> Total Assets | 0 | 0 | 109,900 | 300,800 | 471,813 | 3,335,813 | 3,058,326 | 2,790,777 | 576,653 | 519,595 | 468,708 | 421,478 | 350,805 | 312,202 | 266,384 | 229,863 | 199,524 | 177,021 | 170,407 | 278,941 | 245,163 | 190,422 | 188,987 | 182,743 | 201,610 | 364,731 | 647,039 | 891,499 | 931,266 | 969,477 | 1,027,695 | 1,247,932 | 1,466,637 | 1,519,975 | 1,574,620 | 1,656,047 | 1,699,177 | 1,755,417 | 1,800,857 | 1,880,951 | 1,939,312 | 1,988,970 | 2,028,671 | 2,087,510 | 2,116,683 | 2,202,998 | 2,262,752 | 2,352,676 | 2,374,799 | 2,404,149 | 2,301,957 | 2,345,501 | 2,414,118 | 2,445,576 | 2,539,454 | 2,600,627 | 2,646,667 | 2,725,270 | 2,885,125 | 2,957,685 | 3,651,492 | 3,768,657 | 3,854,291 | 4,001,546 | 3,986,913 | 4,131,105 | 4,184,809 | 4,187,925 | 4,183,752 | 4,269,722 | 4,353,635 | 4,373,146 | 4,449,995 | 4,489,039 | 4,509,134 | 4,602,844 | 4,686,904 | 5,604,704 | 5,363,887 | 5,461,770 | 5,182,762 | 5,343,236 | 6,357,434 | 7,006,886 | 6,947,956 | 7,224,798 | 7,514,393 | 7,764,130 | 7,817,920 | 7,920,938 | 8,115,475 | 8,138,673 | 8,303,779 | 8,211,054 | 8,107,369 | 8,303,400 | 8,183,333 | 8,345,965 | 9,582,088 | 9,900,037 | 9,935,606 | 10,087,532 | 10,190,457 |
| 10,190,457 | 10,087,532 | 9,935,606 | 9,900,037 | 9,582,088 | 8,345,965 | 8,183,333 | 8,303,400 | 8,107,369 | 8,211,054 | 8,303,779 | 8,138,673 | 8,115,475 | 7,920,938 | 7,817,920 | 7,764,130 | 7,514,393 | 7,224,798 | 6,947,956 | 7,006,886 | 6,357,434 | 5,343,236 | 5,182,762 | 5,461,770 | 5,363,887 | 5,604,704 | 4,686,904 | 4,602,844 | 4,509,134 | 4,489,039 | 4,449,995 | 4,373,146 | 4,353,635 | 4,269,722 | 4,183,752 | 4,187,925 | 4,184,809 | 4,131,105 | 3,986,913 | 4,001,546 | 3,854,291 | 3,768,657 | 3,651,492 | 2,957,685 | 2,885,125 | 2,725,270 | 2,646,667 | 2,600,627 | 2,539,454 | 2,445,576 | 2,414,118 | 2,345,501 | 2,301,957 | 2,404,149 | 2,374,799 | 2,352,676 | 2,262,752 | 2,202,998 | 2,116,683 | 2,087,510 | 2,028,671 | 1,988,970 | 1,939,312 | 1,880,951 | 1,800,857 | 1,755,417 | 1,699,177 | 1,656,047 | 1,574,620 | 1,519,975 | 1,466,637 | 1,247,932 | 1,027,695 | 969,477 | 931,266 | 891,499 | 647,039 | 364,731 | 201,610 | 182,743 | 188,987 | 190,422 | 245,163 | 278,941 | 170,407 | 177,021 | 199,524 | 229,863 | 266,384 | 312,202 | 350,805 | 421,478 | 468,708 | 519,595 | 576,653 | 2,790,777 | 3,058,326 | 3,335,813 | 471,813 | 300,800 | 109,900 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 93,600 | 273,700 | 237,080 | 537,795 | 473,900 | 355,344 | 360,030 | 310,824 | 273,199 | 227,999 | 197,959 | 181,106 | 162,375 | 141,683 | 134,730 | 123,615 | 117,338 | 202,416 | 174,057 | 102,987 | 108,286 | 108,669 | 125,037 | 152,956 | 120,129 | 354,998 | 354,193 | 337,089 | 359,468 | 374,673 | 452,845 | 479,626 | 570,670 | 695,042 | 474,927 | 454,217 | 463,140 | 501,909 | 638,496 | 802,266 | 776,572 | 761,173 | 854,425 | 778,167 | 855,808 | 858,467 | 816,814 | 750,953 | 924,479 | 1,122,020 | 679,541 | 756,605 | 753,689 | 728,384 | 831,653 | 859,384 | 910,642 | 1,029,714 | 1,127,300 | 1,199,667 | 1,152,676 | 1,262,555 | 1,241,579 | 1,151,476 | 1,210,985 | 1,253,188 | 1,330,828 | 1,365,584 | 1,386,964 | 1,309,917 | 1,398,461 | 1,238,357 | 1,295,783 | 1,308,872 | 1,459,726 | 2,484,160 | 2,429,789 | 2,535,354 | 1,818,418 | 1,744,794 | 2,253,908 | 2,231,613 | 2,014,584 | 2,192,999 | 2,243,221 | 1,929,531 | 2,161,402 | 2,253,252 | 2,761,880 | 1,920,434 | 1,464,483 | 1,566,157 | 1,695,573 | 1,969,562 | 1,697,711 | 1,718,472 | 1,867,381 | 1,804,855 | 2,577,415 | 2,517,111 | 2,634,430 |
| 2,634,430 | 2,517,111 | 2,577,415 | 1,804,855 | 1,867,381 | 1,718,472 | 1,697,711 | 1,969,562 | 1,695,573 | 1,566,157 | 1,464,483 | 1,920,434 | 2,761,880 | 2,253,252 | 2,161,402 | 1,929,531 | 2,243,221 | 2,192,999 | 2,014,584 | 2,231,613 | 2,253,908 | 1,744,794 | 1,818,418 | 2,535,354 | 2,429,789 | 2,484,160 | 1,459,726 | 1,308,872 | 1,295,783 | 1,238,357 | 1,398,461 | 1,309,917 | 1,386,964 | 1,365,584 | 1,330,828 | 1,253,188 | 1,210,985 | 1,151,476 | 1,241,579 | 1,262,555 | 1,152,676 | 1,199,667 | 1,127,300 | 1,029,714 | 910,642 | 859,384 | 831,653 | 728,384 | 753,689 | 756,605 | 679,541 | 1,122,020 | 924,479 | 750,953 | 816,814 | 858,467 | 855,808 | 778,167 | 854,425 | 761,173 | 776,572 | 802,266 | 638,496 | 501,909 | 463,140 | 454,217 | 474,927 | 695,042 | 570,670 | 479,626 | 452,845 | 374,673 | 359,468 | 337,089 | 354,193 | 354,998 | 120,129 | 152,956 | 125,037 | 108,669 | 108,286 | 102,987 | 174,057 | 202,416 | 117,338 | 123,615 | 134,730 | 141,683 | 162,375 | 181,106 | 197,959 | 227,999 | 273,199 | 310,824 | 360,030 | 355,344 | 473,900 | 537,795 | 237,080 | 273,700 | 93,600 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 91,800 | 269,600 | 26,612 | 354,540 | 371,195 | 150,130 | 134,146 | 120,254 | 100,654 | 78,774 | 63,809 | 88,141 | 123,494 | 111,262 | 98,632 | 90,719 | 83,896 | 160,074 | 132,853 | 44,082 | 45,943 | 35,318 | 39,881 | 51,028 | 34,084 | 91,792 | 65,022 | 73,502 | 99,123 | 80,595 | 124,245 | 100,162 | 152,804 | 145,078 | 208,495 | 165,417 | 142,022 | 156,074 | 215,210 | 321,083 | 202,802 | 181,305 | 173,224 | 120,506 | 197,567 | 231,866 | 217,174 | 205,629 | 355,599 | 559,197 | 144,724 | 182,996 | 182,650 | 201,989 | 165,275 | 204,865 | 235,015 | 333,891 | 248,726 | 254,165 | 214,339 | 238,650 | 332,557 | 257,448 | 256,471 | 289,473 | 312,912 | 326,644 | 381,803 | 324,169 | 522,319 | 352,501 | 368,152 | 313,382 | 363,703 | 977,488 | 705,407 | 1,036,455 | 688,698 | 515,896 | 738,462 | 543,745 | 384,103 | 572,288 | 742,521 | 352,917 | 456,799 | 581,068 | 1,264,590 | 536,725 | 377,811 | 426,710 | 457,816 | 542,337 | 298,800 | 298,612 | 459,907 | 489,468 | 467,717 | 448,042 | 569,749 |
| 569,749 | 448,042 | 467,717 | 489,468 | 459,907 | 298,612 | 298,800 | 542,337 | 457,816 | 426,710 | 377,811 | 536,725 | 1,264,590 | 581,068 | 456,799 | 352,917 | 742,521 | 572,288 | 384,103 | 543,745 | 738,462 | 515,896 | 688,698 | 1,036,455 | 705,407 | 977,488 | 363,703 | 313,382 | 368,152 | 352,501 | 522,319 | 324,169 | 381,803 | 326,644 | 312,912 | 289,473 | 256,471 | 257,448 | 332,557 | 238,650 | 214,339 | 254,165 | 248,726 | 333,891 | 235,015 | 204,865 | 165,275 | 201,989 | 182,650 | 182,996 | 144,724 | 559,197 | 355,599 | 205,629 | 217,174 | 231,866 | 197,567 | 120,506 | 173,224 | 181,305 | 202,802 | 321,083 | 215,210 | 156,074 | 142,022 | 165,417 | 208,495 | 145,078 | 152,804 | 100,162 | 124,245 | 80,595 | 99,123 | 73,502 | 65,022 | 91,792 | 34,084 | 51,028 | 39,881 | 35,318 | 45,943 | 44,082 | 132,853 | 160,074 | 83,896 | 90,719 | 98,632 | 111,262 | 123,494 | 88,141 | 63,809 | 78,774 | 100,654 | 120,254 | 134,146 | 150,130 | 371,195 | 354,540 | 26,612 | 269,600 | 91,800 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 200 | 0 | 198,554 | 161,133 | 67,548 | 159,522 | 178,968 | 146,849 | 138,952 | 113,906 | 100,313 | 62,788 | 13,416 | 3,664 | 8,099 | 1,608 | 2,127 | 4,910 | 7,493 | 23,371 | 26,629 | 35,312 | 44,534 | 52,865 | 32,962 | 200,616 | 219,923 | 185,759 | 178,584 | 189,246 | 217,947 | 256,321 | 284,057 | 401,091 | 113,771 | 126,280 | 159,393 | 174,557 | 238,794 | 295,613 | 377,327 | 385,436 | 431,296 | 383,080 | 409,427 | 375,005 | 346,344 | 291,647 | 331,967 | 290,029 | 259,818 | 313,564 | 282,579 | 235,592 | 347,951 | 326,077 | 331,300 | 340,005 | 449,404 | 502,608 | 496,573 | 519,642 | 380,728 | 386,055 | 411,382 | 460,088 | 524,958 | 542,062 | 529,416 | 512,849 | 322,750 | 330,620 | 383,849 | 398,554 | 447,850 | 879,483 | 1,096,233 | 855,650 | 429,932 | 526,596 | 831,749 | 993,249 | 865,168 | 800,321 | 701,515 | 745,156 | 831,260 | 835,420 | 652,695 | 541,470 | 129,058 | 263,979 | 406,332 | 562,979 | 453,113 | 491,947 | 479,355 | 374,971 | 1,206,971 | 1,189,232 | 1,129,456 |
| 1,129,456 | 1,189,232 | 1,206,971 | 374,971 | 479,355 | 491,947 | 453,113 | 562,979 | 406,332 | 263,979 | 129,058 | 541,470 | 652,695 | 835,420 | 831,260 | 745,156 | 701,515 | 800,321 | 865,168 | 993,249 | 831,749 | 526,596 | 429,932 | 855,650 | 1,096,233 | 879,483 | 447,850 | 398,554 | 383,849 | 330,620 | 322,750 | 512,849 | 529,416 | 542,062 | 524,958 | 460,088 | 411,382 | 386,055 | 380,728 | 519,642 | 496,573 | 502,608 | 449,404 | 340,005 | 331,300 | 326,077 | 347,951 | 235,592 | 282,579 | 313,564 | 259,818 | 290,029 | 331,967 | 291,647 | 346,344 | 375,005 | 409,427 | 383,080 | 431,296 | 385,436 | 377,327 | 295,613 | 238,794 | 174,557 | 159,393 | 126,280 | 113,771 | 401,091 | 284,057 | 256,321 | 217,947 | 189,246 | 178,584 | 185,759 | 219,923 | 200,616 | 32,962 | 52,865 | 44,534 | 35,312 | 26,629 | 23,371 | 7,493 | 4,910 | 2,127 | 1,608 | 8,099 | 3,664 | 13,416 | 62,788 | 100,313 | 113,906 | 138,952 | 146,849 | 178,968 | 159,522 | 67,548 | 161,133 | 198,554 | 0 | 200 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 600 | 1,600 | 3,136 | 11,650 | 15,592 | 22,670 | 23,865 | 25,226 | 19,614 | 20,067 | 17,294 | 17,032 | 16,059 | 17,574 | 21,066 | 22,004 | 25,349 | 20,727 | 24,505 | 26,151 | 28,525 | 30,333 | 34,285 | 40,366 | 43,935 | 52,162 | 55,798 | 63,963 | 67,375 | 86,232 | 86,873 | 99,157 | 108,205 | 118,944 | 122,708 | 125,765 | 126,934 | 139,612 | 149,280 | 144,537 | 152,132 | 154,269 | 148,696 | 164,574 | 158,115 | 175,366 | 169,656 | 178,260 | 182,665 | 210,936 | 215,855 | 206,316 | 236,232 | 218,777 | 232,328 | 237,286 | 256,453 | 271,988 | 301,954 | 325,385 | 326,747 | 329,578 | 356,629 | 342,930 | 365,957 | 380,399 | 365,103 | 364,401 | 357,997 | 368,596 | 400,792 | 395,865 | 400,839 | 459,127 | 484,617 | 479,865 | 466,364 | 479,889 | 529,346 | 523,382 | 516,657 | 551,943 | 613,809 | 644,659 | 630,406 | 660,052 | 666,536 | 656,609 | 660,092 | 675,926 | 718,793 | 668,425 | 622,027 | 679,206 | 705,817 | 698,445 | 713,382 | 724,302 | 716,638 | 699,258 | 696,493 |
| 696,493 | 699,258 | 716,638 | 724,302 | 713,382 | 698,445 | 705,817 | 679,206 | 622,027 | 668,425 | 718,793 | 675,926 | 660,092 | 656,609 | 666,536 | 660,052 | 630,406 | 644,659 | 613,809 | 551,943 | 516,657 | 523,382 | 529,346 | 479,889 | 466,364 | 479,865 | 484,617 | 459,127 | 400,839 | 395,865 | 400,792 | 368,596 | 357,997 | 364,401 | 365,103 | 380,399 | 365,957 | 342,930 | 356,629 | 329,578 | 326,747 | 325,385 | 301,954 | 271,988 | 256,453 | 237,286 | 232,328 | 218,777 | 236,232 | 206,316 | 215,855 | 210,936 | 182,665 | 178,260 | 169,656 | 175,366 | 158,115 | 164,574 | 148,696 | 154,269 | 152,132 | 144,537 | 149,280 | 139,612 | 126,934 | 125,765 | 122,708 | 118,944 | 108,205 | 99,157 | 86,873 | 86,232 | 67,375 | 63,963 | 55,798 | 52,162 | 43,935 | 40,366 | 34,285 | 30,333 | 28,525 | 26,151 | 24,505 | 20,727 | 25,349 | 22,004 | 21,066 | 17,574 | 16,059 | 17,032 | 17,294 | 20,067 | 19,614 | 25,226 | 23,865 | 22,670 | 15,592 | 11,650 | 3,136 | 1,600 | 600 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 1,000 | 2,500 | 8,778 | 10,472 | 19,565 | 23,022 | 23,051 | 18,495 | 13,979 | 15,252 | 16,543 | 13,145 | 9,406 | 12,847 | 6,933 | 10,892 | 5,966 | 16,705 | 9,206 | 9,383 | 7,189 | 7,706 | 6,337 | 8,697 | 9,148 | 10,428 | 13,450 | 13,865 | 14,386 | 18,600 | 23,780 | 23,986 | 25,604 | 29,929 | 29,953 | 36,755 | 34,791 | 31,666 | 35,212 | 37,703 | 42,370 | 40,163 | 100,607 | 109,405 | 90,097 | 76,230 | 83,589 | 75,417 | 54,248 | 61,858 | 59,144 | 53,729 | 52,228 | 51,604 | 65,677 | 70,734 | 67,452 | 62,096 | 89,198 | 88,047 | 90,173 | 128,981 | 130,041 | 119,365 | 115,601 | 123,228 | 127,855 | 132,477 | 117,748 | 104,303 | 152,600 | 159,371 | 142,943 | 137,809 | 163,556 | 147,324 | 161,785 | 163,360 | 170,442 | 178,920 | 167,040 | 142,676 | 151,504 | 175,731 | 168,779 | 171,406 | 206,807 | 180,155 | 184,503 | 166,313 | 238,821 | 207,043 | 209,398 | 185,040 | 239,981 | 229,468 | 214,737 | 216,114 | 186,089 | 180,579 | 238,732 |
| 238,732 | 180,579 | 186,089 | 216,114 | 214,737 | 229,468 | 239,981 | 185,040 | 209,398 | 207,043 | 238,821 | 166,313 | 184,503 | 180,155 | 206,807 | 171,406 | 168,779 | 175,731 | 151,504 | 142,676 | 167,040 | 178,920 | 170,442 | 163,360 | 161,785 | 147,324 | 163,556 | 137,809 | 142,943 | 159,371 | 152,600 | 104,303 | 117,748 | 132,477 | 127,855 | 123,228 | 115,601 | 119,365 | 130,041 | 128,981 | 90,173 | 88,047 | 89,198 | 62,096 | 67,452 | 70,734 | 65,677 | 51,604 | 52,228 | 53,729 | 59,144 | 61,858 | 54,248 | 75,417 | 83,589 | 76,230 | 90,097 | 109,405 | 100,607 | 40,163 | 42,370 | 37,703 | 35,212 | 31,666 | 34,791 | 36,755 | 29,953 | 29,929 | 25,604 | 23,986 | 23,780 | 18,600 | 14,386 | 13,865 | 13,450 | 10,428 | 9,148 | 8,697 | 6,337 | 7,706 | 7,189 | 9,383 | 9,206 | 16,705 | 5,966 | 10,892 | 6,933 | 12,847 | 9,406 | 13,145 | 16,543 | 15,252 | 13,979 | 18,495 | 23,051 | 23,022 | 19,565 | 10,472 | 8,778 | 2,500 | 1,000 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 16,300 | 27,100 | 234,733 | 2,798,018 | 2,584,426 | 2,435,433 | 216,623 | 208,771 | 195,509 | 193,479 | 152,846 | 131,096 | 104,009 | 88,180 | 64,794 | 53,406 | 53,069 | 76,525 | 71,106 | 87,435 | 80,701 | 74,074 | 76,573 | 211,775 | 526,910 | 536,501 | 577,073 | 632,388 | 668,227 | 873,259 | 1,013,792 | 1,040,349 | 1,003,950 | 961,005 | 1,224,250 | 1,301,200 | 1,337,717 | 1,379,042 | 1,300,816 | 1,186,704 | 1,252,099 | 1,326,337 | 1,262,258 | 1,424,831 | 1,406,944 | 1,494,209 | 1,557,985 | 1,653,196 | 1,377,478 | 1,223,481 | 1,734,577 | 1,688,971 | 1,785,765 | 1,872,243 | 1,815,014 | 1,865,886 | 1,974,483 | 1,927,971 | 2,524,192 | 2,568,990 | 2,701,615 | 2,738,991 | 2,745,334 | 2,979,629 | 2,973,824 | 2,934,737 | 2,852,924 | 2,904,138 | 2,966,671 | 3,063,229 | 3,051,534 | 3,250,682 | 3,213,351 | 3,293,972 | 3,227,178 | 3,120,544 | 2,934,098 | 2,926,416 | 3,364,344 | 3,598,442 | 4,103,526 | 4,775,273 | 4,933,372 | 5,031,799 | 5,271,172 | 5,834,599 | 5,656,518 | 5,667,686 | 5,353,595 | 6,218,239 | 6,839,296 | 6,644,897 | 6,411,796 | 6,333,838 | 6,485,622 | 6,627,493 | 7,714,707 | 8,095,182 | 7,358,191 | 7,570,421 | 7,556,027 |
| 7,556,027 | 7,570,421 | 7,358,191 | 8,095,182 | 7,714,707 | 6,627,493 | 6,485,622 | 6,333,838 | 6,411,796 | 6,644,897 | 6,839,296 | 6,218,239 | 5,353,595 | 5,667,686 | 5,656,518 | 5,834,599 | 5,271,172 | 5,031,799 | 4,933,372 | 4,775,273 | 4,103,526 | 3,598,442 | 3,364,344 | 2,926,416 | 2,934,098 | 3,120,544 | 3,227,178 | 3,293,972 | 3,213,351 | 3,250,682 | 3,051,534 | 3,063,229 | 2,966,671 | 2,904,138 | 2,852,924 | 2,934,737 | 2,973,824 | 2,979,629 | 2,745,334 | 2,738,991 | 2,701,615 | 2,568,990 | 2,524,192 | 1,927,971 | 1,974,483 | 1,865,886 | 1,815,014 | 1,872,243 | 1,785,765 | 1,688,971 | 1,734,577 | 1,223,481 | 1,377,478 | 1,653,196 | 1,557,985 | 1,494,209 | 1,406,944 | 1,424,831 | 1,262,258 | 1,326,337 | 1,252,099 | 1,186,704 | 1,300,816 | 1,379,042 | 1,337,717 | 1,301,200 | 1,224,250 | 961,005 | 1,003,950 | 1,040,349 | 1,013,792 | 873,259 | 668,227 | 632,388 | 577,073 | 536,501 | 526,910 | 211,775 | 76,573 | 74,074 | 80,701 | 87,435 | 71,106 | 76,525 | 53,069 | 53,406 | 64,794 | 88,180 | 104,009 | 131,096 | 152,846 | 193,479 | 195,509 | 208,771 | 216,623 | 2,435,433 | 2,584,426 | 2,798,018 | 234,733 | 27,100 | 16,300 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 12,800 | 23,900 | 43,475 | 92,563 | 121,812 | 143,041 | 151,089 | 150,824 | 146,383 | 132,237 | 114,717 | 97,458 | 81,273 | 63,159 | 49,965 | 38,143 | 29,287 | 23,878 | 20,879 | 20,596 | 21,811 | 25,242 | 31,007 | 39,308 | 42,529 | 44,885 | 54,939 | 63,243 | 71,923 | 86,623 | 109,547 | 125,777 | 134,185 | 134,546 | 145,962 | 158,067 | 174,469 | 174,483 | 174,651 | 174,742 | 179,826 | 182,404 | 190,211 | 227,888 | 239,508 | 255,929 | 266,968 | 274,377 | 285,476 | 293,043 | 303,518 | 315,866 | 331,218 | 345,091 | 369,555 | 405,653 | 424,605 | 450,287 | 503,601 | 536,637 | 559,194 | 601,591 | 666,093 | 704,571 | 734,540 | 753,180 | 770,197 | 786,835 | 797,923 | 801,017 | 824,724 | 856,039 | 883,754 | 862,535 | 845,118 | 852,950 | 884,483 | 910,618 | 1,309,813 | 1,378,535 | 1,429,069 | 1,910,603 | 1,918,726 | 2,017,857 | 2,128,569 | 2,272,217 | 2,337,337 | 2,368,444 | 2,364,334 | 2,350,083 | 2,399,713 | 2,339,188 | 2,323,832 | 2,353,554 | 2,504,890 | 2,630,768 | 2,670,041 | 2,734,578 | 2,811,356 | 2,899,533 | 2,954,931 |
| 2,954,931 | 2,899,533 | 2,811,356 | 2,734,578 | 2,670,041 | 2,630,768 | 2,504,890 | 2,353,554 | 2,323,832 | 2,339,188 | 2,399,713 | 2,350,083 | 2,364,334 | 2,368,444 | 2,337,337 | 2,272,217 | 2,128,569 | 2,017,857 | 1,918,726 | 1,910,603 | 1,429,069 | 1,378,535 | 1,309,813 | 910,618 | 884,483 | 852,950 | 845,118 | 862,535 | 883,754 | 856,039 | 824,724 | 801,017 | 797,923 | 786,835 | 770,197 | 753,180 | 734,540 | 704,571 | 666,093 | 601,591 | 559,194 | 536,637 | 503,601 | 450,287 | 424,605 | 405,653 | 369,555 | 345,091 | 331,218 | 315,866 | 303,518 | 293,043 | 285,476 | 274,377 | 266,968 | 255,929 | 239,508 | 227,888 | 190,211 | 182,404 | 179,826 | 174,742 | 174,651 | 174,483 | 174,469 | 158,067 | 145,962 | 134,546 | 134,185 | 125,777 | 109,547 | 86,623 | 71,923 | 63,243 | 54,939 | 44,885 | 42,529 | 39,308 | 31,007 | 25,242 | 21,811 | 20,596 | 20,879 | 23,878 | 29,287 | 38,143 | 49,965 | 63,159 | 81,273 | 97,458 | 114,717 | 132,237 | 146,383 | 150,824 | 151,089 | 143,041 | 121,812 | 92,563 | 43,475 | 23,900 | 12,800 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 4,938 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 97,164 | 98,940 | 98,519 | 98,347 | 98,304 | 97,177 | 239,580 | 361,423 | 374,907 | 367,908 | 361,637 | 361,645 | 361,645 | 361,645 | 441,258 | 441,569 | 441,875 | 441,875 | 441,347 | 441,347 | 452,950 | 452,950 | 452,914 | 452,914 | 452,914 | 452,914 | 452,914 | 709,628 | 709,668 | 721,601 | 731,325 | 729,467 | 729,386 | 751,271 | 757,368 | 1,050,780 | 1,049,047 | 1,049,047 | 1,051,294 | 1,064,149 | 1,135,947 | 1,135,500 | 1,150,244 | 1,152,376 | 1,150,137 | 1,151,216 | 1,228,503 | 1,229,504 | 1,356,623 | 1,358,762 | 1,498,688 | 1,498,906 | 1,494,311 | 1,488,868 | 1,487,404 | 1,586,990 | 1,586,642 | 1,583,479 | 1,600,265 | 1,594,197 | 1,595,304 | 1,598,919 | 1,674,371 | 1,682,093 | 1,685,859 | 1,680,496 | 2,156,254 | 2,745,882 | 2,763,828 | 2,753,369 | 2,763,838 | 2,781,859 | 2,848,467 | 2,843,020 | 2,850,470 | 2,846,535 | 3,146,397 | 3,154,351 |
| 3,154,351 | 3,146,397 | 2,846,535 | 2,850,470 | 2,843,020 | 2,848,467 | 2,781,859 | 2,763,838 | 2,753,369 | 2,763,828 | 2,745,882 | 2,156,254 | 1,680,496 | 1,685,859 | 1,682,093 | 1,674,371 | 1,598,919 | 1,595,304 | 1,594,197 | 1,600,265 | 1,583,479 | 1,586,642 | 1,586,990 | 1,487,404 | 1,488,868 | 1,494,311 | 1,498,906 | 1,498,688 | 1,358,762 | 1,356,623 | 1,229,504 | 1,228,503 | 1,151,216 | 1,150,137 | 1,152,376 | 1,150,244 | 1,135,500 | 1,135,947 | 1,064,149 | 1,051,294 | 1,049,047 | 1,049,047 | 1,050,780 | 757,368 | 751,271 | 729,386 | 729,467 | 731,325 | 721,601 | 709,668 | 709,628 | 452,914 | 452,914 | 452,914 | 452,914 | 452,914 | 452,950 | 452,950 | 441,347 | 441,347 | 441,875 | 441,875 | 441,569 | 441,258 | 361,645 | 361,645 | 361,645 | 361,637 | 367,908 | 374,907 | 361,423 | 239,580 | 97,177 | 98,304 | 98,347 | 98,519 | 98,940 | 97,164 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,937 | 4,938 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 306,752 | 391,206 | 494,743 | 0 | 608,087 | 582,609 | 636,531 | 693,668 | 788,197 | 503,429 | 380,729 | 574,178 | 521,885 | 593,105 | 657,659 | 569,208 | 587,470 | 620,204 | 573,026 | 721,271 | 735,629 | 850,847 | 882,492 | 801,854 | 881,452 | 837,020 | 774,674 | 685,362 | 731,232 | 764,474 | 779,311 | 739,065 | 731,781 | 661,929 | 567,592 | 512,270 | 411,746 | 257,135 | 209,066 | 101,434 | 287,046 | 734,116 | 835,384 | 961,150 | 1,018,835 | 1,110,058 | 1,398,802 | 1,165,573 | 1,164,620 | 835,074 | 1,088,048 | 786,712 | 640,668 | 488,526 | 320,531 | 298,699 | 249,211 | 1,208,797 | 1,431,354 | 582,023 | 276,943 | 0 |
| 0 | 276,943 | 582,023 | 1,431,354 | 1,208,797 | 249,211 | 298,699 | 320,531 | 488,526 | 640,668 | 786,712 | 1,088,048 | 835,074 | 1,164,620 | 1,165,573 | 1,398,802 | 1,110,058 | 1,018,835 | 961,150 | 835,384 | 734,116 | 287,046 | 101,434 | 209,066 | 257,135 | 411,746 | 512,270 | 567,592 | 661,929 | 731,781 | 739,065 | 779,311 | 764,474 | 731,232 | 685,362 | 774,674 | 837,020 | 881,452 | 801,854 | 882,492 | 850,847 | 735,629 | 721,271 | 573,026 | 620,204 | 587,470 | 569,208 | 657,659 | 593,105 | 521,885 | 574,178 | 380,729 | 503,429 | 788,197 | 693,668 | 636,531 | 582,609 | 608,087 | 0 | 494,743 | 391,206 | 306,752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 400 | 400 | 186,874 | 2,656,074 | 2,425,207 | 2,186,157 | 35,903 | 30,811 | 23,371 | 19,351 | 14,104 | 6,935 | 9,641 | 7,410 | 5,212 | 5,200 | 5,188 | 5,176 | 5,164 | 5,152 | 5,140 | 5,128 | 5,116 | 140,023 | 139,503 | 136,786 | 35,971 | 33,770 | 31,830 | 58,683 | 92,371 | 93,170 | 90,335 | 87,500 | 83,910 | 80,419 | 77,246 | 92,995 | 88,756 | 84,518 | 80,415 | 76,273 | 72,165 | 70,853 | 66,723 | 62,456 | 58,179 | 53,887 | 49,702 | 45,386 | 89,519 | 84,056 | 82,375 | 84,554 | 74,297 | 68,562 | 79,803 | 77,429 | 157,621 | 149,218 | 140,815 | 132,412 | 130,532 | 165,730 | 158,978 | 156,095 | 149,379 | 142,668 | 138,870 | 149,463 | 141,894 | 184,041 | 176,288 | 201,259 | 193,228 | 184,934 | 176,640 | 168,348 | 184,879 | 176,031 | 166,407 | 179,431 | 205,486 | 194,951 | 184,478 | 234,724 | 227,436 | 217,519 | 203,596 | 313,225 | 512,188 | 476,707 | 455,030 | 441,716 | 432,233 | 437,257 | 465,203 | 536,143 | 512,554 | 632,984 | 586,247 |
| 586,247 | 632,984 | 512,554 | 536,143 | 465,203 | 437,257 | 432,233 | 441,716 | 455,030 | 476,707 | 512,188 | 313,225 | 203,596 | 217,519 | 227,436 | 234,724 | 184,478 | 194,951 | 205,486 | 179,431 | 166,407 | 176,031 | 184,879 | 168,348 | 176,640 | 184,934 | 193,228 | 201,259 | 176,288 | 184,041 | 141,894 | 149,463 | 138,870 | 142,668 | 149,379 | 156,095 | 158,978 | 165,730 | 130,532 | 132,412 | 140,815 | 149,218 | 157,621 | 77,429 | 79,803 | 68,562 | 74,297 | 84,554 | 82,375 | 84,056 | 89,519 | 45,386 | 49,702 | 53,887 | 58,179 | 62,456 | 66,723 | 70,853 | 72,165 | 76,273 | 80,415 | 84,518 | 88,756 | 92,995 | 77,246 | 80,419 | 83,910 | 87,500 | 90,335 | 93,170 | 92,371 | 58,683 | 31,830 | 33,770 | 35,971 | 136,786 | 139,503 | 140,023 | 5,116 | 5,128 | 5,140 | 5,152 | 5,164 | 5,176 | 5,188 | 5,200 | 5,212 | 7,410 | 9,641 | 6,935 | 14,104 | 19,351 | 23,371 | 30,811 | 35,903 | 2,186,157 | 2,425,207 | 2,656,074 | 186,874 | 400 | 400 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 191,258 | 2,705,455 | 2,462,614 | 2,292,392 | 65,534 | 57,947 | 49,126 | 61,242 | 38,129 | 33,638 | 22,736 | 25,021 | 14,829 | 15,263 | 23,782 | 52,647 | 50,227 | 66,839 | 58,890 | 48,832 | 45,566 | 172,467 | 484,381 | 491,616 | 522,134 | 569,146 | 596,304 | 786,636 | 904,245 | 914,572 | 869,765 | 826,459 | 1,078,288 | 1,143,133 | 1,163,248 | 1,204,559 | 1,126,165 | 1,011,962 | 1,072,273 | 1,143,933 | 1,072,047 | 1,196,943 | 1,167,436 | 1,238,280 | 1,291,017 | 1,378,819 | 1,092,002 | 930,438 | 1,431,059 | 1,373,105 | 1,454,547 | 1,527,152 | 1,445,459 | 1,460,233 | 1,549,878 | 1,477,684 | 2,020,591 | 2,032,353 | 2,142,421 | 2,137,400 | 2,079,241 | 2,275,058 | 2,239,284 | 2,181,557 | 2,082,727 | 2,117,303 | 2,168,748 | 2,262,212 | 2,226,810 | 2,394,643 | 2,329,597 | 2,431,437 | 177,656 | 176,603 | 126,972 | 150,980 | 141,028 | 170,188 | 154,455 | 214,890 | 253,813 | 204,852 | 249,148 | 1,702,076 | 244,079 | 231,244 | 270,095 | 310,629 | 0 | 424,506 | 391,039 | 454,199 | 0 | 461,790 | 527,646 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 527,646 | 461,790 | 0 | 454,199 | 391,039 | 424,506 | 0 | 310,629 | 270,095 | 231,244 | 244,079 | 1,702,076 | 249,148 | 204,852 | 253,813 | 214,890 | 154,455 | 170,188 | 141,028 | 150,980 | 126,972 | 176,603 | 177,656 | 2,431,437 | 2,329,597 | 2,394,643 | 2,226,810 | 2,262,212 | 2,168,748 | 2,117,303 | 2,082,727 | 2,181,557 | 2,239,284 | 2,275,058 | 2,079,241 | 2,137,400 | 2,142,421 | 2,032,353 | 2,020,591 | 1,477,684 | 1,549,878 | 1,460,233 | 1,445,459 | 1,527,152 | 1,454,547 | 1,373,105 | 1,431,059 | 930,438 | 1,092,002 | 1,378,819 | 1,291,017 | 1,238,280 | 1,167,436 | 1,196,943 | 1,072,047 | 1,143,933 | 1,072,273 | 1,011,962 | 1,126,165 | 1,204,559 | 1,163,248 | 1,143,133 | 1,078,288 | 826,459 | 869,765 | 914,572 | 904,245 | 786,636 | 596,304 | 569,146 | 522,134 | 491,616 | 484,381 | 172,467 | 45,566 | 48,832 | 58,890 | 66,839 | 50,227 | 52,647 | 23,782 | 15,263 | 14,829 | 25,021 | 22,736 | 33,638 | 38,129 | 61,242 | 49,126 | 57,947 | 65,534 | 2,292,392 | 2,462,614 | 2,705,455 | 191,258 | 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 | 173,749 | 154,246 | 127,154 | 0 | 53,431 | 52,969 | 75,226 | 74,831 | 74,281 | 76,747 | 43,485 | 43,274 | 43,182 | 42,101 | 13,803 | 13,712 | 14,527 | 20,672 | 2,325 | 2,476 | 2,317 | 2,530 | 1,955 | 1,892 | 1,890 | 1,888 | 4,700 | 3,490 | 2,455 | 21,156 | 8,982 | 7,332 | 7,448 | 18,930 | 51,069 | 44,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,490 | 51,069 | 18,930 | 7,448 | 7,332 | 8,982 | 21,156 | 2,455 | 3,490 | 4,700 | 1,888 | 1,890 | 1,892 | 1,955 | 2,530 | 2,317 | 2,476 | 2,325 | 20,672 | 14,527 | 13,712 | 13,803 | 42,101 | 43,182 | 43,274 | 43,485 | 76,747 | 74,281 | 74,831 | 75,226 | 52,969 | 53,431 | 0 | 127,154 | 154,246 | 173,749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 22,000 | 19,400 | 32,848 | 351,100 | 356,031 | 386,378 | 381,093 | 402,554 | 398,862 | 404,244 | 385,686 | 382,892 | 379,195 | 397,953 | 373,077 | 357,769 | 352,982 | 454,295 | 414,898 | 347,124 | 332,598 | 308,674 | 312,113 | 323,814 | 269,447 | 267,285 | 276,260 | 275,371 | 286,000 | 293,239 | 305,319 | 289,674 | 302,823 | 297,495 | 301,558 | 292,820 | 294,724 | 312,181 | 307,970 | 308,079 | 330,225 | 348,788 | 336,234 | 229,910 | 228,605 | 175,071 | 164,611 | 175,834 | 179,946 | 189,251 | 212,930 | 230,943 | 279,516 | 254,873 | 261,890 | 277,397 | 341,995 | 328,254 | 939,347 | 995,913 | 1,005,911 | 1,056,211 | 1,005,231 | 1,085,793 | 1,099,146 | 1,067,047 | 1,070,170 | 1,119,249 | 1,184,704 | 1,148,776 | 1,191,449 | 1,201,867 | 1,236,479 | 1,292,121 | 1,300,647 | 2,159,426 | 2,208,357 | 2,269,910 | 1,899,545 | 1,948,472 | 2,855,834 | 3,348,928 | 3,275,738 | 3,320,503 | 3,406,776 | 3,512,834 | 3,496,557 | 3,444,281 | 3,533,030 | 3,608,659 | 4,003,257 | 3,930,576 | 3,874,185 | 3,943,213 | 4,011,992 | 4,056,798 | 5,257,884 | 5,302,882 | 5,301,839 | 5,332,856 | 5,396,319 |
| 5,396,319 | 5,332,856 | 5,301,839 | 5,302,882 | 5,257,884 | 4,056,798 | 4,011,992 | 3,943,213 | 3,874,185 | 3,930,576 | 4,003,257 | 3,608,659 | 3,533,030 | 3,444,281 | 3,496,557 | 3,512,834 | 3,406,776 | 3,320,503 | 3,275,738 | 3,348,928 | 2,855,834 | 1,948,472 | 1,899,545 | 2,269,910 | 2,208,357 | 2,159,426 | 1,300,647 | 1,292,121 | 1,236,479 | 1,201,867 | 1,191,449 | 1,148,776 | 1,184,704 | 1,119,249 | 1,070,170 | 1,067,047 | 1,099,146 | 1,085,793 | 1,005,231 | 1,056,211 | 1,005,911 | 995,913 | 939,347 | 328,254 | 341,995 | 277,397 | 261,890 | 254,873 | 279,516 | 230,943 | 212,930 | 189,251 | 179,946 | 175,834 | 164,611 | 175,071 | 228,605 | 229,910 | 336,234 | 348,788 | 330,225 | 308,079 | 307,970 | 312,181 | 294,724 | 292,820 | 301,558 | 297,495 | 302,823 | 289,674 | 305,319 | 293,239 | 286,000 | 275,371 | 276,260 | 267,285 | 269,447 | 323,814 | 312,113 | 308,674 | 332,598 | 347,124 | 414,898 | 454,295 | 352,982 | 357,769 | 373,077 | 397,953 | 379,195 | 382,892 | 385,686 | 404,244 | 398,862 | 402,554 | 381,093 | 386,378 | 356,031 | 351,100 | 32,848 | 19,400 | 22,000 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 9,700 | 18,600 | 32,166 | 49,676 | 54,562 | 84,948 | 79,596 | 86,010 | 88,175 | 91,298 | 78,486 | 74,262 | 72,203 | 81,099 | 66,169 | 52,045 | 47,386 | 62,660 | 46,346 | 47,520 | 45,668 | 46,765 | 50,399 | 61,087 | 57,899 | 61,876 | 71,655 | 70,757 | 81,619 | 89,264 | 99,180 | 82,927 | 94,483 | 88,375 | 89,766 | 81,342 | 83,356 | 100,456 | 90,969 | 89,928 | 110,305 | 327,293 | 309,259 | 199,834 | 201,165 | 145,151 | 134,095 | 138,708 | 138,878 | 148,392 | 148,538 | 165,852 | 212,920 | 202,944 | 211,909 | 226,574 | 285,424 | 263,166 | 244,186 | 283,292 | 301,601 | 334,011 | 269,331 | 348,242 | 332,006 | 332,440 | 333,233 | 376,542 | 431,536 | 374,588 | 381,876 | 399,064 | 430,306 | 463,904 | 1,130,595 | 1,136,328 | 1,195,938 | 1,210,709 | 569,706 | 590,814 | 602,523 | 693,336 | 630,247 | 657,422 | 717,124 | 758,170 | 715,131 | 647,449 | 731,440 | 790,341 | 869,265 | 817,084 | 753,011 | 818,868 | 836,253 | 860,774 | 810,491 | 836,038 | 808,938 | 1,945,876 | 1,983,023 |
| 1,983,023 | 1,945,876 | 808,938 | 836,038 | 810,491 | 860,774 | 836,253 | 818,868 | 753,011 | 817,084 | 869,265 | 790,341 | 731,440 | 647,449 | 715,131 | 758,170 | 717,124 | 657,422 | 630,247 | 693,336 | 602,523 | 590,814 | 569,706 | 1,210,709 | 1,195,938 | 1,136,328 | 1,130,595 | 463,904 | 430,306 | 399,064 | 381,876 | 374,588 | 431,536 | 376,542 | 333,233 | 332,440 | 332,006 | 348,242 | 269,331 | 334,011 | 301,601 | 283,292 | 244,186 | 263,166 | 285,424 | 226,574 | 211,909 | 202,944 | 212,920 | 165,852 | 148,538 | 148,392 | 138,878 | 138,708 | 134,095 | 145,151 | 201,165 | 199,834 | 309,259 | 327,293 | 110,305 | 89,928 | 90,969 | 100,456 | 83,356 | 81,342 | 89,766 | 88,375 | 94,483 | 82,927 | 99,180 | 89,264 | 81,619 | 70,757 | 71,655 | 61,876 | 57,899 | 61,087 | 50,399 | 46,765 | 45,668 | 47,520 | 46,346 | 62,660 | 47,386 | 52,045 | 66,169 | 81,099 | 72,203 | 74,262 | 78,486 | 91,298 | 88,175 | 86,010 | 79,596 | 84,948 | 54,562 | 49,676 | 32,166 | 18,600 | 9,700 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 500 | 3,300 | 652 | 1,023 | 1,067 | 1,080 | 1,111 | 915 | 680 | 405 | 172 | 1,313 | 1,199 | 1,207 | 1,896 | 1,054 | 3,975 | 775 | 500 | 510 | 372 | 232 | 98 | 590 | 420 | 1,749 | 42,891 | 0 | 0 | 0 | 0 | 0 | 0 | 52,919 | 47,212 | 0 | 43,743 | 59,464 | 0 | 41,419 | 30,423 | 199,755 | 199,725 | 63,562 | 58,620 | 0 | 63,956 | 64,497 | 62,064 | 64,027 | 67,884 | 68,536 | 103,689 | 106,796 | 86,305 | 111,207 | 134,502 | 113,433 | 82,088 | 110,464 | 123,403 | 155,007 | 88,816 | 149,102 | 159,710 | 216,166 | 197,487 | 234,013 | 291,101 | 238,777 | 218,028 | 222,023 | 267,966 | 283,743 | 668,745 | 674,629 | 680,564 | 686,552 | 101,545 | 96,160 | 86,959 | 139,463 | 141,876 | 138,478 | 136,292 | 154,801 | 156,656 | 158,390 | 164,559 | 175,683 | 258,762 | 261,945 | 187,776 | 196,094 | 205,055 | 237,224 | 205,090 | 222,944 | 465,462 | 1,390,049 | 251,596 |
| 251,596 | 1,390,049 | 465,462 | 222,944 | 205,090 | 237,224 | 205,055 | 196,094 | 187,776 | 261,945 | 258,762 | 175,683 | 164,559 | 158,390 | 156,656 | 154,801 | 136,292 | 138,478 | 141,876 | 139,463 | 86,959 | 96,160 | 101,545 | 686,552 | 680,564 | 674,629 | 668,745 | 283,743 | 267,966 | 222,023 | 218,028 | 238,777 | 291,101 | 234,013 | 197,487 | 216,166 | 159,710 | 149,102 | 88,816 | 155,007 | 123,403 | 110,464 | 82,088 | 113,433 | 134,502 | 111,207 | 86,305 | 106,796 | 103,689 | 68,536 | 67,884 | 64,027 | 62,064 | 64,497 | 63,956 | 0 | 58,620 | 63,562 | 199,725 | 199,755 | 30,423 | 41,419 | 0 | 59,464 | 43,743 | 0 | 47,212 | 52,919 | 0 | 0 | 0 | 0 | 0 | 0 | 42,891 | 1,749 | 420 | 590 | 98 | 232 | 372 | 510 | 500 | 775 | 3,975 | 1,054 | 1,896 | 1,207 | 1,199 | 1,313 | 172 | 405 | 680 | 915 | 1,111 | 1,080 | 1,067 | 1,023 | 652 | 3,300 | 500 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 604,851 | 0 | 0 | 0 | 618,047 | 0 | 0 | 0 | 640,087 | 645,719 | 651,400 | 657,131 | 662,913 | 668,745 | 674,629 | 680,564 | 686,552 | 101,545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75,000 | 75,000 | 0 | 0 | 0 | 20,000 | 0 | 0 | 0 | 1,147,826 | 0 |
| 0 | 1,147,826 | 0 | 0 | 0 | 20,000 | 0 | 0 | 0 | 75,000 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101,545 | 686,552 | 680,564 | 674,629 | 668,745 | 662,913 | 657,131 | 651,400 | 645,719 | 640,087 | 0 | 0 | 0 | 618,047 | 0 | 0 | 0 | 604,851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 6,200 | 9,000 | 17,071 | 29,212 | 28,883 | 52,212 | 49,037 | 38,112 | 40,110 | 32,076 | 28,209 | 22,175 | 25,406 | 16,847 | 15,215 | 13,630 | 13,334 | 11,769 | 12,837 | 13,840 | 9,517 | 10,349 | 13,202 | 18,116 | 12,863 | 16,022 | 18,411 | 17,081 | 19,926 | 22,630 | 35,399 | 26,349 | 27,464 | 18,540 | 23,153 | 25,852 | 26,239 | 21,165 | 17,391 | 19,279 | 24,142 | 23,997 | 25,953 | 33,529 | 29,649 | 26,375 | 28,548 | 29,053 | 30,349 | 38,247 | 32,944 | 44,546 | 52,749 | 43,291 | 57,574 | 50,370 | 49,073 | 73,710 | 61,707 | 70,534 | 74,801 | 77,412 | 67,637 | 85,311 | 60,902 | 61,982 | 63,822 | 68,249 | 74,328 | 76,120 | 90,179 | 91,741 | 88,339 | 80,278 | 81,239 | 84,167 | 96,051 | 99,089 | 102,371 | 126,539 | 108,187 | 138,946 | 114,100 | 153,958 | 114,850 | 118,546 | 119,462 | 93,465 | 98,305 | 109,928 | 122,934 | 131,649 | 119,051 | 145,420 | 202,129 | 194,493 | 144,466 | 146,927 | 134,677 | 124,507 | 106,629 |
| 106,629 | 124,507 | 134,677 | 146,927 | 144,466 | 194,493 | 202,129 | 145,420 | 119,051 | 131,649 | 122,934 | 109,928 | 98,305 | 93,465 | 119,462 | 118,546 | 114,850 | 153,958 | 114,100 | 138,946 | 108,187 | 126,539 | 102,371 | 99,089 | 96,051 | 84,167 | 81,239 | 80,278 | 88,339 | 91,741 | 90,179 | 76,120 | 74,328 | 68,249 | 63,822 | 61,982 | 60,902 | 85,311 | 67,637 | 77,412 | 74,801 | 70,534 | 61,707 | 73,710 | 49,073 | 50,370 | 57,574 | 43,291 | 52,749 | 44,546 | 32,944 | 38,247 | 30,349 | 29,053 | 28,548 | 26,375 | 29,649 | 33,529 | 25,953 | 23,997 | 24,142 | 19,279 | 17,391 | 21,165 | 26,239 | 25,852 | 23,153 | 18,540 | 27,464 | 26,349 | 35,399 | 22,630 | 19,926 | 17,081 | 18,411 | 16,022 | 12,863 | 18,116 | 13,202 | 10,349 | 9,517 | 13,840 | 12,837 | 11,769 | 13,334 | 13,630 | 15,215 | 16,847 | 25,406 | 22,175 | 28,209 | 32,076 | 40,110 | 38,112 | 49,037 | 52,212 | 28,883 | 29,212 | 17,071 | 9,000 | 6,200 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 3,000 | 6,300 | 10,857 | 15,004 | 19,539 | 27,321 | 23,447 | 41,649 | 42,091 | 53,869 | 44,770 | 46,593 | 42,519 | 60,684 | 46,468 | 34,937 | 27,124 | 47,100 | 28,710 | 29,297 | 33,935 | 33,489 | 34,283 | 38,973 | 39,907 | 38,449 | 1,533 | 45,597 | 54,644 | 59,903 | 52,048 | 46,440 | 55,782 | 3,921 | 4,715 | 41,497 | 2,921 | 8,321 | 47,749 | 1,148 | 25,317 | 69,357 | 53,234 | 71,047 | 85,106 | 94,968 | 21,144 | 22,746 | 23,264 | 24,774 | 24,518 | 26,698 | 28,555 | 26,566 | 34,111 | 32,978 | 64,824 | 39,071 | 52,032 | 54,112 | 52,815 | 51,913 | 57,577 | 57,558 | 55,814 | 138 | 7,019 | 7,117 | 4,815 | 6,719 | 10,235 | 11,528 | 9,285 | 22,178 | 285,121 | 277,218 | 325,591 | 355,985 | 255,123 | 257,365 | 308,535 | 343,704 | 275,170 | 271,338 | 377,040 | 408,223 | 336,488 | 300,378 | 385,205 | 418,213 | 347,844 | 311,719 | 336,392 | 372,245 | 288,142 | 290,449 | 336,541 | 250,336 | 66,272 | 291,386 | 1,485,869 |
| 1,485,869 | 291,386 | 66,272 | 250,336 | 336,541 | 290,449 | 288,142 | 372,245 | 336,392 | 311,719 | 347,844 | 418,213 | 385,205 | 300,378 | 336,488 | 408,223 | 377,040 | 271,338 | 275,170 | 343,704 | 308,535 | 257,365 | 255,123 | 355,985 | 325,591 | 277,218 | 285,121 | 22,178 | 9,285 | 11,528 | 10,235 | 6,719 | 4,815 | 7,117 | 7,019 | 138 | 55,814 | 57,558 | 57,577 | 51,913 | 52,815 | 54,112 | 52,032 | 39,071 | 64,824 | 32,978 | 34,111 | 26,566 | 28,555 | 26,698 | 24,518 | 24,774 | 23,264 | 22,746 | 21,144 | 94,968 | 85,106 | 71,047 | 53,234 | 69,357 | 25,317 | 1,148 | 47,749 | 8,321 | 2,921 | 41,497 | 4,715 | 3,921 | 55,782 | 46,440 | 52,048 | 59,903 | 54,644 | 45,597 | 1,533 | 38,449 | 39,907 | 38,973 | 34,283 | 33,489 | 33,935 | 29,297 | 28,710 | 47,100 | 27,124 | 34,937 | 46,468 | 60,684 | 42,519 | 46,593 | 44,770 | 53,869 | 42,091 | 41,649 | 23,447 | 27,321 | 19,539 | 15,004 | 10,857 | 6,300 | 3,000 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 12,300 | 800 | 682 | 301,424 | 301,469 | 301,430 | 301,497 | 316,544 | 310,687 | 312,946 | 307,200 | 308,630 | 306,992 | 316,854 | 306,908 | 305,724 | 305,596 | 391,635 | 368,552 | 299,604 | 286,930 | 261,909 | 261,714 | 262,727 | 211,548 | 205,409 | 204,605 | 204,614 | 204,381 | 203,975 | 206,139 | 206,747 | 208,340 | 209,120 | 211,792 | 211,478 | 211,368 | 211,725 | 217,001 | 218,151 | 219,920 | 21,495 | 26,975 | 30,076 | 27,440 | 29,920 | 30,516 | 37,126 | 41,068 | 40,859 | 64,392 | 65,091 | 66,596 | 51,929 | 49,981 | 50,823 | 56,571 | 65,088 | 695,161 | 712,621 | 704,310 | 722,200 | 735,900 | 737,551 | 767,140 | 734,607 | 736,937 | 742,707 | 753,168 | 774,188 | 809,573 | 802,803 | 806,173 | 828,217 | 170,052 | 1,023,098 | 1,012,419 | 1,059,201 | 1,329,839 | 1,357,658 | 2,253,311 | 2,655,592 | 2,645,491 | 2,663,081 | 2,689,652 | 2,754,664 | 2,781,426 | 2,796,832 | 2,801,590 | 2,818,318 | 3,133,992 | 3,113,492 | 3,121,174 | 3,124,345 | 3,175,739 | 3,196,024 | 4,447,393 | 4,466,844 | 4,492,901 | 3,386,980 | 4,398,650 |
| 4,398,650 | 3,386,980 | 4,492,901 | 4,466,844 | 4,447,393 | 3,196,024 | 3,175,739 | 3,124,345 | 3,121,174 | 3,113,492 | 3,133,992 | 2,818,318 | 2,801,590 | 2,796,832 | 2,781,426 | 2,754,664 | 2,689,652 | 2,663,081 | 2,645,491 | 2,655,592 | 2,253,311 | 1,357,658 | 1,329,839 | 1,059,201 | 1,012,419 | 1,023,098 | 170,052 | 828,217 | 806,173 | 802,803 | 809,573 | 774,188 | 753,168 | 742,707 | 736,937 | 734,607 | 767,140 | 737,551 | 735,900 | 722,200 | 704,310 | 712,621 | 695,161 | 65,088 | 56,571 | 50,823 | 49,981 | 51,929 | 66,596 | 65,091 | 64,392 | 40,859 | 41,068 | 37,126 | 30,516 | 29,920 | 27,440 | 30,076 | 26,975 | 21,495 | 219,920 | 218,151 | 217,001 | 211,725 | 211,368 | 211,478 | 211,792 | 209,120 | 208,340 | 206,747 | 206,139 | 203,975 | 204,381 | 204,614 | 204,605 | 205,409 | 211,548 | 262,727 | 261,714 | 261,909 | 286,930 | 299,604 | 368,552 | 391,635 | 305,596 | 305,724 | 306,908 | 316,854 | 306,992 | 308,630 | 307,200 | 312,946 | 310,687 | 316,544 | 301,497 | 301,430 | 301,469 | 301,424 | 682 | 800 | 12,300 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199,855 | 199,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 590,714 | 595,385 | 600,098 | 604,851 | 609,647 | 614,484 | 619,365 | 624,288 | 623,485 | 628,970 | 634,504 | 640,087 | 645,719 | 651,400 | 657,131 | 662,913 | 0 | 855,378 | 864,679 | 874,080 | 883,584 | 893,191 | 1,823,448 | 1,839,791 | 1,856,287 | 1,872,937 | 1,889,743 | 1,906,707 | 1,923,829 | 1,941,113 | 1,958,558 | 1,976,167 | 2,281,927 | 2,283,037 | 2,284,147 | 0 | 2,286,369 | 2,287,481 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,287,481 | 2,286,369 | 0 | 2,284,147 | 2,283,037 | 2,281,927 | 1,976,167 | 1,958,558 | 1,941,113 | 1,923,829 | 1,906,707 | 1,889,743 | 1,872,937 | 1,856,287 | 1,839,791 | 1,823,448 | 893,191 | 883,584 | 874,080 | 864,679 | 855,378 | 0 | 662,913 | 657,131 | 651,400 | 645,719 | 640,087 | 634,504 | 628,970 | 623,485 | 624,288 | 619,365 | 614,484 | 609,647 | 604,851 | 600,098 | 595,385 | 590,714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199,755 | 199,855 | 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 |
---|
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 | 173,749 | 154,246 | 127,154 | 0 | 53,431 | 52,969 | 75,226 | 74,831 | 74,281 | 76,747 | 43,485 | 43,274 | 43,182 | 42,101 | 13,803 | 13,712 | 14,527 | 20,672 | 2,325 | 2,476 | 2,317 | 2,530 | 1,955 | 1,892 | 1,890 | 1,888 | 4,700 | 3,490 | 2,455 | 21,156 | 8,982 | 7,332 | 7,448 | 18,930 | 51,069 | 44,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,490 | 51,069 | 18,930 | 7,448 | 7,332 | 8,982 | 21,156 | 2,455 | 3,490 | 4,700 | 1,888 | 1,890 | 1,892 | 1,955 | 2,530 | 2,317 | 2,476 | 2,325 | 20,672 | 14,527 | 13,712 | 13,803 | 42,101 | 43,182 | 43,274 | 43,485 | 76,747 | 74,281 | 74,831 | 75,226 | 52,969 | 53,431 | 0 | 127,154 | 154,246 | 173,749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 523 | 780 | 1,009 | 1,268 | 16,373 | 10,567 | 12,833 | 7,121 | 7,061 | 5,689 | 15,848 | 6,898 | 5,724 | 5,596 | 5,635 | 5,281 | 5,000 | 5,441 | 5,294 | 5,100 | 6,113 | 11,548 | 5,409 | 4,605 | 4,614 | 4,381 | 3,975 | 6,179 | 6,787 | 8,485 | 9,265 | 11,937 | 11,623 | 11,513 | 11,870 | 17,146 | 18,296 | 20,165 | 21,495 | 26,975 | 30,076 | 27,440 | 29,920 | 30,516 | 37,126 | 41,068 | 40,859 | 64,392 | 65,091 | 66,596 | 51,929 | 49,981 | 50,823 | 56,571 | 60,351 | 76,002 | 76,851 | 79,113 | 78,050 | 81,673 | 84,234 | 97,850 | 97,431 | 101,746 | 103,489 | 109,701 | 122,449 | 123,952 | 129,641 | 133,058 | 149,794 | 170,052 | 167,720 | 147,740 | 185,121 | 152,874 | 165,405 | 133,113 | 123,620 | 116,175 | 116,466 | 117,286 | 132,553 | 124,053 | 122,196 | 120,738 | 135,064 | 0 | 151,424 | 155,620 | 145,822 | 0 | 150,241 | 150,398 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 150,398 | 150,241 | 0 | 145,822 | 155,620 | 151,424 | 0 | 135,064 | 120,738 | 122,196 | 124,053 | 132,553 | 117,286 | 116,466 | 116,175 | 123,620 | 133,113 | 165,405 | 152,874 | 185,121 | 147,740 | 167,720 | 170,052 | 149,794 | 133,058 | 129,641 | 123,952 | 122,449 | 109,701 | 103,489 | 101,746 | 97,431 | 97,850 | 84,234 | 81,673 | 78,050 | 79,113 | 76,851 | 76,002 | 60,351 | 56,571 | 50,823 | 49,981 | 51,929 | 66,596 | 65,091 | 64,392 | 40,859 | 41,068 | 37,126 | 30,516 | 29,920 | 27,440 | 30,076 | 26,975 | 21,495 | 20,165 | 18,296 | 17,146 | 11,870 | 11,513 | 11,623 | 11,937 | 9,265 | 8,485 | 6,787 | 6,179 | 3,975 | 4,381 | 4,614 | 4,605 | 5,409 | 11,548 | 6,113 | 5,100 | 5,294 | 5,441 | 5,000 | 5,281 | 5,635 | 5,596 | 5,724 | 6,898 | 15,848 | 5,689 | 7,061 | 7,121 | 12,833 | 10,567 | 16,373 | 1,268 | 1,009 | 780 | 523 | 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 | 3,494 | 2,954 | 2,677 | 0 | 2,988 | 2,017 | 3,642 | 3,942 | 3,433 | 3,055 | 2,470 | 2,227 | 1,842 | 2,097 | 2,565 | 2,761 | 2,895 | 2,643 | 7,936 | 32,626 | 44,441 | 28,746 | 43,128 | 48,762 | 43,321 | 54,441 | 17,051 | 15,944 | 13,983 | 13,097 | 15,410 | 44,407 | 25,610 | 20,208 | 22,349 | 24,724 | 18,236 | 18,827 | 19,624 | 19,396 | 25,099 | 21,797 | 29,187 | 29,049 | 29,556 | 31,946 | 37,458 | 35,115 | 28,034 | 35,333 | 30,436 | 41,131 | 39,367 | 38,146 | 29,069 | 20,439 | 18,839 | 34,857 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 34,857 | 18,839 | 20,439 | 29,069 | 38,146 | 39,367 | 41,131 | 30,436 | 35,333 | 28,034 | 35,115 | 37,458 | 31,946 | 29,556 | 29,049 | 29,187 | 21,797 | 25,099 | 19,396 | 19,624 | 18,827 | 18,236 | 24,724 | 22,349 | 20,208 | 25,610 | 44,407 | 15,410 | 13,097 | 13,983 | 15,944 | 17,051 | 54,441 | 43,321 | 48,762 | 43,128 | 28,746 | 44,441 | 32,626 | 7,936 | 2,643 | 2,895 | 2,761 | 2,565 | 2,097 | 1,842 | 2,227 | 2,470 | 3,055 | 3,433 | 3,942 | 3,642 | 2,017 | 2,988 | 0 | 2,677 | 2,954 | 3,494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 87,900 | 281,400 | 438,965 | 2,984,713 | 2,702,295 | 2,404,399 | 195,560 | 117,041 | 69,846 | 17,234 | -34,881 | -70,690 | -112,811 | -168,090 | -173,553 | -180,748 | -182,575 | -175,354 | -169,735 | -156,702 | -143,611 | -125,931 | -110,503 | 40,917 | 377,592 | 624,214 | 655,006 | 694,106 | 741,695 | 954,693 | 1,161,318 | 1,230,301 | 1,271,797 | 1,358,552 | 1,397,619 | 1,462,597 | 1,506,133 | 1,568,770 | 1,631,342 | 1,680,891 | 1,698,446 | 1,738,722 | 1,780,449 | 1,973,088 | 2,034,147 | 2,177,605 | 2,210,188 | 2,228,315 | 2,122,011 | 2,156,250 | 2,201,188 | 2,214,633 | 2,259,938 | 2,345,754 | 2,384,777 | 2,447,873 | 2,543,130 | 2,629,431 | 2,712,145 | 2,772,744 | 2,848,380 | 2,945,335 | 2,981,682 | 3,045,312 | 3,085,663 | 3,120,878 | 3,113,582 | 3,150,473 | 3,168,931 | 3,224,370 | 3,258,546 | 3,287,172 | 3,272,655 | 3,310,723 | 3,386,257 | 3,445,278 | 3,155,530 | 3,191,860 | 3,283,217 | 3,394,764 | 3,501,600 | 3,657,958 | 3,672,218 | 3,904,295 | 4,107,617 | 4,251,296 | 4,321,363 | 4,476,657 | 4,582,445 | 4,530,014 | 4,300,522 | 4,280,478 | 4,233,184 | 4,360,187 | 4,171,341 | 4,289,167 | 4,324,204 | 4,597,155 | 4,633,767 | 4,754,676 | 4,794,138 |
| 4,794,138 | 4,754,676 | 4,633,767 | 4,597,155 | 4,324,204 | 4,289,167 | 4,171,341 | 4,360,187 | 4,233,184 | 4,280,478 | 4,300,522 | 4,530,014 | 4,582,445 | 4,476,657 | 4,321,363 | 4,251,296 | 4,107,617 | 3,904,295 | 3,672,218 | 3,657,958 | 3,501,600 | 3,394,764 | 3,283,217 | 3,191,860 | 3,155,530 | 3,445,278 | 3,386,257 | 3,310,723 | 3,272,655 | 3,287,172 | 3,258,546 | 3,224,370 | 3,168,931 | 3,150,473 | 3,113,582 | 3,120,878 | 3,085,663 | 3,045,312 | 2,981,682 | 2,945,335 | 2,848,380 | 2,772,744 | 2,712,145 | 2,629,431 | 2,543,130 | 2,447,873 | 2,384,777 | 2,345,754 | 2,259,938 | 2,214,633 | 2,201,188 | 2,156,250 | 2,122,011 | 2,228,315 | 2,210,188 | 2,177,605 | 2,034,147 | 1,973,088 | 1,780,449 | 1,738,722 | 1,698,446 | 1,680,891 | 1,631,342 | 1,568,770 | 1,506,133 | 1,462,597 | 1,397,619 | 1,358,552 | 1,271,797 | 1,230,301 | 1,161,318 | 954,693 | 741,695 | 694,106 | 655,006 | 624,214 | 377,592 | 40,917 | -110,503 | -125,931 | -143,611 | -156,702 | -169,735 | -175,354 | -182,575 | -180,748 | -173,553 | -168,090 | -112,811 | -70,690 | -34,881 | 17,234 | 69,846 | 117,041 | 195,560 | 2,404,399 | 2,702,295 | 2,984,713 | 438,965 | 281,400 | 87,900 | 0 | 0 |
---|
Common Stock | 0 | 0 | 400 | 900 | 938 | 1,058 | 1,073 | 1,082 | 1,092 | 1,151 | 1,153 | 1,151 | 1,157 | 1,164 | 1,166 | 1,177 | 1,178 | 1,188 | 1,194 | 1,222 | 1,229 | 1,255 | 1,259 | 1,268 | 1,274 | 1,388 | 1,396 | 1,529 | 1,542 | 1,553 | 1,562 | 1,603 | 1,641 | 1,652 | 1,657 | 1,662 | 1,671 | 1,689 | 1,691 | 1,694 | 1,727 | 1,735 | 1,739 | 1,746 | 1,758 | 1,863 | 1,877 | 1,924 | 1,937 | 1,944 | 1,947 | 1,959 | 1,982 | 1,993 | 2,000 | 2,015 | 2,031 | 2,045 | 2,059 | 1,808 | 1,832 | 1,844 | 1,851 | 1,783 | 1,796 | 1,805 | 1,811 | 1,772 | 1,783 | 1,791 | 1,794 | 1,733 | 1,743 | 1,751 | 1,755 | 1,699 | 1,708 | 1,718 | 1,722 | 1,629 | 1,640 | 1,649 | 1,652 | 1,620 | 1,631 | 1,638 | 1,641 | 1,627 | 1,638 | 1,645 | 1,647 | 1,605 | 1,615 | 1,620 | 1,622 | 1,565 | 1,573 | 1,580 | 1,583 | 1,512 | 1,536 | 1,544 | 1,548 |
| 1,548 | 1,544 | 1,536 | 1,512 | 1,583 | 1,580 | 1,573 | 1,565 | 1,622 | 1,620 | 1,615 | 1,605 | 1,647 | 1,645 | 1,638 | 1,627 | 1,641 | 1,638 | 1,631 | 1,620 | 1,652 | 1,649 | 1,640 | 1,629 | 1,722 | 1,718 | 1,708 | 1,699 | 1,755 | 1,751 | 1,743 | 1,733 | 1,794 | 1,791 | 1,783 | 1,772 | 1,811 | 1,805 | 1,796 | 1,783 | 1,851 | 1,844 | 1,832 | 1,808 | 2,059 | 2,045 | 2,031 | 2,015 | 2,000 | 1,993 | 1,982 | 1,959 | 1,947 | 1,944 | 1,937 | 1,924 | 1,877 | 1,863 | 1,758 | 1,746 | 1,739 | 1,735 | 1,727 | 1,694 | 1,691 | 1,689 | 1,671 | 1,662 | 1,657 | 1,652 | 1,641 | 1,603 | 1,562 | 1,553 | 1,542 | 1,529 | 1,396 | 1,388 | 1,274 | 1,268 | 1,259 | 1,255 | 1,229 | 1,222 | 1,194 | 1,188 | 1,178 | 1,177 | 1,166 | 1,164 | 1,157 | 1,151 | 1,153 | 1,151 | 1,092 | 1,082 | 1,073 | 1,058 | 938 | 900 | 400 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,874,640 | -2,841,895 | -2,801,815 | 0 | -2,722,814 | -2,683,105 | -2,630,595 | -2,579,978 | -2,532,057 | -2,489,772 | -2,429,691 | -2,386,464 | -2,342,225 | -2,293,994 | -2,225,702 | -2,154,215 | -2,092,320 | -2,012,564 | -1,932,215 | -1,859,415 | -1,786,529 | -1,695,374 | -1,598,267 | -1,520,521 | -1,453,321 | -1,365,281 | -1,276,861 | -1,202,003 | -1,128,368 | -1,052,368 | -960,729 | -879,799 | -822,027 | -761,515 | -742,408 | -675,550 | -632,489 | -524,906 | -430,890 | -322,909 | -208,994 | -71,104 | 47,996 | 171,142 | 333,057 | 491,680 | 605,050 | 760,745 | 917,242 | 1,096,158 | 1,256,692 | 1,515,842 | 1,635,379 | 1,743,533 | 0 | 2,017,457 | 2,146,273 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,146,273 | 2,017,457 | 0 | 1,743,533 | 1,635,379 | 1,515,842 | 1,256,692 | 1,096,158 | 917,242 | 760,745 | 605,050 | 491,680 | 333,057 | 171,142 | 47,996 | -71,104 | -208,994 | -322,909 | -430,890 | -524,906 | -632,489 | -675,550 | -742,408 | -761,515 | -822,027 | -879,799 | -960,729 | -1,052,368 | -1,128,368 | -1,202,003 | -1,276,861 | -1,365,281 | -1,453,321 | -1,520,521 | -1,598,267 | -1,695,374 | -1,786,529 | -1,859,415 | -1,932,215 | -2,012,564 | -2,092,320 | -2,154,215 | -2,225,702 | -2,293,994 | -2,342,225 | -2,386,464 | -2,429,691 | -2,489,772 | -2,532,057 | -2,579,978 | -2,630,595 | -2,683,105 | -2,722,814 | 0 | -2,801,815 | -2,841,895 | -2,874,640 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | -37,500 | -35,600 | -27,046 | -32,137 | -30,963 | -34,899 | -26,334 | -68,647 | -60,205 | -42,745 | -34,969 | -27,594 | -22,228 | -13,386 | -9,828 | -4,058 | -2,764 | -166 | 318 | -695 | 38 | 455 | 156 | -9,799 | -8,549 | -7,066 | 524 | 620 | 1,112 | 1,296 | 1,846 | 1,454 | 2,840 | 3,053 | -11,267 | -13,146 | -19,094 | -24,350 | -19,428 | -12,500 | -9,527 | -10,682 | -12,462 | -13,118 | -5,389 | -5,741 | -2,458 | 298 | -9,299 | -1,259 | -307 | -4,108 | 483 | -1,640 | -5,583 | -10,955 | -5,434 | -2,091 | -1,637 | 2,497 | -9,545 | -17,611 | -23,913 | -24,379 | -33,519 | -41,453 | -28,792 | -31,616 | -33,462 | -56,222 | -45,913 | -32,520 | -24,833 | -21,930 | -18,334 | -41,970 | -48,218 | -48,912 | -46,979 | -42,484 | -56,424 | -45,144 | -78,995 | -57,307 | -45,854 | -20,201 | -47,347 | -31,557 | -53,726 | -69,105 | -88,611 | -143,079 | -186,672 | -140,332 | -121,161 | -119,964 | -137,472 | -95,330 | -116,593 | -136,921 | -100,436 |
| -100,436 | -136,921 | -116,593 | -95,330 | -137,472 | -119,964 | -121,161 | -140,332 | -186,672 | -143,079 | -88,611 | -69,105 | -53,726 | -31,557 | -47,347 | -20,201 | -45,854 | -57,307 | -78,995 | -45,144 | -56,424 | -42,484 | -46,979 | -48,912 | -48,218 | -41,970 | -18,334 | -21,930 | -24,833 | -32,520 | -45,913 | -56,222 | -33,462 | -31,616 | -28,792 | -41,453 | -33,519 | -24,379 | -23,913 | -17,611 | -9,545 | 2,497 | -1,637 | -2,091 | -5,434 | -10,955 | -5,583 | -1,640 | 483 | -4,108 | -307 | -1,259 | -9,299 | 298 | -2,458 | -5,741 | -5,389 | -13,118 | -12,462 | -10,682 | -9,527 | -12,500 | -19,428 | -24,350 | -19,094 | -13,146 | -11,267 | 3,053 | 2,840 | 1,454 | 1,846 | 1,296 | 1,112 | 620 | 524 | -7,066 | -8,549 | -9,799 | 156 | 455 | 38 | -695 | 318 | -166 | -2,764 | -4,058 | -9,828 | -13,386 | -22,228 | -27,594 | -34,969 | -42,745 | -60,205 | -68,647 | -26,334 | -34,899 | -30,963 | -32,137 | -27,046 | -35,600 | -37,500 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,581,290 | 4,599,355 | 4,615,774 | 0 | 4,815,780 | 4,852,133 | 4,970,278 | 4,991,764 | 5,009,667 | 5,025,797 | 5,068,235 | 5,076,885 | 5,117,093 | 5,146,092 | 5,195,543 | 5,207,285 | 5,256,348 | 5,295,939 | 4,561,929 | 4,687,512 | 4,742,423 | 4,777,961 | 4,559,430 | 4,587,000 | 4,647,275 | 4,685,078 | 4,437,420 | 4,451,319 | 4,508,376 | 4,547,834 | 4,239,588 | 4,254,982 | 4,317,583 | 4,363,876 | 4,073,362 | 4,098,218 | 4,303,531 | 4,352,857 | 3,670,033 | 3,686,337 | 3,760,840 | 3,919,264 | 3,653,486 | 3,658,990 | 3,734,787 | 3,781,228 | 3,664,820 | 3,664,568 | 3,743,743 | 3,789,623 | 3,340,822 | 2,974,529 | 3,054,200 | 3,104,970 | 0 | 2,625,244 | 2,751,681 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,751,681 | 2,625,244 | 0 | 3,104,970 | 3,054,200 | 2,974,529 | 3,340,822 | 3,789,623 | 3,743,743 | 3,664,568 | 3,664,820 | 3,781,228 | 3,734,787 | 3,658,990 | 3,653,486 | 3,919,264 | 3,760,840 | 3,686,337 | 3,670,033 | 4,352,857 | 4,303,531 | 4,098,218 | 4,073,362 | 4,363,876 | 4,317,583 | 4,254,982 | 4,239,588 | 4,547,834 | 4,508,376 | 4,451,319 | 4,437,420 | 4,685,078 | 4,647,275 | 4,587,000 | 4,559,430 | 4,777,961 | 4,742,423 | 4,687,512 | 4,561,929 | 5,295,939 | 5,256,348 | 5,207,285 | 5,195,543 | 5,146,092 | 5,117,093 | 5,076,885 | 5,068,235 | 5,025,797 | 5,009,667 | 4,991,764 | 4,970,278 | 4,852,133 | 4,815,780 | 0 | 4,615,774 | 4,599,355 | 4,581,290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -267,642 | -102,853 | 0 | -251,257 | -154,416 | -58,241 | 0 | -121,078 | -107,880 | -80,550 | 0 | -291,788 | -116,247 | -34,872 | 0 | -625,925 | -185,512 | -19,785 | 0 | -306,628 | -177,615 | -72,467 | 0 | -294,867 | -199,710 | -108,725 | 0 | -202,426 | -126,068 | -62,680 | 0 | -226,513 | -187,491 | -116,147 | 0 | -736,870 | -707,245 | -664,741 | -624,462 | -594,643 | -558,120 | -490,908 | -482,994 | -406,662 | -251,537 | -201,077 | -158,261 | -131,369 | -108,623 | -88,208 | -66,301 | -51,226 | -14,994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 48,100 | 342,500 | 538,491 | 3,334,660 | 3,367,508 | 3,382,582 | 3,387,948 | 3,414,600 | 3,422,762 | 3,438,706 | 3,437,867 | 3,436,918 | 3,436,962 | 3,428,434 | 3,428,059 | 3,429,730 | 3,430,512 | 3,437,186 | 3,439,393 | 3,446,610 | 3,447,715 | 3,451,578 | 3,453,220 | 3,598,581 | 3,661,738 | 3,880,985 | 3,892,680 | 3,920,408 | 3,953,477 | 4,145,627 | 4,332,485 | 4,380,203 | 4,396,044 | 4,446,703 | 4,463,170 | 4,495,675 | 4,511,797 | 4,539,154 | 4,559,690 | 4,566,296 | 4,548,129 | 4,549,473 | 4,552,090 | 4,707,157 | 4,720,764 | 4,812,017 | 4,790,687 | 4,758,130 | 4,619,135 | 4,585,241 | 4,585,977 | 4,558,973 | 4,551,449 | 4,571,081 | 4,542,544 | 4,549,103 | 4,559,069 | 4,561,929 | 4,571,365 | 4,554,932 | 4,551,448 | 4,559,430 | 4,524,320 | 4,521,207 | 4,482,652 | 4,437,420 | 4,342,594 | 4,308,666 | 4,252,967 | 4,239,588 | 4,182,515 | 4,139,968 | 4,057,248 | 4,073,362 | 4,078,433 | 4,118,019 | 3,726,932 | 3,670,033 | 3,651,465 | 3,644,593 | 3,627,476 | 3,653,486 | 3,578,440 | 3,626,907 | 3,660,150 | 3,664,820 | 3,606,327 | 3,589,327 | 3,538,366 | 3,340,822 | 2,871,676 | 2,786,558 | 2,674,701 | 2,578,603 | 2,273,472 | 454,627 | 2,153,278 | 2,222,993 | 2,105,426 | 2,114,967 | 2,060,033 |
| 2,060,033 | 2,114,967 | 2,105,426 | 2,222,993 | 2,153,278 | 454,627 | 2,273,472 | 2,578,603 | 2,674,701 | 2,786,558 | 2,871,676 | 3,340,822 | 3,538,366 | 3,589,327 | 3,606,327 | 3,664,820 | 3,660,150 | 3,626,907 | 3,578,440 | 3,653,486 | 3,627,476 | 3,644,593 | 3,651,465 | 3,670,033 | 3,726,932 | 4,118,019 | 4,078,433 | 4,073,362 | 4,057,248 | 4,139,968 | 4,182,515 | 4,239,588 | 4,252,967 | 4,308,666 | 4,342,594 | 4,437,420 | 4,482,652 | 4,521,207 | 4,524,320 | 4,559,430 | 4,551,448 | 4,554,932 | 4,571,365 | 4,561,929 | 4,559,069 | 4,549,103 | 4,542,544 | 4,571,081 | 4,551,449 | 4,558,973 | 4,585,977 | 4,585,241 | 4,619,135 | 4,758,130 | 4,790,687 | 4,812,017 | 4,720,764 | 4,707,157 | 4,552,090 | 4,549,473 | 4,548,129 | 4,566,296 | 4,559,690 | 4,539,154 | 4,511,797 | 4,495,675 | 4,463,170 | 4,446,703 | 4,396,044 | 4,380,203 | 4,332,485 | 4,145,627 | 3,953,477 | 3,920,408 | 3,892,680 | 3,880,985 | 3,661,738 | 3,598,581 | 3,453,220 | 3,451,578 | 3,447,715 | 3,446,610 | 3,439,393 | 3,437,186 | 3,430,512 | 3,429,730 | 3,428,059 | 3,428,434 | 3,436,962 | 3,436,918 | 3,437,867 | 3,438,706 | 3,422,762 | 3,414,600 | 3,387,948 | 3,382,582 | 3,367,508 | 3,334,660 | 538,491 | 342,500 | 48,100 | 0 | 0 |
---|