> Total Assets | 0 | 0 | 0 | 120,400 | 0 | 0 | 0 | 0 | 678,608 | 754,187 | 778,553 | 0 | 830,308 | 892,320 | 922,200 | 956,145 | 985,034 | 994,146 | 1,029,196 | 1,065,915 | 1,081,191 | 1,061,853 | 1,089,666 | 1,105,297 | 1,116,726 | 1,107,833 | 1,143,399 | 1,157,196 | 1,162,772 | 1,118,809 | 1,127,159 | 1,140,454 | 1,135,418 | 1,128,134 | 1,139,158 | 1,152,548 | 1,153,197 | 1,148,509 | 1,185,760 | 1,210,308 | 1,202,855 | 1,220,946 | 1,265,403 | 1,313,873 | 1,312,559 | 1,329,001 | 1,376,750 | 1,439,717 | 1,467,384 | 1,457,220 | 1,514,977 | 1,534,111 | 1,552,540 | 1,502,045 | 1,557,560 | 1,594,769 | 1,600,178 | 1,518,856 | 1,536,536 | 1,559,487 | 1,583,248 | 1,518,236 | 1,530,665 | 1,554,281 | 1,586,969 | 1,515,931 | 1,558,982 | 1,571,093 | 1,574,539 | 1,492,906 | 1,524,161 | 1,549,973 | 1,546,821 | 1,470,855 | 1,494,579 | 1,506,263 | 1,479,923 | 1,402,724 | 1,391,381 | 1,381,920 | 1,359,496 | 1,269,279 | 1,288,254 | 1,298,915 | 1,296,636 | 1,229,162 | 1,115,640 | 1,110,194 | 1,254,727 |
| 1,254,727 | 1,110,194 | 1,115,640 | 1,229,162 | 1,296,636 | 1,298,915 | 1,288,254 | 1,269,279 | 1,359,496 | 1,381,920 | 1,391,381 | 1,402,724 | 1,479,923 | 1,506,263 | 1,494,579 | 1,470,855 | 1,546,821 | 1,549,973 | 1,524,161 | 1,492,906 | 1,574,539 | 1,571,093 | 1,558,982 | 1,515,931 | 1,586,969 | 1,554,281 | 1,530,665 | 1,518,236 | 1,583,248 | 1,559,487 | 1,536,536 | 1,518,856 | 1,600,178 | 1,594,769 | 1,557,560 | 1,502,045 | 1,552,540 | 1,534,111 | 1,514,977 | 1,457,220 | 1,467,384 | 1,439,717 | 1,376,750 | 1,329,001 | 1,312,559 | 1,313,873 | 1,265,403 | 1,220,946 | 1,202,855 | 1,210,308 | 1,185,760 | 1,148,509 | 1,153,197 | 1,152,548 | 1,139,158 | 1,128,134 | 1,135,418 | 1,140,454 | 1,127,159 | 1,118,809 | 1,162,772 | 1,157,196 | 1,143,399 | 1,107,833 | 1,116,726 | 1,105,297 | 1,089,666 | 1,061,853 | 1,081,191 | 1,065,915 | 1,029,196 | 994,146 | 985,034 | 956,145 | 922,200 | 892,320 | 830,308 | 0 | 778,553 | 754,187 | 678,608 | 0 | 0 | 0 | 0 | 120,400 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 82,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144,752 | 173,220 | 181,852 | 181,140 | 214,232 | 11,293 | 232,183 | 248,336 | 246,553 | 11,731 | 281,144 | 270,441 | 279,468 | 20,251 | 292,816 | 295,283 | 295,389 | 269,066 | 232,443 | 222,376 | 216,545 | 32,076 | 237,091 | 264,765 | 275,992 | 213,703 | 314,503 | 362,772 | 369,524 | 335,978 | 432,858 | 473,923 | 502,369 | 379,078 | 579,358 | 599,778 | 640,705 | 303,557 | 642,858 | 620,971 | 676,026 | 262,563 | 705,532 | 750,735 | 770,167 | 271,521 | 711,226 | 718,613 | 744,366 | 255,563 | 693,466 | 662,288 | 690,744 | 217,053 | 691,376 | 694,245 | 747,140 | 258,314 | 677,904 | 711,059 | 695,028 | 264,415 | 619,817 | 601,944 | 628,631 | 740,077 | 715,289 | 720,335 | 719,676 | 653,981 | 531,987 | 524,636 | 331,381 | 628,625 | 308,448 | 322,633 | 539,914 |
| 539,914 | 322,633 | 308,448 | 628,625 | 331,381 | 524,636 | 531,987 | 653,981 | 719,676 | 720,335 | 715,289 | 740,077 | 628,631 | 601,944 | 619,817 | 264,415 | 695,028 | 711,059 | 677,904 | 258,314 | 747,140 | 694,245 | 691,376 | 217,053 | 690,744 | 662,288 | 693,466 | 255,563 | 744,366 | 718,613 | 711,226 | 271,521 | 770,167 | 750,735 | 705,532 | 262,563 | 676,026 | 620,971 | 642,858 | 303,557 | 640,705 | 599,778 | 579,358 | 379,078 | 502,369 | 473,923 | 432,858 | 335,978 | 369,524 | 362,772 | 314,503 | 213,703 | 275,992 | 264,765 | 237,091 | 32,076 | 216,545 | 222,376 | 232,443 | 269,066 | 295,389 | 295,283 | 292,816 | 20,251 | 279,468 | 270,441 | 281,144 | 11,731 | 246,553 | 248,336 | 232,183 | 11,293 | 214,232 | 181,140 | 181,852 | 173,220 | 144,752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82,300 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,421 | 0 | 0 | 0 | 49,286 | 44,833 | 31,187 | 61,778 | 26,748 | 44,505 | 48,697 | 45,724 | 47,329 | 77,595 | 54,253 | 71,181 | 95,266 | 92,475 | 82,151 | 104,829 | 63,188 | 64,261 | 50,138 | 54,816 | 60,966 | 52,202 | 62,044 | 68,940 | 45,536 | 63,775 | 76,848 | 69,345 | 92,676 | 75,294 | 83,424 | 116,778 | 123,077 | 106,860 | 98,818 | 118,544 | 90,956 | 79,731 | 61,589 | 99,899 | 69,481 | 79,290 | 70,155 | 86,612 | 58,936 | 39,353 | 53,967 | 80,378 | 55,559 | 36,072 | 21,176 | 33,324 | 40,344 | 34,895 | 51,246 | 125,870 | 43,813 | 79,523 | 110,281 | 88,168 | 61,757 | 33,074 | 57,541 | 123,128 | 70,722 | 30,741 | 85,318 | 90,952 | 61,469 | 41,210 | 33,922 | 59,249 | 38,682 | 33,375 | 30,611 | 63,663 |
| 63,663 | 30,611 | 33,375 | 38,682 | 59,249 | 33,922 | 41,210 | 61,469 | 90,952 | 85,318 | 30,741 | 70,722 | 123,128 | 57,541 | 33,074 | 61,757 | 88,168 | 110,281 | 79,523 | 43,813 | 125,870 | 51,246 | 34,895 | 40,344 | 33,324 | 21,176 | 36,072 | 55,559 | 80,378 | 53,967 | 39,353 | 58,936 | 86,612 | 70,155 | 79,290 | 69,481 | 99,899 | 61,589 | 79,731 | 90,956 | 118,544 | 98,818 | 106,860 | 123,077 | 116,778 | 83,424 | 75,294 | 92,676 | 69,345 | 76,848 | 63,775 | 45,536 | 68,940 | 62,044 | 52,202 | 60,966 | 54,816 | 50,138 | 64,261 | 63,188 | 104,829 | 82,151 | 92,475 | 95,266 | 71,181 | 54,253 | 77,595 | 47,329 | 45,724 | 48,697 | 44,505 | 26,748 | 61,778 | 31,187 | 44,833 | 49,286 | 0 | 0 | 0 | 25,421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 71,500 | 0 | 0 | 0 | 0 | 0 | 11,851 | 0 | 0 | 0 | 7,240 | 683 | 682 | 633 | 65,427 | 18,809 | 15,000 | 19,100 | 53,975 | 36,322 | 35,716 | 33,034 | 25 | 3,523 | 15,357 | 27,591 | 54,308 | 60,551 | 64,586 | 63,702 | 78,770 | 772,059 | 766,815 | 767,572 | 46,944 | 804,917 | 801,291 | 813,274 | 218,063 | 254,532 | 281,309 | 288,832 | 322,299 | 353,220 | 370,419 | 359,689 | 364,926 | 374,988 | 351,485 | 376,890 | 387,740 | 428,281 | 477,862 | 482,114 | 508,677 | 501,494 | 509,428 | 536,782 | 491,364 | 503,968 | 547,573 | 572,915 | 492,961 | 535,962 | 528,039 | 461,181 | 497,694 | 463,157 | 489,089 | 517,063 | 460,177 | 499,183 | 498,999 | 436,612 | 399,200 | 415,792 | 364,618 | 362,818 | 335,241 | 345,088 | 340,384 | 306,040 | 317,064 | 122,836 | 131,377 | 95,716 |
| 95,716 | 131,377 | 122,836 | 317,064 | 306,040 | 340,384 | 345,088 | 335,241 | 362,818 | 364,618 | 415,792 | 399,200 | 436,612 | 498,999 | 499,183 | 460,177 | 517,063 | 489,089 | 463,157 | 497,694 | 461,181 | 528,039 | 535,962 | 492,961 | 572,915 | 547,573 | 503,968 | 491,364 | 536,782 | 509,428 | 501,494 | 508,677 | 482,114 | 477,862 | 428,281 | 387,740 | 376,890 | 351,485 | 374,988 | 364,926 | 359,689 | 370,419 | 353,220 | 322,299 | 288,832 | 281,309 | 254,532 | 218,063 | 813,274 | 801,291 | 804,917 | 46,944 | 767,572 | 766,815 | 772,059 | 78,770 | 63,702 | 64,586 | 60,551 | 54,308 | 27,591 | 15,357 | 3,523 | 25 | 33,034 | 35,716 | 36,322 | 53,975 | 19,100 | 15,000 | 18,809 | 65,427 | 633 | 682 | 683 | 7,240 | 0 | 0 | 0 | 11,851 | 0 | 0 | 0 | 0 | 0 | 71,500 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 10,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144,752 | 128,531 | 260,154 | 268,170 | 151,821 | 259,908 | 168,869 | 275,908 | 272,457 | 236,144 | 239,855 | 186,488 | 167,120 | 163,814 | 179,300 | 190,611 | 166,208 | 165,950 | 157,251 | 158,585 | 155,724 | 132,615 | 133,300 | 140,460 | 133,083 | 130,743 | 138,366 | 147,407 | 143,202 | 243,302 | 266,448 | 283,499 | 249,837 | 246,905 | 271,239 | 290,625 | 283,462 | 264,805 | 287,700 | 293,264 | 285,178 | 276,441 | 289,614 | 314,139 | 303,802 | 266,671 | 274,173 | 286,177 | 270,455 | 264,367 | 280,971 | 288,853 | 287,894 | 274,484 | 285,492 | 278,715 | 273,515 | 253,866 | 274,255 | 288,062 | 269,083 | 262,563 | 275,887 | 276,070 | 262,911 | 255,661 | 256,834 | 270,399 | 254,980 | 247,390 | 255,193 | 264,664 | 272,132 | 272,879 | 279,740 | 159,090 | 161,137 |
| 161,137 | 159,090 | 279,740 | 272,879 | 272,132 | 264,664 | 255,193 | 247,390 | 254,980 | 270,399 | 256,834 | 255,661 | 262,911 | 276,070 | 275,887 | 262,563 | 269,083 | 288,062 | 274,255 | 253,866 | 273,515 | 278,715 | 285,492 | 274,484 | 287,894 | 288,853 | 280,971 | 264,367 | 270,455 | 286,177 | 274,173 | 266,671 | 303,802 | 314,139 | 289,614 | 276,441 | 285,178 | 293,264 | 287,700 | 264,805 | 283,462 | 290,625 | 271,239 | 246,905 | 249,837 | 283,499 | 266,448 | 243,302 | 143,202 | 147,407 | 138,366 | 130,743 | 133,083 | 140,460 | 133,300 | 132,615 | 155,724 | 158,585 | 157,251 | 165,950 | 166,208 | 190,611 | 179,300 | 163,814 | 167,120 | 186,488 | 239,855 | 236,144 | 272,457 | 275,908 | 168,869 | 259,908 | 151,821 | 268,170 | 260,154 | 128,531 | 144,752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,800 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 611,123 | 650,759 | 765,413 | 704,932 | 810,609 | 736,532 | 758,560 | 776,039 | 767,002 | 859,422 | 864,058 | 846,230 | 862,427 | 863,565 | 846,854 | 833,062 | 827,931 | 851,428 | 854,277 | 853,889 | 0 | 0 | 0 | 0 | -10,999 | -13,940 | -10,309 | -260,883 | -289,718 | -313,508 | -292,572 | -324,445 | -357,809 | -381,359 | -418,393 | -429,849 | -462,223 | -446,444 | -473,133 | -482,784 | -521,486 | -566,601 | -585,383 | -574,123 | -563,494 | -558,324 | -563,449 | -568,123 | -564,769 | -551,386 | -588,064 | -600,933 | -593,353 | -571,674 | 516,827 | 521,681 | 520,879 | 112,821 | 500,880 | -732,014 | 413,737 | 452,935 | 471,911 | 379,864 | 355,352 | 378,336 | 362,972 | 276,875 | 293,516 | 306,447 | 342,075 | 271,602 | 308,448 | 322,633 | -452,238 |
| -452,238 | 322,633 | 308,448 | 271,602 | 342,075 | 306,447 | 293,516 | 276,875 | 362,972 | 378,336 | 355,352 | 379,864 | 471,911 | 452,935 | 413,737 | -732,014 | 500,880 | 112,821 | 520,879 | 521,681 | 516,827 | -571,674 | -593,353 | -600,933 | -588,064 | -551,386 | -564,769 | -568,123 | -563,449 | -558,324 | -563,494 | -574,123 | -585,383 | -566,601 | -521,486 | -482,784 | -473,133 | -446,444 | -462,223 | -429,849 | -418,393 | -381,359 | -357,809 | -324,445 | -292,572 | -313,508 | -289,718 | -260,883 | -10,309 | -13,940 | -10,999 | 0 | 0 | 0 | 0 | 853,889 | 854,277 | 851,428 | 827,931 | 833,062 | 846,854 | 863,565 | 862,427 | 846,230 | 864,058 | 859,422 | 767,002 | 776,039 | 758,560 | 736,532 | 810,609 | 704,932 | 765,413 | 650,759 | 611,123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 77,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,347 | 6,321 | 29,110 | 31,547 | 32,711 | 2,558 | 35,748 | 35,839 | 34,106 | 2,341 | 33,562 | 36,082 | 36,649 | 2,523 | 39,957 | 38,441 | 33,896 | 5,369 | 35,327 | 37,426 | 39,797 | 1,894 | 40,119 | 37,991 | 36,822 | 7,628 | 37,344 | 37,829 | 39,082 | 815,827 | 38,232 | 41,500 | 42,177 | 7,549 | 40,231 | 41,131 | 41,192 | 7,240 | 38,006 | 39,406 | 38,633 | 6,181 | 34,039 | 32,967 | 34,665 | 6,636 | 39,752 | 38,288 | 37,892 | 6,128 | 27,273 | 26,535 | 26,360 | 6,258 | 26,098 | 25,418 | 24,910 | 6,331 | 24,055 | 23,089 | 23,241 | 6,182 | 20,808 | 20,478 | 20,896 | 1,019,223 | 1,036,743 | 973,289 | 942,183 | 896,318 | 28,565 | 29,998 | 32,361 | 864,135 | 807,192 | 787,561 | 25,630 |
| 25,630 | 787,561 | 807,192 | 864,135 | 32,361 | 29,998 | 28,565 | 896,318 | 942,183 | 973,289 | 1,036,743 | 1,019,223 | 20,896 | 20,478 | 20,808 | 6,182 | 23,241 | 23,089 | 24,055 | 6,331 | 24,910 | 25,418 | 26,098 | 6,258 | 26,360 | 26,535 | 27,273 | 6,128 | 37,892 | 38,288 | 39,752 | 6,636 | 34,665 | 32,967 | 34,039 | 6,181 | 38,633 | 39,406 | 38,006 | 7,240 | 41,192 | 41,131 | 40,231 | 7,549 | 42,177 | 41,500 | 38,232 | 815,827 | 39,082 | 37,829 | 37,344 | 7,628 | 36,822 | 37,991 | 40,119 | 1,894 | 39,797 | 37,426 | 35,327 | 5,369 | 33,896 | 38,441 | 39,957 | 2,523 | 36,649 | 36,082 | 33,562 | 2,341 | 34,106 | 35,839 | 35,748 | 2,558 | 32,711 | 31,547 | 29,110 | 6,321 | 6,347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,400 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 5,900 | 0 | 0 | 0 | 0 | 6,000 | 7,077 | 6,911 | 0 | 6,347 | 6,321 | 6,090 | 6,029 | 6,022 | 5,687 | 5,213 | 4,778 | 4,450 | 5,407 | 5,214 | 5,134 | 5,276 | 5,542 | 5,674 | 5,512 | 5,606 | 5,369 | 5,666 | 6,120 | 6,899 | 7,547 | 7,329 | 7,334 | 7,452 | 7,628 | 7,456 | 7,336 | 7,665 | 7,711 | 7,533 | 7,727 | 7,505 | 7,549 | 7,425 | 7,589 | 7,362 | 7,240 | 7,180 | 7,105 | 6,945 | 6,181 | 5,988 | 6,436 | 6,387 | 6,636 | 6,441 | 6,345 | 6,320 | 6,128 | 6,774 | 6,644 | 6,462 | 6,258 | 6,580 | 6,458 | 6,899 | 6,331 | 6,305 | 6,385 | 6,227 | 6,496 | 6,302 | 6,259 | 6,158 | 6,652 | 6,423 | 6,889 | 7,380 | 7,331 | 6,907 | 6,561 | 6,678 | 6,349 | 6,767 | 6,384 | 6,131 |
| 6,131 | 6,384 | 6,767 | 6,349 | 6,678 | 6,561 | 6,907 | 7,331 | 7,380 | 6,889 | 6,423 | 6,652 | 6,158 | 6,259 | 6,302 | 6,496 | 6,227 | 6,385 | 6,305 | 6,331 | 6,899 | 6,458 | 6,580 | 6,258 | 6,462 | 6,644 | 6,774 | 6,128 | 6,320 | 6,345 | 6,441 | 6,636 | 6,387 | 6,436 | 5,988 | 6,181 | 6,945 | 7,105 | 7,180 | 7,240 | 7,362 | 7,589 | 7,425 | 7,549 | 7,505 | 7,727 | 7,533 | 7,711 | 7,665 | 7,336 | 7,456 | 7,628 | 7,452 | 7,334 | 7,329 | 7,547 | 6,899 | 6,120 | 5,666 | 5,369 | 5,606 | 5,512 | 5,674 | 5,542 | 5,276 | 5,134 | 5,214 | 5,407 | 4,450 | 4,778 | 5,213 | 5,687 | 6,022 | 6,029 | 6,090 | 6,321 | 6,347 | 0 | 6,911 | 7,077 | 6,000 | 0 | 0 | 0 | 0 | 5,900 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,001,264 | 0 | 0 | 0 | 0 | 0 | 0 | 816,862 | 0 | 0 | 0 |
| 0 | 0 | 0 | 816,862 | 0 | 0 | 0 | 0 | 0 | 0 | 1,001,264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 775,192 | 776,787 | 815,494 | 815,257 | 811,243 | 823,120 | 818,508 | 853,722 | 871,561 | 872,404 | 890,017 | 927,679 | 975,870 | 984,870 | 1,027,970 | 1,085,405 | 1,073,343 | 1,061,138 | 1,056,837 | 1,091,823 | 1,120,557 | 1,107,582 | 1,095,834 | 1,119,177 | 1,131,837 | 1,155,756 | 1,140,949 | 1,146,125 | 1,177,498 | 1,201,312 | 1,135,687 | 1,172,550 | 1,173,145 | 1,101,682 | 1,134,748 | 1,109,600 | 1,108,057 | 1,134,888 | 1,098,018 | 1,134,803 | 1,112,805 | 1,034,187 | 1,020,651 | 1,039,269 | 974,628 | 943,575 | 897,415 | 928,494 | 928,730 | 889,019 | 857,786 | 866,559 | 853,597 | 835,532 |
| 835,532 | 853,597 | 866,559 | 857,786 | 889,019 | 928,730 | 928,494 | 897,415 | 943,575 | 974,628 | 1,039,269 | 1,020,651 | 1,034,187 | 1,112,805 | 1,134,803 | 1,098,018 | 1,134,888 | 1,108,057 | 1,109,600 | 1,134,748 | 1,101,682 | 1,173,145 | 1,172,550 | 1,135,687 | 1,201,312 | 1,177,498 | 1,146,125 | 1,140,949 | 1,155,756 | 1,131,837 | 1,119,177 | 1,095,834 | 1,107,582 | 1,120,557 | 1,091,823 | 1,056,837 | 1,061,138 | 1,073,343 | 1,085,405 | 1,027,970 | 984,870 | 975,870 | 927,679 | 890,017 | 872,404 | 871,561 | 853,722 | 818,508 | 823,120 | 811,243 | 815,257 | 815,494 | 776,787 | 775,192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,830 | 18,419 | 20,038 | 20,959 | 21,085 | 19,171 | 21,091 | 21,809 | 21,016 | 19,649 | 20,791 | 21,390 | 21,089 | 20,412 | 20,222 | 20,675 | 20,363 | 19,300 | 19,866 | 20,882 | 20,906 | 20,251 | 21,287 | 21,601 | 21,326 | 19,734 | 20,433 | 20,550 | 20,341 | 19,048 | 19,719 | 19,765 | 19,237 | 17,810 | 18,684 | 18,857 | 18,580 | 17,059 | 17,877 | 18,103 | 18,275 | 17,401 | 18,629 | 18,927 | 18,796 | 17,975 | 18,994 | 19,506 | 0 |
| 0 | 19,506 | 18,994 | 17,975 | 18,796 | 18,927 | 18,629 | 17,401 | 18,275 | 18,103 | 17,877 | 17,059 | 18,580 | 18,857 | 18,684 | 17,810 | 19,237 | 19,765 | 19,719 | 19,048 | 20,341 | 20,550 | 20,433 | 19,734 | 21,326 | 21,601 | 21,287 | 20,251 | 20,906 | 20,882 | 19,866 | 19,300 | 20,363 | 20,675 | 20,222 | 20,412 | 21,089 | 21,390 | 20,791 | 19,649 | 21,016 | 21,809 | 21,091 | 19,171 | 21,085 | 20,959 | 20,038 | 18,419 | 18,830 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets | 0 | 0 | 0 | -39,300 | 0 | 0 | 0 | 0 | 292,174 | 392,305 | 427,402 | 0 | 679,209 | 712,779 | 711,238 | 743,458 | 738,091 | 980,295 | 761,265 | 781,740 | 800,532 | 1,047,781 | 774,960 | 798,774 | 800,609 | 1,085,059 | 810,626 | 823,472 | 833,487 | 844,374 | 859,389 | 880,652 | 879,076 | 1,094,164 | 861,948 | 849,792 | 840,383 | 927,178 | 833,913 | 809,707 | 794,249 | 69,141 | 794,313 | 798,450 | 768,013 | 942,374 | 757,161 | 798,808 | 785,487 | 1,146,423 | 834,113 | 873,734 | 837,881 | 1,233,301 | 817,989 | 811,067 | 795,346 | 1,240,699 | 785,558 | 802,586 | 800,990 | 1,256,545 | 809,926 | 865,458 | 869,865 | 1,292,620 | 841,508 | 851,430 | 802,489 | 1,228,261 | 822,202 | 815,825 | 828,552 | 1,200,258 | 853,954 | 883,841 | 830,396 | -356,576 | -360,651 | -311,704 | -302,363 | -281,020 | 727,702 | 744,281 | 932,894 | -263,598 | 0 | 0 | 689,183 |
| 689,183 | 0 | 0 | -263,598 | 932,894 | 744,281 | 727,702 | -281,020 | -302,363 | -311,704 | -360,651 | -356,576 | 830,396 | 883,841 | 853,954 | 1,200,258 | 828,552 | 815,825 | 822,202 | 1,228,261 | 802,489 | 851,430 | 841,508 | 1,292,620 | 869,865 | 865,458 | 809,926 | 1,256,545 | 800,990 | 802,586 | 785,558 | 1,240,699 | 795,346 | 811,067 | 817,989 | 1,233,301 | 837,881 | 873,734 | 834,113 | 1,146,423 | 785,487 | 798,808 | 757,161 | 942,374 | 768,013 | 798,450 | 794,313 | 69,141 | 794,249 | 809,707 | 833,913 | 927,178 | 840,383 | 849,792 | 861,948 | 1,094,164 | 879,076 | 880,652 | 859,389 | 844,374 | 833,487 | 823,472 | 810,626 | 1,085,059 | 800,609 | 798,774 | 774,960 | 1,047,781 | 800,532 | 781,740 | 761,265 | 980,295 | 738,091 | 743,458 | 711,238 | 712,779 | 679,209 | 0 | 427,402 | 392,305 | 292,174 | 0 | 0 | 0 | 0 | -39,300 | 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 | 3,324 | 3,439 | 3,120 | 3,388 | 4,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,040 | 3,388 | 3,120 | 3,439 | 3,324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 88,300 | 0 | 0 | 0 | 0 | 572,836 | 665,133 | 686,607 | 0 | 740,985 | 744,974 | 816,016 | 843,635 | 863,368 | 835,362 | 861,065 | 885,721 | 864,191 | 853,283 | 871,561 | 875,455 | 874,769 | 854,561 | 881,288 | 878,923 | 867,498 | 816,392 | 816,556 | 824,055 | 817,216 | 802,911 | 808,591 | 815,335 | 814,711 | 797,657 | 826,707 | 846,859 | 830,716 | 839,724 | 875,705 | 921,358 | 911,847 | 912,187 | 956,172 | 1,004,233 | 1,018,901 | 1,010,252 | 1,053,324 | 1,061,313 | 1,061,964 | 1,048,064 | 1,078,807 | 1,098,822 | 1,090,435 | 1,062,706 | 1,069,435 | 1,078,095 | 1,088,303 | 1,092,813 | 1,098,597 | 1,108,890 | 1,127,973 | 1,106,169 | 1,128,577 | 1,121,650 | 1,105,810 | 1,062,691 | 1,087,205 | 1,087,177 | 1,064,911 | 1,032,039 | 1,046,953 | 1,037,897 | 999,767 | 1,003,401 | 996,108 | 996,931 | 986,477 | 951,847 | 955,399 | 958,348 | 960,753 | 815,643 | 814,546 | 809,202 | 940,356 |
| 940,356 | 809,202 | 814,546 | 815,643 | 960,753 | 958,348 | 955,399 | 951,847 | 986,477 | 996,931 | 996,108 | 1,003,401 | 999,767 | 1,037,897 | 1,046,953 | 1,032,039 | 1,064,911 | 1,087,177 | 1,087,205 | 1,062,691 | 1,105,810 | 1,121,650 | 1,128,577 | 1,106,169 | 1,127,973 | 1,108,890 | 1,098,597 | 1,092,813 | 1,088,303 | 1,078,095 | 1,069,435 | 1,062,706 | 1,090,435 | 1,098,822 | 1,078,807 | 1,048,064 | 1,061,964 | 1,061,313 | 1,053,324 | 1,010,252 | 1,018,901 | 1,004,233 | 956,172 | 912,187 | 911,847 | 921,358 | 875,705 | 839,724 | 830,716 | 846,859 | 826,707 | 797,657 | 814,711 | 815,335 | 808,591 | 802,911 | 817,216 | 824,055 | 816,556 | 816,392 | 867,498 | 878,923 | 881,288 | 854,561 | 874,769 | 875,455 | 871,561 | 853,283 | 864,191 | 885,721 | 861,065 | 835,362 | 863,368 | 843,635 | 816,016 | 744,974 | 740,985 | 0 | 686,607 | 665,133 | 572,836 | 0 | 0 | 0 | 0 | 88,300 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,090 | 3,455 | 24,451 | 25,490 | 199 | 3,711 | 1,788 | 30,658 | 433 | 3,206 | 6,016 | 958 | 757 | 2,242 | 1,710 | 3,441 | 35,704 | 3,488 | 1,971 | 4,064 | 1,622 | 610 | 3,808 | 3,504 | 29,286 | 659 | 3,988 | 463 | 29,286 | 29,270 | 30,191 | 1,148 | 33,645 | 31,377 | 33,651 | 34,149 | 32,313 | 34,117 | 1,060 | 979 | 30,816 | 8,268 | 3,828 | 2,810 | 37,828 | 9,378 | 177 | 1,909 | 21,023 | 1,387 | 1,205 | 1,558 | 25,264 | 7,660 | 1,325 | 1,549 | 20,733 | 6,431 | 12,098 | 4,785 | 14,082 | 3,972 | 2,244 | 2,685 | 37,883 | 38,442 | 37,868 | 38,778 | 38,058 | 2,534 | 2,301 | 546 | 544,031 | 542,916 | 540,650 | 2,759 |
| 2,759 | 540,650 | 542,916 | 544,031 | 546 | 2,301 | 2,534 | 38,058 | 38,778 | 37,868 | 38,442 | 37,883 | 2,685 | 2,244 | 3,972 | 14,082 | 4,785 | 12,098 | 6,431 | 20,733 | 1,549 | 1,325 | 7,660 | 25,264 | 1,558 | 1,205 | 1,387 | 21,023 | 1,909 | 177 | 9,378 | 37,828 | 2,810 | 3,828 | 8,268 | 30,816 | 979 | 1,060 | 34,117 | 32,313 | 34,149 | 33,651 | 31,377 | 33,645 | 1,148 | 30,191 | 29,270 | 29,286 | 463 | 3,988 | 659 | 29,286 | 3,504 | 3,808 | 610 | 1,622 | 4,064 | 1,971 | 3,488 | 35,704 | 3,441 | 1,710 | 2,242 | 757 | 958 | 6,016 | 3,206 | 433 | 30,658 | 1,788 | 3,711 | 199 | 25,490 | 24,451 | 3,455 | 24,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 182 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,387 | 18,125 | 20,576 | 0 | 25,237 | 22,852 | 22,821 | 24,451 | 25,490 | 30,470 | 29,286 | 30,250 | 30,658 | 28,946 | 25,267 | 27,136 | 28,704 | 30,534 | 29,827 | 30,872 | 27,707 | 24,324 | 24,105 | 24,499 | 24,119 | 20,653 | 20,687 | 23,367 | 25,213 | 25,633 | 24,678 | 22,787 | 24,585 | 26,105 | 29,270 | 30,191 | 29,800 | 27,547 | 31,377 | 33,651 | 34,149 | 30,953 | 34,117 | 29,327 | 30,274 | 30,638 | 28,873 | 31,502 | 32,905 | 31,538 | 31,142 | 36,099 | 41,827 | 37,076 | 37,767 | 38,441 | 38,996 | 38,611 | 38,620 | 37,746 | 38,644 | 40,089 | 39,386 | 40,712 | 41,105 | 38,880 | 41,276 | 40,833 | 39,870 | 37,883 | 38,442 | 37,868 | 38,778 | 38,058 | 38,634 | 37,967 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 37,967 | 38,634 | 38,058 | 38,778 | 37,868 | 38,442 | 37,883 | 39,870 | 40,833 | 41,276 | 38,880 | 41,105 | 40,712 | 39,386 | 40,089 | 38,644 | 37,746 | 38,620 | 38,611 | 38,996 | 38,441 | 37,767 | 37,076 | 41,827 | 36,099 | 31,142 | 31,538 | 32,905 | 31,502 | 28,873 | 30,638 | 30,274 | 29,327 | 34,117 | 30,953 | 34,149 | 33,651 | 31,377 | 27,547 | 29,800 | 30,191 | 29,270 | 26,105 | 24,585 | 22,787 | 24,678 | 25,633 | 25,213 | 23,367 | 20,687 | 20,653 | 24,119 | 24,499 | 24,105 | 24,324 | 27,707 | 30,872 | 29,827 | 30,534 | 28,704 | 27,136 | 25,267 | 28,946 | 30,658 | 30,250 | 29,286 | 30,470 | 25,490 | 24,451 | 22,821 | 22,852 | 25,237 | 0 | 20,576 | 18,125 | 19,387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21,175 | -19,366 | -24,451 | -25,490 | -30,470 | -25,575 | -28,462 | -30,658 | -28,946 | -22,061 | -21,120 | -27,746 | -30,534 | -27,585 | -29,162 | -24,266 | -17,109 | -20,617 | -22,528 | -20,055 | -20,653 | -20,077 | -19,559 | -21,709 | -25,633 | -24,019 | -18,799 | -24,122 | -26,105 | -29,270 | -30,191 | -28,652 | -27,547 | -31,377 | -33,651 | -34,149 | -29,871 | -34,117 | -28,267 | -29,295 | -29,727 | -20,605 | -27,674 | -30,095 | -27,521 | -21,764 | -35,922 | -39,918 | -35,315 | -36,380 | -37,236 | -37,438 | -35,199 | -30,960 | -36,421 | -37,095 | -36,869 | -32,955 | -28,614 | -36,320 | -38,463 | -37,304 | -38,589 | -37,185 | -37,883 | -38,442 | -21,927 | -26,227 | -22,794 | -36,100 | -35,666 | 546 | 544,031 | -2,360 | -1,555 | 2,759 |
| 2,759 | -1,555 | -2,360 | 544,031 | 546 | -35,666 | -36,100 | -22,794 | -26,227 | -21,927 | -38,442 | -37,883 | -37,185 | -38,589 | -37,304 | -38,463 | -36,320 | -28,614 | -32,955 | -36,869 | -37,095 | -36,421 | -30,960 | -35,199 | -37,438 | -37,236 | -36,380 | -35,315 | -39,918 | -35,922 | -21,764 | -27,521 | -30,095 | -27,674 | -20,605 | -29,727 | -29,295 | -28,267 | -34,117 | -29,871 | -34,149 | -33,651 | -31,377 | -27,547 | -28,652 | -30,191 | -29,270 | -26,105 | -24,122 | -18,799 | -24,019 | -25,633 | -21,709 | -19,559 | -20,077 | -20,653 | -20,055 | -22,528 | -20,617 | -17,109 | -24,266 | -29,162 | -27,585 | -30,534 | -27,746 | -21,120 | -22,061 | -28,946 | -30,658 | -28,462 | -25,575 | -30,470 | -25,490 | -24,451 | -19,366 | -21,175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 10,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 740,985 | 720,884 | 762,561 | 36,090 | 36,090 | 47,413 | 36,090 | 36,090 | 36,090 | 37,637 | 36,090 | 36,090 | 36,090 | 36,542 | 36,090 | 36,090 | 36,090 | 36,090 | 36,090 | 36,090 | 36,090 | 38,004 | 36,090 | 36,090 | 25,780 | 25,780 | 25,780 | 12,890 | 830,716 | 768,371 | 875,705 | 921,358 | 911,847 | 912,187 | 956,172 | 1,004,233 | 1,018,901 | 977,939 | 1,053,324 | 1,060,253 | 1,060,985 | 1,017,248 | 1,070,539 | 1,094,994 | 1,087,625 | 1,024,878 | 1,060,057 | 1,077,918 | 1,086,394 | 1,071,790 | 1,097,210 | 1,107,685 | 1,126,415 | 1,080,905 | 1,120,917 | 1,120,325 | 1,104,261 | 1,041,958 | 1,080,774 | 1,075,079 | 1,060,126 | 1,017,957 | 1,042,981 | 1,035,653 | 997,082 | 37,883 | 38,442 | 37,868 | 38,778 | 38,058 | 952,865 | 956,047 | 960,207 | 271,612 | 271,630 | 268,552 | 937,597 |
| 937,597 | 268,552 | 271,630 | 271,612 | 960,207 | 956,047 | 952,865 | 38,058 | 38,778 | 37,868 | 38,442 | 37,883 | 997,082 | 1,035,653 | 1,042,981 | 1,017,957 | 1,060,126 | 1,075,079 | 1,080,774 | 1,041,958 | 1,104,261 | 1,120,325 | 1,120,917 | 1,080,905 | 1,126,415 | 1,107,685 | 1,097,210 | 1,071,790 | 1,086,394 | 1,077,918 | 1,060,057 | 1,024,878 | 1,087,625 | 1,094,994 | 1,070,539 | 1,017,248 | 1,060,985 | 1,060,253 | 1,053,324 | 977,939 | 1,018,901 | 1,004,233 | 956,172 | 912,187 | 911,847 | 921,358 | 875,705 | 768,371 | 830,716 | 12,890 | 25,780 | 25,780 | 25,780 | 36,090 | 36,090 | 38,004 | 36,090 | 36,090 | 36,090 | 36,090 | 36,090 | 36,090 | 36,090 | 36,542 | 36,090 | 36,090 | 36,090 | 37,637 | 36,090 | 36,090 | 36,090 | 47,413 | 36,090 | 36,090 | 762,561 | 720,884 | 740,985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,100 | 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 | 36,090 | 25,780 | 25,780 | 25,780 | 12,890 | 0 | 0 | 0 | 0 | 31,950 | 35,739 | 36,617 | 39,084 | 41,356 | 42,827 | 43,298 | 46,338 | 49,287 | 49,790 | 51,838 | 54,095 | 55,946 | 31,974 | 32,923 | 34,668 | 35,604 | 36,908 | 37,343 | 39,103 | 40,269 | 41,388 | 42,468 | 44,064 | 45,216 | 37,937 | 39,439 | 41,501 | 42,749 | 43,402 | 45,022 | 46,883 | 41,595 | 42,915 | 44,200 | 46,112 | 47,670 | 48,811 | 50,635 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 50,635 | 48,811 | 47,670 | 46,112 | 44,200 | 42,915 | 41,595 | 46,883 | 45,022 | 43,402 | 42,749 | 41,501 | 39,439 | 37,937 | 45,216 | 44,064 | 42,468 | 41,388 | 40,269 | 39,103 | 37,343 | 36,908 | 35,604 | 34,668 | 32,923 | 31,974 | 55,946 | 54,095 | 51,838 | 49,790 | 49,287 | 46,338 | 43,298 | 42,827 | 41,356 | 39,084 | 36,617 | 35,739 | 31,950 | 0 | 0 | 0 | 0 | 12,890 | 25,780 | 25,780 | 25,780 | 36,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,324 | 3,439 | 3,120 | 3,388 | 4,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,040 | 3,388 | 3,120 | 3,439 | 3,324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 537,139 | 609,457 | 629,440 | 0 | 679,658 | 683,661 | 703,650 | 733,094 | 751,788 | 738,793 | 766,145 | 792,593 | 797,443 | 762,527 | 781,998 | 787,229 | 784,975 | 761,716 | 788,129 | 786,961 | 778,701 | 755,978 | 756,361 | 763,466 | 757,007 | 746,168 | 747,919 | 755,878 | 757,763 | 745,628 | 771,545 | 799,261 | 804,867 | 813,343 | 842,044 | 874,596 | 876,647 | 884,640 | 924,160 | 960,185 | 977,015 | 977,042 | 998,399 | 1,022,334 | 1,027,742 | 1,016,515 | 1,025,241 | 1,044,697 | 1,052,651 | 1,017,650 | 1,028,129 | 1,030,441 | 1,034,746 | 1,042,633 | 891,361 | 900,730 | 908,836 | 667,315 | 918,436 | 915,458 | 910,446 | 642,531 | 886,929 | 879,508 | 865,523 | 902,779 | 909,442 | 899,036 | 863,754 | 882,309 | 828,898 | 866,707 | 858,384 | 798,813 | 831,296 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 831,296 | 798,813 | 858,384 | 866,707 | 828,898 | 882,309 | 863,754 | 899,036 | 909,442 | 902,779 | 865,523 | 879,508 | 886,929 | 642,531 | 910,446 | 915,458 | 918,436 | 667,315 | 908,836 | 900,730 | 891,361 | 1,042,633 | 1,034,746 | 1,030,441 | 1,028,129 | 1,017,650 | 1,052,651 | 1,044,697 | 1,025,241 | 1,016,515 | 1,027,742 | 1,022,334 | 998,399 | 977,042 | 977,015 | 960,185 | 924,160 | 884,640 | 876,647 | 874,596 | 842,044 | 813,343 | 804,867 | 799,261 | 771,545 | 745,628 | 757,763 | 755,878 | 747,919 | 746,168 | 757,007 | 763,466 | 756,361 | 755,978 | 778,701 | 786,961 | 788,129 | 761,716 | 784,975 | 787,229 | 781,998 | 762,527 | 797,443 | 792,593 | 766,145 | 738,793 | 751,788 | 733,094 | 703,650 | 683,661 | 679,658 | 0 | 629,440 | 609,457 | 537,139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 32,100 | 0 | 0 | 0 | 0 | 105,772 | 89,054 | 91,946 | 0 | 89,323 | 147,346 | 106,184 | 112,510 | 121,666 | 158,784 | 168,131 | 180,194 | 217,000 | 208,570 | 218,105 | 229,842 | 241,957 | 253,272 | 262,111 | 278,273 | 295,274 | 302,417 | 310,603 | 316,399 | 318,202 | 325,223 | 330,567 | 337,213 | 338,486 | 350,852 | 359,053 | 363,449 | 372,139 | 381,222 | 389,698 | 392,515 | 400,712 | 416,814 | 420,578 | 435,484 | 448,483 | 446,968 | 461,653 | 472,798 | 490,576 | 453,981 | 478,753 | 495,947 | 509,743 | 456,150 | 467,101 | 481,392 | 494,945 | 425,423 | 432,068 | 445,391 | 458,996 | 409,762 | 430,405 | 449,443 | 468,729 | 430,215 | 436,956 | 462,796 | 481,910 | 438,816 | 447,626 | 468,366 | 480,156 | 399,323 | 395,273 | 384,989 | 373,019 | 317,432 | 332,855 | 340,567 | 335,883 | 292,451 | 301,094 | 300,992 | 314,371 |
| 314,371 | 300,992 | 301,094 | 292,451 | 335,883 | 340,567 | 332,855 | 317,432 | 373,019 | 384,989 | 395,273 | 399,323 | 480,156 | 468,366 | 447,626 | 438,816 | 481,910 | 462,796 | 436,956 | 430,215 | 468,729 | 449,443 | 430,405 | 409,762 | 458,996 | 445,391 | 432,068 | 425,423 | 494,945 | 481,392 | 467,101 | 456,150 | 509,743 | 495,947 | 478,753 | 453,981 | 490,576 | 472,798 | 461,653 | 446,968 | 448,483 | 435,484 | 420,578 | 416,814 | 400,712 | 392,515 | 389,698 | 381,222 | 372,139 | 363,449 | 359,053 | 350,852 | 338,486 | 337,213 | 330,567 | 325,223 | 318,202 | 316,399 | 310,603 | 302,417 | 295,274 | 278,273 | 262,111 | 253,272 | 241,957 | 229,842 | 218,105 | 208,570 | 217,000 | 180,194 | 168,131 | 158,784 | 121,666 | 112,510 | 106,184 | 147,346 | 89,323 | 0 | 91,946 | 89,054 | 105,772 | 0 | 0 | 0 | 0 | 32,100 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 216 | 0 | 3 | 174 | 174 | 174 | 174 | 187 | 188 | 188 | 188 | 188 | 188 | 188 | 188 | 188 | 189 | 189 | 189 | 189 | 189 | 190 | 190 | 191 | 192 | 193 | 193 | 194 | 194 | 194 | 194 | 195 | 196 | 196 | 197 | 198 | 198 | 199 | 200 | 201 | 202 | 202 | 203 | 203 | 203 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 205 | 205 | 205 | 205 | 205 | 205 | 205 | 205 | 205 | 206 | 206 | 206 | 206 | 206 | 206 | 206 | 206 | 207 | 207 | 207 | 207 | 207 | 207 | 207 | 207 | 207 | 207 |
| 207 | 207 | 207 | 207 | 207 | 207 | 207 | 207 | 207 | 207 | 206 | 206 | 206 | 206 | 206 | 206 | 206 | 206 | 205 | 205 | 205 | 205 | 205 | 205 | 205 | 205 | 205 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 203 | 203 | 203 | 202 | 202 | 201 | 200 | 199 | 198 | 198 | 197 | 196 | 196 | 195 | 194 | 194 | 194 | 194 | 193 | 193 | 192 | 191 | 190 | 190 | 189 | 189 | 189 | 189 | 189 | 188 | 188 | 188 | 188 | 188 | 188 | 188 | 188 | 187 | 174 | 174 | 174 | 174 | 3 | 0 | 216 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167,181 | 173,873 | 185,079 | 193,225 | 196,670 | 203,791 | 213,017 | 220,399 | 226,568 | 234,789 | 250,744 | 249,729 | 260,258 | 271,481 | 267,189 | 279,479 | 290,980 | 306,061 | 268,873 | 289,678 | 302,860 | 317,304 | 270,418 | 280,096 | 291,728 | 304,456 | 233,896 | 246,028 | 258,744 | 274,206 | 221,328 | 235,908 | 248,975 | 265,536 | 227,165 | 232,159 | 250,888 | 269,022 | 224,645 | 238,351 | 256,503 | 270,023 | 190,492 | 201,834 | 201,983 | 207,394 | 145,512 | 156,334 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 156,334 | 145,512 | 207,394 | 201,983 | 201,834 | 190,492 | 270,023 | 256,503 | 238,351 | 224,645 | 269,022 | 250,888 | 232,159 | 227,165 | 265,536 | 248,975 | 235,908 | 221,328 | 274,206 | 258,744 | 246,028 | 233,896 | 304,456 | 291,728 | 280,096 | 270,418 | 317,304 | 302,860 | 289,678 | 268,873 | 306,061 | 290,980 | 279,479 | 267,189 | 271,481 | 260,258 | 249,729 | 250,744 | 234,789 | 226,568 | 220,399 | 213,017 | 203,791 | 196,670 | 193,225 | 185,079 | 173,873 | 167,181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 7,774 | 5,961 | 6,659 | 4,028 | 3,826 | 4,204 | 3,937 | 1,563 | -1,047 | -3,000 | -4,200 | 845 | -1,000 | -2,000 | 1,819 | 2,728 | 385 | 131 | 410 | 265 | 173 | 964 | 2,242 | 2,215 | 2,162 | 2,665 | 4,114 | 2,979 | 2,434 | -1,626 | -2,671 | -4,295 | -1,055 | 1,961 | 2,078 | 2,810 | 3,628 | 2,052 | 3,360 | 2,587 | 5,380 | 8,309 | 6,596 | -492 | 460 | 2,416 | 3,033 | 3,612 | -2,236 | -2,083 | -4,201 | -832 | 4,962 | 10,140 | 12,615 | 12,211 | 13,695 | 19,178 | 19,912 | 21,019 | 15,971 | 16,862 | 14,986 | 13,537 | 57 | -8,874 | -19,964 | -13,828 | -9,484 | -12,100 | -20,363 | -7,194 | -8,740 | -9,560 | -2,675 |
| -2,675 | -9,560 | -8,740 | -7,194 | -20,363 | -12,100 | -9,484 | -13,828 | -19,964 | -8,874 | 57 | 13,537 | 14,986 | 16,862 | 15,971 | 21,019 | 19,912 | 19,178 | 13,695 | 12,211 | 12,615 | 10,140 | 4,962 | -832 | -4,201 | -2,083 | -2,236 | 3,612 | 3,033 | 2,416 | 460 | -492 | 6,596 | 8,309 | 5,380 | 2,587 | 3,360 | 2,052 | 3,628 | 2,810 | 2,078 | 1,961 | -1,055 | -4,295 | -2,671 | -1,626 | 2,434 | 2,979 | 4,114 | 2,665 | 2,162 | 2,215 | 2,242 | 964 | 173 | 265 | 410 | 131 | 385 | 2,728 | 1,819 | -2,000 | -1,000 | 845 | -4,200 | -3,000 | -1,047 | 1,563 | 3,937 | 4,204 | 3,826 | 4,028 | 6,659 | 5,961 | 7,774 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 183,836 | 183,936 | 185,734 | 185,842 | 186,290 | 186,410 | 187,401 | 189,039 | 189,747 | 190,767 | 192,537 | 194,076 | 195,436 | 197,094 | 199,138 | 200,714 | 201,934 | 203,322 | 204,688 | 205,862 | 206,944 | 208,009 | 208,390 | 208,711 | 209,414 | 209,622 | 210,081 | 210,441 | 210,895 | 211,156 | 211,431 | 211,700 | 212,493 | 212,743 | 213,004 | 213,267 | 214,894 | 215,140 | 215,316 | 215,468 | 217,165 | 217,311 | 217,458 | 217,605 | 219,744 | 219,988 | 220,299 | 220,556 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 220,556 | 220,299 | 219,988 | 219,744 | 217,605 | 217,458 | 217,311 | 217,165 | 215,468 | 215,316 | 215,140 | 214,894 | 213,267 | 213,004 | 212,743 | 212,493 | 211,700 | 211,431 | 211,156 | 210,895 | 210,441 | 210,081 | 209,622 | 209,414 | 208,711 | 208,390 | 208,009 | 206,944 | 205,862 | 204,688 | 203,322 | 201,934 | 200,714 | 199,138 | 197,094 | 195,436 | 194,076 | 192,537 | 190,767 | 189,747 | 189,039 | 187,401 | 186,410 | 186,290 | 185,842 | 185,734 | 183,936 | 183,836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -34,758 | -34,758 | -34,606 | -28,071 | -24,429 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -22,370 | -21,758 | -14,961 | -14,961 | -12,102 | -10,373 | -6,638 | -1,135 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147,619 | 195,518 | 95,346 | 95,667 | 95,860 | 171,557 | 147,687 | 148,011 | 173,266 | 173,589 | 148,811 | 149,674 | 149,630 | 175,163 | 149,784 | 151,262 | 151,356 | 176,868 | 176,120 | 171,745 | 168,911 | 168,782 | 167,590 | 168,875 | 162,178 | 163,364 | 163,472 | 163,920 | 164,040 | 165,031 | 166,669 | 167,377 | 168,397 | 170,167 | 171,706 | 173,066 | 174,724 | 176,768 | 178,344 | 179,564 | 180,952 | 182,318 | 183,492 | 184,574 | 185,639 | 186,020 | 186,341 | 187,044 | 187,252 | 187,711 | 188,071 | 188,525 | 188,786 | 189,061 | 189,330 | 190,123 | 190,373 | 190,634 | 190,897 | 192,524 | 192,770 | 192,946 | 193,098 | 194,795 | 194,941 | 195,088 | 193,176 | 191,673 | 185,382 | 185,541 | 185,798 | 187,001 | 187,147 | 185,149 | 185,514 | 182,317 | 181,555 |
| 181,555 | 182,317 | 185,514 | 185,149 | 187,147 | 187,001 | 185,798 | 185,541 | 185,382 | 191,673 | 193,176 | 195,088 | 194,941 | 194,795 | 193,098 | 192,946 | 192,770 | 192,524 | 190,897 | 190,634 | 190,373 | 190,123 | 189,330 | 189,061 | 188,786 | 188,525 | 188,071 | 187,711 | 187,252 | 187,044 | 186,341 | 186,020 | 185,639 | 184,574 | 183,492 | 182,318 | 180,952 | 179,564 | 178,344 | 176,768 | 174,724 | 173,066 | 171,706 | 170,167 | 168,397 | 167,377 | 166,669 | 165,031 | 164,040 | 163,920 | 163,472 | 163,364 | 162,178 | 168,875 | 167,590 | 168,782 | 168,911 | 171,745 | 176,120 | 176,868 | 151,356 | 151,262 | 149,784 | 175,163 | 149,630 | 149,674 | 148,811 | 173,589 | 173,266 | 148,011 | 147,687 | 171,557 | 95,860 | 95,667 | 95,346 | 195,518 | 147,619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,700 | 0 | 0 | 0 |
---|