> Total Assets | 209,410 | 0 | 0 | 256,214 | 308,929 | 330,621 | 352,360 | 377,051 | 348,774 | 339,474 | 336,790 | 349,937 | 304,532 | 311,940 | 303,304 | 291,965 | 286,960 | 295,159 | 297,727 | 297,864 | 618,387 | 608,858 | 598,115 | 606,617 | 622,181 | 621,894 | 645,987 | 632,070 | 633,626 | 665,630 | 666,722 | 658,559 | 642,817 | 440,202 | 403,014 | 378,948 | 389,004 | 399,107 | 402,204 | 561,967 | 562,110 | 571,036 | 567,280 | 537,402 | 535,631 | 523,963 | 523,205 | 510,773 | 517,386 | 531,165 | 527,584 | 544,177 | 592,234 | 594,436 | 611,692 | 628,818 | 681,916 | 800,050 | 826,152 | 865,238 | 880,432 | 1,094,501 | 1,180,438 | 1,169,769 | 1,186,881 | 1,211,047 | 1,188,970 | 1,191,390 | 1,253,957 | 1,272,552 | 1,473,263 | 1,490,402 | 1,492,721 | 1,637,825 | 1,856,088 | 1,861,074 | 1,931,646 | 2,460,133 | 2,371,056 | 2,344,865 | 2,353,507 | 2,643,122 | 2,632,443 | 2,708,997 | 3,131,906 | 3,248,672 | 3,008,780 | 3,018,261 | 2,888,351 | 2,881,063 | 2,644,143 | 2,654,766 | 2,924,394 | 2,873,597 | 2,771,327 | 2,667,816 |
| 2,667,816 | 2,771,327 | 2,873,597 | 2,924,394 | 2,654,766 | 2,644,143 | 2,881,063 | 2,888,351 | 3,018,261 | 3,008,780 | 3,248,672 | 3,131,906 | 2,708,997 | 2,632,443 | 2,643,122 | 2,353,507 | 2,344,865 | 2,371,056 | 2,460,133 | 1,931,646 | 1,861,074 | 1,856,088 | 1,637,825 | 1,492,721 | 1,490,402 | 1,473,263 | 1,272,552 | 1,253,957 | 1,191,390 | 1,188,970 | 1,211,047 | 1,186,881 | 1,169,769 | 1,180,438 | 1,094,501 | 880,432 | 865,238 | 826,152 | 800,050 | 681,916 | 628,818 | 611,692 | 594,436 | 592,234 | 544,177 | 527,584 | 531,165 | 517,386 | 510,773 | 523,205 | 523,963 | 535,631 | 537,402 | 567,280 | 571,036 | 562,110 | 561,967 | 402,204 | 399,107 | 389,004 | 378,948 | 403,014 | 440,202 | 642,817 | 658,559 | 666,722 | 665,630 | 633,626 | 632,070 | 645,987 | 621,894 | 622,181 | 606,617 | 598,115 | 608,858 | 618,387 | 297,864 | 297,727 | 295,159 | 286,960 | 291,965 | 303,304 | 311,940 | 304,532 | 349,937 | 336,790 | 339,474 | 348,774 | 377,051 | 352,360 | 330,621 | 308,929 | 256,214 | 0 | 0 | 209,410 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 151,940 | 173,791 | 187,888 | 212,319 | 188,653 | 176,996 | 173,296 | 183,644 | 137,941 | 146,180 | 138,856 | 131,713 | 127,405 | 136,251 | 136,971 | 136,996 | 228,263 | 217,452 | 209,283 | 221,186 | 235,855 | 235,266 | 250,917 | 238,306 | 242,951 | 249,945 | 251,271 | 242,396 | 229,827 | 205,877 | 169,318 | 148,474 | 137,437 | 150,112 | 157,427 | 169,622 | 179,261 | 190,982 | 193,475 | 197,452 | 212,473 | 201,851 | 205,123 | 193,650 | 203,744 | 217,214 | 210,230 | 226,280 | 230,099 | 228,474 | 235,163 | 249,124 | 282,670 | 322,356 | 343,368 | 368,981 | 375,628 | 412,962 | 442,573 | 433,657 | 450,628 | 472,224 | 441,044 | 442,473 | 474,153 | 489,370 | 468,521 | 479,839 | 482,166 | 488,887 | 489,868 | 506,932 | 560,499 | 600,594 | 518,639 | 513,703 | 533,735 | 830,357 | 790,103 | 899,531 | 1,349,068 | 1,478,766 | 1,190,222 | 1,206,166 | 1,093,645 | 1,071,064 | 807,236 | 831,120 | 841,685 | 790,746 | 704,757 | 612,266 |
| 612,266 | 704,757 | 790,746 | 841,685 | 831,120 | 807,236 | 1,071,064 | 1,093,645 | 1,206,166 | 1,190,222 | 1,478,766 | 1,349,068 | 899,531 | 790,103 | 830,357 | 533,735 | 513,703 | 518,639 | 600,594 | 560,499 | 506,932 | 489,868 | 488,887 | 482,166 | 479,839 | 468,521 | 489,370 | 474,153 | 442,473 | 441,044 | 472,224 | 450,628 | 433,657 | 442,573 | 412,962 | 375,628 | 368,981 | 343,368 | 322,356 | 282,670 | 249,124 | 235,163 | 228,474 | 230,099 | 226,280 | 210,230 | 217,214 | 203,744 | 193,650 | 205,123 | 201,851 | 212,473 | 197,452 | 193,475 | 190,982 | 179,261 | 169,622 | 157,427 | 150,112 | 137,437 | 148,474 | 169,318 | 205,877 | 229,827 | 242,396 | 251,271 | 249,945 | 242,951 | 238,306 | 250,917 | 235,266 | 235,855 | 221,186 | 209,283 | 217,452 | 228,263 | 136,996 | 136,971 | 136,251 | 127,405 | 131,713 | 138,856 | 146,180 | 137,941 | 183,644 | 173,296 | 176,996 | 188,653 | 212,319 | 187,888 | 173,791 | 151,940 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 546 | 0 | 0 | 0 | 15,654 | 25,288 | 30,775 | 58,891 | 40,135 | 28,633 | 43,507 | 56,077 | 4,687 | 6,764 | 13,831 | 9,207 | 3,908 | 10,518 | 14,838 | 14,739 | 19,110 | 10,320 | 4,888 | 3,511 | 4,422 | 10,221 | 17,527 | 6,170 | 18,495 | 7,835 | 8,356 | 7,805 | 11,316 | 16,675 | 23,488 | 22,621 | 27,053 | 36,567 | 41,368 | 2,077 | 1,883 | 3,934 | 7,924 | 4,643 | 3,962 | 4,901 | 15,498 | 3,823 | 5,681 | 1,939 | 10,519 | 31,653 | 15,580 | 9,269 | 5,501 | 9,663 | 13,073 | 11,633 | 14,474 | 14,408 | 9,576 | 23,106 | 21,062 | 15,708 | 10,622 | 37,711 | 22,878 | 19,625 | 15,147 | 54,499 | 22,894 | 18,614 | 13,856 | 19,116 | 20,937 | 40,748 | 82,985 | 97,509 | 43,067 | 58,419 | 29,213 | 78,325 | 139,494 | 137,041 | 180,928 | 113,482 | 79,357 | 155,723 | 64,524 | 28,516 | 7,013 | 29,377 | 32,935 | 71,811 | 65,849 | 30,550 |
| 30,550 | 65,849 | 71,811 | 32,935 | 29,377 | 7,013 | 28,516 | 64,524 | 155,723 | 79,357 | 113,482 | 180,928 | 137,041 | 139,494 | 78,325 | 29,213 | 58,419 | 43,067 | 97,509 | 82,985 | 40,748 | 20,937 | 19,116 | 13,856 | 18,614 | 22,894 | 54,499 | 15,147 | 19,625 | 22,878 | 37,711 | 10,622 | 15,708 | 21,062 | 23,106 | 9,576 | 14,408 | 14,474 | 11,633 | 13,073 | 9,663 | 5,501 | 9,269 | 15,580 | 31,653 | 10,519 | 1,939 | 5,681 | 3,823 | 15,498 | 4,901 | 3,962 | 4,643 | 7,924 | 3,934 | 1,883 | 2,077 | 41,368 | 36,567 | 27,053 | 22,621 | 23,488 | 16,675 | 11,316 | 7,805 | 8,356 | 7,835 | 18,495 | 6,170 | 17,527 | 10,221 | 4,422 | 3,511 | 4,888 | 10,320 | 19,110 | 14,739 | 14,838 | 10,518 | 3,908 | 9,207 | 13,831 | 6,764 | 4,687 | 56,077 | 43,507 | 28,633 | 40,135 | 58,891 | 30,775 | 25,288 | 15,654 | 0 | 0 | 0 | 546 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 16,314 | 12,166 | 9,594 | 11,116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,244 | 18,241 | 18,335 | 18,917 | 18,861 | 18,801 | 20,960 | 22,039 | 23,115 | 21,641 | 20,606 | 21,012 | 19,567 | 19,772 | 21,698 | 25,425 | 11,995 | 11,577 | 11,956 | 28,222 | 31,287 | 29,141 | 33,882 | 34,380 | 64,315 | 60,236 | 61,839 | 59,453 | 59,331 | 61,279 | 65,919 | 59,165 | 62,170 | 60,873 | 56,362 | 60,898 | 61,347 | 62,319 | 63,441 | 63,603 | 64,482 | 65,904 | 61,744 | 64,883 | 61,218 | 67,594 | 71,564 | 69,995 | 68,845 | 71,912 | 71,749 | 0 |
| 0 | 71,749 | 71,912 | 68,845 | 69,995 | 71,564 | 67,594 | 61,218 | 64,883 | 61,744 | 65,904 | 64,482 | 63,603 | 63,441 | 62,319 | 61,347 | 60,898 | 56,362 | 60,873 | 62,170 | 59,165 | 65,919 | 61,279 | 59,331 | 59,453 | 61,839 | 60,236 | 64,315 | 34,380 | 33,882 | 29,141 | 31,287 | 28,222 | 11,956 | 11,577 | 11,995 | 25,425 | 21,698 | 19,772 | 19,567 | 21,012 | 20,606 | 21,641 | 23,115 | 22,039 | 20,960 | 18,801 | 18,861 | 18,917 | 18,335 | 18,241 | 18,244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,116 | 9,594 | 12,166 | 16,314 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 110,219 | 125,517 | 135,260 | 129,246 | 134,456 | 130,684 | 113,340 | 113,106 | 117,392 | 121,968 | 111,024 | 108,152 | 108,825 | 110,215 | 107,862 | 107,484 | 154,926 | 163,422 | 166,438 | 186,035 | 192,716 | 187,925 | 195,213 | 194,694 | 184,741 | 199,091 | 199,250 | 192,156 | 186,002 | 152,824 | 115,967 | 98,518 | 93,398 | 91,820 | 99,721 | 147,447 | 148,306 | 156,729 | 156,670 | 163,589 | 172,523 | 168,561 | 161,636 | 163,890 | 161,314 | 176,082 | 165,526 | 163,802 | 168,832 | 169,520 | 174,017 | 185,647 | 218,220 | 255,192 | 266,908 | 302,495 | 332,490 | 352,200 | 378,180 | 373,602 | 391,571 | 383,620 | 371,228 | 380,796 | 391,508 | 383,644 | 389,438 | 411,327 | 416,013 | 420,838 | 419,430 | 417,494 | 425,399 | 452,466 | 425,043 | 409,046 | 450,084 | 700,530 | 600,508 | 711,727 | 1,028,850 | 1,270,020 | 1,030,133 | 980,346 | 944,376 | 964,300 | 748,157 | 741,700 | 746,541 | 676,163 | 599,218 | 451,062 |
| 451,062 | 599,218 | 676,163 | 746,541 | 741,700 | 748,157 | 964,300 | 944,376 | 980,346 | 1,030,133 | 1,270,020 | 1,028,850 | 711,727 | 600,508 | 700,530 | 450,084 | 409,046 | 425,043 | 452,466 | 425,399 | 417,494 | 419,430 | 420,838 | 416,013 | 411,327 | 389,438 | 383,644 | 391,508 | 380,796 | 371,228 | 383,620 | 391,571 | 373,602 | 378,180 | 352,200 | 332,490 | 302,495 | 266,908 | 255,192 | 218,220 | 185,647 | 174,017 | 169,520 | 168,832 | 163,802 | 165,526 | 176,082 | 161,314 | 163,890 | 161,636 | 168,561 | 172,523 | 163,589 | 156,670 | 156,729 | 148,306 | 147,447 | 99,721 | 91,820 | 93,398 | 98,518 | 115,967 | 152,824 | 186,002 | 192,156 | 199,250 | 199,091 | 184,741 | 194,694 | 195,213 | 187,925 | 192,716 | 186,035 | 166,438 | 163,422 | 154,926 | 107,484 | 107,862 | 110,215 | 108,825 | 108,152 | 111,024 | 121,968 | 117,392 | 113,106 | 113,340 | 130,684 | 134,456 | 129,246 | 135,260 | 125,517 | 110,219 | 0 | 0 | 0 | 0 |
---|
Inventory | 0 | 0 | 0 | 0 | 7,810 | 8,493 | 9,556 | 10,326 | 11,897 | 15,499 | 14,156 | 12,765 | 14,027 | 15,882 | 12,342 | 11,235 | 12,913 | 13,738 | 12,702 | 12,808 | 44,068 | 41,528 | 35,871 | 29,581 | 36,727 | 34,956 | 36,185 | 35,428 | 37,667 | 40,901 | 40,868 | 38,202 | 27,608 | 33,002 | 26,952 | 24,553 | 15,084 | 15,686 | 15,129 | 18,889 | 27,139 | 28,026 | 26,083 | 25,970 | 32,336 | 21,511 | 22,134 | 19,440 | 25,405 | 0 | 0 | 0 | 41,391 | 0 | 0 | 0 | 46,734 | 0 | 0 | 44,339 | 25,521 | 27,585 | 27,702 | 31,366 | 34,460 | 37,090 | 33,217 | 32,047 | 57,909 | 43,459 | 45,350 | 39,668 | 39,538 | 34,246 | 33,540 | 32,410 | 36,046 | 35,330 | 32,658 | 30,841 | 38,846 | 40,136 | 37,715 | 38,604 | 101,722 | 69,947 | 58,471 | 44,783 | 0 | 58,196 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 58,196 | 0 | 44,783 | 58,471 | 69,947 | 101,722 | 38,604 | 37,715 | 40,136 | 38,846 | 30,841 | 32,658 | 35,330 | 36,046 | 32,410 | 33,540 | 34,246 | 39,538 | 39,668 | 45,350 | 43,459 | 57,909 | 32,047 | 33,217 | 37,090 | 34,460 | 31,366 | 27,702 | 27,585 | 25,521 | 44,339 | 0 | 0 | 46,734 | 0 | 0 | 0 | 41,391 | 0 | 0 | 0 | 25,405 | 19,440 | 22,134 | 21,511 | 32,336 | 25,970 | 26,083 | 28,026 | 27,139 | 18,889 | 15,129 | 15,686 | 15,084 | 24,553 | 26,952 | 33,002 | 27,608 | 38,202 | 40,868 | 40,901 | 37,667 | 35,428 | 36,185 | 34,956 | 36,727 | 29,581 | 35,871 | 41,528 | 44,068 | 12,808 | 12,702 | 13,738 | 12,913 | 11,235 | 12,342 | 15,882 | 14,027 | 12,765 | 14,156 | 15,499 | 11,897 | 10,326 | 9,556 | 8,493 | 7,810 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 156,989 | 156,830 | 164,472 | 164,732 | 160,121 | 162,478 | 163,494 | 166,293 | 166,591 | 165,760 | 164,448 | 160,252 | 159,555 | 158,908 | 160,756 | 160,868 | 390,124 | 391,406 | 388,832 | 385,431 | 386,326 | 386,628 | 395,070 | 393,764 | 390,675 | 415,685 | 415,451 | 416,163 | 412,990 | 234,325 | 233,696 | 230,474 | 251,567 | 248,995 | 244,777 | 392,345 | 382,849 | 380,054 | 373,805 | 339,950 | 323,158 | 322,112 | 318,082 | 317,123 | 313,642 | 313,951 | 317,354 | 317,897 | 362,135 | 365,962 | 376,529 | 379,694 | 399,246 | 477,694 | 482,784 | 496,257 | 504,804 | 681,539 | 737,865 | 736,112 | 736,253 | 738,823 | 747,926 | 748,917 | 779,804 | 783,182 | 1,004,742 | 1,010,563 | 1,010,555 | 1,148,938 | 1,366,220 | 1,354,142 | 1,371,147 | 1,859,539 | 1,852,417 | 1,831,162 | 1,819,772 | 1,812,765 | 1,842,340 | 1,809,466 | 1,782,838 | 1,769,906 | 1,818,558 | 1,812,095 | 1,794,706 | 1,809,999 | 1,836,907 | 1,823,646 | 2,082,709 | 2,082,851 | 2,066,570 | 2,055,550 |
| 2,055,550 | 2,066,570 | 2,082,851 | 2,082,709 | 1,823,646 | 1,836,907 | 1,809,999 | 1,794,706 | 1,812,095 | 1,818,558 | 1,769,906 | 1,782,838 | 1,809,466 | 1,842,340 | 1,812,765 | 1,819,772 | 1,831,162 | 1,852,417 | 1,859,539 | 1,371,147 | 1,354,142 | 1,366,220 | 1,148,938 | 1,010,555 | 1,010,563 | 1,004,742 | 783,182 | 779,804 | 748,917 | 747,926 | 738,823 | 736,253 | 736,112 | 737,865 | 681,539 | 504,804 | 496,257 | 482,784 | 477,694 | 399,246 | 379,694 | 376,529 | 365,962 | 362,135 | 317,897 | 317,354 | 313,951 | 313,642 | 317,123 | 318,082 | 322,112 | 323,158 | 339,950 | 373,805 | 380,054 | 382,849 | 392,345 | 244,777 | 248,995 | 251,567 | 230,474 | 233,696 | 234,325 | 412,990 | 416,163 | 415,451 | 415,685 | 390,675 | 393,764 | 395,070 | 386,628 | 386,326 | 385,431 | 388,832 | 391,406 | 390,124 | 160,868 | 160,756 | 158,908 | 159,555 | 160,252 | 164,448 | 165,760 | 166,591 | 166,293 | 163,494 | 162,478 | 160,121 | 164,732 | 164,472 | 156,830 | 156,989 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 5,006 | 0 | 0 | 6,687 | 7,713 | 7,996 | 9,749 | 10,120 | 9,869 | 12,117 | 14,842 | 17,787 | 18,414 | 18,541 | 18,125 | 18,217 | 17,833 | 17,613 | 18,776 | 18,393 | 20,164 | 20,082 | 21,876 | 22,286 | 23,236 | 23,532 | 24,303 | 24,159 | 24,600 | 25,246 | 25,326 | 24,645 | 24,018 | 24,938 | 24,034 | 21,581 | 19,970 | 18,538 | 17,103 | 23,195 | 21,777 | 20,797 | 19,231 | 18,134 | 16,863 | 15,918 | 15,248 | 14,968 | 14,815 | 15,336 | 16,826 | 17,405 | 21,158 | 24,400 | 27,066 | 29,202 | 32,880 | 36,674 | 41,621 | 45,407 | 50,134 | 53,731 | 56,575 | 57,965 | 59,954 | 62,620 | 65,368 | 68,188 | 73,431 | 75,530 | 81,221 | 86,817 | 90,419 | 190,680 | 192,496 | 192,456 | 194,698 | 203,935 | 199,094 | 193,834 | 193,909 | 194,333 | 194,128 | 164,249 | 154,885 | 150,796 | 156,808 | 159,500 | 165,542 | 155,276 | 177,417 | 187,557 | 191,385 | 229,934 | 231,989 | 196,902 |
| 196,902 | 231,989 | 229,934 | 191,385 | 187,557 | 177,417 | 155,276 | 165,542 | 159,500 | 156,808 | 150,796 | 154,885 | 164,249 | 194,128 | 194,333 | 193,909 | 193,834 | 199,094 | 203,935 | 194,698 | 192,456 | 192,496 | 190,680 | 90,419 | 86,817 | 81,221 | 75,530 | 73,431 | 68,188 | 65,368 | 62,620 | 59,954 | 57,965 | 56,575 | 53,731 | 50,134 | 45,407 | 41,621 | 36,674 | 32,880 | 29,202 | 27,066 | 24,400 | 21,158 | 17,405 | 16,826 | 15,336 | 14,815 | 14,968 | 15,248 | 15,918 | 16,863 | 18,134 | 19,231 | 20,797 | 21,777 | 23,195 | 17,103 | 18,538 | 19,970 | 21,581 | 24,034 | 24,938 | 24,018 | 24,645 | 25,326 | 25,246 | 24,600 | 24,159 | 24,303 | 23,532 | 23,236 | 22,286 | 21,876 | 20,082 | 20,164 | 18,393 | 18,776 | 17,613 | 17,833 | 18,217 | 18,125 | 18,541 | 18,414 | 17,787 | 14,842 | 12,117 | 9,869 | 10,120 | 9,749 | 7,996 | 7,713 | 6,687 | 0 | 0 | 5,006 |
---|
Goodwill | 118,423 | 0 | 0 | 0 | 127,752 | 127,752 | 135,585 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,449 | 135,449 | 135,958 | 135,959 | 240,844 | 241,132 | 241,307 | 240,324 | 240,719 | 240,939 | 243,680 | 243,680 | 241,266 | 252,823 | 252,823 | 252,823 | 252,875 | 79,868 | 79,868 | 79,868 | 79,868 | 79,868 | 79,868 | 157,351 | 154,176 | 154,485 | 154,485 | 130,089 | 123,324 | 123,324 | 123,324 | 123,324 | 123,324 | 123,324 | 123,324 | 123,324 | 144,642 | 144,937 | 144,937 | 144,937 | 154,387 | 197,254 | 197,325 | 201,444 | 204,779 | 307,161 | 342,827 | 342,174 | 341,754 | 340,564 | 340,596 | 340,596 | 340,596 | 340,596 | 439,134 | 438,299 | 438,506 | 464,923 | 588,457 | 586,611 | 595,551 | 851,459 | 876,314 | 869,941 | 864,485 | 865,148 | 892,874 | 893,283 | 892,341 | 892,375 | 935,675 | 935,675 | 935,364 | 935,319 | 935,779 | 935,779 | 1,111,549 | 1,114,757 | 1,116,307 | 1,116,815 |
| 1,116,815 | 1,116,307 | 1,114,757 | 1,111,549 | 935,779 | 935,779 | 935,319 | 935,364 | 935,675 | 935,675 | 892,375 | 892,341 | 893,283 | 892,874 | 865,148 | 864,485 | 869,941 | 876,314 | 851,459 | 595,551 | 586,611 | 588,457 | 464,923 | 438,506 | 438,299 | 439,134 | 340,596 | 340,596 | 340,596 | 340,596 | 340,564 | 341,754 | 342,174 | 342,827 | 307,161 | 204,779 | 201,444 | 197,325 | 197,254 | 154,387 | 144,937 | 144,937 | 144,937 | 144,642 | 123,324 | 123,324 | 123,324 | 123,324 | 123,324 | 123,324 | 123,324 | 123,324 | 130,089 | 154,485 | 154,485 | 154,176 | 157,351 | 79,868 | 79,868 | 79,868 | 79,868 | 79,868 | 79,868 | 252,875 | 252,823 | 252,823 | 252,823 | 241,266 | 243,680 | 243,680 | 240,939 | 240,719 | 240,324 | 241,307 | 241,132 | 240,844 | 135,959 | 135,958 | 135,449 | 135,449 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,532 | 135,585 | 127,752 | 127,752 | 0 | 0 | 0 | 118,423 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 118,423 | 0 | 0 | 0 | 129,253 | 1,391 | 137,020 | 1,301 | 136,729 | 137,503 | 137,317 | 137,157 | 140,471 | 140,135 | 139,803 | 139,313 | 138,949 | 138,751 | 138,891 | 138,645 | 361,996 | 120,101 | 118,961 | 117,788 | 116,389 | 115,341 | 115,443 | 114,484 | 113,535 | 126,418 | 125,254 | 124,050 | 122,845 | 118,940 | 117,738 | 116,537 | 115,336 | 114,135 | 112,947 | 163,958 | 165,576 | 163,734 | 161,948 | 153,465 | 143,575 | 141,825 | 140,137 | 138,523 | 136,910 | 135,304 | 133,708 | 132,127 | 150,197 | 148,317 | 146,418 | 144,498 | 152,517 | 179,877 | 176,930 | 177,347 | 174,970 | 240,478 | 255,214 | 250,455 | 245,724 | 241,130 | 236,486 | 231,791 | 227,096 | 222,708 | 339,514 | 332,788 | 326,147 | 326,466 | 409,439 | 400,428 | 398,474 | 638,443 | 599,737 | 580,658 | 564,911 | 549,710 | 546,434 | 530,422 | 514,460 | 494,813 | 515,761 | 499,067 | 476,832 | 454,485 | 432,366 | 409,803 | 474,134 | 449,248 | 424,504 | 402,400 |
| 402,400 | 424,504 | 449,248 | 474,134 | 409,803 | 432,366 | 454,485 | 476,832 | 499,067 | 515,761 | 494,813 | 514,460 | 530,422 | 546,434 | 549,710 | 564,911 | 580,658 | 599,737 | 638,443 | 398,474 | 400,428 | 409,439 | 326,466 | 326,147 | 332,788 | 339,514 | 222,708 | 227,096 | 231,791 | 236,486 | 241,130 | 245,724 | 250,455 | 255,214 | 240,478 | 174,970 | 177,347 | 176,930 | 179,877 | 152,517 | 144,498 | 146,418 | 148,317 | 150,197 | 132,127 | 133,708 | 135,304 | 136,910 | 138,523 | 140,137 | 141,825 | 143,575 | 153,465 | 161,948 | 163,734 | 165,576 | 163,958 | 112,947 | 114,135 | 115,336 | 116,537 | 117,738 | 118,940 | 122,845 | 124,050 | 125,254 | 126,418 | 113,535 | 114,484 | 115,443 | 115,341 | 116,389 | 117,788 | 118,961 | 120,101 | 361,996 | 138,645 | 138,891 | 138,751 | 138,949 | 139,313 | 139,803 | 140,135 | 140,471 | 137,157 | 137,317 | 137,503 | 136,729 | 1,301 | 137,020 | 1,391 | 129,253 | 0 | 0 | 0 | 118,423 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 617 | 306 | 1,271 | 1,347 | 1,412 | 1,497 | 1,574 | 1,588 | 1,635 | 1,700 | 2,418 | 1,890 | 2,265 | 2,544 | 3,089 | 3,830 | 7,964 | 10,091 | 6,688 | 5,033 | 5,982 | 6,816 | 11,644 | 11,441 | 11,274 | 11,198 | 12,048 | 14,645 | 13,252 | 10,579 | 12,056 | 12,488 | 14,368 | 5,898 | 5,364 | 41,193 | 41,077 | 40,795 | 37,898 | 38,019 | 37,573 | 38,879 | 37,207 | 38,142 | 38,593 | 18,801 | 20,960 | 45,041 | 46,138 | 48,308 | 58,108 | 61,057 | 59,462 | 63,889 | 66,908 | 72,059 | 74,756 | 80,169 | 83,249 | 85,518 | 88,797 | 94,509 | 105,476 | 108,342 | 138,681 | 144,348 | 144,873 | 152,659 | 155,483 | 166,869 | 175,828 | 174,647 | 182,424 | 165,702 | 177,272 | 186,729 | 196,467 | 203,574 | 208,904 | 221,512 | 35,219 | 231,922 | 97,560 | 110,811 | 31,015 | 181,212 | 291,345 | 290,507 | 213,446 | 201,528 | 201,470 | 322,163 |
| 322,163 | 201,470 | 201,528 | 213,446 | 290,507 | 291,345 | 181,212 | 31,015 | 110,811 | 97,560 | 231,922 | 35,219 | 221,512 | 208,904 | 203,574 | 196,467 | 186,729 | 177,272 | 165,702 | 182,424 | 174,647 | 175,828 | 166,869 | 155,483 | 152,659 | 144,873 | 144,348 | 138,681 | 108,342 | 105,476 | 94,509 | 88,797 | 85,518 | 83,249 | 80,169 | 74,756 | 72,059 | 66,908 | 63,889 | 59,462 | 61,057 | 58,108 | 48,308 | 46,138 | 45,041 | 20,960 | 18,801 | 38,593 | 38,142 | 37,207 | 38,879 | 37,573 | 38,019 | 37,898 | 40,795 | 41,077 | 41,193 | 5,364 | 5,898 | 14,368 | 12,488 | 12,056 | 10,579 | 13,252 | 14,645 | 12,048 | 11,198 | 11,274 | 11,441 | 11,644 | 6,816 | 5,982 | 5,033 | 6,688 | 10,091 | 7,964 | 3,830 | 3,089 | 2,544 | 2,265 | 1,890 | 2,418 | 1,700 | 1,635 | 1,588 | 1,574 | 1,497 | 1,412 | 1,347 | 1,271 | 306 | 617 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 243 | 243 | 1,823 | 2,166 | 2,166 | 2,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,166 | 2,166 | 2,166 | 1,823 | 243 | 243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 142,340 | 0 | 0 | 171,948 | 37,024 | 47,384 | 50,144 | 60,386 | 52,950 | 62,128 | 53,008 | 59,093 | 188,435 | 191,489 | 175,925 | 160,135 | 150,184 | 153,360 | 151,223 | 144,233 | 425,187 | 389,988 | 399,880 | 382,156 | 377,635 | 362,375 | 374,426 | 367,006 | 357,498 | 378,612 | 370,348 | 383,277 | 358,684 | 275,065 | 231,599 | 207,428 | 218,160 | 225,131 | 227,233 | 408,429 | 408,655 | 414,003 | 409,329 | 401,325 | 399,972 | 383,378 | 381,369 | 360,199 | 335,275 | 339,695 | 329,660 | 335,905 | 374,492 | 369,555 | 378,086 | 383,400 | 425,335 | 529,287 | 538,114 | 541,273 | 532,572 | 720,690 | 777,539 | 736,596 | 737,498 | 734,242 | 680,478 | 659,191 | 691,430 | 673,336 | 856,519 | 875,682 | 853,731 | 987,839 | 1,175,648 | 1,155,970 | 1,194,904 | 1,711,053 | 1,593,650 | 1,537,792 | 1,533,830 | 1,749,062 | 1,666,061 | 1,666,519 | 1,969,879 | 2,167,740 | 1,969,436 | 1,885,628 | 1,844,717 | 1,925,289 | 1,877,846 | 1,837,597 | 2,093,138 | 2,019,406 | 1,894,468 | 1,777,151 |
| 1,777,151 | 1,894,468 | 2,019,406 | 2,093,138 | 1,837,597 | 1,877,846 | 1,925,289 | 1,844,717 | 1,885,628 | 1,969,436 | 2,167,740 | 1,969,879 | 1,666,519 | 1,666,061 | 1,749,062 | 1,533,830 | 1,537,792 | 1,593,650 | 1,711,053 | 1,194,904 | 1,155,970 | 1,175,648 | 987,839 | 853,731 | 875,682 | 856,519 | 673,336 | 691,430 | 659,191 | 680,478 | 734,242 | 737,498 | 736,596 | 777,539 | 720,690 | 532,572 | 541,273 | 538,114 | 529,287 | 425,335 | 383,400 | 378,086 | 369,555 | 374,492 | 335,905 | 329,660 | 339,695 | 335,275 | 360,199 | 381,369 | 383,378 | 399,972 | 401,325 | 409,329 | 414,003 | 408,655 | 408,429 | 227,233 | 225,131 | 218,160 | 207,428 | 231,599 | 275,065 | 358,684 | 383,277 | 370,348 | 378,612 | 357,498 | 367,006 | 374,426 | 362,375 | 377,635 | 382,156 | 399,880 | 389,988 | 425,187 | 144,233 | 151,223 | 153,360 | 150,184 | 160,135 | 175,925 | 191,489 | 188,435 | 59,093 | 53,008 | 62,128 | 52,950 | 60,386 | 50,144 | 47,384 | 37,024 | 171,948 | 0 | 0 | 142,340 |
---|
> Total Current Liabilities | 24,610 | 0 | 0 | 47,668 | 35,462 | 45,776 | 47,383 | 58,615 | 51,348 | 60,574 | 51,568 | 57,206 | 60,959 | 64,525 | 50,905 | 57,036 | 50,151 | 63,520 | 59,256 | 51,698 | 128,178 | 105,082 | 109,015 | 110,205 | 120,967 | 112,267 | 121,481 | 123,693 | 128,556 | 148,541 | 145,670 | 152,546 | 141,272 | 103,983 | 89,844 | 79,111 | 63,099 | 74,746 | 79,022 | 113,626 | 117,893 | 126,950 | 127,359 | 128,686 | 140,052 | 105,533 | 121,027 | 115,546 | 109,525 | 114,170 | 111,169 | 115,313 | 140,292 | 141,230 | 139,273 | 147,769 | 178,295 | 207,617 | 231,630 | 250,114 | 251,017 | 290,854 | 301,604 | 240,076 | 274,790 | 277,688 | 266,328 | 244,967 | 265,272 | 251,179 | 283,239 | 303,088 | 307,270 | 333,270 | 316,824 | 343,909 | 378,105 | 373,060 | 384,536 | 386,168 | 422,957 | 598,994 | 582,563 | 641,186 | 969,390 | 1,147,581 | 957,379 | 891,246 | 857,933 | 803,601 | 673,715 | 707,126 | 656,121 | 623,903 | 573,890 | 518,546 |
| 518,546 | 573,890 | 623,903 | 656,121 | 707,126 | 673,715 | 803,601 | 857,933 | 891,246 | 957,379 | 1,147,581 | 969,390 | 641,186 | 582,563 | 598,994 | 422,957 | 386,168 | 384,536 | 373,060 | 378,105 | 343,909 | 316,824 | 333,270 | 307,270 | 303,088 | 283,239 | 251,179 | 265,272 | 244,967 | 266,328 | 277,688 | 274,790 | 240,076 | 301,604 | 290,854 | 251,017 | 250,114 | 231,630 | 207,617 | 178,295 | 147,769 | 139,273 | 141,230 | 140,292 | 115,313 | 111,169 | 114,170 | 109,525 | 115,546 | 121,027 | 105,533 | 140,052 | 128,686 | 127,359 | 126,950 | 117,893 | 113,626 | 79,022 | 74,746 | 63,099 | 79,111 | 89,844 | 103,983 | 141,272 | 152,546 | 145,670 | 148,541 | 128,556 | 123,693 | 121,481 | 112,267 | 120,967 | 110,205 | 109,015 | 105,082 | 128,178 | 51,698 | 59,256 | 63,520 | 50,151 | 57,036 | 50,905 | 64,525 | 60,959 | 57,206 | 51,568 | 60,574 | 51,348 | 58,615 | 47,383 | 45,776 | 35,462 | 47,668 | 0 | 0 | 24,610 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 1,643 | 3,069 | 3,373 | 3,762 | 1,225 | 3,431 | 3,090 | 4,795 | 13,400 | 13,000 | 6,000 | 4,971 | 4,863 | 6,855 | 4,355 | 4,355 | 10,250 | 19,932 | 18,196 | 11,032 | 23,254 | 14,430 | 17,558 | 17,217 | 26,616 | 35,456 | 42,713 | 51,906 | 50,075 | 21,324 | 15,475 | 10,845 | 5,500 | 6,875 | 8,250 | 11,562 | 18,338 | 22,037 | 27,690 | 28,591 | 34,640 | 3,225 | 20,330 | 15,531 | 57,704 | 1,000 | 5,000 | 0 | 10,234 | 17,500 | 14,000 | 7,500 | 25,500 | 37,500 | 37,500 | 37,500 | 37,500 | 51,250 | 51,250 | 3,750 | 3,750 | 3,750 | 18,071 | 167,585 | 178,536 | 173,913 | 192,640 | 210,682 | 202,233 | 12,341 | 16,818 | 17,137 | 13,943 | 20,884 | 23,293 | 24,713 | 19,720 | 15,200 | 15,783 | 14,396 | 11,383 | 8,963 | 7,429 | 8,226 | 8,090 | 7,789 | 8,603 | 8,477 | 7,993 | 6,633 | 6,226 | 0 |
| 0 | 6,226 | 6,633 | 7,993 | 8,477 | 8,603 | 7,789 | 8,090 | 8,226 | 7,429 | 8,963 | 11,383 | 14,396 | 15,783 | 15,200 | 19,720 | 24,713 | 23,293 | 20,884 | 13,943 | 17,137 | 16,818 | 12,341 | 202,233 | 210,682 | 192,640 | 173,913 | 178,536 | 167,585 | 18,071 | 3,750 | 3,750 | 3,750 | 51,250 | 51,250 | 37,500 | 37,500 | 37,500 | 37,500 | 25,500 | 7,500 | 14,000 | 17,500 | 10,234 | 0 | 5,000 | 1,000 | 57,704 | 15,531 | 20,330 | 3,225 | 34,640 | 28,591 | 27,690 | 22,037 | 18,338 | 11,562 | 8,250 | 6,875 | 5,500 | 10,845 | 15,475 | 21,324 | 50,075 | 51,906 | 42,713 | 35,456 | 26,616 | 17,217 | 17,558 | 14,430 | 23,254 | 11,032 | 18,196 | 19,932 | 10,250 | 4,355 | 4,355 | 6,855 | 4,863 | 4,971 | 6,000 | 13,000 | 13,400 | 4,795 | 3,090 | 3,431 | 1,225 | 3,762 | 3,373 | 3,069 | 1,643 | 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 | 7,500 | 0 | 0 | 0 | 37,500 | 0 | 51,250 | 3,750 | 3,750 | 3,750 | 337,533 | 319,652 | 319,843 | 320,034 | 475,225 | 0 | 0 | 12,341 | 3,750 | 3,750 | 0 | 6,250 | 7,813 | 9,375 | 4,688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,688 | 9,375 | 7,813 | 6,250 | 0 | 3,750 | 3,750 | 12,341 | 0 | 0 | 475,225 | 320,034 | 319,843 | 319,652 | 337,533 | 3,750 | 3,750 | 3,750 | 51,250 | 0 | 37,500 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,431 | 0 | 0 | 4,360 | 5,625 | 7,373 | 11,816 | 13,303 | 12,738 | 12,194 | 11,376 | 9,767 | 3,205 | 11,055 | 10,752 | 14,393 | 3,242 | 12,848 | 14,516 | 12,794 | 19,092 | 20,498 | 22,799 | 22,582 | 16,722 | 21,954 | 21,632 | 21,930 | 17,467 | 28,624 | 28,987 | 28,126 | 24,420 | 61,395 | 52,778 | 48,360 | 13,750 | 52,671 | 55,699 | 82,015 | 19,326 | 92,442 | 88,842 | 90,698 | 18,156 | 95,134 | 93,734 | 92,810 | 44,358 | 56,721 | 52,374 | 54,842 | 59,339 | 62,685 | 65,130 | 66,949 | 63,513 | 164,318 | 58,573 | 101,684 | 109,438 | 97,644 | 102,875 | 103,400 | 85,365 | 83,073 | 64,377 | 62,333 | 73,206 | 65,904 | 60,723 | 67,493 | 82,429 | 78,778 | 69,918 | 87,432 | 102,547 | 107,386 | 89,135 | 89,084 | 107,453 | 195,694 | 192,591 | 196,244 | 339,014 | 384,277 | 349,445 | 339,031 | 373,316 | 359,879 | 222,621 | 248,506 | 177,111 | 143,127 | 135,849 | 116,057 |
| 116,057 | 135,849 | 143,127 | 177,111 | 248,506 | 222,621 | 359,879 | 373,316 | 339,031 | 349,445 | 384,277 | 339,014 | 196,244 | 192,591 | 195,694 | 107,453 | 89,084 | 89,135 | 107,386 | 102,547 | 87,432 | 69,918 | 78,778 | 82,429 | 67,493 | 60,723 | 65,904 | 73,206 | 62,333 | 64,377 | 83,073 | 85,365 | 103,400 | 102,875 | 97,644 | 109,438 | 101,684 | 58,573 | 164,318 | 63,513 | 66,949 | 65,130 | 62,685 | 59,339 | 54,842 | 52,374 | 56,721 | 44,358 | 92,810 | 93,734 | 95,134 | 18,156 | 90,698 | 88,842 | 92,442 | 19,326 | 82,015 | 55,699 | 52,671 | 13,750 | 48,360 | 52,778 | 61,395 | 24,420 | 28,126 | 28,987 | 28,624 | 17,467 | 21,930 | 21,632 | 21,954 | 16,722 | 22,582 | 22,799 | 20,498 | 19,092 | 12,794 | 14,516 | 12,848 | 3,242 | 14,393 | 10,752 | 11,055 | 3,205 | 9,767 | 11,376 | 12,194 | 12,738 | 13,303 | 11,816 | 7,373 | 5,625 | 4,360 | 0 | 0 | 2,431 |
---|
Other Current Liabilities | 12,345 | 0 | 0 | 22,315 | 8,788 | 6,702 | 1,115 | 5,928 | 25,274 | 7,781 | 3,341 | 6,874 | 38,283 | 4,168 | 524 | 410 | 40,836 | 1,879 | 1,304 | 1,912 | 91,226 | 56,763 | 60,020 | 69,058 | 74,594 | 69,860 | 75,586 | 77,182 | 76,826 | 76,139 | 65,964 | 64,543 | 59,593 | 15,060 | 15,892 | 14,502 | 38,765 | 10,042 | 9,055 | 12,348 | 73,038 | 7,626 | 7,241 | 6,812 | 85,101 | 5,539 | 5,181 | 5,698 | 4,632 | 56,449 | 53,795 | 60,471 | 68,310 | 61,045 | 60,143 | 73,320 | 86,105 | 2,662 | 130,052 | 105,986 | 98,459 | 133,524 | 141,334 | 124,480 | 176,751 | 182,025 | 174,236 | 5,440 | 5,146 | 2,616 | 16,261 | 11,806 | 10,243 | 230,692 | 219,035 | 228,113 | 249,827 | 232,203 | 260,349 | 260,471 | 284,780 | 373,101 | 359,124 | 412,642 | 603,043 | 605,455 | 528,404 | 467,610 | 464,702 | 414,594 | 428,163 | 426,968 | 459,714 | 458,672 | 420,274 | 518,546 |
| 518,546 | 420,274 | 458,672 | 459,714 | 426,968 | 428,163 | 414,594 | 464,702 | 467,610 | 528,404 | 605,455 | 603,043 | 412,642 | 359,124 | 373,101 | 284,780 | 260,471 | 260,349 | 232,203 | 249,827 | 228,113 | 219,035 | 230,692 | 10,243 | 11,806 | 16,261 | 2,616 | 5,146 | 5,440 | 174,236 | 182,025 | 176,751 | 124,480 | 141,334 | 133,524 | 98,459 | 105,986 | 130,052 | 2,662 | 86,105 | 73,320 | 60,143 | 61,045 | 68,310 | 60,471 | 53,795 | 56,449 | 4,632 | 5,698 | 5,181 | 5,539 | 85,101 | 6,812 | 7,241 | 7,626 | 73,038 | 12,348 | 9,055 | 10,042 | 38,765 | 14,502 | 15,892 | 15,060 | 59,593 | 64,543 | 65,964 | 76,139 | 76,826 | 77,182 | 75,586 | 69,860 | 74,594 | 69,058 | 60,020 | 56,763 | 91,226 | 1,912 | 1,304 | 1,879 | 40,836 | 410 | 524 | 4,168 | 38,283 | 6,874 | 3,341 | 7,781 | 25,274 | 5,928 | 1,115 | 6,702 | 8,788 | 22,315 | 0 | 0 | 12,345 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 1,562 | 1,608 | 2,761 | 1,771 | 1,602 | 1,554 | 1,440 | 1,887 | 127,476 | 126,964 | 125,020 | 103,099 | 100,033 | 89,840 | 91,967 | 92,535 | 297,009 | 284,906 | 290,865 | 271,951 | 256,668 | 250,108 | 252,945 | 243,313 | 228,942 | 230,071 | 224,678 | 230,731 | 217,412 | 171,082 | 141,755 | 128,317 | 155,061 | 150,385 | 148,211 | 294,803 | 290,762 | 287,053 | 281,970 | 272,639 | 259,920 | 277,845 | 260,342 | 244,653 | 225,750 | 225,525 | 218,491 | 220,592 | 234,200 | 228,325 | 238,813 | 235,631 | 247,040 | 321,670 | 306,484 | 291,159 | 281,555 | 429,836 | 475,935 | 496,520 | 462,708 | 456,554 | 414,150 | 414,224 | 426,158 | 422,157 | 573,280 | 572,594 | 546,461 | 654,569 | 858,824 | 812,061 | 816,799 | 1,337,993 | 1,209,114 | 1,151,624 | 1,110,873 | 1,150,068 | 1,083,498 | 1,025,333 | 1,000,489 | 1,020,159 | 1,012,057 | 994,382 | 986,784 | 1,121,688 | 1,204,131 | 1,130,471 | 1,437,017 | 1,395,503 | 1,320,578 | 1,258,605 |
| 1,258,605 | 1,320,578 | 1,395,503 | 1,437,017 | 1,130,471 | 1,204,131 | 1,121,688 | 986,784 | 994,382 | 1,012,057 | 1,020,159 | 1,000,489 | 1,025,333 | 1,083,498 | 1,150,068 | 1,110,873 | 1,151,624 | 1,209,114 | 1,337,993 | 816,799 | 812,061 | 858,824 | 654,569 | 546,461 | 572,594 | 573,280 | 422,157 | 426,158 | 414,224 | 414,150 | 456,554 | 462,708 | 496,520 | 475,935 | 429,836 | 281,555 | 291,159 | 306,484 | 321,670 | 247,040 | 235,631 | 238,813 | 228,325 | 234,200 | 220,592 | 218,491 | 225,525 | 225,750 | 244,653 | 260,342 | 277,845 | 259,920 | 272,639 | 281,970 | 287,053 | 290,762 | 294,803 | 148,211 | 150,385 | 155,061 | 128,317 | 141,755 | 171,082 | 217,412 | 230,731 | 224,678 | 230,071 | 228,942 | 243,313 | 252,945 | 250,108 | 256,668 | 271,951 | 290,865 | 284,906 | 297,009 | 92,535 | 91,967 | 89,840 | 100,033 | 103,099 | 125,020 | 126,964 | 127,476 | 1,887 | 1,440 | 1,554 | 1,602 | 1,771 | 2,761 | 1,608 | 1,562 | 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 | 192,328 | 185,767 | 174,198 | 190,994 | 173,721 | 157,996 | 158,178 | 158,246 | 148,524 | 148,616 | 148,672 | 141,227 | 140,625 | 138,750 | 136,875 | 200,500 | 188,625 | 176,750 | 180,990 | 324,246 | 360,519 | 381,293 | 359,192 | 358,512 | 319,462 | 319,652 | 319,843 | 320,034 | 475,225 | 470,416 | 440,607 | 470,798 | 662,610 | 611,899 | 617,159 | 1,083,906 | 956,106 | 894,533 | 857,961 | 896,435 | 841,731 | 842,027 | 842,322 | 842,618 | 842,914 | 843,210 | 843,505 | 983,801 | 1,034,097 | 939,393 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 939,393 | 1,034,097 | 983,801 | 843,505 | 843,210 | 842,914 | 842,618 | 842,322 | 842,027 | 841,731 | 896,435 | 857,961 | 894,533 | 956,106 | 1,083,906 | 617,159 | 611,899 | 662,610 | 470,798 | 440,607 | 470,416 | 475,225 | 320,034 | 319,843 | 319,652 | 319,462 | 358,512 | 359,192 | 381,293 | 360,519 | 324,246 | 180,990 | 176,750 | 188,625 | 200,500 | 136,875 | 138,750 | 140,625 | 141,227 | 148,672 | 148,616 | 148,524 | 158,246 | 158,178 | 157,996 | 173,721 | 190,994 | 174,198 | 185,767 | 192,328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | -1,643 | -3,069 | -3,373 | -3,762 | -1,225 | -3,431 | -3,090 | -4,795 | -13,400 | -13,000 | -6,000 | -4,971 | -4,863 | -6,855 | -4,355 | -4,355 | -10,250 | -19,932 | -18,196 | -11,032 | -23,254 | -14,430 | -17,558 | -17,217 | -26,616 | -35,456 | -42,713 | -51,906 | -50,075 | -21,324 | -15,475 | -10,845 | -5,500 | -6,875 | -8,250 | -11,562 | -18,338 | -22,037 | -27,690 | -28,591 | -34,640 | -3,225 | -20,330 | -15,531 | -57,704 | -1,000 | -5,000 | 0 | -10,234 | -17,500 | -14,000 | -7,500 | -25,500 | -37,500 | -37,500 | -37,500 | -37,500 | -51,250 | -51,250 | -3,750 | -3,750 | -3,750 | -18,071 | -167,585 | -178,536 | -173,913 | -192,640 | -210,682 | -202,233 | 99,946 | 93,605 | 90,400 | 91,209 | 81,840 | 77,691 | 72,299 | 73,112 | 74,214 | 71,161 | 15,004 | 13,364 | 12,038 | 12,486 | 10,785 | 9,360 | 7,652 | 30,233 | 28,462 | 37,603 | 39,019 | 39,167 | 43,840 |
| 43,840 | 39,167 | 39,019 | 37,603 | 28,462 | 30,233 | 7,652 | 9,360 | 10,785 | 12,486 | 12,038 | 13,364 | 15,004 | 71,161 | 74,214 | 73,112 | 72,299 | 77,691 | 81,840 | 91,209 | 90,400 | 93,605 | 99,946 | -202,233 | -210,682 | -192,640 | -173,913 | -178,536 | -167,585 | -18,071 | -3,750 | -3,750 | -3,750 | -51,250 | -51,250 | -37,500 | -37,500 | -37,500 | -37,500 | -25,500 | -7,500 | -14,000 | -17,500 | -10,234 | 0 | -5,000 | -1,000 | -57,704 | -15,531 | -20,330 | -3,225 | -34,640 | -28,591 | -27,690 | -22,037 | -18,338 | -11,562 | -8,250 | -6,875 | -5,500 | -10,845 | -15,475 | -21,324 | -50,075 | -51,906 | -42,713 | -35,456 | -26,616 | -17,217 | -17,558 | -14,430 | -23,254 | -11,032 | -18,196 | -19,932 | -10,250 | -4,355 | -4,355 | -6,855 | -4,863 | -4,971 | -6,000 | -13,000 | -13,400 | -4,795 | -3,090 | -3,431 | -1,225 | -3,762 | -3,373 | -3,069 | -1,643 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 243 | 243 | 1,823 | 2,166 | 2,166 | 2,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,166 | 2,166 | 2,166 | 1,823 | 243 | 243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,054 | 22,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,631 | 24,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61,922 | 62,484 | 61,646 | 62,775 | 62,567 | 64,026 | 67,572 | 67,279 | 69,967 | 71,976 | 85,528 | 87,098 | 98,188 | 96,881 | 77,674 | 83,972 | 80,638 | 75,409 | 78,134 | 83,076 | 84,495 | 86,949 | 82,096 | 81,494 | 82,301 | 82,673 | 79,279 | 80,201 | 78,192 | 77,527 | 78,528 | 163,692 | 156,941 | 153,806 | 153,022 | 149,825 | 159,119 | 177,410 | 185,707 | 184,713 | 54,604 | 122,119 | 96,989 | 111,201 | 118,133 | 109,013 | 111,206 | 121,774 | 163,048 | 159,782 | 13,316 | 12,889 | 13,152 | 13,468 |
| 13,468 | 13,152 | 12,889 | 13,316 | 159,782 | 163,048 | 121,774 | 111,206 | 109,013 | 118,133 | 111,201 | 96,989 | 122,119 | 54,604 | 184,713 | 185,707 | 177,410 | 159,119 | 149,825 | 153,022 | 153,806 | 156,941 | 163,692 | 78,528 | 77,527 | 78,192 | 80,201 | 79,279 | 82,673 | 82,301 | 81,494 | 82,096 | 86,949 | 84,495 | 83,076 | 78,134 | 75,409 | 80,638 | 83,972 | 77,674 | 96,881 | 98,188 | 87,098 | 85,528 | 71,976 | 69,967 | 67,279 | 67,572 | 64,026 | 62,567 | 62,775 | 61,646 | 62,484 | 61,922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,491 | 37,198 | 37,221 | 39,000 | 22,431 | 22,514 | 30,921 | 28,278 | 21,420 | 16,548 | 12,387 | 11,899 | 27,036 | 21,922 | 19,863 | 24,651 | 27,326 | 20,079 | 39,273 | 46,356 | 46,618 | 104,262 | 87,649 | 79,681 | 67,205 | 68,920 | 63,748 | 61,187 | 47,814 | 66,340 | 51,010 | 42,159 | 22,713 | 16,113 | 6,986 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 6,986 | 16,113 | 22,713 | 42,159 | 51,010 | 66,340 | 47,814 | 61,187 | 63,748 | 68,920 | 67,205 | 79,681 | 87,649 | 104,262 | 46,618 | 46,356 | 39,273 | 20,079 | 27,326 | 24,651 | 19,863 | 21,922 | 27,036 | 11,899 | 12,387 | 16,548 | 21,420 | 28,278 | 30,921 | 22,514 | 22,431 | 39,000 | 37,221 | 37,198 | 32,491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 67,070 | 0 | 0 | 84,266 | 271,905 | 283,237 | 302,216 | 316,665 | 295,824 | 277,346 | 283,782 | 290,844 | 116,097 | 120,451 | 127,379 | 131,830 | 136,776 | 141,799 | 146,504 | 153,631 | 193,200 | 218,870 | 198,235 | 224,461 | 244,546 | 259,519 | 271,561 | 265,064 | 276,128 | 287,018 | 296,374 | 275,282 | 284,133 | 165,137 | 171,415 | 171,520 | 170,844 | 173,976 | 174,971 | 153,538 | 153,455 | 157,033 | 157,951 | 136,077 | 135,659 | 140,585 | 141,836 | 150,574 | 182,111 | 191,470 | 197,924 | 208,272 | 217,742 | 224,881 | 233,606 | 245,418 | 256,581 | 270,763 | 288,038 | 323,965 | 347,860 | 373,811 | 402,899 | 433,173 | 449,383 | 476,805 | 508,492 | 532,199 | 562,527 | 599,216 | 616,744 | 614,720 | 638,990 | 649,986 | 680,440 | 705,104 | 736,742 | 749,080 | 777,406 | 807,073 | 819,677 | 894,060 | 966,382 | 1,042,478 | 1,162,027 | 1,080,932 | 1,039,344 | 1,132,633 | 1,043,634 | 955,774 | 766,297 | 817,169 | 831,256 | 854,191 | 876,859 | 890,665 |
| 890,665 | 876,859 | 854,191 | 831,256 | 817,169 | 766,297 | 955,774 | 1,043,634 | 1,132,633 | 1,039,344 | 1,080,932 | 1,162,027 | 1,042,478 | 966,382 | 894,060 | 819,677 | 807,073 | 777,406 | 749,080 | 736,742 | 705,104 | 680,440 | 649,986 | 638,990 | 614,720 | 616,744 | 599,216 | 562,527 | 532,199 | 508,492 | 476,805 | 449,383 | 433,173 | 402,899 | 373,811 | 347,860 | 323,965 | 288,038 | 270,763 | 256,581 | 245,418 | 233,606 | 224,881 | 217,742 | 208,272 | 197,924 | 191,470 | 182,111 | 150,574 | 141,836 | 140,585 | 135,659 | 136,077 | 157,951 | 157,033 | 153,455 | 153,538 | 174,971 | 173,976 | 170,844 | 171,520 | 171,415 | 165,137 | 284,133 | 275,282 | 296,374 | 287,018 | 276,128 | 265,064 | 271,561 | 259,519 | 244,546 | 224,461 | 198,235 | 218,870 | 193,200 | 153,631 | 146,504 | 141,799 | 136,776 | 131,830 | 127,379 | 120,451 | 116,097 | 290,844 | 283,782 | 277,346 | 295,824 | 316,665 | 302,216 | 283,237 | 271,905 | 84,266 | 0 | 0 | 67,070 |
---|
Common Stock | 288 | 0 | 0 | 288 | 423 | 423 | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 432 | 432 | 432 | 434 | 436 | 436 | 437 | 443 | 444 | 446 | 452 | 453 | 454 | 454 | 454 | 454 | 457 | 457 | 457 | 457 | 458 | 458 | 458 | 458 | 459 | 523 | 392 | 394 | 397 | 404 | 405 | 407 | 409 | 411 | 457 | 460 | 462 | 460 | 460 | 464 | 465 | 466 | 466 | 475 | 476 | 477 | 477 | 480 | 480 | 480 | 481 | 483 | 484 | 484 | 484 | 488 | 488 | 488 | 488 | 491 | 492 | 493 | 493 | 494 | 495 | 495 | 496 | 497 | 498 | 498 | 498 | 500 | 500 | 501 | 501 | 502 | 503 | 504 | 504 | 505 | 506 | 506 |
| 506 | 506 | 505 | 504 | 504 | 503 | 502 | 501 | 501 | 500 | 500 | 498 | 498 | 498 | 497 | 496 | 495 | 495 | 494 | 493 | 493 | 492 | 491 | 488 | 488 | 488 | 488 | 484 | 484 | 484 | 483 | 481 | 480 | 480 | 480 | 477 | 477 | 476 | 475 | 466 | 466 | 465 | 464 | 460 | 460 | 462 | 460 | 457 | 411 | 409 | 407 | 405 | 404 | 397 | 394 | 392 | 523 | 459 | 458 | 458 | 458 | 458 | 457 | 457 | 457 | 457 | 454 | 454 | 454 | 454 | 453 | 452 | 446 | 444 | 443 | 437 | 436 | 436 | 434 | 432 | 432 | 432 | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 423 | 423 | 288 | 0 | 0 | 288 |
---|
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 | 0 | -229,997 | -256,896 | -259,331 | -255,055 | -255,136 | -249,278 | -242,195 | -234,632 | -226,233 | -219,631 | -211,275 | -203,645 | -196,452 | -187,953 | -178,058 | -165,849 | -149,979 | -116,332 | -96,167 | -70,298 | -43,976 | -16,679 | 9,671 | 41,679 | 72,934 | 101,062 | 142,229 | 186,999 | 222,528 | 250,446 | 286,059 | 320,181 | 349,050 | 372,565 | 400,047 | 411,858 | 434,183 | 460,250 | 469,558 | 539,936 | 606,706 | 680,729 | 796,946 | 942,954 | 1,066,754 | 1,159,199 | 1,240,996 | 1,325,106 | 1,386,012 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,386,012 | 1,325,106 | 1,240,996 | 1,159,199 | 1,066,754 | 942,954 | 796,946 | 680,729 | 606,706 | 539,936 | 469,558 | 460,250 | 434,183 | 411,858 | 400,047 | 372,565 | 349,050 | 320,181 | 286,059 | 250,446 | 222,528 | 186,999 | 142,229 | 101,062 | 72,934 | 41,679 | 9,671 | -16,679 | -43,976 | -70,298 | -96,167 | -116,332 | -149,979 | -165,849 | -178,058 | -187,953 | -196,452 | -203,645 | -211,275 | -219,631 | -226,233 | -234,632 | -242,195 | -249,278 | -255,136 | -255,055 | -259,331 | -256,896 | -229,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,762 | -1,762 | -1,762 | -1,762 | -7,064 | -60 | -65 | -75 | -309 | -621 | 259 | 24 | 271 | 433 | 237 | 316 | -254 | 883 | 1,619 | -35 | 142 | -123 | 169 | -386 | -907 | -1,656 | -992 | -1,020 | -2,076 | -1,913 | -1,713 | -1,530 | -457 | -454 | -450 | -423 | -421 | -422 | -423 | -391 | -373 | -416 | -383 | -438 | -443 | -350 | -378 | -462 | -498 | -507 | -544 | -468 | -356 | -288 | -332 | -645 | -183 | -607 | -633 | -361 | 1 | 47 | -52 | -125 | -112 | -131 | -40 | 93 | 151 | 50 | -39 | 93 | 152 | 105 | 47 | 33 | 40 | 16 | 19 | 30 | -295 | -1,202 | -870 | -1,089 | -939 | -793 | -743 | -610 | -423 | -339 | -157 | -56 |
| -56 | -157 | -339 | -423 | -610 | -743 | -793 | -939 | -1,089 | -870 | -1,202 | -295 | 30 | 19 | 16 | 40 | 33 | 47 | 105 | 152 | 93 | -39 | 50 | 151 | 93 | -40 | -131 | -112 | -125 | -52 | 47 | 1 | -361 | -633 | -607 | -183 | -645 | -332 | -288 | -356 | -468 | -544 | -507 | -498 | -462 | -378 | -350 | -443 | -438 | -383 | -416 | -373 | -391 | -423 | -422 | -421 | -423 | -450 | -454 | -457 | -1,530 | -1,713 | -1,913 | -2,076 | -1,020 | -992 | -1,656 | -907 | -386 | 169 | -123 | 142 | -35 | 1,619 | 883 | -254 | 316 | 237 | 433 | 271 | 24 | 259 | -621 | -309 | -75 | -65 | -60 | -7,064 | -1,762 | -1,762 | -1,762 | -1,762 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 387,974 | 392,960 | 394,958 | 395,649 | 396,946 | 399,879 | 424,292 | 425,992 | 427,119 | 427,905 | 429,055 | 428,569 | 430,137 | 433,373 | 434,529 | 436,425 | 437,873 | 440,465 | 443,733 | 444,236 | 447,028 | 449,733 | 452,491 | 447,857 | 448,716 | 451,136 | 453,351 | 445,285 | 448,084 | 449,868 | 452,730 | 447,632 | 450,080 | 451,096 | 455,193 | 455,766 | 461,824 | 465,438 | 468,726 | 472,754 | 478,302 | 480,364 | 486,709 | 488,535 | 496,682 | 497,744 | 501,674 | 505,857 | 467,387 | 505,170 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 505,170 | 467,387 | 505,857 | 501,674 | 497,744 | 496,682 | 488,535 | 486,709 | 480,364 | 478,302 | 472,754 | 468,726 | 465,438 | 461,824 | 455,766 | 455,193 | 451,096 | 450,080 | 447,632 | 452,730 | 449,868 | 448,084 | 445,285 | 453,351 | 451,136 | 448,716 | 447,857 | 452,491 | 449,733 | 447,028 | 444,236 | 443,733 | 440,465 | 437,873 | 436,425 | 434,529 | 433,373 | 430,137 | 428,569 | 429,055 | 427,905 | 427,119 | 425,992 | 424,292 | 399,879 | 396,946 | 395,649 | 394,958 | 392,960 | 387,974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -523,722 | -349,855 | -121,831 | -119,143 | -119,143 | -119,143 | -119,143 | -119,143 | -119,143 | -119,143 | -119,143 | -119,143 | -119,143 | -118,368 | -100,438 | -86,175 | -54,316 | -33,425 | -33,425 | -20,358 | -13,590 | -13,261 | -13,261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -230,138 | -230,138 | -230,138 | -230,138 | -230,138 | -230,138 | -230,138 | -230,138 | -230,138 | -208,140 | -201,692 | -201,692 | -201,692 | -183,182 | -183,182 | -183,182 | -189,286 | -218,800 | -198,435 | -210,529 | -249,538 | -249,538 | -249,538 | -249,538 | -249,538 | -249,538 | -249,539 | -249,428 | -73,652 | -71,167 | -66,199 | -35,164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 347,583 | 347,738 | 354,229 | 354,386 | 324,441 | 286,560 | 281,811 | 279,597 | 100,167 | 100,274 | 101,997 | 102,753 | 102,918 | 103,784 | 104,811 | 105,011 | 145,233 | 162,886 | 147,604 | 187,035 | 198,916 | 206,491 | 208,994 | 192,964 | 195,545 | 197,668 | 196,990 | 178,004 | 180,287 | 182,962 | 184,665 | 186,582 | 187,555 | 189,904 | 190,757 | 191,884 | 386,550 | 359,703 | 360,254 | 368,572 | 394,958 | 371,573 | 372,892 | 377,248 | 424,292 | 425,992 | 424,073 | 427,905 | 429,055 | 428,569 | 430,137 | 433,373 | 434,529 | 436,425 | 437,873 | 440,465 | 443,733 | 444,236 | 447,028 | 449,733 | 439,230 | 434,596 | 435,126 | 430,778 | 419,926 | 411,860 | 393,768 | 363,693 | 352,292 | 329,264 | 330,937 | 331,953 | 336,050 | 336,623 | 342,681 | 346,295 | 349,583 | 353,611 | 359,159 | 361,221 | 364,878 | 138,680 | -27,040 | -25,978 | -196,924 | -369,041 | -619,475 | -621,911 | -620,500 | -614,978 | -608,730 | -602,014 |
| -602,014 | -608,730 | -614,978 | -620,500 | -621,911 | -619,475 | -369,041 | -196,924 | -25,978 | -27,040 | 138,680 | 364,878 | 361,221 | 359,159 | 353,611 | 349,583 | 346,295 | 342,681 | 336,623 | 336,050 | 331,953 | 330,937 | 329,264 | 352,292 | 363,693 | 393,768 | 411,860 | 419,926 | 430,778 | 435,126 | 434,596 | 439,230 | 449,733 | 447,028 | 444,236 | 443,733 | 440,465 | 437,873 | 436,425 | 434,529 | 433,373 | 430,137 | 428,569 | 429,055 | 427,905 | 424,073 | 425,992 | 424,292 | 377,248 | 372,892 | 371,573 | 394,958 | 368,572 | 360,254 | 359,703 | 386,550 | 191,884 | 190,757 | 189,904 | 187,555 | 186,582 | 184,665 | 182,962 | 180,287 | 178,004 | 196,990 | 197,668 | 195,545 | 192,964 | 208,994 | 206,491 | 198,916 | 187,035 | 147,604 | 162,886 | 145,233 | 105,011 | 104,811 | 103,784 | 102,918 | 102,753 | 101,997 | 100,274 | 100,167 | 279,597 | 281,811 | 286,560 | 324,441 | 354,386 | 354,229 | 347,738 | 347,583 | 0 | 0 | 0 | 0 |
---|