> Total Assets | 16,111 | 0 | 0 | 0 | 35,183 | 39,339 | 68,473 | 62,545 | 66,107 | 59,067 | 50,862 | 43,248 | 98,348 | 153,687 | 147,114 | 144,527 | 240,006 | 227,340 | 219,658 | 505,091 | 493,791 | 486,256 | 580,046 | 580,181 | 554,676 | 554,529 | 518,653 | 495,668 | 481,385 | 463,406 | 440,180 | 412,606 | 393,265 | 369,052 | 340,828 | 310,223 | 281,917 | 340,295 | 318,477 | 322,352 | 287,520 | 471,578 | 462,558 | 447,503 | 420,530 | 1,080,297 | 1,032,659 | 986,357 | 1,079,595 | 1,628,790 | 1,530,771 | 1,436,144 | 1,386,510 | 1,316,949 | 1,382,162 | 1,312,910 | 1,262,810 | 1,133,926 | 1,434,283 | 1,358,281 | 1,994,730 | 1,923,139 | 1,789,389 | 1,675,654 | 1,574,802 | 2,013,999 | 2,716,411 | 2,541,622 | 2,395,134 | 2,279,624 | 3,374,367 | 3,307,283 | 3,407,061 | 3,255,269 | 3,509,429 | 3,472,313 | 3,643,304 | 3,433,545 | 3,330,417 | 3,535,255 | 3,546,359 | 3,391,940 | 3,402,396 | 3,839,073 | 3,829,880 | 3,824,386 | 4,009,634 | 4,205,039 |
| 4,205,039 | 4,009,634 | 3,824,386 | 3,829,880 | 3,839,073 | 3,402,396 | 3,391,940 | 3,546,359 | 3,535,255 | 3,330,417 | 3,433,545 | 3,643,304 | 3,472,313 | 3,509,429 | 3,255,269 | 3,407,061 | 3,307,283 | 3,374,367 | 2,279,624 | 2,395,134 | 2,541,622 | 2,716,411 | 2,013,999 | 1,574,802 | 1,675,654 | 1,789,389 | 1,923,139 | 1,994,730 | 1,358,281 | 1,434,283 | 1,133,926 | 1,262,810 | 1,312,910 | 1,382,162 | 1,316,949 | 1,386,510 | 1,436,144 | 1,530,771 | 1,628,790 | 1,079,595 | 986,357 | 1,032,659 | 1,080,297 | 420,530 | 447,503 | 462,558 | 471,578 | 287,520 | 322,352 | 318,477 | 340,295 | 281,917 | 310,223 | 340,828 | 369,052 | 393,265 | 412,606 | 440,180 | 463,406 | 481,385 | 495,668 | 518,653 | 554,529 | 554,676 | 580,181 | 580,046 | 486,256 | 493,791 | 505,091 | 219,658 | 227,340 | 240,006 | 144,527 | 147,114 | 153,687 | 98,348 | 43,248 | 50,862 | 59,067 | 66,107 | 62,545 | 68,473 | 39,339 | 35,183 | 0 | 0 | 0 | 16,111 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 24,189 | 22,586 | 50,511 | 47,198 | 48,181 | 41,442 | 33,840 | 26,697 | 82,414 | 137,120 | 129,057 | 126,827 | 222,784 | 209,916 | 201,958 | 477,632 | 463,559 | 455,475 | 550,631 | 451,779 | 442,249 | 419,339 | 278,422 | 228,165 | 293,534 | 273,309 | 409,297 | 244,623 | 254,139 | 348,917 | 322,414 | 293,175 | 152,028 | 208,539 | 304,083 | 303,415 | 228,973 | 404,929 | 214,359 | 199,164 | 358,630 | 1,009,088 | 966,256 | 926,265 | 1,026,188 | 1,573,957 | 1,485,948 | 1,041,793 | 1,358,698 | 1,246,201 | 888,068 | 747,564 | 989,241 | 597,188 | 960,709 | 993,368 | 1,782,830 | 1,691,160 | 1,502,559 | 1,342,120 | 1,209,319 | 1,401,050 | 2,073,460 | 1,897,265 | 1,733,933 | 1,584,773 | 2,160,446 | 2,054,702 | 2,159,822 | 1,970,083 | 2,725,163 | 2,675,362 | 2,868,780 | 2,589,677 | 2,471,638 | 2,690,847 | 2,692,247 | 2,541,018 | 2,524,047 | 2,985,452 | 2,982,697 | 2,988,607 | 3,172,856 | 3,355,424 |
| 3,355,424 | 3,172,856 | 2,988,607 | 2,982,697 | 2,985,452 | 2,524,047 | 2,541,018 | 2,692,247 | 2,690,847 | 2,471,638 | 2,589,677 | 2,868,780 | 2,675,362 | 2,725,163 | 1,970,083 | 2,159,822 | 2,054,702 | 2,160,446 | 1,584,773 | 1,733,933 | 1,897,265 | 2,073,460 | 1,401,050 | 1,209,319 | 1,342,120 | 1,502,559 | 1,691,160 | 1,782,830 | 993,368 | 960,709 | 597,188 | 989,241 | 747,564 | 888,068 | 1,246,201 | 1,358,698 | 1,041,793 | 1,485,948 | 1,573,957 | 1,026,188 | 926,265 | 966,256 | 1,009,088 | 358,630 | 199,164 | 214,359 | 404,929 | 228,973 | 303,415 | 304,083 | 208,539 | 152,028 | 293,175 | 322,414 | 348,917 | 254,139 | 244,623 | 409,297 | 273,309 | 293,534 | 228,165 | 278,422 | 419,339 | 442,249 | 451,779 | 550,631 | 455,475 | 463,559 | 477,632 | 201,958 | 209,916 | 222,784 | 126,827 | 129,057 | 137,120 | 82,414 | 26,697 | 33,840 | 41,442 | 48,181 | 47,198 | 50,511 | 22,586 | 24,189 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 15,477 | 0 | 0 | 0 | 23,193 | 21,612 | 31,891 | 14,544 | 20,272 | 12,215 | 9,165 | 7,178 | 15,757 | 56,804 | 35,645 | 35,516 | 127,955 | 66,662 | 84,464 | 200,547 | 105,157 | 196,281 | 247,536 | 196,737 | 191,792 | 227,268 | 147,870 | 98,087 | 137,468 | 114,947 | 66,182 | 46,881 | 74,599 | 90,590 | 67,110 | 74,336 | 70,228 | 61,739 | 48,274 | 75,838 | 51,405 | 97,804 | 24,975 | 11,840 | 53,169 | 350,589 | 80,727 | 82,721 | 881,929 | 1,450,754 | 1,396,800 | 149,218 | 1,280,951 | 231,278 | 271,076 | 168,481 | 193,617 | 171,079 | 408,671 | 202,045 | 645,361 | 396,149 | 361,457 | 316,608 | 420,146 | 724,959 | 1,136,289 | 923,304 | 547,178 | 467,779 | 580,829 | 496,704 | 496,580 | 379,543 | 745,767 | 1,093,991 | 819,975 | 534,081 | 575,558 | 1,073,228 | 866,394 | 672,245 | 657,800 | 1,033,024 | 812,688 | 681,879 | 968,492 | 1,099,920 |
| 1,099,920 | 968,492 | 681,879 | 812,688 | 1,033,024 | 657,800 | 672,245 | 866,394 | 1,073,228 | 575,558 | 534,081 | 819,975 | 1,093,991 | 745,767 | 379,543 | 496,580 | 496,704 | 580,829 | 467,779 | 547,178 | 923,304 | 1,136,289 | 724,959 | 420,146 | 316,608 | 361,457 | 396,149 | 645,361 | 202,045 | 408,671 | 171,079 | 193,617 | 168,481 | 271,076 | 231,278 | 1,280,951 | 149,218 | 1,396,800 | 1,450,754 | 881,929 | 82,721 | 80,727 | 350,589 | 53,169 | 11,840 | 24,975 | 97,804 | 51,405 | 75,838 | 48,274 | 61,739 | 70,228 | 74,336 | 67,110 | 90,590 | 74,599 | 46,881 | 66,182 | 114,947 | 137,468 | 98,087 | 147,870 | 227,268 | 191,792 | 196,737 | 247,536 | 196,281 | 105,157 | 200,547 | 84,464 | 66,662 | 127,955 | 35,516 | 35,645 | 56,804 | 15,757 | 7,178 | 9,165 | 12,215 | 20,272 | 14,544 | 31,891 | 21,612 | 23,193 | 0 | 0 | 0 | 15,477 |
---|
Short-term Investments | 19 | 0 | 0 | 0 | 373 | 0 | 14,207 | 30,393 | 25,774 | 26,075 | 22,477 | 17,631 | 64,245 | 75,471 | 87,622 | 84,758 | 89,305 | 137,804 | 110,304 | 267,831 | 350,445 | 247,592 | 290,787 | 223,379 | 238,596 | 180,786 | 119,368 | 119,883 | 143,934 | 146,811 | 193,012 | 184,486 | 158,532 | 154,050 | 150,839 | 98,685 | 76,174 | 137,356 | 180,750 | 152,498 | 71,407 | 138,207 | 184,719 | 181,939 | 192,701 | 314,901 | 574,035 | 549,213 | 94,583 | 99,890 | 64,628 | 866,992 | 51,419 | 782,356 | 585,326 | 544,655 | 433,182 | 388,525 | 514,600 | 746,249 | 1,045,257 | 1,171,715 | 1,086,209 | 920,226 | 664,009 | 519,578 | 790,542 | 797,754 | 988,984 | 874,424 | 1,344,735 | 1,337,172 | 1,377,815 | 1,329,994 | 1,154,315 | 1,233,874 | 1,615,589 | 1,705,482 | 1,535,055 | 1,192,101 | 1,326,012 | 1,398,430 | 1,399,707 | 1,373,254 | 1,626,694 | 1,689,403 | 1,656,157 | 1,671,993 |
| 1,671,993 | 1,656,157 | 1,689,403 | 1,626,694 | 1,373,254 | 1,399,707 | 1,398,430 | 1,326,012 | 1,192,101 | 1,535,055 | 1,705,482 | 1,615,589 | 1,233,874 | 1,154,315 | 1,329,994 | 1,377,815 | 1,337,172 | 1,344,735 | 874,424 | 988,984 | 797,754 | 790,542 | 519,578 | 664,009 | 920,226 | 1,086,209 | 1,171,715 | 1,045,257 | 746,249 | 514,600 | 388,525 | 433,182 | 544,655 | 585,326 | 782,356 | 51,419 | 866,992 | 64,628 | 99,890 | 94,583 | 549,213 | 574,035 | 314,901 | 192,701 | 181,939 | 184,719 | 138,207 | 71,407 | 152,498 | 180,750 | 137,356 | 76,174 | 98,685 | 150,839 | 154,050 | 158,532 | 184,486 | 193,012 | 146,811 | 143,934 | 119,883 | 119,368 | 180,786 | 238,596 | 223,379 | 290,787 | 247,592 | 350,445 | 267,831 | 110,304 | 137,804 | 89,305 | 84,758 | 87,622 | 75,471 | 64,245 | 17,631 | 22,477 | 26,075 | 25,774 | 30,393 | 14,207 | 0 | 373 | 0 | 0 | 0 | 19 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 916 | 1,169 | 2,164 | 960 | 587 | 755 | 3,116 | 3,591 | 4,847 | 3,829 | 4,393 | 5,615 | 5,129 | 5,031 | 9,680 | 5,126 | 24,140 | 4,188 | 5,831 | 5,857 | 5,022 | 6,044 | 4,505 | 6,358 | 4,881 | 14,119 | 1,150 | 1,308 | 2,027 | 1,468 | 2,192 | 4,385 | 1,918 | 104 | 558 | 460 | 609 | 4,248 | 164 | 89 | 384 | 39,937 | 10,107 | 9,403 | 8,130 | 8,298 | 8,814 | 9,514 | 15,146 | 23,334 | 19,457 | 15,405 | 14,644 | 34,002 | 50,768 | 2,961 | 3,362 | 18,760 | 33,801 | 30,739 | 48,109 | 43,011 | 75,572 | 69,115 | 79,118 | 102,413 | 110,626 | 646,587 | 141,064 | 198,571 | 156,533 | 142,271 | 184,513 | 237,963 | 219,434 | 220,635 | 325,445 | 327,787 | 321,377 | 309,481 | 353,852 |
| 353,852 | 309,481 | 321,377 | 327,787 | 325,445 | 220,635 | 219,434 | 237,963 | 184,513 | 142,271 | 156,533 | 198,571 | 141,064 | 646,587 | 110,626 | 102,413 | 79,118 | 69,115 | 75,572 | 43,011 | 48,109 | 30,739 | 33,801 | 18,760 | 3,362 | 2,961 | 50,768 | 34,002 | 14,644 | 15,405 | 19,457 | 23,334 | 15,146 | 9,514 | 8,814 | 8,298 | 8,130 | 9,403 | 10,107 | 39,937 | 384 | 89 | 164 | 4,248 | 609 | 460 | 558 | 104 | 1,918 | 4,385 | 2,192 | 1,468 | 2,027 | 1,308 | 1,150 | 14,119 | 4,881 | 6,358 | 4,505 | 6,044 | 5,022 | 5,857 | 5,831 | 4,188 | 24,140 | 5,126 | 9,680 | 5,031 | 5,129 | 5,615 | 4,393 | 3,829 | 4,847 | 3,591 | 3,116 | 755 | 587 | 960 | 2,164 | 1,169 | 916 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -253,173 | 0 | 0 | -239,721 | -212,872 | -168,112 | 0 | 0 | -222,091 | -222,657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,081 | 24,068 | 32,001 | 40,587 | 54,562 | 56,348 | 68,300 | 77,418 | 66,942 | 92,302 | 73,940 | 84,358 | 97,899 | 122,701 | 78,516 | 88,976 | 115,489 | 128,962 | 131,879 | 100,453 | 95,771 | 89,146 | 93,988 | 83,981 | 75,987 |
| 75,987 | 83,981 | 93,988 | 89,146 | 95,771 | 100,453 | 131,879 | 128,962 | 115,489 | 88,976 | 78,516 | 122,701 | 97,899 | 84,358 | 73,940 | 92,302 | 66,942 | 77,418 | 68,300 | 56,348 | 54,562 | 40,587 | 32,001 | 24,068 | 11,081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -222,657 | -222,091 | 0 | 0 | -168,112 | -212,872 | -239,721 | 0 | 0 | -253,173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 10,994 | 16,753 | 17,962 | 15,347 | 17,926 | 17,625 | 17,022 | 16,551 | 15,934 | 16,567 | 18,057 | 17,700 | 17,222 | 17,424 | 17,700 | 27,459 | 30,232 | 30,781 | 29,415 | 128,402 | 112,427 | 135,190 | 240,231 | 267,503 | 187,851 | 190,097 | 30,883 | 167,983 | 139,126 | 20,135 | 18,414 | 17,048 | 129,889 | 131,756 | 14,394 | 18,937 | 58,547 | 66,649 | 248,199 | 248,339 | 61,900 | 71,209 | 66,403 | 60,092 | 53,407 | 54,833 | 44,823 | 394,351 | 27,812 | 70,748 | 494,094 | 565,346 | 273,569 | 536,738 | 473,574 | 364,913 | 211,900 | 231,979 | 286,830 | 333,534 | 365,483 | 612,949 | 642,951 | 644,357 | 661,201 | 694,851 | 1,213,921 | 1,252,581 | 1,247,239 | 1,285,186 | 784,266 | 796,951 | 774,524 | 843,868 | 858,779 | 844,408 | 854,112 | 850,922 | 878,349 | 853,621 | 847,183 | 835,779 | 836,778 | 849,615 |
| 849,615 | 836,778 | 835,779 | 847,183 | 853,621 | 878,349 | 850,922 | 854,112 | 844,408 | 858,779 | 843,868 | 774,524 | 796,951 | 784,266 | 1,285,186 | 1,247,239 | 1,252,581 | 1,213,921 | 694,851 | 661,201 | 644,357 | 642,951 | 612,949 | 365,483 | 333,534 | 286,830 | 231,979 | 211,900 | 364,913 | 473,574 | 536,738 | 273,569 | 565,346 | 494,094 | 70,748 | 27,812 | 394,351 | 44,823 | 54,833 | 53,407 | 60,092 | 66,403 | 71,209 | 61,900 | 248,339 | 248,199 | 66,649 | 58,547 | 18,937 | 14,394 | 131,756 | 129,889 | 17,048 | 18,414 | 20,135 | 139,126 | 167,983 | 30,883 | 190,097 | 187,851 | 267,503 | 240,231 | 135,190 | 112,427 | 128,402 | 29,415 | 30,781 | 30,232 | 27,459 | 17,700 | 17,424 | 17,222 | 17,700 | 18,057 | 16,567 | 15,934 | 16,551 | 17,022 | 17,625 | 17,926 | 15,347 | 17,962 | 16,753 | 10,994 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 526 | 0 | 0 | 0 | 4,756 | 8,961 | 11,436 | 8,969 | 11,694 | 11,540 | 11,084 | 10,760 | 10,580 | 11,359 | 13,044 | 12,856 | 12,173 | 12,527 | 12,965 | 10,434 | 13,810 | 15,875 | 18,853 | 19,577 | 19,194 | 19,321 | 18,483 | 18,152 | 18,324 | 18,304 | 18,554 | 18,399 | 18,289 | 17,021 | 16,252 | 15,309 | 14,643 | 13,703 | 14,206 | 18,792 | 19,799 | 18,983 | 18,045 | 16,974 | 16,448 | 15,731 | 16,953 | 18,806 | 21,740 | 21,166 | 25,169 | 26,316 | 27,812 | 36,814 | 55,394 | 74,219 | 114,572 | 129,962 | 147,533 | 161,899 | 181,900 | 201,979 | 227,839 | 272,652 | 320,658 | 568,124 | 598,126 | 619,900 | 646,376 | 651,094 | 668,800 | 689,924 | 706,514 | 701,785 | 708,789 | 720,794 | 733,633 | 733,158 | 732,122 | 733,623 | 738,630 | 738,081 | 736,275 | 729,076 | 725,789 | 718,928 | 715,462 | 703,405 |
| 703,405 | 715,462 | 718,928 | 725,789 | 729,076 | 736,275 | 738,081 | 738,630 | 733,623 | 732,122 | 733,158 | 733,633 | 720,794 | 708,789 | 701,785 | 706,514 | 689,924 | 668,800 | 651,094 | 646,376 | 619,900 | 598,126 | 568,124 | 320,658 | 272,652 | 227,839 | 201,979 | 181,900 | 161,899 | 147,533 | 129,962 | 114,572 | 74,219 | 55,394 | 36,814 | 27,812 | 26,316 | 25,169 | 21,166 | 21,740 | 18,806 | 16,953 | 15,731 | 16,448 | 16,974 | 18,045 | 18,983 | 19,799 | 18,792 | 14,206 | 13,703 | 14,643 | 15,309 | 16,252 | 17,021 | 18,289 | 18,399 | 18,554 | 18,304 | 18,324 | 18,152 | 18,483 | 19,321 | 19,194 | 19,577 | 18,853 | 15,875 | 13,810 | 10,434 | 12,965 | 12,527 | 12,173 | 12,856 | 13,044 | 11,359 | 10,580 | 10,760 | 11,084 | 11,540 | 11,694 | 8,969 | 11,436 | 8,961 | 4,756 | 0 | 0 | 0 | 526 |
---|
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 | 138,907 | 140,523 | 120,389 | 100,917 | 99,881 | 114,639 | 114,971 | 117,822 | 63,741 | 67,482 | 142,164 | 212,484 | 230,154 | 231,365 | 150,054 | 390,503 | 350,585 | 324,534 | 279,821 | 483,771 | 456,798 | 358,629 | 251,839 | 228,590 | 287,229 | 339,566 | 324,799 | 255,305 | 174,570 | 51,543 | 13,919 | 648 | 0 | 0 | 0 | 44,825 | 44,825 | 14,825 | 14,825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,825 | 14,825 | 44,825 | 44,825 | 0 | 0 | 0 | 648 | 13,919 | 51,543 | 174,570 | 255,305 | 324,799 | 339,566 | 287,229 | 228,590 | 251,839 | 358,629 | 456,798 | 483,771 | 279,821 | 324,534 | 350,585 | 390,503 | 150,054 | 231,365 | 230,154 | 212,484 | 142,164 | 67,482 | 63,741 | 117,822 | 114,971 | 114,639 | 99,881 | 100,917 | 120,389 | 140,523 | 138,907 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,878 | 3,760 | 3,642 | 3,523 | 3,405 | 3,287 | 3,168 | 3,050 | 2,491 | 2,387 | 2,284 | 2,180 | 1,933 | 1,835 | 1,737 | 1,610 | 968 | 925 | 882 | 838 | 795 | 751 | 708 | 665 | 622 | 578 | 535 | 491 | 448 | 405 | 361 | 318 | 275 | 231 | 188 | 145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 697,784 | 0 | 0 | 0 |
| 0 | 0 | 0 | 697,784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145 | 188 | 231 | 275 | 318 | 361 | 405 | 448 | 491 | 535 | 578 | 622 | 665 | 708 | 751 | 795 | 838 | 882 | 925 | 968 | 1,610 | 1,737 | 1,835 | 1,933 | 2,180 | 2,284 | 2,387 | 2,491 | 3,050 | 3,168 | 3,287 | 3,405 | 3,523 | 3,642 | 3,760 | 3,878 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 2,360 | 4,032 | 2,884 | 2,855 | 2,827 | 2,798 | 2,770 | 2,741 | 2,863 | 2,821 | 2,729 | 2,664 | 3,116 | 3,062 | 2,998 | 15,415 | 15,454 | 13,981 | 9,680 | 107,987 | 3,152 | 3,152 | 0 | 0 | 0 | 155,572 | 0 | 0 | 120,389 | 100,917 | 99,881 | 114,639 | 114,971 | 117,822 | 63,741 | 67,482 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311,488 | 483,771 | 456,798 | 358,629 | -251,839 | 1,471 | 151,471 | 151,561 | 150,000 | 151,471 | 151,471 | 151,471 | 34,171 | 35,215 | 14,166 | 60,882 | 53,448 | 9,037 | 9,687 | 9,632 | 18,069 | 43,757 | 545,121 | 562,657 | 540,725 | 583,401 | 75,477 | 76,157 | 40,891 | 110,710 | 75,090 | 59,235 | 63,930 | 138,697 | 169,330 | 134,956 | -3,526,754 | 64,621 | 69,224 | 146,210 |
| 146,210 | 69,224 | 64,621 | -3,526,754 | 134,956 | 169,330 | 138,697 | 63,930 | 59,235 | 75,090 | 110,710 | 40,891 | 76,157 | 75,477 | 583,401 | 540,725 | 562,657 | 545,121 | 43,757 | 18,069 | 9,632 | 9,687 | 9,037 | 53,448 | 60,882 | 14,166 | 35,215 | 34,171 | 151,471 | 151,471 | 151,471 | 150,000 | 151,561 | 151,471 | 1,471 | -251,839 | 358,629 | 456,798 | 483,771 | 311,488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101 | 67,482 | 63,741 | 117,822 | 114,971 | 114,639 | 99,881 | 100,917 | 120,389 | 0 | 0 | 155,572 | 0 | 0 | 0 | 3,152 | 3,152 | 107,987 | 9,680 | 13,981 | 15,454 | 15,415 | 2,998 | 3,062 | 3,116 | 2,664 | 2,729 | 2,821 | 2,863 | 2,741 | 2,770 | 2,798 | 2,827 | 2,855 | 2,884 | 4,032 | 2,360 | 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 | 8,674 | 8,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,667 | 33,667 | 19,654 | 9,406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,406 | 19,654 | 33,667 | 31,667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,570 | 8,674 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,673 | 0 | 0 | 0 | 61,890 | 78,419 | 17,798 | 17,564 | 19,965 | 19,238 | 21,474 | 20,177 | 36,569 | 35,771 | 37,037 | 39,750 | 38,832 | 37,313 | 40,388 | 312,156 | 294,623 | 283,444 | 380,877 | 375,624 | 352,551 | 355,785 | 334,171 | 313,647 | 303,420 | 291,576 | 274,702 | 251,963 | 235,032 | 223,485 | 204,277 | 182,350 | 163,920 | 142,917 | 130,190 | 145,192 | 153,467 | 160,022 | 154,383 | 149,921 | 150,183 | 125,324 | 90,390 | 81,879 | 143,328 | 132,280 | 122,167 | 114,540 | 121,796 | 127,898 | 283,680 | 297,942 | 342,589 | 303,025 | 311,317 | 299,446 | 228,299 | 168,334 | 168,587 | 197,535 | 272,837 | 467,013 | 959,216 | 934,535 | 956,442 | 929,895 | 1,974,641 | 2,092,260 | 2,390,814 | 2,329,079 | 2,656,067 | 2,716,420 | 3,055,101 | 3,032,379 | 3,154,377 | 3,602,893 | 3,704,582 | 3,651,180 | 3,810,527 | 4,004,939 | 4,050,524 | 4,043,658 | 4,012,701 | 4,172,685 |
| 4,172,685 | 4,012,701 | 4,043,658 | 4,050,524 | 4,004,939 | 3,810,527 | 3,651,180 | 3,704,582 | 3,602,893 | 3,154,377 | 3,032,379 | 3,055,101 | 2,716,420 | 2,656,067 | 2,329,079 | 2,390,814 | 2,092,260 | 1,974,641 | 929,895 | 956,442 | 934,535 | 959,216 | 467,013 | 272,837 | 197,535 | 168,587 | 168,334 | 228,299 | 299,446 | 311,317 | 303,025 | 342,589 | 297,942 | 283,680 | 127,898 | 121,796 | 114,540 | 122,167 | 132,280 | 143,328 | 81,879 | 90,390 | 125,324 | 150,183 | 149,921 | 154,383 | 160,022 | 153,467 | 145,192 | 130,190 | 142,917 | 163,920 | 182,350 | 204,277 | 223,485 | 235,032 | 251,963 | 274,702 | 291,576 | 303,420 | 313,647 | 334,171 | 355,785 | 352,551 | 375,624 | 380,877 | 283,444 | 294,623 | 312,156 | 40,388 | 37,313 | 38,832 | 39,750 | 37,037 | 35,771 | 36,569 | 20,177 | 21,474 | 19,238 | 19,965 | 17,564 | 17,798 | 78,419 | 61,890 | 0 | 0 | 0 | 2,673 |
---|
> Total Current Liabilities | 2,673 | 0 | 0 | 0 | 3,844 | 8,193 | 8,704 | 6,640 | 6,575 | 6,138 | 9,021 | 8,002 | 18,484 | 19,990 | 20,601 | 21,530 | 22,925 | 23,498 | 27,106 | 87,456 | 82,091 | 84,910 | 105,727 | 102,024 | 99,452 | 104,251 | 102,331 | 101,121 | 110,733 | 98,571 | 271,153 | 99,433 | 102,046 | 219,060 | 19,329 | 17,716 | 80,990 | 66,638 | 19,747 | 20,007 | 153,467 | 160,022 | 53,066 | 54,895 | 150,183 | 125,324 | 90,390 | 81,879 | 143,328 | 132,280 | 122,167 | 57,112 | 121,796 | 127,898 | 70,575 | 81,761 | 192,589 | 95,786 | 108,726 | 101,045 | 198,299 | 138,334 | 113,659 | 121,503 | 242,837 | 137,736 | 929,216 | 352,864 | 956,442 | 338,791 | 384,302 | 480,241 | 1,127,995 | 494,825 | 554,648 | 610,656 | 1,191,301 | 605,963 | 657,685 | 772,791 | 767,915 | 673,391 | 769,377 | 949,785 | 967,786 | 941,709 | 1,055,251 | 1,220,663 |
| 1,220,663 | 1,055,251 | 941,709 | 967,786 | 949,785 | 769,377 | 673,391 | 767,915 | 772,791 | 657,685 | 605,963 | 1,191,301 | 610,656 | 554,648 | 494,825 | 1,127,995 | 480,241 | 384,302 | 338,791 | 956,442 | 352,864 | 929,216 | 137,736 | 242,837 | 121,503 | 113,659 | 138,334 | 198,299 | 101,045 | 108,726 | 95,786 | 192,589 | 81,761 | 70,575 | 127,898 | 121,796 | 57,112 | 122,167 | 132,280 | 143,328 | 81,879 | 90,390 | 125,324 | 150,183 | 54,895 | 53,066 | 160,022 | 153,467 | 20,007 | 19,747 | 66,638 | 80,990 | 17,716 | 19,329 | 219,060 | 102,046 | 99,433 | 271,153 | 98,571 | 110,733 | 101,121 | 102,331 | 104,251 | 99,452 | 102,024 | 105,727 | 84,910 | 82,091 | 87,456 | 27,106 | 23,498 | 22,925 | 21,530 | 20,601 | 19,990 | 18,484 | 8,002 | 9,021 | 6,138 | 6,575 | 6,640 | 8,704 | 8,193 | 3,844 | 0 | 0 | 0 | 2,673 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 558 | 0 | 0 | 379 | 790 | 1,288 | 1,776 | 1,765 | 1,876 | 2,006 | 2,721 | 3,046 | 3,217 | 3,295 | 3,617 | 3,705 | 3,795 | 3,888 | 3,968 | 3,227 | 6,111 | 1,033 | 1,829 | 1,057 | 5,644 | 8,656 | 7,991 | 237 | 0 | 12,534 | 81,205 | 76,211 | 0 | 0 | 23,089 | 19,837 | 4,248 | 7,315 | 5,232 | 2,023 | 2,925 | 28,113 | 8,178 | 5,858 | 5,011 | 7,025 | 5,313 | 0 | 6,732 | 7,577 | 0 | 0 | 11,498 | 150,000 | 150,000 | 150,000 | 10,973 | 15,275 | 30,000 | 0 | 62,885 | 16,977 | 306,558 | 28,165 | 303,823 | 29,043 | 33,447 | 32,192 | 329,911 | 38,917 | 39,362 | 40,612 | 321,895 | 41,290 | 41,236 | 41,581 | 41,967 | 43,055 | 42,074 | 41,516 | 96,501 | 87,846 | 103,619 | 42,144 |
| 42,144 | 103,619 | 87,846 | 96,501 | 41,516 | 42,074 | 43,055 | 41,967 | 41,581 | 41,236 | 41,290 | 321,895 | 40,612 | 39,362 | 38,917 | 329,911 | 32,192 | 33,447 | 29,043 | 303,823 | 28,165 | 306,558 | 16,977 | 62,885 | 0 | 30,000 | 15,275 | 10,973 | 150,000 | 150,000 | 150,000 | 11,498 | 0 | 0 | 7,577 | 6,732 | 0 | 5,313 | 7,025 | 5,011 | 5,858 | 8,178 | 28,113 | 2,925 | 2,023 | 5,232 | 7,315 | 4,248 | 19,837 | 23,089 | 0 | 0 | 76,211 | 81,205 | 12,534 | 0 | 237 | 7,991 | 8,656 | 5,644 | 1,057 | 1,829 | 1,033 | 6,111 | 3,227 | 3,968 | 3,888 | 3,795 | 3,705 | 3,617 | 3,295 | 3,217 | 3,046 | 2,721 | 2,006 | 1,876 | 1,765 | 1,776 | 1,288 | 790 | 379 | 0 | 0 | 558 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | 150,000 | 150,000 | 150,000 | 30,000 | 30,000 | 30,000 | 0 | 0 | 16,977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,977 | 0 | 0 | 30,000 | 30,000 | 30,000 | 150,000 | 150,000 | 150,000 | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 674 | 0 | 0 | 0 | 1,510 | 3,636 | 1,810 | 1,450 | 910 | 1,653 | 1,612 | 1,985 | 1,975 | 3,928 | 3,698 | 2,456 | 4,085 | 3,007 | 5,669 | 7,057 | 3,826 | 9,084 | 6,240 | 3,342 | 2,588 | 8,729 | 6,463 | 8,426 | 12,489 | 15,742 | 17,823 | 6,561 | 9,312 | 17,850 | 7,949 | 5,486 | 5,800 | 4,339 | 5,519 | 5,093 | 4,420 | 3,105 | 4,534 | 2,728 | 5,896 | 5,037 | 6,168 | 5,201 | 15,111 | 15,486 | 15,715 | 14,272 | 16,787 | 17,442 | 12,824 | 23,137 | 54,465 | 25,371 | 23,170 | 9,239 | 28,355 | 13,206 | 11,988 | 21,772 | 59,708 | 22,671 | 71,215 | 39,392 | 49,884 | 40,484 | 26,125 | 27,872 | 51,966 | 45,381 | 53,079 | 40,048 | 73,426 | 54,916 | 52,418 | 40,572 | 98,094 | 62,237 | 59,746 | 73,840 | 55,519 | 78,148 | 73,980 | 70,805 |
| 70,805 | 73,980 | 78,148 | 55,519 | 73,840 | 59,746 | 62,237 | 98,094 | 40,572 | 52,418 | 54,916 | 73,426 | 40,048 | 53,079 | 45,381 | 51,966 | 27,872 | 26,125 | 40,484 | 49,884 | 39,392 | 71,215 | 22,671 | 59,708 | 21,772 | 11,988 | 13,206 | 28,355 | 9,239 | 23,170 | 25,371 | 54,465 | 23,137 | 12,824 | 17,442 | 16,787 | 14,272 | 15,715 | 15,486 | 15,111 | 5,201 | 6,168 | 5,037 | 5,896 | 2,728 | 4,534 | 3,105 | 4,420 | 5,093 | 5,519 | 4,339 | 5,800 | 5,486 | 7,949 | 17,850 | 9,312 | 6,561 | 17,823 | 15,742 | 12,489 | 8,426 | 6,463 | 8,729 | 2,588 | 3,342 | 6,240 | 9,084 | 3,826 | 7,057 | 5,669 | 3,007 | 4,085 | 2,456 | 3,698 | 3,928 | 1,975 | 1,985 | 1,612 | 1,653 | 910 | 1,450 | 1,810 | 3,636 | 1,510 | 0 | 0 | 0 | 674 |
---|
Other Current Liabilities | 1,999 | 0 | 0 | 0 | 1,443 | 4,141 | 5,443 | 3,740 | 3,875 | 1,678 | 4,243 | 2,986 | 3,899 | 3,669 | 4,583 | 5,104 | 4,479 | 7,297 | 9,980 | 15,042 | 15,221 | 13,116 | 14,713 | 15,407 | 10,889 | 10,389 | 9,908 | 8,381 | 10,671 | 9,592 | 8,263 | 11,365 | 11,116 | 12,534 | 11,864 | 12,714 | 12,824 | 13,889 | 1,364 | 2,755 | 12,508 | 10,074 | 9,740 | 16,586 | 15,272 | 25,379 | 16,494 | 20,522 | 56,352 | 49,104 | 38,423 | 28,867 | 29,960 | 31,983 | 38,866 | 37,537 | 43,694 | 33,660 | 45,762 | 53,274 | 74,191 | 66,322 | 92,510 | 96,287 | 116,290 | 94,968 | 148,314 | 177,948 | 206,531 | 183,221 | 217,143 | 305,576 | 393,817 | 294,187 | 364,063 | 414,952 | 494,137 | 377,919 | 449,739 | 546,430 | 585,749 | 532,305 | 632,180 | 757,289 | 713,013 | 698,865 | 808,643 | 1,036,684 |
| 1,036,684 | 808,643 | 698,865 | 713,013 | 757,289 | 632,180 | 532,305 | 585,749 | 546,430 | 449,739 | 377,919 | 494,137 | 414,952 | 364,063 | 294,187 | 393,817 | 305,576 | 217,143 | 183,221 | 206,531 | 177,948 | 148,314 | 94,968 | 116,290 | 96,287 | 92,510 | 66,322 | 74,191 | 53,274 | 45,762 | 33,660 | 43,694 | 37,537 | 38,866 | 31,983 | 29,960 | 28,867 | 38,423 | 49,104 | 56,352 | 20,522 | 16,494 | 25,379 | 15,272 | 16,586 | 9,740 | 10,074 | 12,508 | 2,755 | 1,364 | 13,889 | 12,824 | 12,714 | 11,864 | 12,534 | 11,116 | 11,365 | 8,263 | 9,592 | 10,671 | 8,381 | 9,908 | 10,389 | 10,889 | 15,407 | 14,713 | 13,116 | 15,221 | 15,042 | 9,980 | 7,297 | 4,479 | 5,104 | 4,583 | 3,669 | 3,899 | 2,986 | 4,243 | 1,678 | 3,875 | 3,740 | 5,443 | 4,141 | 1,443 | 0 | 0 | 0 | 1,999 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 58,046 | 70,226 | 9,094 | 10,924 | 13,390 | 13,100 | 12,453 | 12,175 | 18,085 | 15,781 | 16,436 | 18,220 | 15,907 | 13,815 | 13,282 | 224,700 | 212,532 | 198,534 | 275,150 | 273,600 | 253,099 | 251,534 | 231,840 | 212,526 | 192,687 | 193,005 | 3,549 | 152,530 | 132,986 | 4,425 | 184,948 | 164,634 | 82,930 | 76,279 | 110,443 | 125,185 | 105,122 | 110,272 | 101,317 | 95,026 | 96,319 | 41,493 | 36,645 | 25,030 | 47,994 | 51,587 | 55,569 | 57,428 | 59,697 | 61,529 | 213,105 | 216,181 | 150,000 | 207,239 | 202,591 | 198,401 | 30,000 | 30,000 | 54,928 | 76,032 | 30,000 | 329,277 | 30,000 | 581,671 | 603,848 | 591,104 | 1,590,339 | 1,612,019 | 1,262,819 | 1,834,254 | 2,101,419 | 2,105,764 | 1,863,800 | 2,426,416 | 2,496,692 | 2,830,102 | 2,936,667 | 2,977,789 | 3,041,150 | 3,055,154 | 3,082,738 | 3,101,949 | 2,957,450 | 2,952,022 |
| 2,952,022 | 2,957,450 | 3,101,949 | 3,082,738 | 3,055,154 | 3,041,150 | 2,977,789 | 2,936,667 | 2,830,102 | 2,496,692 | 2,426,416 | 1,863,800 | 2,105,764 | 2,101,419 | 1,834,254 | 1,262,819 | 1,612,019 | 1,590,339 | 591,104 | 603,848 | 581,671 | 30,000 | 329,277 | 30,000 | 76,032 | 54,928 | 30,000 | 30,000 | 198,401 | 202,591 | 207,239 | 150,000 | 216,181 | 213,105 | 61,529 | 59,697 | 57,428 | 55,569 | 51,587 | 47,994 | 25,030 | 36,645 | 41,493 | 96,319 | 95,026 | 101,317 | 110,272 | 105,122 | 125,185 | 110,443 | 76,279 | 82,930 | 164,634 | 184,948 | 4,425 | 132,986 | 152,530 | 3,549 | 193,005 | 192,687 | 212,526 | 231,840 | 251,534 | 253,099 | 273,600 | 275,150 | 198,534 | 212,532 | 224,700 | 13,282 | 13,815 | 15,907 | 18,220 | 16,436 | 15,781 | 18,085 | 12,175 | 12,453 | 13,100 | 13,390 | 10,924 | 9,094 | 70,226 | 58,046 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 0 | 0 | 0 | 0 | 0 | 191,278 | 0 | 0 | 0 | 675,697 | 0 | 0 | 1,015,975 | 1,016,942 | 1,017,887 | 1,018,843 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,018,843 | 1,017,887 | 1,016,942 | 1,015,975 | 0 | 0 | 675,697 | 0 | 0 | 0 | 191,278 | 0 | 0 | 0 | 0 | 0 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8,674 | 8,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,667 | 33,667 | 19,654 | 9,406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,406 | 19,654 | 33,667 | 31,667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,570 | 8,674 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,556 | 1,472 | 3,389 | 4,333 | 6,979 | 6,622 | 6,266 | 6,393 | 12,566 | 10,461 | 10,102 | 11,783 | 9,988 | 8,750 | 8,376 | 220,754 | 209,569 | 196,579 | 274,212 | 272,881 | 252,853 | 251,534 | 231,840 | 212,526 | 192,493 | 193,005 | 172,669 | 152,530 | 132,986 | 124,141 | 103,743 | 88,423 | 82,930 | 76,279 | 73,126 | 90,434 | 105,122 | 110,272 | 101,317 | 95,026 | 96,319 | 41,493 | 36,645 | 25,030 | 47,994 | 51,587 | 55,569 | 57,428 | 59,697 | 61,529 | 63,105 | 66,181 | 60,890 | 57,239 | 52,591 | 48,401 | 54,048 | 22,951 | 24,928 | 46,032 | 63,343 | 5,550 | 323,401 | 305,215 | 327,713 | 315,322 | 1,308,721 | 1,314,757 | 1,423,842 | 1,354,649 | 1,379,709 | 1,385,935 | 1,402,347 | 1,472,318 | 1,546,953 | 1,547,804 | 406,371 | 415,303 | 451,183 | 476,820 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 476,820 | 451,183 | 415,303 | 406,371 | 1,547,804 | 1,546,953 | 1,472,318 | 1,402,347 | 1,385,935 | 1,379,709 | 1,354,649 | 1,423,842 | 1,314,757 | 1,308,721 | 315,322 | 327,713 | 305,215 | 323,401 | 5,550 | 63,343 | 46,032 | 24,928 | 22,951 | 54,048 | 48,401 | 52,591 | 57,239 | 60,890 | 66,181 | 63,105 | 61,529 | 59,697 | 57,428 | 55,569 | 51,587 | 47,994 | 25,030 | 36,645 | 41,493 | 96,319 | 95,026 | 101,317 | 110,272 | 105,122 | 90,434 | 73,126 | 76,279 | 82,930 | 88,423 | 103,743 | 124,141 | 132,986 | 152,530 | 172,669 | 193,005 | 192,493 | 212,526 | 231,840 | 251,534 | 252,853 | 272,881 | 274,212 | 196,579 | 209,569 | 220,754 | 8,376 | 8,750 | 9,988 | 11,783 | 10,102 | 10,461 | 12,566 | 6,393 | 6,266 | 6,622 | 6,979 | 4,333 | 3,389 | 1,472 | 1,556 | 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 | 172,501 | 152,530 | 132,843 | 123,074 | 103,001 | 87,694 | 82,214 | 75,576 | 72,436 | 89,913 | 100,874 | 110,272 | 101,317 | 95,026 | 96,319 | 40,493 | 35,645 | 24,530 | 47,994 | 51,587 | 55,569 | 57,428 | 58,396 | 60,156 | 61,328 | 64,190 | 57,823 | 54,055 | 49,776 | 45,559 | 49,701 | 18,493 | 16,220 | 40,074 | 57,920 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,920 | 40,074 | 16,220 | 18,493 | 49,701 | 45,559 | 49,776 | 54,055 | 57,823 | 64,190 | 61,328 | 60,156 | 58,396 | 57,428 | 55,569 | 51,587 | 47,994 | 24,530 | 35,645 | 40,493 | 96,319 | 95,026 | 101,317 | 110,272 | 100,874 | 89,913 | 72,436 | 75,576 | 82,214 | 87,694 | 103,001 | 123,074 | 132,843 | 152,530 | 172,501 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13,438 | 0 | 0 | 0 | -26,707 | -39,080 | 50,675 | 44,981 | 46,142 | 39,829 | 29,388 | 23,071 | 61,779 | 117,916 | 110,077 | 104,777 | 201,174 | 190,027 | 179,270 | 192,935 | 199,168 | 202,812 | 199,169 | 204,557 | 202,125 | 198,744 | 184,482 | 182,021 | 177,965 | 171,830 | 165,478 | 160,643 | 158,233 | 145,567 | 136,551 | 127,873 | 117,997 | 197,378 | 188,287 | 177,160 | 134,053 | 311,556 | 308,175 | 297,582 | 270,347 | 954,973 | 942,269 | 904,478 | 936,267 | 1,496,510 | 1,408,604 | 1,321,604 | 1,264,714 | 1,189,051 | 1,098,482 | 1,014,968 | 920,221 | 830,901 | 1,122,966 | 1,058,835 | 1,766,431 | 1,754,805 | 1,620,802 | 1,478,119 | 1,301,965 | 1,546,986 | 1,757,195 | 1,607,087 | 1,438,692 | 1,349,729 | 1,399,726 | 1,215,023 | 1,016,247 | 926,190 | 853,362 | 755,893 | 588,203 | 401,166 | 176,040 | -67,638 | -158,223 | -259,240 | -408,131 | -165,866 | -220,644 | -219,272 | -3,067 | 32,354 |
| 32,354 | -3,067 | -219,272 | -220,644 | -165,866 | -408,131 | -259,240 | -158,223 | -67,638 | 176,040 | 401,166 | 588,203 | 755,893 | 853,362 | 926,190 | 1,016,247 | 1,215,023 | 1,399,726 | 1,349,729 | 1,438,692 | 1,607,087 | 1,757,195 | 1,546,986 | 1,301,965 | 1,478,119 | 1,620,802 | 1,754,805 | 1,766,431 | 1,058,835 | 1,122,966 | 830,901 | 920,221 | 1,014,968 | 1,098,482 | 1,189,051 | 1,264,714 | 1,321,604 | 1,408,604 | 1,496,510 | 936,267 | 904,478 | 942,269 | 954,973 | 270,347 | 297,582 | 308,175 | 311,556 | 134,053 | 177,160 | 188,287 | 197,378 | 117,997 | 127,873 | 136,551 | 145,567 | 158,233 | 160,643 | 165,478 | 171,830 | 177,965 | 182,021 | 184,482 | 198,744 | 202,125 | 204,557 | 199,169 | 202,812 | 199,168 | 192,935 | 179,270 | 190,027 | 201,174 | 104,777 | 110,077 | 117,916 | 61,779 | 23,071 | 29,388 | 39,829 | 46,142 | 44,981 | 50,675 | -39,080 | -26,707 | 0 | 0 | 0 | 13,438 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 201 | 208 | 209 | 209 | 212 | 267 | 320 | 321 | 322 | 371 | 375 | 376 | 406 | 408 | 408 | 411 | 414 | 414 | 414 | 417 | 418 | 418 | 419 | 421 | 422 | 423 | 424 | 427 | 427 | 427 | 519 | 520 | 524 | 525 | 621 | 624 | 632 | 637 | 755 | 763 | 767 | 772 | 842 | 845 | 847 | 851 | 855 | 856 | 858 | 859 | 861 | 917 | 924 | 997 | 1,005 | 1,005 | 1,009 | 1,011 | 1,064 | 1,110 | 1,113 | 1,122 | 1,131 | 1,156 | 1,161 | 1,164 | 1,173 | 1,186 | 1,195 | 1,202 | 1,207 | 1,210 | 1,230 | 1,240 | 1,243 | 1,250 | 1,255 | 1,259 | 1,265 | 1,281 | 1,289 |
| 1,289 | 1,281 | 1,265 | 1,259 | 1,255 | 1,250 | 1,243 | 1,240 | 1,230 | 1,210 | 1,207 | 1,202 | 1,195 | 1,186 | 1,173 | 1,164 | 1,161 | 1,156 | 1,131 | 1,122 | 1,113 | 1,110 | 1,064 | 1,011 | 1,009 | 1,005 | 1,005 | 997 | 924 | 917 | 861 | 859 | 858 | 856 | 855 | 851 | 847 | 845 | 842 | 772 | 767 | 763 | 755 | 637 | 632 | 624 | 621 | 525 | 524 | 520 | 519 | 427 | 427 | 427 | 424 | 423 | 422 | 421 | 419 | 418 | 418 | 417 | 414 | 414 | 414 | 411 | 408 | 408 | 406 | 376 | 375 | 371 | 322 | 321 | 320 | 267 | 212 | 209 | 209 | 208 | 201 | 200 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | -7,019,474 | -6,743,450 | -6,569,349 | -6,361,856 | -5,955,936 | -5,678,534 | -5,438,193 | -5,179,733 | -4,975,219 | -4,785,660 | -4,585,369 | -4,341,829 | -4,088,538 | -3,909,309 | -3,727,088 | -3,450,903 | -3,242,368 | -3,022,887 | -2,840,972 | -2,629,531 | -2,384,249 | -2,220,689 | -2,147,685 | -2,005,458 | -1,882,521 | -1,764,101 | -1,656,811 | -1,543,877 | -1,439,806 | -1,349,677 | -1,246,703 | -1,155,982 | -1,079,190 | -1,007,407 | -956,630 | -935,241 | -891,252 | -847,178 | -596,235 | -563,878 | -534,192 | -516,023 | -507,010 | -444,822 | -425,320 | -412,364 | -400,996 | -386,693 | -373,456 | -359,632 | -343,347 | -336,417 | -326,787 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -4,605 | -7,672 | -6,162 | -4,318 | -3,277 | -2,934 | -2,973 | -2,889 | -2,602 | -1,682 | -819 | 128 | 551 | 571 | 536 | 145 | 300 | 646 | -1,660 | -1,099 | 1,186 | 623 | 1,621 | 1,889 | 716 | 823 | 1,286 | 1,288 | 714 | -18 | -246 | -151 | -165 | -37 | -62 | 108 | 15,662 | 20,821 | 28,130 | 27,168 | 19,717 | 25,030 | 21,983 | 15,186 | 48,763 | 52,385 | 18,762 | -7,219 | 4,369 | -9,011 | -28,296 | -27,778 | -33,441 | -33,828 | -33,959 | -33,741 | -34,433 | -34,853 | -33,807 | -33,392 | -33,213 | -32,853 | -35,831 | -34,371 | -36,518 | -32,059 | -33,212 | -37,193 | -43,622 | -36,717 | -36,081 | -34,230 | -33,259 | -38,065 | -42,224 | -43,783 | -44,654 | -39,124 | -37,080 | -32,339 | -23,375 | -26,988 | -34,637 | -24,826 |
| -24,826 | -34,637 | -26,988 | -23,375 | -32,339 | -37,080 | -39,124 | -44,654 | -43,783 | -42,224 | -38,065 | -33,259 | -34,230 | -36,081 | -36,717 | -43,622 | -37,193 | -33,212 | -32,059 | -36,518 | -34,371 | -35,831 | -32,853 | -33,213 | -33,392 | -33,807 | -34,853 | -34,433 | -33,741 | -33,959 | -33,828 | -33,441 | -27,778 | -28,296 | -9,011 | 4,369 | -7,219 | 18,762 | 52,385 | 48,763 | 15,186 | 21,983 | 25,030 | 19,717 | 27,168 | 28,130 | 20,821 | 15,662 | 108 | -62 | -37 | -165 | -151 | -246 | -18 | 714 | 1,288 | 1,286 | 823 | 716 | 1,889 | 1,621 | 623 | 1,186 | -1,099 | -1,660 | 646 | 300 | 145 | 536 | 571 | 551 | 128 | -819 | -1,682 | -2,602 | -2,889 | -2,973 | -2,934 | -3,277 | -4,318 | -6,162 | -7,672 | -4,605 | 0 | 0 | 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 | 490,558 | 495,350 | 500,443 | 504,793 | 509,826 | 514,290 | 518,731 | 609,260 | 613,149 | 621,350 | 624,876 | 806,137 | 813,613 | 833,660 | 846,228 | 1,776,366 | 1,810,775 | 1,823,766 | 1,843,362 | 2,450,690 | 2,468,187 | 2,483,958 | 2,506,197 | 2,546,884 | 2,565,728 | 2,585,765 | 2,609,614 | 2,627,969 | 3,038,529 | 3,097,110 | 3,947,552 | 4,009,342 | 4,037,853 | 4,140,033 | 4,175,139 | 4,601,662 | 5,034,284 | 5,091,248 | 5,201,176 | 5,289,966 | 5,520,320 | 5,592,884 | 5,644,074 | 5,747,394 | 5,863,476 | 5,968,661 | 6,058,453 | 6,116,558 | 6,172,990 | 6,336,771 | 6,454,540 | 6,522,091 | 6,647,173 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 6,647,173 | 6,522,091 | 6,454,540 | 6,336,771 | 6,172,990 | 6,116,558 | 6,058,453 | 5,968,661 | 5,863,476 | 5,747,394 | 5,644,074 | 5,592,884 | 5,520,320 | 5,289,966 | 5,201,176 | 5,091,248 | 5,034,284 | 4,601,662 | 4,175,139 | 4,140,033 | 4,037,853 | 4,009,342 | 3,947,552 | 3,097,110 | 3,038,529 | 2,627,969 | 2,609,614 | 2,585,765 | 2,565,728 | 2,546,884 | 2,506,197 | 2,483,958 | 2,468,187 | 2,450,690 | 1,843,362 | 1,823,766 | 1,810,775 | 1,776,366 | 846,228 | 833,660 | 813,613 | 806,137 | 624,876 | 621,350 | 613,149 | 609,260 | 518,731 | 514,290 | 509,826 | 504,793 | 500,443 | 495,350 | 490,558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 7,416 | 12,525 | 39,053 | 43,858 | 112,216 | 112,158 | 112,902 | 117,176 | 170,033 | 234,057 | 235,264 | 236,416 | 340,779 | 351,252 | 353,221 | 420,039 | 424,453 | 428,990 | 440,410 | 448,092 | 452,767 | 457,838 | 465,277 | 471,755 | 476,663 | 482,743 | 490,558 | 495,350 | 500,443 | 504,793 | 509,826 | 514,290 | 518,731 | 609,260 | 613,149 | 621,350 | 624,876 | 806,137 | 813,613 | 833,660 | 846,228 | 1,776,366 | 1,810,775 | 1,823,766 | 1,843,362 | 2,450,690 | 2,468,187 | 2,483,958 | 2,506,197 | 2,546,884 | 2,565,728 | 2,585,765 | 2,609,614 | 2,627,969 | 3,038,529 | 3,097,110 | 3,947,552 | 4,009,342 | 4,037,853 | 4,140,033 | 4,175,139 | 4,601,662 | 5,034,284 | 5,091,248 | 5,201,176 | 5,289,966 | 5,520,320 | 5,592,884 | 5,644,074 | 5,747,394 | 5,863,476 | 5,968,661 | 6,058,453 | 6,116,558 | 6,172,990 | 6,336,771 | 6,454,540 | 6,522,091 | 6,647,173 | 6,736,939 | 6,811,063 | 6,881,977 | 7,122,704 | 7,259,876 |
| 7,259,876 | 7,122,704 | 6,881,977 | 6,811,063 | 6,736,939 | 6,647,173 | 6,522,091 | 6,454,540 | 6,336,771 | 6,172,990 | 6,116,558 | 6,058,453 | 5,968,661 | 5,863,476 | 5,747,394 | 5,644,074 | 5,592,884 | 5,520,320 | 5,289,966 | 5,201,176 | 5,091,248 | 5,034,284 | 4,601,662 | 4,175,139 | 4,140,033 | 4,037,853 | 4,009,342 | 3,947,552 | 3,097,110 | 3,038,529 | 2,627,969 | 2,609,614 | 2,585,765 | 2,565,728 | 2,546,884 | 2,506,197 | 2,483,958 | 2,468,187 | 2,450,690 | 1,843,362 | 1,823,766 | 1,810,775 | 1,776,366 | 846,228 | 833,660 | 813,613 | 806,137 | 624,876 | 621,350 | 613,149 | 609,260 | 518,731 | 514,290 | 509,826 | 504,793 | 500,443 | 495,350 | 490,558 | 482,743 | 476,663 | 471,755 | 465,277 | 457,838 | 452,767 | 448,092 | 440,410 | 428,990 | 424,453 | 420,039 | 353,221 | 351,252 | 340,779 | 236,416 | 235,264 | 234,057 | 170,033 | 117,176 | 112,902 | 112,158 | 112,216 | 43,858 | 39,053 | 12,525 | 7,416 | 0 | 0 | 0 | 0 |
---|