> Total Assets | 0 | 0 | 0 | 1,853,896 | 1,924,312 | 2,110,466 | 2,121,457 | 2,183,934 | 2,125,809 | 2,173,439 | 2,152,876 | 2,618,855 | 2,568,323 | 2,460,339 | 2,524,787 | 2,636,689 | 3,484,705 | 3,685,850 | 3,663,255 | 3,976,587 | 4,049,424 | 4,109,610 | 4,169,811 | 4,264,915 | 4,678,229 | 4,665,403 | 4,622,065 | 4,480,595 | 4,470,054 | 4,478,168 | 4,890,764 | 5,032,985 | 5,113,367 | 5,073,367 | 5,161,957 | 5,278,563 | 5,521,914 | 5,561,734 | 5,618,209 | 5,596,686 | 5,316,422 | 5,305,956 | 5,386,427 | 5,246,338 | 5,245,682 | 5,479,509 | 5,495,465 | 5,748,946 | 5,749,734 | 5,793,639 | 5,813,498 | 5,633,836 | 5,463,238 | 5,470,481 | 5,390,785 | 4,969,787 | 4,911,556 | 4,872,720 | 4,825,409 |
| 4,825,409 | 4,872,720 | 4,911,556 | 4,969,787 | 5,390,785 | 5,470,481 | 5,463,238 | 5,633,836 | 5,813,498 | 5,793,639 | 5,749,734 | 5,748,946 | 5,495,465 | 5,479,509 | 5,245,682 | 5,246,338 | 5,386,427 | 5,305,956 | 5,316,422 | 5,596,686 | 5,618,209 | 5,561,734 | 5,521,914 | 5,278,563 | 5,161,957 | 5,073,367 | 5,113,367 | 5,032,985 | 4,890,764 | 4,478,168 | 4,470,054 | 4,480,595 | 4,622,065 | 4,665,403 | 4,678,229 | 4,264,915 | 4,169,811 | 4,109,610 | 4,049,424 | 3,976,587 | 3,663,255 | 3,685,850 | 3,484,705 | 2,636,689 | 2,524,787 | 2,460,339 | 2,568,323 | 2,618,855 | 2,152,876 | 2,173,439 | 2,125,809 | 2,183,934 | 2,121,457 | 2,110,466 | 1,924,312 | 1,853,896 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 566,440 | 582,399 | 801,144 | 815,403 | 869,999 | 835,895 | 905,654 | 875,378 | 1,346,527 | 1,357,077 | 1,145,947 | 1,204,620 | 1,304,658 | 1,176,742 | 1,310,610 | 1,293,922 | 1,329,080 | 1,382,221 | 1,386,491 | 1,481,334 | 1,537,338 | 1,925,962 | 1,878,055 | 1,849,338 | 1,696,343 | 1,653,987 | 1,478,749 | 1,817,104 | 1,879,850 | 1,889,454 | 1,808,157 | 1,931,490 | 1,963,411 | 2,105,220 | 2,144,579 | 2,224,910 | 2,330,297 | 1,742,401 | 1,893,758 | 2,032,981 | 1,938,766 | 1,956,218 | 2,028,162 | 1,868,699 | 2,000,186 | 1,967,402 | 2,005,469 | 1,915,038 | 1,949,869 | 1,706,735 | 1,840,496 | 1,901,105 | 1,623,370 | 1,650,401 | 1,717,768 | 1,685,713 |
| 1,685,713 | 1,717,768 | 1,650,401 | 1,623,370 | 1,901,105 | 1,840,496 | 1,706,735 | 1,949,869 | 1,915,038 | 2,005,469 | 1,967,402 | 2,000,186 | 1,868,699 | 2,028,162 | 1,956,218 | 1,938,766 | 2,032,981 | 1,893,758 | 1,742,401 | 2,330,297 | 2,224,910 | 2,144,579 | 2,105,220 | 1,963,411 | 1,931,490 | 1,808,157 | 1,889,454 | 1,879,850 | 1,817,104 | 1,478,749 | 1,653,987 | 1,696,343 | 1,849,338 | 1,878,055 | 1,925,962 | 1,537,338 | 1,481,334 | 1,386,491 | 1,382,221 | 1,329,080 | 1,293,922 | 1,310,610 | 1,176,742 | 1,304,658 | 1,204,620 | 1,145,947 | 1,357,077 | 1,346,527 | 875,378 | 905,654 | 835,895 | 869,999 | 815,403 | 801,144 | 582,399 | 566,440 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 79,960 | 84,073 | 197,837 | 224,959 | 215,836 | 224,182 | 307,803 | 313,252 | 610,970 | 554,948 | 448,637 | 509,676 | 521,951 | 159,454 | 283,992 | 296,622 | 201,367 | 194,307 | 241,060 | 307,555 | 316,321 | 702,800 | 643,470 | 682,764 | 481,389 | 403,648 | 189,479 | 552,289 | 558,783 | 529,200 | 416,124 | 564,717 | 554,886 | 683,682 | 706,342 | 773,386 | 816,170 | 704,129 | 889,887 | 1,071,860 | 888,526 | 993,123 | 980,726 | 870,967 | 892,221 | 821,626 | 817,344 | 790,930 | 930,002 | 763,932 | 893,370 | 955,187 | 570,576 | 690,522 | 802,553 | 816,377 |
| 816,377 | 802,553 | 690,522 | 570,576 | 955,187 | 893,370 | 763,932 | 930,002 | 790,930 | 817,344 | 821,626 | 892,221 | 870,967 | 980,726 | 993,123 | 888,526 | 1,071,860 | 889,887 | 704,129 | 816,170 | 773,386 | 706,342 | 683,682 | 554,886 | 564,717 | 416,124 | 529,200 | 558,783 | 552,289 | 189,479 | 403,648 | 481,389 | 682,764 | 643,470 | 702,800 | 316,321 | 307,555 | 241,060 | 194,307 | 201,367 | 296,622 | 283,992 | 159,454 | 521,951 | 509,676 | 448,637 | 554,948 | 610,970 | 313,252 | 307,803 | 224,182 | 215,836 | 224,959 | 197,837 | 84,073 | 79,960 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 249,539 | 247,663 | 247,959 | 242,118 | 292,350 | 290,445 | 298,725 | 262,648 | 307,478 | 322,650 | 319,237 | 321,052 | 383,605 | 534,570 | 522,156 | 487,169 | 591,295 | 671,462 | 611,001 | 575,493 | 678,673 | 688,125 | 726,949 | 647,617 | 701,163 | 717,440 | 745,135 | 712,654 | 775,891 | 793,275 | 818,730 | 777,950 | 835,977 | 829,704 | 838,287 | 807,481 | 857,143 | 826,022 | 796,834 | 768,506 | 813,587 | 777,063 | 807,499 | 771,546 | 815,444 | 773,273 | 744,432 | 696,143 | 722,185 | 702,681 | 660,474 | 657,656 | 666,760 | 631,437 | 643,278 | 647,601 |
| 647,601 | 643,278 | 631,437 | 666,760 | 657,656 | 660,474 | 702,681 | 722,185 | 696,143 | 744,432 | 773,273 | 815,444 | 771,546 | 807,499 | 777,063 | 813,587 | 768,506 | 796,834 | 826,022 | 857,143 | 807,481 | 838,287 | 829,704 | 835,977 | 777,950 | 818,730 | 793,275 | 775,891 | 712,654 | 745,135 | 717,440 | 701,163 | 647,617 | 726,949 | 688,125 | 678,673 | 575,493 | 611,001 | 671,462 | 591,295 | 487,169 | 522,156 | 534,570 | 383,605 | 321,052 | 319,237 | 322,650 | 307,478 | 262,648 | 298,725 | 290,445 | 292,350 | 242,118 | 247,959 | 247,663 | 249,539 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 186,475 | 199,660 | 206,866 | 217,024 | 235,171 | 240,545 | 236,986 | 242,402 | 289,644 | 328,451 | 320,634 | 315,219 | 317,922 | 375,324 | 398,563 | 406,511 | 437,302 | 428,529 | 440,483 | 477,218 | 453,157 | 448,535 | 390,162 | 380,439 | 441,130 | 461,005 | 450,090 | 452,709 | 453,450 | 464,921 | 462,866 | 470,254 | 440,739 | 433,862 | 433,769 | 456,288 | 426,624 | 17,059 | 17,354 | 17,933 | 13,480 | 15,833 | 18,091 | 18,005 | 10,068 | 15,104 | 13,794 | 13,325 | 297,682 | 240,122 | 286,652 | 288,262 | 386,034 | 328,442 | 271,937 | 221,735 |
| 221,735 | 271,937 | 328,442 | 386,034 | 288,262 | 286,652 | 240,122 | 297,682 | 13,325 | 13,794 | 15,104 | 10,068 | 18,005 | 18,091 | 15,833 | 13,480 | 17,933 | 17,354 | 17,059 | 426,624 | 456,288 | 433,769 | 433,862 | 440,739 | 470,254 | 462,866 | 464,921 | 453,450 | 452,709 | 450,090 | 461,005 | 441,130 | 380,439 | 390,162 | 448,535 | 453,157 | 477,218 | 440,483 | 428,529 | 437,302 | 406,511 | 398,563 | 375,324 | 317,922 | 315,219 | 320,634 | 328,451 | 289,644 | 242,402 | 236,986 | 240,545 | 235,171 | 217,024 | 206,866 | 199,660 | 186,475 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 1,287,456 | 1,341,913 | 1,309,322 | 1,306,054 | 1,313,935 | 1,289,914 | 1,267,785 | 1,277,498 | 1,272,328 | 1,211,246 | 1,314,392 | 1,320,167 | 1,332,031 | 2,307,963 | 2,375,240 | 2,369,333 | 2,647,507 | 2,667,203 | 2,723,119 | 2,688,477 | 2,727,577 | 2,752,267 | 2,787,348 | 2,772,727 | 2,784,252 | 2,816,067 | 2,999,419 | 3,073,660 | 3,153,135 | 3,223,913 | 3,265,210 | 3,230,467 | 3,315,152 | 3,416,694 | 3,417,155 | 3,393,299 | 3,266,389 | 3,574,021 | 3,412,198 | 3,353,446 | 3,307,572 | 3,289,464 | 3,451,347 | 3,626,766 | 3,748,760 | 3,782,332 | 3,788,170 | 3,898,460 | 3,683,967 | 3,756,503 | 3,629,985 | 3,489,680 | 3,346,417 | 3,261,155 | 3,154,952 | 3,139,696 |
| 3,139,696 | 3,154,952 | 3,261,155 | 3,346,417 | 3,489,680 | 3,629,985 | 3,756,503 | 3,683,967 | 3,898,460 | 3,788,170 | 3,782,332 | 3,748,760 | 3,626,766 | 3,451,347 | 3,289,464 | 3,307,572 | 3,353,446 | 3,412,198 | 3,574,021 | 3,266,389 | 3,393,299 | 3,417,155 | 3,416,694 | 3,315,152 | 3,230,467 | 3,265,210 | 3,223,913 | 3,153,135 | 3,073,660 | 2,999,419 | 2,816,067 | 2,784,252 | 2,772,727 | 2,787,348 | 2,752,267 | 2,727,577 | 2,688,477 | 2,723,119 | 2,667,203 | 2,647,507 | 2,369,333 | 2,375,240 | 2,307,963 | 1,332,031 | 1,320,167 | 1,314,392 | 1,211,246 | 1,272,328 | 1,277,498 | 1,267,785 | 1,289,914 | 1,313,935 | 1,306,054 | 1,309,322 | 1,341,913 | 1,287,456 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 68,977 | 65,453 | 62,864 | 60,565 | 63,814 | 62,429 | 63,300 | 65,105 | 70,890 | 69,358 | 69,487 | 68,371 | 71,068 | 106,393 | 130,040 | 123,763 | 133,844 | 134,852 | 140,323 | 145,217 | 163,860 | 173,969 | 171,092 | 177,694 | 166,636 | 169,223 | 159,153 | 172,621 | 183,514 | 185,440 | 214,054 | 225,468 | 246,262 | 426,404 | 440,293 | 441,862 | 453,808 | 458,022 | 414,459 | 407,530 | 402,567 | 345,018 | 343,877 | 351,743 | 351,657 | 341,068 | 325,613 | 313,990 | 310,263 | 297,628 | 284,049 | 254,680 | 230,400 | 216,758 | 205,461 | 199,597 |
| 199,597 | 205,461 | 216,758 | 230,400 | 254,680 | 284,049 | 297,628 | 310,263 | 313,990 | 325,613 | 341,068 | 351,657 | 351,743 | 343,877 | 345,018 | 402,567 | 407,530 | 414,459 | 458,022 | 453,808 | 441,862 | 440,293 | 426,404 | 246,262 | 225,468 | 214,054 | 185,440 | 183,514 | 172,621 | 159,153 | 169,223 | 166,636 | 177,694 | 171,092 | 173,969 | 163,860 | 145,217 | 140,323 | 134,852 | 133,844 | 123,763 | 130,040 | 106,393 | 71,068 | 68,371 | 69,487 | 69,358 | 70,890 | 65,105 | 63,300 | 62,429 | 63,814 | 60,565 | 62,864 | 65,453 | 68,977 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 83,173 | 83,173 | 83,173 | 83,173 | 83,173 | 83,173 | 83,173 | 79,963 | 79,305 | 78,660 | 78,016 | 77,387 | 76,748 | 586,533 | 601,921 | 592,880 | 734,356 | 704,955 | 727,206 | 717,057 | 736,275 | 731,993 | 708,071 | 706,163 | 657,708 | 662,076 | 680,234 | 690,854 | 695,158 | 707,654 | 710,047 | 705,382 | 798,037 | 797,793 | 792,083 | 782,234 | 701,980 | 686,835 | 665,890 | 673,810 | 686,407 | 682,632 | 702,451 | 689,639 | 709,344 | 701,239 | 684,236 | 666,619 | 643,419 | 647,293 | 648,202 | 640,143 | 626,496 | 622,190 | 553,775 | 559,200 |
| 559,200 | 553,775 | 622,190 | 626,496 | 640,143 | 648,202 | 647,293 | 643,419 | 666,619 | 684,236 | 701,239 | 709,344 | 689,639 | 702,451 | 682,632 | 686,407 | 673,810 | 665,890 | 686,835 | 701,980 | 782,234 | 792,083 | 797,793 | 798,037 | 705,382 | 710,047 | 707,654 | 695,158 | 690,854 | 680,234 | 662,076 | 657,708 | 706,163 | 708,071 | 731,993 | 736,275 | 717,057 | 727,206 | 704,955 | 734,356 | 592,880 | 601,921 | 586,533 | 76,748 | 77,387 | 78,016 | 78,660 | 79,305 | 79,963 | 83,173 | 83,173 | 83,173 | 83,173 | 83,173 | 83,173 | 83,173 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 3,362 | 3,289 | 3,214 | 3,454 | 3,369 | 3,282 | 3,193 | 2,324 | 2,250 | 2,174 | 2,096 | 2,016 | 1,935 | 0 | 0 | 0 | 0 | 0 | 1,449 | 0 | 0 | 0 | 62,471 | 0 | 0 | 0 | 109,544 | 153,200 | 80,000 | 77,100 | 163,900 | 149,000 | 151,800 | 149,400 | 135,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135,300 | 149,400 | 151,800 | 149,000 | 163,900 | 77,100 | 80,000 | 153,200 | 109,544 | 0 | 0 | 0 | 62,471 | 0 | 0 | 0 | 1,449 | 0 | 0 | 0 | 0 | 0 | 1,935 | 2,016 | 2,096 | 2,174 | 2,250 | 2,324 | 3,193 | 3,282 | 3,369 | 3,454 | 3,214 | 3,289 | 3,362 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 982,137 | 1,061,034 | 1,059,897 | 1,064,109 | 1,071,282 | 285,894 | 1,035,277 | 1,026,807 | 992,302 | 937,795 | 1,071,006 | 1,055,210 | 1,063,068 | 1,432,631 | 1,469,817 | 1,461,755 | 1,550,765 | 1,563,336 | 1,591,392 | 1,545,805 | 1,576,574 | 1,597,223 | 1,656,137 | 1,621,282 | 1,594,395 | 1,556,118 | 1,701,095 | 1,713,205 | 1,776,521 | 1,731,984 | 1,697,845 | 1,622,208 | 1,792,958 | 1,723,792 | 1,671,409 | 1,591,433 | 1,562,591 | 1,889,086 | 1,795,733 | 1,754,390 | 1,679,803 | 1,771,803 | 1,947,715 | 2,091,953 | 2,131,272 | 2,243,731 | 2,316,247 | 2,469,726 | 2,117,615 | 2,214,468 | 2,196,672 | 2,108,312 | 2,071,211 | 2,012,183 | 2,024,349 | 226,758 |
| 226,758 | 2,024,349 | 2,012,183 | 2,071,211 | 2,108,312 | 2,196,672 | 2,214,468 | 2,117,615 | 2,469,726 | 2,316,247 | 2,243,731 | 2,131,272 | 2,091,953 | 1,947,715 | 1,771,803 | 1,679,803 | 1,754,390 | 1,795,733 | 1,889,086 | 1,562,591 | 1,591,433 | 1,671,409 | 1,723,792 | 1,792,958 | 1,622,208 | 1,697,845 | 1,731,984 | 1,776,521 | 1,713,205 | 1,701,095 | 1,556,118 | 1,594,395 | 1,621,282 | 1,656,137 | 1,597,223 | 1,576,574 | 1,545,805 | 1,591,392 | 1,563,336 | 1,550,765 | 1,461,755 | 1,469,817 | 1,432,631 | 1,063,068 | 1,055,210 | 1,071,006 | 937,795 | 992,302 | 1,026,807 | 1,035,277 | 285,894 | 1,071,282 | 1,064,109 | 1,059,897 | 1,061,034 | 982,137 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 1,218,479 | 1,276,460 | 1,246,458 | 1,245,489 | 1,250,121 | 1,227,485 | 1,204,485 | 1,212,393 | 1,201,438 | 1,141,888 | 1,244,905 | 1,251,796 | 1,260,963 | 2,201,570 | 2,245,200 | 2,245,570 | 2,513,663 | 2,532,351 | 2,582,796 | 2,543,260 | 2,563,717 | 2,578,298 | 2,616,256 | 2,595,033 | 2,617,616 | 2,646,844 | 2,840,266 | 2,901,039 | 2,969,621 | 445,635 | 563,264 | 600,309 | 313,995 | 374,209 | 361,570 | 428,370 | 412,710 | 428,278 | 407,816 | 373,916 | 1,954,448 | 347,511 | 320,704 | 357,531 | 6,405,271 | 361,394 | 341,374 | 326,425 | 490,370 | 0 | 376,462 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 376,462 | 0 | 490,370 | 326,425 | 341,374 | 361,394 | 6,405,271 | 357,531 | 320,704 | 347,511 | 1,954,448 | 373,916 | 407,816 | 428,278 | 412,710 | 428,370 | 361,570 | 374,209 | 313,995 | 600,309 | 563,264 | 445,635 | 2,969,621 | 2,901,039 | 2,840,266 | 2,646,844 | 2,617,616 | 2,595,033 | 2,616,256 | 2,578,298 | 2,563,717 | 2,543,260 | 2,582,796 | 2,532,351 | 2,513,663 | 2,245,570 | 2,245,200 | 2,201,570 | 1,260,963 | 1,251,796 | 1,244,905 | 1,141,888 | 1,201,438 | 1,212,393 | 1,204,485 | 1,227,485 | 1,250,121 | 1,245,489 | 1,246,458 | 1,276,460 | 1,218,479 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -143,238 | -124,280 | -109,290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,598 | 8,906 | 9,079 | 20,405 | 20,081 | 21,731 | 27,547 | 21,677 | 19,272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,272 | 21,677 | 27,547 | 21,731 | 20,081 | 20,405 | 9,079 | 8,906 | 8,598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109,290 | -124,280 | -143,238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 1,829,065 | 1,842,938 | 3,209,901 | 3,186,954 | 3,220,929 | 3,130,666 | 3,132,560 | 3,068,300 | 3,501,207 | 3,393,598 | 3,140,421 | 3,136,717 | 3,207,940 | 3,963,011 | 4,081,939 | 4,051,278 | 4,123,885 | 4,138,783 | 4,069,693 | 4,052,840 | 4,061,862 | 4,351,950 | 4,335,485 | 4,267,221 | 4,262,908 | 4,195,740 | 4,203,358 | 4,589,805 | 4,650,436 | 4,631,890 | 4,628,208 | 4,617,782 | 4,633,797 | 4,737,575 | 4,690,433 | 4,658,804 | 4,595,730 | 4,367,059 | 4,323,279 | 4,299,684 | 4,287,588 | 4,230,653 | 4,406,937 | 4,315,419 | 4,562,425 | 4,485,000 | 4,509,467 | 4,491,521 | 4,526,354 | 4,244,277 | 4,188,744 | 4,083,098 | 3,710,544 | 3,607,281 | 3,610,563 | 3,491,953 |
| 3,491,953 | 3,610,563 | 3,607,281 | 3,710,544 | 4,083,098 | 4,188,744 | 4,244,277 | 4,526,354 | 4,491,521 | 4,509,467 | 4,485,000 | 4,562,425 | 4,315,419 | 4,406,937 | 4,230,653 | 4,287,588 | 4,299,684 | 4,323,279 | 4,367,059 | 4,595,730 | 4,658,804 | 4,690,433 | 4,737,575 | 4,633,797 | 4,617,782 | 4,628,208 | 4,631,890 | 4,650,436 | 4,589,805 | 4,203,358 | 4,195,740 | 4,262,908 | 4,267,221 | 4,335,485 | 4,351,950 | 4,061,862 | 4,052,840 | 4,069,693 | 4,138,783 | 4,123,885 | 4,051,278 | 4,081,939 | 3,963,011 | 3,207,940 | 3,136,717 | 3,140,421 | 3,393,598 | 3,501,207 | 3,068,300 | 3,132,560 | 3,130,666 | 3,220,929 | 3,186,954 | 3,209,901 | 1,842,938 | 1,829,065 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 336,491 | 322,085 | 286,461 | 295,884 | 344,196 | 329,502 | 363,150 | 369,519 | 822,487 | 736,652 | 410,934 | 414,357 | 414,753 | 534,427 | 621,280 | 634,505 | 731,692 | 784,685 | 765,687 | 807,175 | 830,921 | 833,684 | 943,951 | 927,859 | 954,178 | 965,611 | 954,434 | 706,168 | 744,102 | 715,666 | 735,393 | 769,870 | 797,421 | 791,983 | 808,533 | 820,412 | 804,342 | 804,765 | 794,445 | 835,127 | 878,467 | 761,821 | 975,366 | 835,797 | 1,058,085 | 1,041,740 | 1,066,375 | 1,083,142 | 1,170,233 | 981,677 | 1,374,034 | 1,300,167 | 943,423 | 890,269 | 807,745 | 725,493 |
| 725,493 | 807,745 | 890,269 | 943,423 | 1,300,167 | 1,374,034 | 981,677 | 1,170,233 | 1,083,142 | 1,066,375 | 1,041,740 | 1,058,085 | 835,797 | 975,366 | 761,821 | 878,467 | 835,127 | 794,445 | 804,765 | 804,342 | 820,412 | 808,533 | 791,983 | 797,421 | 769,870 | 735,393 | 715,666 | 744,102 | 706,168 | 954,434 | 965,611 | 954,178 | 927,859 | 943,951 | 833,684 | 830,921 | 807,175 | 765,687 | 784,685 | 731,692 | 634,505 | 621,280 | 534,427 | 414,753 | 414,357 | 410,934 | 736,652 | 822,487 | 369,519 | 363,150 | 329,502 | 344,196 | 295,884 | 286,461 | 322,085 | 336,491 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 54,575 | 53,838 | 8,963 | 8,121 | 7,264 | 7,523 | 7,434 | 7,470 | 1,558 | 1,596 | 1,636 | 1,676 | 1,718 | 20,260 | 39,834 | 58,390 | 76,953 | 95,281 | 114,083 | 132,421 | 151,561 | 170,720 | 234,956 | 208,079 | 226,584 | 244,949 | 263,253 | 4,717 | 4,847 | 4,771 | 4,630 | 14,024 | 26,424 | 61,466 | 68,945 | 81,224 | 90,209 | 104,482 | 114,179 | 109,519 | 107,435 | 36,174 | 50,078 | 64,196 | 70,346 | 72,126 | 70,826 | 69,476 | 70,161 | 77,855 | 487,453 | 495,885 | 101,159 | 100,273 | 95,422 | 42,023 |
| 42,023 | 95,422 | 100,273 | 101,159 | 495,885 | 487,453 | 77,855 | 70,161 | 69,476 | 70,826 | 72,126 | 70,346 | 64,196 | 50,078 | 36,174 | 107,435 | 109,519 | 114,179 | 104,482 | 90,209 | 81,224 | 68,945 | 61,466 | 26,424 | 14,024 | 4,630 | 4,771 | 4,847 | 4,717 | 263,253 | 244,949 | 226,584 | 208,079 | 234,956 | 170,720 | 151,561 | 132,421 | 114,083 | 95,281 | 76,953 | 58,390 | 39,834 | 20,260 | 1,718 | 1,676 | 1,636 | 1,596 | 1,558 | 7,470 | 7,434 | 7,523 | 7,264 | 8,121 | 8,963 | 53,838 | 54,575 | 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 | 74,000 | 0 | 0 | 0 | 148,660 | 465,807 | 526,199 | 496,102 | 222,000 | 521,032 | 2,745,408 | 3,129,445 | 3,130,381 | 3,131,142 | 3,131,425 | 9,375 | 21,334 | 30,125 | 37,500 | 47,875 | 56,250 | 70,625 | 81,000 | 76,000 | 75,000 | 8,438 | 16,875 | 26,813 | 33,750 | 33,750 | 33,750 | 33,750 | 33,750 | 42,188 | 450,625 | 459,063 | 67,500 | 67,500 | 32,500 | 7,500 |
| 7,500 | 32,500 | 67,500 | 67,500 | 459,063 | 450,625 | 42,188 | 33,750 | 33,750 | 33,750 | 33,750 | 33,750 | 26,813 | 16,875 | 8,438 | 75,000 | 76,000 | 81,000 | 70,625 | 56,250 | 47,875 | 37,500 | 30,125 | 21,334 | 9,375 | 3,131,425 | 3,131,142 | 3,130,381 | 3,129,445 | 2,745,408 | 521,032 | 222,000 | 496,102 | 526,199 | 465,807 | 148,660 | 0 | 0 | 0 | 74,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 46,459 | 54,009 | 55,341 | 41,583 | 61,605 | 61,866 | 69,148 | 62,604 | 59,077 | 55,871 | 63,726 | 61,327 | 48,126 | 123,253 | 131,932 | 92,183 | 101,866 | 129,066 | 146,260 | 135,788 | 124,441 | 131,408 | 89,055 | 83,432 | 88,677 | 97,477 | 90,893 | 78,904 | 102,197 | 96,816 | 105,015 | 97,508 | 107,066 | 107,392 | 105,353 | 123,838 | 94,306 | 104,126 | 89,971 | 80,967 | 120,530 | 116,668 | 100,758 | 123,556 | 173,207 | 161,968 | 153,178 | 129,493 | 172,009 | 106,740 | 112,315 | 103,575 | 89,469 | 90,594 | 109,672 | 88,964 |
| 88,964 | 109,672 | 90,594 | 89,469 | 103,575 | 112,315 | 106,740 | 172,009 | 129,493 | 153,178 | 161,968 | 173,207 | 123,556 | 100,758 | 116,668 | 120,530 | 80,967 | 89,971 | 104,126 | 94,306 | 123,838 | 105,353 | 107,392 | 107,066 | 97,508 | 105,015 | 96,816 | 102,197 | 78,904 | 90,893 | 97,477 | 88,677 | 83,432 | 89,055 | 131,408 | 124,441 | 135,788 | 146,260 | 129,066 | 101,866 | 92,183 | 131,932 | 123,253 | 48,126 | 61,327 | 63,726 | 55,871 | 59,077 | 62,604 | 69,148 | 61,866 | 61,605 | 41,583 | 55,341 | 54,009 | 46,459 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 217,598 | 199,047 | 206,041 | 226,673 | 251,474 | 234,625 | 253,881 | 266,470 | 708,736 | 638,509 | 303,318 | 319,655 | 341,480 | 365,773 | 406,294 | 444,578 | 515,985 | 509,031 | 434,740 | 486,716 | 490,690 | 463,388 | 526,665 | 541,602 | 585,274 | 576,283 | 552,454 | 570,968 | 590,625 | 562,163 | 563,557 | 597,049 | 608,507 | 571,864 | 577,658 | 549,625 | 555,906 | 522,823 | 531,424 | 583,084 | 579,454 | 532,192 | 748,026 | 566,197 | 647,461 | 602,214 | 598,637 | 619,102 | 793,180 | 726,297 | 698,665 | 630,911 | 687,059 | 638,150 | 544,883 | 525,824 |
| 525,824 | 544,883 | 638,150 | 687,059 | 630,911 | 698,665 | 726,297 | 793,180 | 619,102 | 598,637 | 602,214 | 647,461 | 566,197 | 748,026 | 532,192 | 579,454 | 583,084 | 531,424 | 522,823 | 555,906 | 549,625 | 577,658 | 571,864 | 608,507 | 597,049 | 563,557 | 562,163 | 590,625 | 570,968 | 552,454 | 576,283 | 585,274 | 541,602 | 526,665 | 463,388 | 490,690 | 486,716 | 434,740 | 509,031 | 515,985 | 444,578 | 406,294 | 365,773 | 341,480 | 319,655 | 303,318 | 638,509 | 708,736 | 266,470 | 253,881 | 234,625 | 251,474 | 226,673 | 206,041 | 199,047 | 217,598 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 1,492,574 | 1,520,853 | 2,923,440 | 2,891,070 | 2,876,733 | 2,801,164 | 2,769,410 | 2,698,781 | 2,678,720 | 2,656,946 | 2,729,487 | 2,722,360 | 2,793,187 | 3,428,584 | 3,460,659 | 3,416,773 | 3,392,193 | 3,354,098 | 3,304,006 | 3,245,665 | 3,230,941 | 3,518,266 | 3,391,534 | 3,339,362 | 3,308,730 | 3,230,129 | 3,248,924 | 3,883,637 | 3,906,334 | 3,916,224 | 3,892,815 | 3,847,912 | 3,836,376 | 3,945,592 | 3,881,900 | 3,838,392 | 3,791,388 | 3,562,294 | 3,528,834 | 3,464,557 | 3,409,121 | 3,468,832 | 3,431,571 | 3,479,622 | 3,504,340 | 3,443,260 | 3,443,092 | 3,408,379 | 3,356,121 | 3,262,600 | 2,814,710 | 2,782,931 | 2,767,121 | 2,717,012 | 2,802,818 | 2,766,460 |
| 2,766,460 | 2,802,818 | 2,717,012 | 2,767,121 | 2,782,931 | 2,814,710 | 3,262,600 | 3,356,121 | 3,408,379 | 3,443,092 | 3,443,260 | 3,504,340 | 3,479,622 | 3,431,571 | 3,468,832 | 3,409,121 | 3,464,557 | 3,528,834 | 3,562,294 | 3,791,388 | 3,838,392 | 3,881,900 | 3,945,592 | 3,836,376 | 3,847,912 | 3,892,815 | 3,916,224 | 3,906,334 | 3,883,637 | 3,248,924 | 3,230,129 | 3,308,730 | 3,339,362 | 3,391,534 | 3,518,266 | 3,230,941 | 3,245,665 | 3,304,006 | 3,354,098 | 3,392,193 | 3,416,773 | 3,460,659 | 3,428,584 | 2,793,187 | 2,722,360 | 2,729,487 | 2,656,946 | 2,678,720 | 2,698,781 | 2,769,410 | 2,801,164 | 2,876,733 | 2,891,070 | 2,923,440 | 1,520,853 | 1,492,574 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 2,386,426 | 2,335,785 | 2,285,330 | 2,250,105 | 2,234,197 | 2,198,206 | 2,167,419 | 2,526,941 | 2,603,545 | 2,571,910 | 2,619,157 | 458,566 | 519,537 | 512,467 | 3,178,624 | 3,152,092 | 3,098,164 | 3,024,191 | 2,990,178 | 3,269,154 | 3,126,665 | 3,057,141 | 3,030,720 | 2,957,700 | 2,968,038 | 3,579,895 | 3,660,514 | 3,617,898 | 3,569,460 | 3,515,642 | 3,482,897 | 342,173 | 289,728 | 284,424 | 3,490,839 | 210,173 | 3,030,521 | 2,989,288 | 2,956,818 | 3,035,532 | 3,038,068 | 3,038,190 | 3,023,041 | 2,981,773 | 2,978,870 | 2,956,084 | 2,979,572 | 2,933,320 | 2,512,141 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,512,141 | 2,933,320 | 2,979,572 | 2,956,084 | 2,978,870 | 2,981,773 | 3,023,041 | 3,038,190 | 3,038,068 | 3,035,532 | 2,956,818 | 2,989,288 | 3,030,521 | 210,173 | 3,490,839 | 284,424 | 289,728 | 342,173 | 3,482,897 | 3,515,642 | 3,569,460 | 3,617,898 | 3,660,514 | 3,579,895 | 2,968,038 | 2,957,700 | 3,030,720 | 3,057,141 | 3,126,665 | 3,269,154 | 2,990,178 | 3,024,191 | 3,098,164 | 3,152,092 | 3,178,624 | 512,467 | 519,537 | 458,566 | 2,619,157 | 2,571,910 | 2,603,545 | 2,526,941 | 2,167,419 | 2,198,206 | 2,234,197 | 2,250,105 | 2,285,330 | 2,335,785 | 2,386,426 | 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 | -143,238 | -124,280 | -109,290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,598 | 8,906 | 9,079 | 20,405 | 20,081 | 21,731 | 27,547 | 21,677 | 19,272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,272 | 21,677 | 27,547 | 21,731 | 20,081 | 20,405 | 9,079 | 8,906 | 8,598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109,290 | -124,280 | -143,238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204,611 | 206,089 | 208,287 | 210,420 | 211,691 | 208,513 | 213,856 | 215,323 | 219,331 | 214,998 | 217,149 | 217,697 | 218,604 | 220,366 | 249,739 | 252,536 | 299,558 | 299,802 | 302,788 | 304,606 | 309,451 | 311,967 | 307,532 | 314,397 | 315,649 | 293,468 | 289,030 | 291,447 | 283,849 | 287,756 | 270,726 | 272,483 | 253,669 | 249,919 | 241,486 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 241,486 | 249,919 | 253,669 | 272,483 | 270,726 | 287,756 | 283,849 | 291,447 | 289,030 | 293,468 | 315,649 | 314,397 | 307,532 | 311,967 | 309,451 | 304,606 | 302,788 | 299,802 | 299,558 | 252,536 | 249,739 | 220,366 | 218,604 | 217,697 | 217,149 | 214,998 | 219,331 | 215,323 | 213,856 | 208,513 | 211,691 | 210,420 | 208,287 | 206,089 | 204,611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 309,071 | 519,240 | 473,190 | 488,634 | 525,135 | 500,060 | 477,271 | 459,140 | 482,160 | 425,648 | 499,088 | 483,298 | 528,342 | 534,152 | 585,988 | 575,811 | 551,175 | 549,035 | 534,350 | 516,949 | 544,121 | 520,067 | 489,717 | 468,226 | 530,394 | 519,275 | 606,773 | 585,546 | 671,102 | 789,853 | 766,020 | 729,862 | 726,728 | 640,108 | 585,146 | 566,449 | 540,362 | 518,115 | 506,610 | 463,917 | 440,490 | 483,912 | 458,385 | 508,375 | 547,781 | 503,297 | 518,871 | 494,363 | 452,619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 452,619 | 494,363 | 518,871 | 503,297 | 547,781 | 508,375 | 458,385 | 483,912 | 440,490 | 463,917 | 506,610 | 518,115 | 540,362 | 566,449 | 585,146 | 640,108 | 726,728 | 729,862 | 766,020 | 789,853 | 671,102 | 585,546 | 606,773 | 519,275 | 530,394 | 468,226 | 489,717 | 520,067 | 544,121 | 516,949 | 534,350 | 549,035 | 551,175 | 575,811 | 585,988 | 534,152 | 528,342 | 483,298 | 499,088 | 425,648 | 482,160 | 459,140 | 477,271 | 500,060 | 525,135 | 488,634 | 473,190 | 519,240 | 309,071 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 48,788 | 51,948 | 51,905 | 50,999 | 43,040 | 41,435 | 29,141 | 63,611 | 62,441 | 70,825 | 95,275 | 0 | 0 | 0 | 128,066 | 129,391 | 131,142 | 127,455 | 137,233 | 156,487 | 160,597 | 183,582 | 145,791 | 151,149 | 159,996 | 173,363 | 109,698 | 145,159 | 149,599 | 154,110 | 145,443 | 137,567 | 135,001 | 122,384 | 136,911 | 151,033 | 150,046 | 135,476 | 132,009 | 134,630 | 143,358 | 157,536 | 163,600 | 185,755 | 197,977 | 210,811 | 112,642 | 106,907 | 113,110 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 113,110 | 106,907 | 112,642 | 210,811 | 197,977 | 185,755 | 163,600 | 157,536 | 143,358 | 134,630 | 132,009 | 135,476 | 150,046 | 151,033 | 136,911 | 122,384 | 135,001 | 137,567 | 145,443 | 154,110 | 149,599 | 145,159 | 109,698 | 173,363 | 159,996 | 151,149 | 145,791 | 183,582 | 160,597 | 156,487 | 137,233 | 127,455 | 131,142 | 129,391 | 128,066 | 0 | 0 | 0 | 95,275 | 70,825 | 62,441 | 63,611 | 29,141 | 41,435 | 43,040 | 50,999 | 51,905 | 51,948 | 48,788 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 24,831 | 81,374 | -1,099,435 | -1,065,497 | -1,036,995 | -1,004,857 | -959,121 | -915,424 | -882,352 | -825,275 | -680,082 | -612,615 | -571,519 | -501,467 | -428,577 | -418,043 | -371,755 | -314,998 | -192,660 | -118,878 | -39,277 | 85,904 | 85,225 | 110,002 | -30,082 | 31,452 | 29,677 | 54,373 | 134,944 | 230,744 | 165,899 | 263,006 | 316,680 | 455,390 | 541,820 | 628,124 | 665,781 | 613,548 | 651,916 | 747,603 | 616,805 | 673,452 | 733,669 | 837,028 | 851,088 | 925,351 | 964,668 | 1,002,430 | 806,988 | 921,796 | 1,007,666 | 1,050,686 | 1,048,051 | 1,080,275 | 1,053,709 | 1,117,049 |
| 1,117,049 | 1,053,709 | 1,080,275 | 1,048,051 | 1,050,686 | 1,007,666 | 921,796 | 806,988 | 1,002,430 | 964,668 | 925,351 | 851,088 | 837,028 | 733,669 | 673,452 | 616,805 | 747,603 | 651,916 | 613,548 | 665,781 | 628,124 | 541,820 | 455,390 | 316,680 | 263,006 | 165,899 | 230,744 | 134,944 | 54,373 | 29,677 | 31,452 | -30,082 | 110,002 | 85,225 | 85,904 | -39,277 | -118,878 | -192,660 | -314,998 | -371,755 | -418,043 | -428,577 | -501,467 | -571,519 | -612,615 | -680,082 | -825,275 | -882,352 | -915,424 | -959,121 | -1,004,857 | -1,036,995 | -1,065,497 | -1,099,435 | 81,374 | 24,831 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 713 | 718 | 721 | 723 | 723 | 724 | 730 | 731 | 732 | 732 | 732 | 732 | 732 | 733 | 733 | 735 | 736 | 736 | 736 | 739 | 739 | 739 | 739 | 742 | 742 | 742 | 742 | 746 | 747 | 747 | 748 | 749 | 754 | 754 | 754 | 758 | 758 | 758 | 761 | 768 | 768 | 768 | 770 | 775 | 775 | 776 | 776 | 780 | 781 | 781 | 782 | 782 | 782 | 782 |
| 782 | 782 | 782 | 782 | 781 | 781 | 780 | 776 | 776 | 775 | 775 | 770 | 768 | 768 | 768 | 761 | 758 | 758 | 758 | 754 | 754 | 754 | 749 | 748 | 747 | 747 | 746 | 742 | 742 | 742 | 742 | 739 | 739 | 739 | 739 | 736 | 736 | 736 | 735 | 733 | 733 | 732 | 732 | 732 | 732 | 732 | 731 | 730 | 724 | 723 | 723 | 721 | 718 | 713 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | -1,100,148 | -1,055,239 | -1,029,954 | -986,773 | -945,263 | -908,615 | -893,424 | -831,907 | -696,176 | -638,065 | -602,686 | -531,319 | -472,664 | -419,504 | -341,889 | -220,969 | -137,960 | -65,190 | 24,880 | 138,343 | 215,519 | 280,915 | 295,409 | 431,626 | 534,223 | 621,225 | 766,725 | 936,379 | 1,045,806 | 1,157,063 | 1,228,942 | 1,372,339 | 1,501,082 | 1,618,005 | 1,609,428 | 1,676,139 | 1,691,100 | 1,752,740 | 1,847,451 | 1,934,472 | 1,970,357 | 2,081,008 | 2,098,047 | 2,202,235 | 2,285,664 | 2,370,330 | 2,105,641 | 2,209,251 | 2,279,490 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,279,490 | 2,209,251 | 2,105,641 | 2,370,330 | 2,285,664 | 2,202,235 | 2,098,047 | 2,081,008 | 1,970,357 | 1,934,472 | 1,847,451 | 1,752,740 | 1,691,100 | 1,676,139 | 1,609,428 | 1,618,005 | 1,501,082 | 1,372,339 | 1,228,942 | 1,157,063 | 1,045,806 | 936,379 | 766,725 | 621,225 | 534,223 | 431,626 | 295,409 | 280,915 | 215,519 | 138,343 | 24,880 | -65,190 | -137,960 | -220,969 | -341,889 | -419,504 | -472,664 | -531,319 | -602,686 | -638,065 | -696,176 | -831,907 | -893,424 | -908,615 | -945,263 | -986,773 | -1,029,954 | -1,055,239 | -1,100,148 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | -156,885 | -162,033 | -166,959 | -10,893 | -12,027 | -12,544 | -14,829 | -15,390 | -8,446 | -7,281 | -5,859 | -5,005 | -4,495 | 1,551 | 6,792 | -44,387 | -79,248 | -141,656 | -110,920 | -118,010 | -136,057 | -124,149 | -151,615 | -152,845 | -193,798 | -181,191 | -144,169 | -124,319 | -114,386 | -95,581 | -144,793 | -150,846 | -160,194 | -166,446 | -167,144 | -200,277 | -167,711 | -196,364 | -182,111 | -160,457 | -134,950 | -156,237 | -148,167 | -164,899 | -175,818 | -193,580 | -243,292 | -295,998 | -239,798 | -228,470 | -219,276 | -246,052 | -232,831 | -245,803 | -248,120 | -229,154 |
| -229,154 | -248,120 | -245,803 | -232,831 | -246,052 | -219,276 | -228,470 | -239,798 | -295,998 | -243,292 | -193,580 | -175,818 | -164,899 | -148,167 | -156,237 | -134,950 | -160,457 | -182,111 | -196,364 | -167,711 | -200,277 | -167,144 | -166,446 | -160,194 | -150,846 | -144,793 | -95,581 | -114,386 | -124,319 | -144,169 | -181,191 | -193,798 | -152,845 | -151,615 | -124,149 | -136,057 | -118,010 | -110,920 | -141,656 | -79,248 | -44,387 | 6,792 | 1,551 | -4,495 | -5,005 | -5,859 | -7,281 | -8,446 | -15,390 | -14,829 | -12,544 | -12,027 | -10,893 | -166,959 | -162,033 | -156,885 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,942 | 11,351 | 17,913 | 25,523 | 36,454 | 42,798 | 50,837 | 59,389 | 64,731 | 75,174 | 84,168 | 92,720 | 100,642 | 98,885 | 107,477 | 115,579 | 123,157 | 122,964 | 120,802 | 143,183 | 142,798 | 146,928 | 158,485 | 179,289 | 191,303 | 182,278 | 215,989 | 232,882 | 239,767 | 242,322 | 258,150 | 272,823 | 286,491 | 282,153 | 308,288 | 320,681 | 323,425 | 314,331 | 330,593 | 340,033 | 347,971 | 335,803 | 341,403 | 347,204 | 360,251 | 360,117 | 366,553 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 366,553 | 360,117 | 360,251 | 347,204 | 341,403 | 335,803 | 347,971 | 340,033 | 330,593 | 314,331 | 323,425 | 320,681 | 308,288 | 282,153 | 286,491 | 272,823 | 258,150 | 242,322 | 239,767 | 232,882 | 215,989 | 182,278 | 191,303 | 179,289 | 158,485 | 146,928 | 142,798 | 143,183 | 120,802 | 122,964 | 123,157 | 115,579 | 107,477 | 98,885 | 100,642 | 92,720 | 84,168 | 75,174 | 64,731 | 59,389 | 50,837 | 42,798 | 36,454 | 25,523 | 17,913 | 11,351 | 5,942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,419,882 | -1,419,882 | -1,419,882 | -1,419,882 | -1,419,882 | -1,419,882 | -1,166,119 | -1,166,119 | -1,149,138 | -1,063,181 | -1,063,181 | -1,051,022 | -993,574 | -992,583 | -976,840 | -951,850 | -793,078 | -709,440 | -622,564 | -519,604 | -366,653 | -275,230 | -161,990 | -100,220 | -51,993 | -51,993 | -51,993 | -51,993 | -51,993 | -51,993 | -47,605 | -47,605 | -47,605 | -29,801 | -29,666 | -29,616 | -29,616 | -17,666 | -17,666 | -17,665 | -17,614 | -1,677 | -83 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 181,716 | 243,407 | 166,959 | -83 | 4,265 | -6,263 | 248 | 7,857 | 18,788 | 13,182 | 21,221 | 29,723 | 34,930 | 27,569 | 36,563 | 45,115 | 48,649 | 46,892 | 55,484 | 63,586 | 71,164 | 70,971 | 20,582 | -18,807 | -132,432 | -219,725 | -361,119 | -443,275 | -518,137 | -610,800 | -735,861 | -743,958 | -752,816 | -751,252 | -792,872 | -790,358 | -776,690 | -866,985 | -857,831 | -845,438 | -1,096,457 | -1,105,551 | -1,089,289 | -1,079,849 | -1,071,911 | -1,084,079 | -1,078,479 | -1,072,678 | -1,059,631 | -1,059,765 | -1,053,329 | -1,046,957 | -1,041,005 | -1,040,228 | -1,034,479 | -1,031,487 |
| -1,031,487 | -1,034,479 | -1,040,228 | -1,041,005 | -1,046,957 | -1,053,329 | -1,059,765 | -1,059,631 | -1,072,678 | -1,078,479 | -1,084,079 | -1,071,911 | -1,079,849 | -1,089,289 | -1,105,551 | -1,096,457 | -845,438 | -857,831 | -866,985 | -776,690 | -790,358 | -792,872 | -751,252 | -752,816 | -743,958 | -735,861 | -610,800 | -518,137 | -443,275 | -361,119 | -219,725 | -132,432 | -18,807 | 20,582 | 70,971 | 71,164 | 63,586 | 55,484 | 46,892 | 48,649 | 45,115 | 36,563 | 27,569 | 34,930 | 29,723 | 21,221 | 13,182 | 18,788 | 7,857 | 248 | -6,263 | 4,265 | -83 | 166,959 | 243,407 | 181,716 | 0 | 0 | 0 |
---|