264 | 945,844 | 931,039 | 953,194 | 984,107 | 925,901 | 912,788 | 824,628 | 1,392,815 | 1,412,575 | 1,381,205 | 1,376,783 | 1,028,468 |
| 1,028,468 | 1,376,783 | 1,381,205 | 1,412,575 | 1,392,815 | 824,628 | 912,788 | 925,901 | 984,107 | 953,194 | 931,039 | 945,844 | 990,264 | 899,626 | 852,976 | 833,296 | 873,786 | 875,892 | 836,592 | 855,146 | 935,251 | 209,719 | 234,806 | 209,182 | 234,057 | 239,542 | 236,452 | 212,667 | 172,905 | 187,707 | 182,185 | 179,456 | 183,885 | 183,142 | 189,062 | 208,175 | 238,292 | 251,604 | 210,955 | 209,604 | 231,329 | 239,185 | 190,089 | 188,515 | 212,838 | 212,838 | 213,352 | 146,727 | 150,529 | 143,177 | 127,807 | 122,938 | 126,039 | 128,333 | 126,351 | 124,938 | 131,189 | 158,152 | 149,619 | 69,583 | 66,791 | 45,832 | 39,620 | 38,583 | 44,088 | 52,124 | 50,811 | 52,434 | 51,967 | 53,917 | 60,623 | 57,516 | 56,113 | 53,474 | 53,656 | 51,680 | 52,687 | 60,903 | 245,098 | 249,583 | 250,997 | 261,215 | 270,142 | 268,702 | 262,897 | 264,388 | 266,794 | 266,305 | 272,394 | 292,404 | 295,238 | 273,622 | 235,850 | 236,824 | 108,875 | 117,104 | 126,892 | 183,976 | 168,619 | 168,808 | 163,910 | 22,018 | 19,994 | 14,870 | 11,902 | 9,813 | 12,643 | 18,441 | 24,895 | 35,494 | 15,426 | 11,298 | 9,535 | 8,397 | 13,160 | 15,757 |
---|
> Total Current Liabilities | 14,275 | 11,869 | 7,297 | 8,380 | 10,304 | 14,609 | 25,246 | 24,873 | 18,431 | 12,643 | 9,813 | 11,576 | 14,580 | 19,760 | 21,815 | 28,752 | 33,697 | 32,476 | 47,842 | 44,249 | 33,700 | 25,929 | 28,901 | 28,835 | 46,989 | 61,984 | 63,065 | 64,654 | 59,715 | 60,988 | 64,690 | 62,324 | 69,167 | 72,990 | 64,223 | 52,484 | 53,999 | 51,931 | 55,942 | 48,016 | 47,096 | 50,394 | 51,558 | 52,929 | 47,725 | 50,980 | 44,066 | 42,014 | 42,455 | 41,200 | 43,015 | 31,933 | 27,930 | 28,082 | 34,177 | 47,978 | 50,897 | 106,759 | 114,928 | 102,325 | 94,979 | 95,958 | 96,558 | 91,244 | 78,614 | 82,909 | 93,571 | 88,646 | 82,379 | 137,266 | 130,234 | 130,234 | 122,357 | 122,319 | 139,695 | 126,450 | 112,570 | 115,331 | 154,163 | 142,739 | 105,743 | 98,921 | 98,668 | 95,482 | 95,047 | 99,111 | 104,430 | 90,996 | 106,119 | 126,634 | 132,329 | 124,596 | 110,309 | 112,050 | 96,497 | 355,897 | 320,332 | 303,774 | 342,870 | 336,520 | 297,371 | 326,873 | 377,396 | 387,288 | 370,217 | 363,395 | 389,021 | 432,955 | 393,043 | 384,260 | 303,430 | 314,812 | 335,848 | 297,992 | 306,837 | 291,508 |
| 291,508 | 306,837 | 297,992 | 335,848 | 314,812 | 303,430 | 384,260 | 393,043 | 432,955 | 389,021 | 363,395 | 370,217 | 387,288 | 377,396 | 326,873 | 297,371 | 336,520 | 342,870 | 303,774 | 320,332 | 355,897 | 96,497 | 112,050 | 110,309 | 124,596 | 132,329 | 126,634 | 106,119 | 90,996 | 104,430 | 99,111 | 95,047 | 95,482 | 98,668 | 98,921 | 105,743 | 142,739 | 154,163 | 115,331 | 112,570 | 126,450 | 139,695 | 122,319 | 122,357 | 130,234 | 130,234 | 137,266 | 82,379 | 88,646 | 93,571 | 82,909 | 78,614 | 91,244 | 96,558 | 95,958 | 94,979 | 102,325 | 114,928 | 106,759 | 50,897 | 47,978 | 34,177 | 28,082 | 27,930 | 31,933 | 43,015 | 41,200 | 42,455 | 42,014 | 44,066 | 50,980 | 47,725 | 52,929 | 51,558 | 50,394 | 47,096 | 48,016 | 55,942 | 51,931 | 53,999 | 52,484 | 64,223 | 72,990 | 69,167 | 62,324 | 64,690 | 60,988 | 59,715 | 64,654 | 63,065 | 61,984 | 46,989 | 28,835 | 28,901 | 25,929 | 33,700 | 44,249 | 47,842 | 32,476 | 33,697 | 28,752 | 21,815 | 19,760 | 14,580 | 11,576 | 9,813 | 12,643 | 18,431 | 24,873 | 25,246 | 14,609 | 10,304 | 8,380 | 7,297 | 11,869 | 14,275 |
---|
Short-term Debt | 890 | 823 | 1,004 | 924 | 785 | 745 | 4,495 | 3,298 | 2,563 | 2,262 | 35 | 211 | 537 | 1,532 | 613 | 2,147 | 3,102 | 3,178 | 2,902 | 1,337 | 1,104 | 745 | 66 | 1,130 | 9,977 | 15,406 | 18,889 | 15,197 | 14,290 | 13,006 | 12,882 | 8,582 | 10,049 | 4,596 | 3,965 | 6,186 | 3,067 | 2,721 | 2,440 | 2,011 | 1,601 | 1,136 | 616 | 131 | 127 | 124 | 128 | 131 | 151 | 137 | 136 | 89 | 70 | 0 | 0 | 49 | 0 | 25,004 | 30,450 | 3,602 | 6,989 | 2,967 | 7,387 | 3,310 | 2,670 | 7,172 | 28,420 | 12,039 | 5,413 | 13,434 | 11,436 | 11,436 | 13,661 | 15,068 | 4,647 | 2,790 | 7,727 | 6,742 | 12,554 | 6,460 | 37,038 | 26,622 | 30,335 | 34,180 | 29,598 | 31,289 | 39,899 | 34,644 | 43,690 | 48,296 | 53,488 | 65,311 | 58,032 | 7,298 | 9,572 | 35,148 | 35,812 | 35,784 | 36,612 | 34,743 | 34,092 | 32,846 | 33,040 | 36,137 | 35,843 | 35,718 | 36,911 | 36,299 | 36,771 | 36,249 | 35,421 | 37,477 | 55,488 | 37,049 | 52,598 | 36,720 |
| 36,720 | 52,598 | 37,049 | 55,488 | 37,477 | 35,421 | 36,249 | 36,771 | 36,299 | 36,911 | 35,718 | 35,843 | 36,137 | 33,040 | 32,846 | 34,092 | 34,743 | 36,612 | 35,784 | 35,812 | 35,148 | 9,572 | 7,298 | 58,032 | 65,311 | 53,488 | 48,296 | 43,690 | 34,644 | 39,899 | 31,289 | 29,598 | 34,180 | 30,335 | 26,622 | 37,038 | 6,460 | 12,554 | 6,742 | 7,727 | 2,790 | 4,647 | 15,068 | 13,661 | 11,436 | 11,436 | 13,434 | 5,413 | 12,039 | 28,420 | 7,172 | 2,670 | 3,310 | 7,387 | 2,967 | 6,989 | 3,602 | 30,450 | 25,004 | 0 | 49 | 0 | 0 | 70 | 89 | 136 | 137 | 151 | 131 | 128 | 124 | 127 | 131 | 616 | 1,136 | 1,601 | 2,011 | 2,440 | 2,721 | 3,067 | 6,186 | 3,965 | 4,596 | 10,049 | 8,582 | 12,882 | 13,006 | 14,290 | 15,197 | 18,889 | 15,406 | 9,977 | 1,130 | 66 | 745 | 1,104 | 1,337 | 2,902 | 3,178 | 3,102 | 2,147 | 613 | 1,532 | 537 | 211 | 35 | 2,262 | 2,563 | 3,298 | 4,495 | 745 | 785 | 924 | 1,004 | 823 | 890 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,298 | 0 | 17,500 | 17,500 | 17,500 | 17,500 | 17,500 | 17,500 | 17,500 | 17,500 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 0 |
| 0 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 17,500 | 17,500 | 17,500 | 17,500 | 17,500 | 17,500 | 17,500 | 17,500 | 0 | 7,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8,037 | 4,493 | 2,607 | 2,253 | 4,553 | 6,296 | 13,233 | 12,045 | 7,970 | 5,362 | 4,760 | 5,675 | 7,417 | 11,029 | 11,414 | 14,481 | 11,844 | 15,826 | 17,409 | 18,250 | 16,078 | 8,673 | 12,629 | 10,231 | 16,213 | 19,971 | 21,279 | 16,055 | 14,556 | 18,988 | 21,023 | 23,511 | 33,072 | 39,530 | 31,946 | 17,683 | 24,368 | 21,163 | 25,470 | 22,028 | 21,567 | 22,283 | 19,669 | 16,310 | 17,428 | 16,656 | 15,578 | 12,424 | 16,786 | 13,364 | 14,431 | 8,005 | 6,087 | 7,736 | 14,983 | 23,802 | 28,432 | 35,549 | 36,153 | 56,185 | 51,974 | 48,828 | 50,559 | 44,828 | 38,225 | 42,031 | 50,343 | 41,044 | 42,521 | 66,402 | 67,563 | 81,037 | 55,623 | 64,163 | 72,210 | 62,178 | 53,040 | 60,568 | 49,451 | 50,117 | 27,246 | 35,886 | 36,951 | 37,180 | 46,256 | 50,192 | 49,430 | 41,275 | 48,177 | 61,328 | 58,028 | 45,620 | 39,646 | 44,028 | 37,281 | 210,647 | 170,671 | 167,442 | 180,415 | 159,332 | 125,224 | 162,616 | 206,723 | 190,228 | 193,708 | 183,085 | 197,870 | 219,770 | 170,467 | 185,835 | 149,259 | 140,320 | 141,850 | 137,934 | 157,523 | 133,006 |
| 133,006 | 157,523 | 137,934 | 141,850 | 140,320 | 149,259 | 185,835 | 170,467 | 219,770 | 197,870 | 183,085 | 193,708 | 190,228 | 206,723 | 162,616 | 125,224 | 159,332 | 180,415 | 167,442 | 170,671 | 210,647 | 37,281 | 44,028 | 39,646 | 45,620 | 58,028 | 61,328 | 48,177 | 41,275 | 49,430 | 50,192 | 46,256 | 37,180 | 36,951 | 35,886 | 27,246 | 50,117 | 49,451 | 60,568 | 53,040 | 62,178 | 72,210 | 64,163 | 55,623 | 81,037 | 67,563 | 66,402 | 42,521 | 41,044 | 50,343 | 42,031 | 38,225 | 44,828 | 50,559 | 48,828 | 51,974 | 56,185 | 36,153 | 35,549 | 28,432 | 23,802 | 14,983 | 7,736 | 6,087 | 8,005 | 14,431 | 13,364 | 16,786 | 12,424 | 15,578 | 16,656 | 17,428 | 16,310 | 19,669 | 22,283 | 21,567 | 22,028 | 25,470 | 21,163 | 24,368 | 17,683 | 31,946 | 39,530 | 33,072 | 23,511 | 21,023 | 18,988 | 14,556 | 16,055 | 21,279 | 19,971 | 16,213 | 10,231 | 12,629 | 8,673 | 16,078 | 18,250 | 17,409 | 15,826 | 11,844 | 14,481 | 11,414 | 11,029 | 7,417 | 5,675 | 4,760 | 5,362 | 7,970 | 12,045 | 13,233 | 6,296 | 4,553 | 2,253 | 2,607 | 4,493 | 8,037 |
---|
Other Current Liabilities | 66 | 62 | 125 | 166 | 224 | 1,071 | 164 | 226 | 60 | 82 | 40 | 66 | 67 | 506 | 474 | 804 | 791 | 441 | 507 | 104 | 124 | 537 | 461 | 13,003 | 20,737 | 26,506 | 22,294 | 33,325 | 30,537 | 28,483 | 29,400 | 27,279 | 24,191 | 26,530 | 27,196 | 27,953 | 25,325 | 26,298 | 27,202 | 23,006 | 23,581 | 26,220 | 30,741 | 58,768 | 8,175 | 10,755 | 7,674 | 24,334 | 5,191 | 27,328 | 27,307 | 22,812 | 20,930 | 19,479 | 17,881 | 20,975 | 19,763 | 40,460 | 40,959 | 35,735 | 28,281 | 33,150 | 28,467 | 28,417 | 29,539 | 27,635 | 7,404 | 33,483 | 30,926 | 51,976 | 47,386 | 27,659 | 46,118 | 38,683 | 54,707 | 51,836 | 44,986 | 39,017 | 88,012 | 83,420 | 38,140 | 28,203 | 24,910 | 17,232 | 13,419 | 10,987 | 9,185 | 9,667 | 7,850 | 7,272 | 6,478 | 5,895 | 5,286 | 55,214 | 44,769 | 99,298 | 102,923 | 89,654 | 112,206 | 128,113 | 125,876 | 118,140 | 117,568 | 136,117 | 118,525 | 114,949 | 126,486 | 151,973 | 159,483 | 133,350 | 104,117 | 119,874 | 138,510 | 123,009 | 96,716 | 121,782 |
| 121,782 | 96,716 | 123,009 | 138,510 | 119,874 | 104,117 | 133,350 | 159,483 | 151,973 | 126,486 | 114,949 | 118,525 | 136,117 | 117,568 | 118,140 | 125,876 | 128,113 | 112,206 | 89,654 | 102,923 | 99,298 | 44,769 | 55,214 | 5,286 | 5,895 | 6,478 | 7,272 | 7,850 | 9,667 | 9,185 | 10,987 | 13,419 | 17,232 | 24,910 | 28,203 | 38,140 | 83,420 | 88,012 | 39,017 | 44,986 | 51,836 | 54,707 | 38,683 | 46,118 | 27,659 | 47,386 | 51,976 | 30,926 | 33,483 | 7,404 | 27,635 | 29,539 | 28,417 | 28,467 | 33,150 | 28,281 | 35,735 | 40,959 | 40,460 | 19,763 | 20,975 | 17,881 | 19,479 | 20,930 | 22,812 | 27,307 | 27,328 | 5,191 | 24,334 | 7,674 | 10,755 | 8,175 | 58,768 | 30,741 | 26,220 | 23,581 | 23,006 | 27,202 | 26,298 | 25,325 | 27,953 | 27,196 | 26,530 | 24,191 | 27,279 | 29,400 | 28,483 | 30,537 | 33,325 | 22,294 | 26,506 | 20,737 | 13,003 | 461 | 537 | 124 | 104 | 507 | 441 | 791 | 804 | 474 | 506 | 67 | 66 | 40 | 82 | 60 | 226 | 164 | 1,071 | 224 | 166 | 125 | 62 | 66 |
---|
> Long-term Liabilities | 1,482 | 1,291 | 1,100 | 1,155 | 994 | 817 | 10,248 | 22 | 10 | 0 | 0 | 326 | 290 | 234 | 203 | 135,158 | 135,111 | 136,143 | 136,134 | 82,643 | 83,404 | 82,946 | 207,923 | 207,015 | 226,633 | 233,254 | 229,339 | 207,740 | 206,590 | 205,806 | 199,698 | 200,573 | 199,535 | 197,152 | 196,992 | 198,513 | 195,584 | 193,167 | 4,961 | 4,671 | 4,584 | 3,262 | 1,916 | 3,184 | 9,791 | 9,643 | 9,851 | 9,953 | 9,979 | 9,611 | 9,109 | 12,155 | 10,653 | 11,538 | 11,655 | 18,813 | 18,686 | 42,860 | 43,224 | 28,864 | 29,959 | 30,393 | 31,775 | 34,795 | 44,324 | 44,898 | 49,606 | 61,883 | 64,348 | 76,086 | 82,604 | 66,158 | 66,158 | 67,770 | 99,490 | 104,879 | 97,034 | 95,624 | 97,441 | 95,553 | 102,432 | 90,141 | 84,474 | 88,403 | 84,409 | 83,074 | 83,277 | 81,909 | 106,548 | 109,818 | 107,213 | 109,461 | 98,873 | 122,756 | 113,222 | 579,354 | 534,814 | 532,818 | 533,022 | 537,266 | 535,925 | 526,103 | 522,230 | 602,976 | 575,627 | 567,644 | 564,173 | 551,152 | 532,858 | 528,528 | 521,198 | 1,078,003 | 1,076,727 | 1,083,213 | 1,069,946 | 736,960 |
| 736,960 | 1,069,946 | 1,083,213 | 1,076,727 | 1,078,003 | 521,198 | 528,528 | 532,858 | 551,152 | 564,173 | 567,644 | 575,627 | 602,976 | 522,230 | 526,103 | 535,925 | 537,266 | 533,022 | 532,818 | 534,814 | 579,354 | 113,222 | 122,756 | 98,873 | 109,461 | 107,213 | 109,818 | 106,548 | 81,909 | 83,277 | 83,074 | 84,409 | 88,403 | 84,474 | 90,141 | 102,432 | 95,553 | 97,441 | 95,624 | 97,034 | 104,879 | 99,490 | 67,770 | 66,158 | 66,158 | 82,604 | 76,086 | 64,348 | 61,883 | 49,606 | 44,898 | 44,324 | 34,795 | 31,775 | 30,393 | 29,959 | 28,864 | 43,224 | 42,860 | 18,686 | 18,813 | 11,655 | 11,538 | 10,653 | 12,155 | 9,109 | 9,611 | 9,979 | 9,953 | 9,851 | 9,643 | 9,791 | 3,184 | 1,916 | 3,262 | 4,584 | 4,671 | 4,961 | 193,167 | 195,584 | 198,513 | 196,992 | 197,152 | 199,535 | 200,573 | 199,698 | 205,806 | 206,590 | 207,740 | 229,339 | 233,254 | 226,633 | 207,015 | 207,923 | 82,946 | 83,404 | 82,643 | 136,134 | 136,143 | 135,111 | 135,158 | 203 | 234 | 290 | 326 | 0 | 0 | 10 | 22 | 10,248 | 817 | 994 | 1,155 | 1,100 | 1,291 | 1,482 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 325,769 | 321,527 | 317,285 | 313,040 | 308,794 | 304,546 | 300,297 | 296,045 | 377,597 | 372,733 | 367,868 | 363,001 | 358,132 | 353,262 | 348,389 | 343,516 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 343,516 | 348,389 | 353,262 | 358,132 | 363,001 | 367,868 | 372,733 | 377,597 | 296,045 | 300,297 | 304,546 | 308,794 | 313,040 | 317,285 | 321,527 | 325,769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,059 | 5,176 | 1,642 | 1,706 | 1,706 | 1,708 | 13,998 | 13,956 | 13,941 | 13,953 | 21,488 | 0 | 21,486 | 19,000 | 21,660 | 26,384 | 25,668 | 0 | 26,107 | 0 | 30,355 | 30,231 | 30,184 | 0 | 32,280 | 32,328 | 58,590 | 0 | 38,741 | 38,419 | 44,112 | 0 | 47,513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,513 | 0 | 44,112 | 38,419 | 38,741 | 0 | 58,590 | 32,328 | 32,280 | 0 | 30,184 | 30,231 | 30,355 | 0 | 26,107 | 0 | 25,668 | 26,384 | 21,660 | 19,000 | 21,486 | 0 | 21,488 | 13,953 | 13,941 | 13,956 | 13,998 | 1,708 | 1,706 | 1,706 | 1,642 | 5,176 | 5,059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 694 | 742 | 618 | 697 | 2,015 | 2,095 | 2,045 | 2,053 | 2,407 | 2,250 | 2,169 | 2,173 | 2,492 | 2,556 | 1,280 | 1,690 | 2,986 | 7,748 | 7,809 | 7,931 | 7,950 | 7,752 | 7,662 | 7,242 | 9,420 | 9,329 | 9,149 | 9,144 | 16,230 | 16,291 | 24,114 | 24,583 | 23,709 | 24,840 | 25,217 | 26,504 | 28,320 | 37,325 | 38,978 | 43,135 | 45,051 | 43,381 | 59,132 | 64,509 | 0 | 64,658 | 65,461 | 95,534 | 93,144 | 95,595 | 93,902 | 95,256 | 93,231 | 93,843 | 88,908 | 83,261 | 87,178 | 83,401 | 82,048 | 82,201 | 79,860 | 101,992 | 109,818 | 107,213 | 109,461 | 98,873 | 93,160 | 68,803 | 158,484 | 122,749 | 120,328 | 123,683 | 127,402 | 231,379 | 131,453 | 130,979 | 225,379 | 202,894 | 104,653 | 102,073 | 98,445 | 85,136 | 89,128 | 89,902 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 89,902 | 89,128 | 85,136 | 98,445 | 102,073 | 104,653 | 202,894 | 225,379 | 130,979 | 131,453 | 231,379 | 127,402 | 123,683 | 120,328 | 122,749 | 158,484 | 68,803 | 93,160 | 98,873 | 109,461 | 107,213 | 109,818 | 101,992 | 79,860 | 82,201 | 82,048 | 83,401 | 87,178 | 83,261 | 88,908 | 93,843 | 93,231 | 95,256 | 93,902 | 95,595 | 93,144 | 95,534 | 65,461 | 64,658 | 0 | 64,509 | 59,132 | 43,381 | 45,051 | 43,135 | 38,978 | 37,325 | 28,320 | 26,504 | 25,217 | 24,840 | 23,709 | 24,583 | 24,114 | 16,291 | 16,230 | 9,144 | 9,149 | 9,329 | 9,420 | 7,242 | 7,662 | 7,752 | 7,950 | 7,931 | 7,809 | 7,748 | 2,986 | 1,690 | 1,280 | 2,556 | 2,492 | 2,173 | 2,169 | 2,250 | 2,407 | 2,053 | 2,045 | 2,095 | 2,015 | 697 | 618 | 742 | 694 | 0 | 0 | 0 | 0 | 0 | 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 Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,176 | 5,271 | 6,475 | 6,999 | 5,920 | 6,471 | 16,832 | 20,967 | 16,954 | 18,095 | 44,671 | 0 | 47,369 | 49,678 | 57,863 | 48,685 | 46,345 | 0 | 47,793 | 46,765 | 41,363 | 42,768 | 41,618 | 40,178 | 39,377 | 38,819 | 38,577 | 37,958 | 39,035 | 37,712 | 42,979 | 6,988 | 6,592 | 10,397 | 46,992 | 9,952 | 10,213 | 11,989 | 10,128 | 10,088 | 9,672 | 9,702 | 9,606 | 9,921 | 9,346 | 8,804 | 9,194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,194 | 8,804 | 9,346 | 9,921 | 9,606 | 9,702 | 9,672 | 10,088 | 10,128 | 11,989 | 10,213 | 9,952 | 46,992 | 10,397 | 6,592 | 6,988 | 42,979 | 37,712 | 39,035 | 37,958 | 38,577 | 38,819 | 39,377 | 40,178 | 41,618 | 42,768 | 41,363 | 46,765 | 47,793 | 0 | 46,345 | 48,685 | 57,863 | 49,678 | 47,369 | 0 | 44,671 | 18,095 | 16,954 | 20,967 | 16,832 | 6,471 | 5,920 | 6,999 | 6,475 | 5,271 | 5,176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 42,822 | 45,549 | 45,723 | 46,496 | 47,366 | 50,625 | 51,886 | 87,348 | 88,007 | 87,034 | 84,978 | 89,133 | 90,493 | 93,389 | 100,609 | 148,347 | 160,739 | 178,816 | 207,021 | 238,798 | 242,236 | 234,654 | 227,704 | 214,345 | 205,765 | 209,378 | 201,542 | 183,339 | 175,825 | 172,302 | 148,798 | 151,834 | 159,931 | 163,483 | 161,694 | 144,978 | 143,335 | 146,135 | 247,357 | 257,430 | 273,982 | 295,643 | 313,396 | 355,790 | 370,621 | 383,088 | 398,316 | 407,061 | 391,117 | 377,508 | 377,895 | 376,549 | 285,345 | 275,119 | 273,238 | 278,334 | 283,571 | 310,633 | 337,740 | 373,968 | 396,858 | 415,653 | 425,097 | 407,339 | 389,552 | 367,759 | 378,476 | 387,631 | 404,802 | 401,502 | 414,841 | 464,462 | 463,858 | 476,119 | 464,962 | 466,061 | 474,965 | 484,268 | 260,452 | 275,369 | 262,874 | 289,225 | 321,812 | 354,787 | 392,073 | 434,326 | 485,388 | 548,386 | 520,641 | 576,747 | 595,010 | 599,062 | 606,790 | 621,624 | 655,518 | 659,627 | 676,714 | 685,397 | 717,813 | 768,152 | 814,739 | 845,641 | 875,941 | 841,120 | 870,851 | 900,688 | 924,228 | 989,287 | 1,066,267 | 1,095,913 | 1,125,279 | 1,100,871 | 1,144,182 | 1,142,883 | 1,165,076 | 1,164,392 |
| 1,164,392 | 1,165,076 | 1,142,883 | 1,144,182 | 1,100,871 | 1,125,279 | 1,095,913 | 1,066,267 | 989,287 | 924,228 | 900,688 | 870,851 | 841,120 | 875,941 | 845,641 | 814,739 | 768,152 | 717,813 | 685,397 | 676,714 | 659,627 | 655,518 | 621,624 | 606,790 | 599,062 | 595,010 | 576,747 | 520,641 | 548,386 | 485,388 | 434,326 | 392,073 | 354,787 | 321,812 | 289,225 | 262,874 | 275,369 | 260,452 | 484,268 | 474,965 | 466,061 | 464,962 | 476,119 | 463,858 | 464,462 | 414,841 | 401,502 | 404,802 | 387,631 | 378,476 | 367,759 | 389,552 | 407,339 | 425,097 | 415,653 | 396,858 | 373,968 | 337,740 | 310,633 | 283,571 | 278,334 | 273,238 | 275,119 | 285,345 | 376,549 | 377,895 | 377,508 | 391,117 | 407,061 | 398,316 | 383,088 | 370,621 | 355,790 | 313,396 | 295,643 | 273,982 | 257,430 | 247,357 | 146,135 | 143,335 | 144,978 | 161,694 | 163,483 | 159,931 | 151,834 | 148,798 | 172,302 | 175,825 | 183,339 | 201,542 | 209,378 | 205,765 | 214,345 | 227,704 | 234,654 | 242,236 | 238,798 | 207,021 | 178,816 | 160,739 | 148,347 | 100,609 | 93,389 | 90,493 | 89,133 | 84,978 | 87,034 | 88,007 | 87,348 | 51,886 | 50,625 | 47,366 | 46,496 | 45,723 | 45,549 | 42,822 |
---|
Common Stock | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 23 | 23 | 23 | 27 | 27 | 27 | 27 | 28 | 28 | 29 | 31 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 44 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 43 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 43 | 43 | 43 | 44 | 44 | 44 | 42 | 40 | 38 | 38 | 38 | 39 | 40 | 40 | 41 | 41 | 41 | 40 | 40 | 41 | 41 | 41 | 41 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 39 | 39 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 37 | 37 | 37 | 37 | 38 | 37 | 37 | 37 | 38 | 38 |
| 38 | 38 | 37 | 37 | 37 | 38 | 37 | 37 | 37 | 37 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 39 | 39 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 41 | 41 | 41 | 41 | 40 | 40 | 41 | 41 | 41 | 40 | 40 | 39 | 38 | 38 | 38 | 40 | 42 | 44 | 44 | 44 | 43 | 43 | 43 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 43 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 44 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 31 | 29 | 28 | 28 | 27 | 27 | 27 | 27 | 23 | 23 | 23 | 22 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
---|
Retained Earnings | 21,594 | 24,257 | 24,380 | 25,065 | 25,831 | 29,120 | 29,637 | 35,427 | 36,348 | 34,883 | 32,744 | 29,139 | 29,673 | 32,443 | 37,978 | 45,977 | 55,973 | 68,188 | 89,582 | 116,971 | 122,065 | 107,516 | 100,034 | 85,592 | 74,489 | 71,730 | 66,150 | 44,193 | 35,603 | 29,829 | 2,391 | -48 | 6,876 | 11,346 | 10,210 | -12,795 | -12,061 | 1,027 | -10,003 | 22 | 12,783 | 30,946 | 47,937 | 88,344 | 100,055 | 111,722 | 117,546 | 121,745 | 127,711 | 133,574 | 138,943 | 119,966 | 40,203 | 24,169 | 15,737 | 17,261 | 23,478 | 37,097 | 57,045 | 88,453 | 107,358 | 120,945 | 127,535 | 124,767 | 125,836 | 134,764 | 140,499 | 145,348 | 152,174 | 142,394 | 143,079 | 179,414 | 179,414 | 194,129 | 204,775 | 217,077 | 226,396 | 247,672 | 15,213 | 31,645 | 67,910 | 90,191 | 120,722 | 151,083 | 195,364 | 232,899 | 278,951 | 362,815 | 333,225 | 399,410 | 445,771 | 480,550 | 512,783 | 528,153 | 559,839 | 567,460 | 577,724 | 595,685 | 624,829 | 670,456 | 712,297 | 747,111 | 778,646 | 744,873 | 756,323 | 782,972 | 807,843 | 875,968 | 915,270 | 942,377 | 965,739 | 956,161 | 989,731 | 991,058 | 1,002,175 | 981,736 |
| 981,736 | 1,002,175 | 991,058 | 989,731 | 956,161 | 965,739 | 942,377 | 915,270 | 875,968 | 807,843 | 782,972 | 756,323 | 744,873 | 778,646 | 747,111 | 712,297 | 670,456 | 624,829 | 595,685 | 577,724 | 567,460 | 559,839 | 528,153 | 512,783 | 480,550 | 445,771 | 399,410 | 333,225 | 362,815 | 278,951 | 232,899 | 195,364 | 151,083 | 120,722 | 90,191 | 67,910 | 31,645 | 15,213 | 247,672 | 226,396 | 217,077 | 204,775 | 194,129 | 179,414 | 179,414 | 143,079 | 142,394 | 152,174 | 145,348 | 140,499 | 134,764 | 125,836 | 124,767 | 127,535 | 120,945 | 107,358 | 88,453 | 57,045 | 37,097 | 23,478 | 17,261 | 15,737 | 24,169 | 40,203 | 119,966 | 138,943 | 133,574 | 127,711 | 121,745 | 117,546 | 111,722 | 100,055 | 88,344 | 47,937 | 30,946 | 12,783 | 22 | -10,003 | 1,027 | -12,061 | -12,795 | 10,210 | 11,346 | 6,876 | -48 | 2,391 | 29,829 | 35,603 | 44,193 | 66,150 | 71,730 | 74,489 | 85,592 | 100,034 | 107,516 | 122,065 | 116,971 | 89,582 | 68,188 | 55,973 | 45,977 | 37,978 | 32,443 | 29,673 | 29,139 | 32,744 | 34,883 | 36,348 | 35,427 | 29,637 | 29,120 | 25,831 | 25,065 | 24,380 | 24,257 | 21,594 |
---|
Accumulated Other Comprehensive Income | -1,831 | -1,775 | -1,735 | -1,665 | -1,571 | -1,618 | -1,127 | -726 | -1,013 | -778 | -806 | -414 | -755 | -1,274 | -737 | -890 | -1,035 | -1,556 | -26 | -3,135 | -4,990 | -2,231 | -2,235 | -2,977 | -31,946 | 137,648 | -2,208 | 685 | 1,410 | 3,104 | 6,087 | 9,182 | 9,981 | 8,291 | 7,549 | 13,240 | 9,392 | 146,135 | 4,838 | 3,688 | 6,489 | 8,445 | 8,053 | 8,713 | 9,617 | 6,731 | 15,094 | 18,066 | 31,452 | 23,543 | 17,018 | 32,402 | 19,731 | 24,159 | 29,080 | 27,408 | 24,240 | 20,963 | 25,044 | 27,074 | 26,784 | 28,829 | 28,533 | 28,527 | 26,748 | 27,672 | 28,769 | 29,725 | 26,884 | 26,195 | 31,565 | 31,565 | 33,457 | 31,795 | 31,797 | 17,429 | 10,776 | -4,104 | 2,439 | -48 | 534 | 1,133 | 783 | 1,892 | -6,933 | -3,921 | -2,582 | -1,876 | 2,533 | 4,837 | -1,447 | -2,155 | -3,449 | -5,477 | -4,871 | -9,628 | -5,897 | -8,804 | -9,148 | -3,827 | -2,605 | -7,573 | -6,538 | -9,714 | -1,216 | 750 | -5,634 | -14,797 | 16,320 | 14,307 | 12,281 | 5,390 | 6,114 | -1,855 | -6,823 | 2,089 |
| 2,089 | -6,823 | -1,855 | 6,114 | 5,390 | 12,281 | 14,307 | 16,320 | -14,797 | -5,634 | 750 | -1,216 | -9,714 | -6,538 | -7,573 | -2,605 | -3,827 | -9,148 | -8,804 | -5,897 | -9,628 | -4,871 | -5,477 | -3,449 | -2,155 | -1,447 | 4,837 | 2,533 | -1,876 | -2,582 | -3,921 | -6,933 | 1,892 | 783 | 1,133 | 534 | -48 | 2,439 | -4,104 | 10,776 | 17,429 | 31,797 | 31,795 | 33,457 | 31,565 | 31,565 | 26,195 | 26,884 | 29,725 | 28,769 | 27,672 | 26,748 | 28,527 | 28,533 | 28,829 | 26,784 | 27,074 | 25,044 | 20,963 | 24,240 | 27,408 | 29,080 | 24,159 | 19,731 | 32,402 | 17,018 | 23,543 | 31,452 | 18,066 | 15,094 | 6,731 | 9,617 | 8,713 | 8,053 | 8,445 | 6,489 | |
---|