> Total Assets | 20,647 | 0 | 27,056 | 28,542 | 29,072 | 49,726 | 48,630 | 50,372 | 53,835 | 59,672 | 61,335 | 64,238 | 70,227 | 137,000 | 141,758 | 149,114 | 377,280 | 383,281 | 385,040 | 392,820 | 396,939 | 408,747 | 395,970 | 392,951 | 400,579 | 408,703 | 409,280 | 407,633 | 412,295 | 423,925 | 420,351 | 425,983 | 433,399 | 437,546 | 439,608 | 443,590 | 446,607 | 725,077 | 717,992 | 778,947 | 796,471 | 791,882 | 801,153 | 795,490 | 792,174 | 800,157 | 797,295 | 799,330 | 783,136 | 773,623 | 771,789 | 760,371 | 753,513 | 728,063 | 726,711 | 712,170 | 704,318 | 707,961 | 700,341 | 697,806 | 698,429 | 705,472 | 693,871 | 783,960 | 777,795 | 836,438 | 690,364 | 724,879 | 731,961 | 595,512 | 583,759 | 588,521 | 582,245 | 561,438 | 555,763 | 554,103 | 543,178 | 552,751 | 557,652 | 558,207 | 542,849 | 532,637 | 493,949 | 499,623 | 324,842 | 317,671 | 293,628 |
| 293,628 | 317,671 | 324,842 | 499,623 | 493,949 | 532,637 | 542,849 | 558,207 | 557,652 | 552,751 | 543,178 | 554,103 | 555,763 | 561,438 | 582,245 | 588,521 | 583,759 | 595,512 | 731,961 | 724,879 | 690,364 | 836,438 | 777,795 | 783,960 | 693,871 | 705,472 | 698,429 | 697,806 | 700,341 | 707,961 | 704,318 | 712,170 | 726,711 | 728,063 | 753,513 | 760,371 | 771,789 | 773,623 | 783,136 | 799,330 | 797,295 | 800,157 | 792,174 | 795,490 | 801,153 | 791,882 | 796,471 | 778,947 | 717,992 | 725,077 | 446,607 | 443,590 | 439,608 | 437,546 | 433,399 | 425,983 | 420,351 | 423,925 | 412,295 | 407,633 | 409,280 | 408,703 | 400,579 | 392,951 | 395,970 | 408,747 | 396,939 | 392,820 | 385,040 | 383,281 | 377,280 | 149,114 | 141,758 | 137,000 | 70,227 | 64,238 | 61,335 | 59,672 | 53,835 | 50,372 | 48,630 | 49,726 | 29,072 | 28,542 | 27,056 | 0 | 20,647 |
---|
> Total Current Assets | 0 | 0 | 18,525 | 0 | 19,736 | 40,375 | 39,203 | 40,871 | 44,452 | 49,707 | 51,036 | 50,748 | 56,097 | 122,156 | 121,998 | 123,716 | 121,219 | 127,861 | 126,659 | 134,428 | 140,625 | 141,882 | 125,435 | 124,123 | 134,617 | 148,598 | 152,684 | 151,627 | 158,351 | 171,360 | 169,782 | 177,446 | 186,567 | 194,430 | 199,866 | 205,836 | 211,049 | 159,278 | 160,221 | 151,463 | 146,440 | 141,573 | 145,234 | 141,573 | 140,131 | 152,236 | 154,802 | 163,446 | 157,292 | 155,813 | 160,025 | 151,558 | 149,401 | 146,254 | 152,282 | 147,802 | 145,051 | 153,914 | 150,722 | 152,495 | 156,569 | 168,032 | 120,885 | 142,957 | 142,740 | 315,292 | 166,357 | 131,976 | 129,046 | 152,913 | 142,238 | 149,704 | 145,657 | 140,879 | 131,321 | 132,185 | 127,686 | 143,345 | 151,371 | 158,830 | 152,574 | 163,542 | 175,475 | 185,468 | 196,907 | 193,253 | 172,594 |
| 172,594 | 193,253 | 196,907 | 185,468 | 175,475 | 163,542 | 152,574 | 158,830 | 151,371 | 143,345 | 127,686 | 132,185 | 131,321 | 140,879 | 145,657 | 149,704 | 142,238 | 152,913 | 129,046 | 131,976 | 166,357 | 315,292 | 142,740 | 142,957 | 120,885 | 168,032 | 156,569 | 152,495 | 150,722 | 153,914 | 145,051 | 147,802 | 152,282 | 146,254 | 149,401 | 151,558 | 160,025 | 155,813 | 157,292 | 163,446 | 154,802 | 152,236 | 140,131 | 141,573 | 145,234 | 141,573 | 146,440 | 151,463 | 160,221 | 159,278 | 211,049 | 205,836 | 199,866 | 194,430 | 186,567 | 177,446 | 169,782 | 171,360 | 158,351 | 151,627 | 152,684 | 148,598 | 134,617 | 124,123 | 125,435 | 141,882 | 140,625 | 134,428 | 126,659 | 127,861 | 121,219 | 123,716 | 121,998 | 122,156 | 56,097 | 50,748 | 51,036 | 49,707 | 44,452 | 40,871 | 39,203 | 40,375 | 19,736 | 0 | 18,525 | 0 | 0 |
---|
Cash And Cash Equivalents | 1,525 | 0 | 939 | 0 | 1,332 | 1,747 | 20,749 | 11,849 | 15,404 | 14,498 | 13,298 | 13,043 | 13,356 | 64,042 | 70,786 | 73,158 | 38,052 | 28,313 | 23,426 | 22,759 | 43,646 | 32,040 | 18,518 | 19,734 | 26,776 | 27,909 | 32,168 | 36,256 | 37,513 | 58,763 | 67,202 | 27,132 | 35,257 | 45,984 | 50,493 | 42,955 | 34,047 | 23,508 | 18,896 | 19,322 | 16,625 | 21,802 | 22,065 | 15,173 | 7,382 | 16,105 | 13,808 | 14,877 | 19,704 | 18,391 | 20,268 | 18,996 | 21,897 | 32,333 | 37,411 | 35,664 | 35,571 | 47,544 | 48,200 | 49,856 | 52,292 | 74,096 | 24,762 | 42,820 | 41,704 | 227,641 | 83,649 | 41,247 | 27,160 | 54,435 | 47,929 | 58,025 | 54,469 | 48,161 | 35,472 | 34,291 | 23,890 | 28,825 | 24,564 | 29,857 | 30,111 | 44,620 | 57,586 | 60,896 | 78,451 | 76,056 | 55,005 |
| 55,005 | 76,056 | 78,451 | 60,896 | 57,586 | 44,620 | 30,111 | 29,857 | 24,564 | 28,825 | 23,890 | 34,291 | 35,472 | 48,161 | 54,469 | 58,025 | 47,929 | 54,435 | 27,160 | 41,247 | 83,649 | 227,641 | 41,704 | 42,820 | 24,762 | 74,096 | 52,292 | 49,856 | 48,200 | 47,544 | 35,571 | 35,664 | 37,411 | 32,333 | 21,897 | 18,996 | 20,268 | 18,391 | 19,704 | 14,877 | 13,808 | 16,105 | 7,382 | 15,173 | 22,065 | 21,802 | 16,625 | 19,322 | 18,896 | 23,508 | 34,047 | 42,955 | 50,493 | 45,984 | 35,257 | 27,132 | 67,202 | 58,763 | 37,513 | 36,256 | 32,168 | 27,909 | 26,776 | 19,734 | 18,518 | 32,040 | 43,646 | 22,759 | 23,426 | 28,313 | 38,052 | 73,158 | 70,786 | 64,042 | 13,356 | 13,043 | 13,298 | 14,498 | 15,404 | 11,849 | 20,749 | 1,747 | 1,332 | 0 | 939 | 0 | 1,525 |
---|
Short-term Investments | 1,318 | 0 | 729 | 0 | 735 | 737 | 739 | 10,354 | 9,590 | 12,601 | 15,516 | 14,440 | 15,551 | 25,710 | 18,421 | 14,790 | 28,977 | 43,191 | 46,167 | 45,612 | 34,206 | 46,182 | 40,731 | 38,108 | 35,557 | 40,278 | 36,588 | 37,772 | 48,265 | 41,311 | 34,796 | 83,471 | 84,973 | 85,558 | 86,158 | 93,364 | 108,980 | 14,070 | 11,627 | 2,155 | 2,154 | 2,153 | 1,850 | 1,850 | 1,807 | 1,809 | 1,670 | 1,698 | 1,682 | 1,689 | 1,692 | 1,639 | 1,666 | 1,653 | 1,647 | 1,203 | 1,203 | 1,215 | 1,215 | 1,260 | 1,281 | 1,317 | 1,350 | 1,350 | 0 | 0 | 0 | 0 | 0 | 689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 689 | 0 | 0 | 0 | 0 | 0 | 1,350 | 1,350 | 1,317 | 1,281 | 1,260 | 1,215 | 1,215 | 1,203 | 1,203 | 1,647 | 1,653 | 1,666 | 1,639 | 1,692 | 1,689 | 1,682 | 1,698 | 1,670 | 1,809 | 1,807 | 1,850 | 1,850 | 2,153 | 2,154 | 2,155 | 11,627 | 14,070 | 108,980 | 93,364 | 86,158 | 85,558 | 84,973 | 83,471 | 34,796 | 41,311 | 48,265 | 37,772 | 36,588 | 40,278 | 35,557 | 38,108 | 40,731 | 46,182 | 34,206 | 45,612 | 46,167 | 43,191 | 28,977 | 14,790 | 18,421 | 25,710 | 15,551 | 14,440 | 15,516 | 12,601 | 9,590 | 10,354 | 739 | 737 | 735 | 0 | 729 | 0 | 1,318 |
---|
Net Receivables | 0 | 0 | 6,532 | 0 | 7,332 | 27,894 | 7,176 | 7,936 | 8,350 | 9,929 | 9,484 | 10,814 | 12,182 | 13,486 | 12,135 | 14,213 | 18,929 | 20,798 | 19,686 | 22,216 | 22,762 | 26,642 | 24,375 | 25,733 | 26,501 | 27,181 | 23,383 | 25,397 | 26,536 | 29,838 | 23,637 | 25,762 | 28,461 | 27,365 | 26,365 | 31,451 | 26,723 | 51,088 | 47,928 | 49,585 | 45,110 | 48,090 | 46,561 | 48,405 | 57,726 | 62,155 | 56,257 | 58,556 | 57,770 | 58,428 | 52,424 | 53,118 | 54,446 | 52,867 | 50,124 | 50,171 | 46,302 | 44,523 | 41,283 | 42,073 | 41,827 | 39,401 | 40,164 | 43,374 | 44,208 | 43,577 | 32,540 | 33,994 | 35,619 | 31,263 | 33,590 | 33,604 | 33,171 | 35,405 | 35,416 | 38,205 | 41,810 | 52,304 | 53,586 | 52,852 | 50,892 | 52,826 | 49,755 | 51,603 | 49,475 | 43,610 | 39,563 |
| 39,563 | 43,610 | 49,475 | 51,603 | 49,755 | 52,826 | 50,892 | 52,852 | 53,586 | 52,304 | 41,810 | 38,205 | 35,416 | 35,405 | 33,171 | 33,604 | 33,590 | 31,263 | 35,619 | 33,994 | 32,540 | 43,577 | 44,208 | 43,374 | 40,164 | 39,401 | 41,827 | 42,073 | 41,283 | 44,523 | 46,302 | 50,171 | 50,124 | 52,867 | 54,446 | 53,118 | 52,424 | 58,428 | 57,770 | 58,556 | 56,257 | 62,155 | 57,726 | 48,405 | 46,561 | 48,090 | 45,110 | 49,585 | 47,928 | 51,088 | 26,723 | 31,451 | 26,365 | 27,365 | 28,461 | 25,762 | 23,637 | 29,838 | 26,536 | 25,397 | 23,383 | 27,181 | 26,501 | 25,733 | 24,375 | 26,642 | 22,762 | 22,216 | 19,686 | 20,798 | 18,929 | 14,213 | 12,135 | 13,486 | 12,182 | 10,814 | 9,484 | 9,929 | 8,350 | 7,936 | 7,176 | 27,894 | 7,332 | 0 | 6,532 | 0 | 0 |
---|
Other Current Assets | 665 | 0 | 1,694 | 955 | 1,351 | 1,452 | 1,323 | 1,687 | 1,720 | 1,679 | 1,740 | 1,746 | 1,871 | 2,950 | 2,235 | 2,868 | 7,933 | 6,990 | 6,626 | 1 | 14,687 | 14,117 | 13,612 | 11,964 | 13,368 | 16,302 | 16,201 | 12,328 | 11,922 | 12,232 | 10,630 | 8,350 | 8,387 | 7,496 | 7,178 | 8,639 | 13,141 | 14,749 | 6,507 | 18,071 | 20,578 | 994 | 15,509 | 16,093 | 13,382 | 11,110 | 12,380 | 13,000 | 9,426 | 9,917 | 11,314 | 6,992 | 5,600 | 2,098 | 4,826 | 4,097 | 4,294 | 2,762 | 4,599 | 5,274 | 4,605 | 2,505 | 4,888 | 4,776 | 4,440 | 2,203 | 4,939 | 6,496 | 11,369 | 2,238 | 7,957 | 8,493 | 9,011 | 1,760 | 11,128 | 11,506 | 13,947 | 2,201 | 15,612 | 12,944 | 8,039 | 4,617 | 8,162 | 8,715 | 10,913 | 16,107 | 13,326 |
| 13,326 | 16,107 | 10,913 | 8,715 | 8,162 | 4,617 | 8,039 | 12,944 | 15,612 | 2,201 | 13,947 | 11,506 | 11,128 | 1,760 | 9,011 | 8,493 | 7,957 | 2,238 | 11,369 | 6,496 | 4,939 | 2,203 | 4,440 | 4,776 | 4,888 | 2,505 | 4,605 | 5,274 | 4,599 | 2,762 | 4,294 | 4,097 | 4,826 | 2,098 | 5,600 | 6,992 | 11,314 | 9,917 | 9,426 | 13,000 | 12,380 | 11,110 | 13,382 | 16,093 | 15,509 | 994 | 20,578 | 18,071 | 6,507 | 14,749 | 13,141 | 8,639 | 7,178 | 7,496 | 8,387 | 8,350 | 10,630 | 12,232 | 11,922 | 12,328 | 16,201 | 16,302 | 13,368 | 11,964 | 13,612 | 14,117 | 14,687 | 1 | 6,626 | 6,990 | 7,933 | 2,868 | 2,235 | 2,950 | 1,871 | 1,746 | 1,740 | 1,679 | 1,720 | 1,687 | 1,323 | 1,452 | 1,351 | 955 | 1,694 | 0 | 665 |
---|
> Long-term Assets | 0 | 0 | 8,531 | 0 | 9,336 | 9,351 | 9,427 | 9,501 | 9,383 | 9,965 | 10,299 | 13,490 | 14,130 | 14,844 | 19,760 | 25,398 | 256,061 | 255,420 | 258,381 | 258,392 | 256,314 | 266,865 | 270,535 | 268,828 | 265,962 | 260,105 | 256,596 | 256,006 | 253,944 | 252,565 | 250,569 | 248,537 | 246,832 | 243,116 | 239,742 | 237,754 | 235,558 | 565,799 | 557,771 | 627,484 | 650,031 | 650,309 | 655,919 | 653,917 | 652,043 | 647,921 | 642,493 | 635,884 | 625,844 | 617,810 | 611,764 | 608,813 | 604,112 | 581,809 | 574,429 | 564,368 | 559,267 | 554,047 | 549,619 | 545,311 | 541,860 | 537,440 | 572,986 | 641,003 | 635,055 | 521,146 | 524,007 | 592,903 | 602,915 | 442,599 | 441,521 | 438,817 | 436,588 | 420,559 | 424,442 | 421,918 | 415,492 | 409,406 | 406,281 | 399,377 | 390,275 | 369,095 | 318,474 | 314,155 | 127,935 | 124,418 | 121,034 |
| 121,034 | 124,418 | 127,935 | 314,155 | 318,474 | 369,095 | 390,275 | 399,377 | 406,281 | 409,406 | 415,492 | 421,918 | 424,442 | 420,559 | 436,588 | 438,817 | 441,521 | 442,599 | 602,915 | 592,903 | 524,007 | 521,146 | 635,055 | 641,003 | 572,986 | 537,440 | 541,860 | 545,311 | 549,619 | 554,047 | 559,267 | 564,368 | 574,429 | 581,809 | 604,112 | 608,813 | 611,764 | 617,810 | 625,844 | 635,884 | 642,493 | 647,921 | 652,043 | 653,917 | 655,919 | 650,309 | 650,031 | 627,484 | 557,771 | 565,799 | 235,558 | 237,754 | 239,742 | 243,116 | 246,832 | 248,537 | 250,569 | 252,565 | 253,944 | 256,006 | 256,596 | 260,105 | 265,962 | 268,828 | 270,535 | 266,865 | 256,314 | 258,392 | 258,381 | 255,420 | 256,061 | 25,398 | 19,760 | 14,844 | 14,130 | 13,490 | 10,299 | 9,965 | 9,383 | 9,501 | 9,427 | 9,351 | 9,336 | 0 | 8,531 | 0 | 0 |
---|
Property Plant Equipment | 2,730 | 0 | 6,261 | 6,875 | 7,161 | 7,343 | 7,450 | 7,558 | 7,773 | 8,528 | 8,895 | 9,712 | 10,355 | 10,802 | 10,612 | 10,842 | 14,369 | 16,832 | 18,882 | 19,242 | 19,919 | 21,163 | 22,253 | 22,715 | 22,600 | 22,183 | 22,327 | 22,600 | 23,293 | 24,193 | 24,092 | 24,102 | 23,714 | 23,804 | 23,485 | 23,196 | 23,148 | 55,915 | 57,525 | 58,547 | 61,187 | 62,650 | 63,748 | 66,390 | 66,478 | 67,208 | 66,844 | 67,553 | 58,295 | 54,560 | 52,799 | 51,153 | 49,693 | 48,284 | 47,230 | 47,116 | 46,180 | 45,234 | 44,353 | 43,767 | 43,058 | 42,461 | 42,163 | 41,945 | 41,207 | 24,258 | 25,334 | 27,508 | 28,182 | 28,312 | 29,427 | 29,628 | 29,827 | 37,073 | 41,133 | 43,090 | 43,594 | 45,005 | 46,189 | 45,957 | 45,559 | 44,384 | 43,356 | 42,557 | 40,894 | 41,470 | 34,377 |
| 34,377 | 41,470 | 40,894 | 42,557 | 43,356 | 44,384 | 45,559 | 45,957 | 46,189 | 45,005 | 43,594 | 43,090 | 41,133 | 37,073 | 29,827 | 29,628 | 29,427 | 28,312 | 28,182 | 27,508 | 25,334 | 24,258 | 41,207 | 41,945 | 42,163 | 42,461 | 43,058 | 43,767 | 44,353 | 45,234 | 46,180 | 47,116 | 47,230 | 48,284 | 49,693 | 51,153 | 52,799 | 54,560 | 58,295 | 67,553 | 66,844 | 67,208 | 66,478 | 66,390 | 63,748 | 62,650 | 61,187 | 58,547 | 57,525 | 55,915 | 23,148 | 23,196 | 23,485 | 23,804 | 23,714 | 24,102 | 24,092 | 24,193 | 23,293 | 22,600 | 22,327 | 22,183 | 22,600 | 22,715 | 22,253 | 21,163 | 19,919 | 19,242 | 18,882 | 16,832 | 14,369 | 10,842 | 10,612 | 10,802 | 10,355 | 9,712 | 8,895 | 8,528 | 7,773 | 7,558 | 7,450 | 7,343 | 7,161 | 6,875 | 6,261 | 0 | 2,730 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169,626 | 153,787 | 154,341 | 154,430 | 154,430 | 162,707 | 164,522 | 164,540 | 161,990 | 161,974 | 161,974 | 161,974 | 161,974 | 161,974 | 161,974 | 161,964 | 161,959 | 161,951 | 161,951 | 161,951 | 161,951 | 313,975 | 307,171 | 337,190 | 356,692 | 355,440 | 359,736 | 359,736 | 359,736 | 360,294 | 361,215 | 360,473 | 360,473 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 382,992 | 426,874 | 423,674 | 347,666 | 347,666 | 360,094 | 359,093 | 201,515 | 200,943 | 201,117 | 201,102 | 201,316 | 201,491 | 201,709 | 201,484 | 201,058 | 201,038 | 200,755 | 199,976 | 159,238 | 159,017 | 159,226 | 0 | 0 | 0 |
| 0 | 0 | 0 | 159,226 | 159,017 | 159,238 | 199,976 | 200,755 | 201,038 | 201,058 | 201,484 | 201,709 | 201,491 | 201,316 | 201,102 | 201,117 | 200,943 | 201,515 | 359,093 | 360,094 | 347,666 | 347,666 | 423,674 | 426,874 | 382,992 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 361,252 | 360,473 | 360,473 | 361,215 | 360,294 | 359,736 | 359,736 | 359,736 | 355,440 | 356,692 | 337,190 | 307,171 | 313,975 | 161,951 | 161,951 | 161,951 | 161,951 | 161,959 | 161,964 | 161,974 | 161,974 | 161,974 | 161,974 | 161,974 | 161,974 | 161,990 | 164,540 | 164,522 | 162,707 | 154,430 | 154,430 | 154,341 | 153,787 | 169,626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 1,157 | 0 | 1,036 | 975 | 945 | 964 | 934 | 901 | 870 | 839 | 808 | 3,127 | 3,095 | 3,565 | 8,534 | 8,457 | 50,795 | 49,148 | 48,655 | 48,026 | 47,203 | 71,311 | 72,759 | 70,548 | 70,065 | 67,770 | 65,491 | 63,033 | 60,738 | 58,352 | 56,093 | 53,948 | 53,770 | 48,037 | 45,705 | 43,691 | 41,530 | 143,568 | 143,538 | 212,303 | 219,238 | 214,848 | 216,355 | 212,195 | 207,970 | 205,256 | 201,745 | 197,362 | 186,547 | 181,806 | 177,399 | 172,511 | 168,080 | 167,577 | 162,342 | 154,439 | 150,078 | 145,675 | 141,583 | 137,437 | 134,512 | 130,310 | 144,194 | 168,706 | 166,564 | 145,387 | 141,655 | 196,325 | 201,956 | 197,136 | 194,318 | 190,559 | 186,216 | 168,977 | 168,893 | 165,000 | 159,105 | 152,380 | 147,976 | 141,943 | 134,011 | 111,144 | 106,671 | 103,891 | 81,570 | 77,383 | 75,774 |
| 75,774 | 77,383 | 81,570 | 103,891 | 106,671 | 111,144 | 134,011 | 141,943 | 147,976 | 152,380 | 159,105 | 165,000 | 168,893 | 168,977 | 186,216 | 190,559 | 194,318 | 197,136 | 201,956 | 196,325 | 141,655 | 145,387 | 166,564 | 168,706 | 144,194 | 130,310 | 134,512 | 137,437 | 141,583 | 145,675 | 150,078 | 154,439 | 162,342 | 167,577 | 168,080 | 172,511 | 177,399 | 181,806 | 186,547 | 197,362 | 201,745 | 205,256 | 207,970 | 212,195 | 216,355 | 214,848 | 219,238 | 212,303 | 143,538 | 143,568 | 41,530 | 43,691 | 45,705 | 48,037 | 53,770 | 53,948 | 56,093 | 58,352 | 60,738 | 63,033 | 65,491 | 67,770 | 70,065 | 70,548 | 72,759 | 71,311 | 47,203 | 48,026 | 48,655 | 49,148 | 50,795 | 8,457 | 8,534 | 3,565 | 3,095 | 3,127 | 808 | 839 | 870 | 901 | 934 | 964 | 945 | 975 | 1,036 | 0 | 1,157 |
---|
Long-term Assets Other | 0 | 0 | 408 | 0 | 404 | 402 | 401 | 400 | 98 | 97 | 95 | 94 | 94 | 91 | 90 | 5,299 | 6,356 | 6,364 | 8,223 | 9,599 | 9,270 | 4,824 | 3,802 | 3,931 | 875 | 908 | 3,798 | 5,187 | 5,298 | 2,557 | 2,777 | 5,925 | 5,751 | 3,489 | 3,674 | 4,046 | 3,765 | 11,906 | 10,934 | 10,166 | 5,646 | 6,123 | 5,307 | 5,543 | 5,592 | 5,397 | 3,950 | 3,260 | 4,060 | 5,288 | 4,818 | 4,071 | 5,524 | -16,988 | 3,605 | 1,561 | 1,757 | -24,226 | 2,431 | 2,855 | 3,038 | -13,756 | 3,637 | 3,478 | 3,610 | -10,707 | 9,352 | 8,976 | 13,684 | -8,421 | 16,833 | 17,513 | 19,443 | -6,762 | 12,925 | 12,119 | 11,309 | -5,074 | -4,037 | -3,568 | -2,761 | 54,329 | 9,430 | 8,481 | 5,471 | 5,565 | 6,257 |
| 6,257 | 5,565 | 5,471 | 8,481 | 9,430 | 54,329 | -2,761 | -3,568 | -4,037 | -5,074 | 11,309 | 12,119 | 12,925 | -6,762 | 19,443 | 17,513 | 16,833 | -8,421 | 13,684 | 8,976 | 9,352 | -10,707 | 3,610 | 3,478 | 3,637 | -13,756 | 3,038 | 2,855 | 2,431 | -24,226 | 1,757 | 1,561 | 3,605 | -16,988 | 5,524 | 4,071 | 4,818 | 5,288 | 4,060 | 3,260 | 3,950 | 5,397 | 5,592 | 5,543 | 5,307 | 6,123 | 5,646 | 10,166 | 10,934 | 11,906 | 3,765 | 4,046 | 3,674 | 3,489 | 5,751 | 5,925 | 2,777 | 2,557 | 5,298 | 5,187 | 3,798 | 908 | 875 | 3,931 | 3,802 | 4,824 | 9,270 | 9,599 | 8,223 | 6,364 | 6,356 | 5,299 | 90 | 91 | 94 | 94 | 95 | 97 | 98 | 400 | 401 | 402 | 404 | 0 | 408 | 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 | 4,927 | 4,870 | 5,164 | 39,198 | 38,603 | 9,278 | 7,268 | 11,007 | 10,227 | 9,507 | 11,721 | 10,403 | 9,236 | 7,236 | 16,469 | 14,904 | 15,496 | 19,826 | 19,563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,563 | 19,826 | 15,496 | 14,904 | 16,469 | 7,236 | 9,236 | 10,403 | 11,721 | 9,507 | 10,227 | 11,007 | 7,268 | 9,278 | 38,603 | 39,198 | 5,164 | 4,870 | 4,927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20,942 | 0 | 25,568 | 25,586 | 25,352 | 12,494 | 7,897 | 8,513 | 8,598 | 10,562 | 9,317 | 9,950 | 12,893 | 13,562 | 14,755 | 17,845 | 46,014 | 47,323 | 44,672 | 46,870 | 43,389 | 53,034 | 36,023 | 29,414 | 32,694 | 36,509 | 33,251 | 26,894 | 25,385 | 32,576 | 24,916 | 26,531 | 27,825 | 31,798 | 30,307 | 32,745 | 35,244 | 201,685 | 193,483 | 252,259 | 269,114 | 265,052 | 272,708 | 265,761 | 254,485 | 262,264 | 256,969 | 255,760 | 239,380 | 228,601 | 224,666 | 212,732 | 202,768 | 221,036 | 213,994 | 188,821 | 172,568 | 190,934 | 182,457 | 176,586 | 160,101 | 162,877 | 148,982 | 234,397 | 223,716 | 221,623 | 76,291 | 111,069 | 121,486 | 139,640 | 128,705 | 134,178 | 127,309 | 121,981 | 119,813 | 121,735 | 113,486 | 128,262 | 143,611 | 150,249 | 145,194 | 154,341 | 66,145 | 98,397 | 106,144 | 112,085 | 97,046 |
| 97,046 | 112,085 | 106,144 | 98,397 | 66,145 | 154,341 | 145,194 | 150,249 | 143,611 | 128,262 | 113,486 | 121,735 | 119,813 | 121,981 | 127,309 | 134,178 | 128,705 | 139,640 | 121,486 | 111,069 | 76,291 | 221,623 | 223,716 | 234,397 | 148,982 | 162,877 | 160,101 | 176,586 | 182,457 | 190,934 | 172,568 | 188,821 | 213,994 | 221,036 | 202,768 | 212,732 | 224,666 | 228,601 | 239,380 | 255,760 | 256,969 | 262,264 | 254,485 | 265,761 | 272,708 | 265,052 | 269,114 | 252,259 | 193,483 | 201,685 | 35,244 | 32,745 | 30,307 | 31,798 | 27,825 | 26,531 | 24,916 | 32,576 | 25,385 | 26,894 | 33,251 | 36,509 | 32,694 | 29,414 | 36,023 | 53,034 | 43,389 | 46,870 | 44,672 | 47,323 | 46,014 | 17,845 | 14,755 | 13,562 | 12,893 | 9,950 | 9,317 | 10,562 | 8,598 | 8,513 | 7,897 | 12,494 | 25,352 | 25,586 | 25,568 | 0 | 20,942 |
---|
> Total Current Liabilities | 5,777 | 0 | 6,165 | 6,253 | 6,064 | 9,394 | 4,837 | 5,493 | 5,618 | 7,627 | 6,427 | 7,105 | 10,093 | 10,807 | 8,545 | 11,680 | 15,714 | 20,418 | 37,262 | 39,625 | 36,229 | 41,334 | 24,345 | 22,484 | 25,884 | 29,699 | 26,506 | 20,214 | 18,770 | 26,026 | 18,431 | 20,121 | 21,480 | 25,523 | 24,107 | 26,620 | 29,194 | 59,185 | 51,379 | 60,385 | 66,830 | 63,735 | 74,363 | 69,079 | 63,380 | 72,244 | 64,246 | 57,937 | 59,687 | 61,157 | 60,651 | 60,104 | 61,579 | 67,096 | 65,431 | 50,752 | 50,641 | 69,516 | 64,323 | 59,660 | 54,403 | 57,301 | 45,789 | 49,702 | 53,295 | 73,302 | 47,172 | 57,005 | 48,712 | 51,534 | 39,846 | 45,812 | 50,256 | 57,584 | 52,097 | 54,475 | 49,368 | 74,324 | 66,390 | 73,567 | 69,632 | 83,825 | 57,452 | 78,037 | 85,874 | 91,155 | 76,699 |
| 76,699 | 91,155 | 85,874 | 78,037 | 57,452 | 83,825 | 69,632 | 73,567 | 66,390 | 74,324 | 49,368 | 54,475 | 52,097 | 57,584 | 50,256 | 45,812 | 39,846 | 51,534 | 48,712 | 57,005 | 47,172 | 73,302 | 53,295 | 49,702 | 45,789 | 57,301 | 54,403 | 59,660 | 64,323 | 69,516 | 50,641 | 50,752 | 65,431 | 67,096 | 61,579 | 60,104 | 60,651 | 61,157 | 59,687 | 57,937 | 64,246 | 72,244 | 63,380 | 69,079 | 74,363 | 63,735 | 66,830 | 60,385 | 51,379 | 59,185 | 29,194 | 26,620 | 24,107 | 25,523 | 21,480 | 20,121 | 18,431 | 26,026 | 18,770 | 20,214 | 26,506 | 29,699 | 25,884 | 22,484 | 24,345 | 41,334 | 36,229 | 39,625 | 37,262 | 20,418 | 15,714 | 11,680 | 8,545 | 10,807 | 10,093 | 7,105 | 6,427 | 7,627 | 5,618 | 5,493 | 4,837 | 9,394 | 6,064 | 6,253 | 6,165 | 0 | 5,777 |
---|
Short-term Debt | 0 | 0 | 140 | 0 | 150 | 3,155 | 160 | 160 | 160 | 165 | 174 | 175 | 180 | 180 | 180 | 180 | 300 | 315 | 9,950 | 10,040 | 10,040 | 10,040 | 340 | 315 | 350 | 265 | 245 | 250 | 255 | 260 | 260 | 270 | 270 | 275 | 285 | 290 | 295 | 7,500 | 7,500 | 15,555 | 16,621 | 16,707 | 25,829 | 17,221 | 17,146 | 21,341 | 16,047 | 16,045 | 17,368 | 18,719 | 19,986 | 21,025 | 25,153 | 29,169 | 30,553 | 14,440 | 14,531 | 14,625 | 14,638 | 7,060 | 7,080 | 7,100 | 8,973 | 9,006 | 12,923 | 12,135 | 878 | 889 | 889 | 836 | 0 | 0 | 30,000 | 2,415 | 2,444 | 2,473 | 2,526 | 8,783 | 8,892 | 2,491 | 9,877 | 14,761 | 4,729 | 1,652 | 1,645 | 1,975 | 1,931 |
| 1,931 | 1,975 | 1,645 | 1,652 | 4,729 | 14,761 | 9,877 | 2,491 | 8,892 | 8,783 | 2,526 | 2,473 | 2,444 | 2,415 | 30,000 | 0 | 0 | 836 | 889 | 889 | 878 | 12,135 | 12,923 | 9,006 | 8,973 | 7,100 | 7,080 | 7,060 | 14,638 | 14,625 | 14,531 | 14,440 | 30,553 | 29,169 | 25,153 | 21,025 | 19,986 | 18,719 | 17,368 | 16,045 | 16,047 | 21,341 | 17,146 | 17,221 | 25,829 | 16,707 | 16,621 | 15,555 | 7,500 | 7,500 | 295 | 290 | 285 | 275 | 270 | 270 | 260 | 260 | 255 | 250 | 245 | 265 | 350 | 315 | 340 | 10,040 | 10,040 | 10,040 | 9,950 | 315 | 300 | 180 | 180 | 180 | 180 | 175 | 174 | 165 | 160 | 160 | 160 | 3,155 | 150 | 0 | 140 | 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 | 143,215 | 0 | 0 | 0 | 9,007 | 0 | 0 | 0 | 16,250 | 17,500 | 5,000 | 5,000 | 5,000 | 95,147 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 6,250 | 7,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,783 | 8,892 | 0 | 9,877 | 14,761 | 4,729 | 0 | 0 | 4,728 | 4,804 |
| 4,804 | 4,728 | 0 | 0 | 4,729 | 14,761 | 9,877 | 0 | 8,892 | 8,783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,500 | 6,250 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 95,147 | 5,000 | 5,000 | 5,000 | 17,500 | 16,250 | 0 | 0 | 0 | 9,007 | 0 | 0 | 0 | 143,215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,294 | 0 | 2,707 | 2,623 | 2,071 | 2,143 | 2,122 | 2,444 | 2,224 | 3,971 | 3,135 | 2,042 | 4,903 | 5,791 | 3,899 | 5,613 | 6,848 | 7,567 | 5,086 | 6,974 | 6,791 | 9,081 | 10,535 | 8,388 | 9,871 | 13,152 | 11,921 | 8,692 | 8,640 | 12,044 | 8,758 | 8,056 | 8,163 | 11,391 | 10,729 | 11,808 | 16,535 | 29,200 | 24,431 | 20,950 | 23,664 | 24,522 | 26,701 | 28,336 | 25,506 | 32,895 | 46,872 | 41,146 | 21,696 | 23,668 | 24,942 | 21,701 | 18,067 | 15,616 | 15,648 | 15,286 | 15,357 | 18,087 | 17,421 | 21,800 | 16,350 | 15,775 | 16,916 | 19,424 | 18,443 | 22,829 | 16,870 | 17,968 | 18,304 | 19,096 | 14,008 | 15,979 | 17,067 | 19,630 | 22,687 | 24,191 | 21,570 | 28,047 | 29,258 | 34,688 | 35,600 | 40,445 | 24,807 | 37,650 | 35,152 | 37,751 | 31,272 |
| 31,272 | 37,751 | 35,152 | 37,650 | 24,807 | 40,445 | 35,600 | 34,688 | 29,258 | 28,047 | 21,570 | 24,191 | 22,687 | 19,630 | 17,067 | 15,979 | 14,008 | 19,096 | 18,304 | 17,968 | 16,870 | 22,829 | 18,443 | 19,424 | 16,916 | 15,775 | 16,350 | 21,800 | 17,421 | 18,087 | 15,357 | 15,286 | 15,648 | 15,616 | 18,067 | 21,701 | 24,942 | 23,668 | 21,696 | 41,146 | 46,872 | 32,895 | 25,506 | 28,336 | 26,701 | 24,522 | 23,664 | 20,950 | 24,431 | 29,200 | 16,535 | 11,808 | 10,729 | 11,391 | 8,163 | 8,056 | 8,758 | 12,044 | 8,640 | 8,692 | 11,921 | 13,152 | 9,871 | 8,388 | 10,535 | 9,081 | 6,791 | 6,974 | 5,086 | 7,567 | 6,848 | 5,613 | 3,899 | 5,791 | 4,903 | 2,042 | 3,135 | 3,971 | 2,224 | 2,444 | 2,122 | 2,143 | 2,071 | 2,623 | 2,707 | 0 | 2,294 |
---|
Other Current Liabilities | 2,500 | 0 | 1,246 | 3,490 | 1,329 | 753 | 448 | 341 | 57 | 3,491 | 3,118 | 95 | 496 | 4,836 | 407 | 639 | 283 | 4,400 | 14,410 | 14,603 | 10,758 | 12,690 | 5,000 | 4,751 | 5,164 | 5,227 | 4,946 | 19,964 | 18,515 | 13,722 | 9,413 | 19,851 | 21,210 | 25,248 | 23,822 | 26,330 | 28,899 | 19,347 | 16,107 | 20,923 | 22,850 | 20,933 | 20,243 | 21,906 | 883 | 17,808 | 1,137 | 746 | 9,868 | 9,969 | 14,931 | 9,775 | 12,653 | 12,919 | 13,053 | 9,440 | 9,531 | 9,625 | 9,638 | 2,060 | 2,080 | 2,100 | 3,973 | 4,006 | 6,673 | 4,635 | 6,731 | 9,670 | 2,074 | 2,133 | 25,838 | 29,833 | 33,189 | 35,539 | 26,966 | 27,811 | 25,272 | 21,457 | 13,125 | 22,098 | 10,665 | 43,380 | 1,837 | 39,779 | 50,214 | 50,909 | 42,602 |
| 42,602 | 50,909 | 50,214 | 39,779 | 1,837 | 43,380 | 10,665 | 22,098 | 13,125 | 21,457 | 25,272 | 27,811 | 26,966 | 35,539 | 33,189 | 29,833 | 25,838 | 2,133 | 2,074 | 9,670 | 6,731 | 4,635 | 6,673 | 4,006 | 3,973 | 2,100 | 2,080 | 2,060 | 9,638 | 9,625 | 9,531 | 9,440 | 13,053 | 12,919 | 12,653 | 9,775 | 14,931 | 9,969 | 9,868 | 746 | 1,137 | 17,808 | 883 | 21,906 | 20,243 | 20,933 | 22,850 | 20,923 | 16,107 | 19,347 | 28,899 | 26,330 | 23,822 | 25,248 | 21,210 | 19,851 | 9,413 | 13,722 | 18,515 | 19,964 | 4,946 | 5,227 | 5,164 | 4,751 | 5,000 | 12,690 | 10,758 | 14,603 | 14,410 | 4,400 | 283 | 639 | 407 | 4,836 | 496 | 95 | 3,118 | 3,491 | 57 | 341 | 448 | 753 | 1,329 | 3,490 | 1,246 | 0 | 2,500 |
---|
> Long-term Liabilities | 0 | 0 | 19,403 | 0 | 19,288 | 3,100 | 3,060 | 3,020 | 2,980 | 2,935 | 2,890 | 2,845 | 2,800 | 2,755 | 6,210 | 6,165 | 30,300 | 26,905 | 7,410 | 7,245 | 7,160 | 11,700 | 11,678 | 6,930 | 6,810 | 6,810 | 6,745 | 6,680 | 6,615 | 6,550 | 6,485 | 6,410 | 6,345 | 6,275 | 6,200 | 6,125 | 6,050 | 142,500 | 142,104 | 191,874 | 202,284 | 201,317 | 198,345 | 196,682 | 191,105 | 190,020 | 192,723 | 197,823 | 179,693 | 167,444 | 164,015 | 152,628 | 141,189 | 153,940 | 148,563 | 138,069 | 121,927 | 121,418 | 118,134 | 116,926 | 105,698 | 105,576 | 103,193 | 184,695 | 170,421 | 148,321 | 29,119 | 54,064 | 72,774 | 88,106 | 88,859 | 88,366 | 77,053 | 64,397 | 67,716 | 67,260 | 64,118 | 53,938 | 77,221 | 76,682 | 75,562 | 70,516 | 8,693 | 20,360 | 20,270 | 20,930 | 20,347 |
| 20,347 | 20,930 | 20,270 | 20,360 | 8,693 | 70,516 | 75,562 | 76,682 | 77,221 | 53,938 | 64,118 | 67,260 | 67,716 | 64,397 | 77,053 | 88,366 | 88,859 | 88,106 | 72,774 | 54,064 | 29,119 | 148,321 | 170,421 | 184,695 | 103,193 | 105,576 | 105,698 | 116,926 | 118,134 | 121,418 | 121,927 | 138,069 | 148,563 | 153,940 | 141,189 | 152,628 | 164,015 | 167,444 | 179,693 | 197,823 | 192,723 | 190,020 | 191,105 | 196,682 | 198,345 | 201,317 | 202,284 | 191,874 | 142,104 | 142,500 | 6,050 | 6,125 | 6,200 | 6,275 | 6,345 | 6,410 | 6,485 | 6,550 | 6,615 | 6,680 | 6,745 | 6,810 | 6,810 | 6,930 | 11,678 | 11,700 | 7,160 | 7,245 | 7,410 | 26,905 | 30,300 | 6,165 | 6,210 | 2,755 | 2,800 | 2,845 | 2,890 | 2,935 | 2,980 | 3,020 | 3,060 | 3,100 | 19,288 | 0 | 19,403 | 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 | 6,200 | 6,125 | 6,050 | 142,500 | 140,625 | 138,750 | 136,875 | 135,000 | 129,375 | 135,160 | 133,910 | 137,660 | 136,410 | 148,910 | 141,410 | 128,910 | 126,410 | 122,660 | 113,910 | 105,160 | 100,652 | 110,163 | 92,519 | 91,320 | 90,147 | 88,973 | 87,798 | 86,621 | 85,444 | 139,266 | 126,837 | 124,407 | 0 | 0 | 14,341 | 40,000 | 40,000 | 40,000 | 30,000 | 20,000 | 0 | 25,000 | 25,000 | 25,000 | 49,798 | 49,796 | 0 | 49,818 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 49,818 | 0 | 49,796 | 49,798 | 25,000 | 25,000 | 25,000 | 0 | 20,000 | 30,000 | 40,000 | 40,000 | 40,000 | 14,341 | 0 | 0 | 124,407 | 126,837 | 139,266 | 85,444 | 86,621 | 87,798 | 88,973 | 90,147 | 91,320 | 92,519 | 110,163 | 100,652 | 105,160 | 113,910 | 122,660 | 126,410 | 128,910 | 141,410 | 148,910 | 136,410 | 137,660 | 133,910 | 135,160 | 129,375 | 135,000 | 136,875 | 138,750 | 140,625 | 142,500 | 6,050 | 6,125 | 6,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,927 | 4,870 | 5,164 | 39,198 | 38,603 | 9,278 | 7,268 | 11,007 | 10,227 | 9,507 | 11,721 | 10,403 | 9,236 | 7,236 | 16,469 | 14,904 | 15,496 | 19,826 | 19,563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,563 | 19,826 | 15,496 | 14,904 | 16,469 | 7,236 | 9,236 | 10,403 | 11,721 | 9,507 | 10,227 | 11,007 | 7,268 | 9,278 | 38,603 | 39,198 | 5,164 | 4,870 | 4,927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 3,500 | 3,500 | 13,100 | 9,790 | 0 | 0 | 0 | 4,625 | 4,688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 327 | 1,479 | 53,124 | 65,409 | 66,317 | 67,769 | 60,356 | 56,029 | 56,497 | 55,167 | 47,767 | 37,137 | 37,415 | 36,486 | 28,849 | 26,160 | 26,264 | 24,665 | 4,156 | 4,104 | 3,986 | 1,957 | 1,947 | 1,938 | 18,955 | 17,749 | 45,429 | 43,584 | 23,914 | 25,630 | 50,873 | 50,709 | 39,552 | 40,681 | 40,730 | 39,113 | 37,078 | 36,048 | 42,260 | 33,740 | 24,202 | 27,423 | 23,396 | 22,672 | 17,382 | 5,751 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 5,751 | 17,382 | 22,672 | 23,396 | 27,423 | 24,202 | 33,740 | 42,260 | 36,048 | 37,078 | 39,113 | 40,730 | 40,681 | 39,552 | 50,709 | 50,873 | 25,630 | 23,914 | 43,584 | 45,429 | 17,749 | 18,955 | 1,938 | 1,947 | 1,957 | 3,986 | 4,104 | 4,156 | 24,665 | 26,264 | 26,160 | 28,849 | 36,486 | 37,415 | 37,137 | 47,767 | 55,167 | 56,497 | 56,029 | 60,356 | 67,769 | 66,317 | 65,409 | 53,124 | 1,479 | 327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,688 | 4,625 | 0 | 0 | 0 | 9,790 | 13,100 | 3,500 | 3,500 | 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 | 1,201 | 1,166 | 1,166 | 1,146 | 1,146 | 1,146 | 1,146 | 1,119 | 1,119 | 1,119 | 1,119 | 21,684 | 23,246 | 23,750 | 25,304 | 26,112 | 26,030 | 26,006 | 15,962 | 17,173 | 17,154 | 17,696 | 17,834 | 14,542 | 14,367 | 24,586 | 24,013 | 24,057 | 23,817 | 23,018 | 22,371 | 19,955 | 0 | 17,994 | 16,961 | 16,037 | 15,115 | 14,290 | 0 | 12,813 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 12,813 | 0 | 14,290 | 15,115 | 16,037 | 16,961 | 17,994 | 0 | 19,955 | 22,371 | 23,018 | 23,817 | 24,057 | 24,013 | 24,586 | 14,367 | 14,542 | 17,834 | 17,696 | 17,154 | 17,173 | 15,962 | 26,006 | 26,030 | 26,112 | 25,304 | 23,750 | 23,246 | 21,684 | 1,119 | 1,119 | 1,119 | 1,119 | 1,146 | 1,146 | 1,146 | 1,146 | 1,166 | 1,166 | 1,201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 1,488 | 2,956 | 3,720 | 37,232 | 40,733 | 41,859 | 45,237 | 49,110 | 52,018 | 54,288 | 57,334 | 123,438 | 127,003 | 131,269 | 331,266 | 335,958 | 340,368 | 345,950 | 353,550 | 355,713 | 359,947 | 363,537 | 367,885 | 372,194 | 376,029 | 380,739 | 386,910 | 391,349 | 395,435 | 399,452 | 405,574 | 405,748 | 409,301 | 410,845 | 411,363 | 523,392 | 524,509 | 526,688 | 527,357 | 526,830 | 528,445 | 529,729 | 537,689 | 537,893 | 540,326 | 543,570 | 543,756 | 545,022 | 547,123 | 547,639 | 550,745 | 507,027 | 512,717 | 523,349 | 531,750 | 517,027 | 517,884 | 521,220 | 538,328 | 542,595 | 544,889 | 549,563 | 554,079 | 614,815 | 614,073 | 613,810 | 610,475 | 455,872 | 455,054 | 454,343 | 454,936 | 439,457 | 435,950 | 432,368 | 429,692 | 424,489 | 414,041 | 407,958 | 397,655 | 378,296 | 427,804 | 401,226 | 218,698 | 205,586 | 196,582 |
| 196,582 | 205,586 | 218,698 | 401,226 | 427,804 | 378,296 | 397,655 | 407,958 | 414,041 | 424,489 | 429,692 | 432,368 | 435,950 | 439,457 | 454,936 | 454,343 | 455,054 | 455,872 | 610,475 | 613,810 | 614,073 | 614,815 | 554,079 | 549,563 | 544,889 | 542,595 | 538,328 | 521,220 | 517,884 | 517,027 | 531,750 | 523,349 | 512,717 | 507,027 | 550,745 | 547,639 | 547,123 | 545,022 | 543,756 | 543,570 | 540,326 | 537,893 | 537,689 | 529,729 | 528,445 | 526,830 | 527,357 | 526,688 | 524,509 | 523,392 | 411,363 | 410,845 | 409,301 | 405,748 | 405,574 | 399,452 | 395,435 | 391,349 | 386,910 | 380,739 | 376,029 | 372,194 | 367,885 | 363,537 | 359,947 | 355,713 | 353,550 | 345,950 | 340,368 | 335,958 | 331,266 | 131,269 | 127,003 | 123,438 | 57,334 | 54,288 | 52,018 | 49,110 | 45,237 | 41,859 | 40,733 | 37,232 | 3,720 | 2,956 | 1,488 | 0 | 0 |
---|
Retained Earnings | 0 | 0 | -10,943 | 0 | -9,346 | -8,268 | -7,507 | -6,471 | -5,386 | -3,720 | -2,427 | -772 | 1,108 | 3,146 | 5,044 | 7,499 | -8,907 | -5,981 | -3,601 | -501 | 4,389 | 4,908 | 7,119 | 10,026 | 11,938 | 14,840 | 16,951 | 20,080 | 23,413 | 27,152 | 29,040 | 32,319 | 36,130 | 35,269 | 36,642 | 38,971 | 37,203 | 30,175 | 29,454 | 31,423 | 30,431 | 29,563 | 29,137 | 29,038 | 34,146 | 32,651 | 31,971 | 33,309 | 29,047 | 28,233 | 27,476 | 27,114 | 27,744 | -16,015 | -14,715 | -981 | 1,906 | -11,007 | -11,240 | -10,992 | 3,027 | 5,129 | 4,660 | 6,800 | 7,596 | 66,469 | 65,194 | 62,458 | 56,749 | -100,318 | -104,586 | -108,854 | -112,398 | -131,866 | -138,838 | -147,189 | -152,147 | -158,413 | -171,417 | -179,903 | -189,388 | -210,855 | -164,971 | -194,019 | -381,755 | -395,204 | -408,002 |
| -408,002 | -395,204 | -381,755 | -194,019 | -164,971 | -210,855 | -189,388 | -179,903 | -171,417 | -158,413 | -152,147 | -147,189 | -138,838 | -131,866 | -112,398 | -108,854 | -104,586 | -100,318 | 56,749 | 62,458 | 65,194 | 66,469 | 7,596 | 6,800 | 4,660 | 5,129 | 3,027 | -10,992 | -11,240 | -11,007 | 1,906 | -981 | -14,715 | -16,015 | 27,744 | 27,114 | 27,476 | 28,233 | 29,047 | 33,309 | 31,971 | 32,651 | 34,146 | 29,038 | 29,137 | 29,563 | 30,431 | 31,423 | 29,454 | 30,175 | 37,203 | 38,971 | 36,642 | 35,269 | 36,130 | 32,319 | 29,040 | 27,152 | 23,413 | 20,080 | 16,951 | 14,840 | 11,938 | 10,026 | 7,119 | 4,908 | 4,389 | -501 | -3,601 | -5,981 | -8,907 | 7,499 | 5,044 | 3,146 | 1,108 | -772 | -2,427 | -3,720 | -5,386 | -6,471 | -7,507 | -8,268 | -9,346 | 0 | -10,943 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | -300 | 0 | -203 | -118 | -173 | -171 | -169 | -169 | -154 | -152 | -155 | -82 | -68 | -96 | -112 | -61 | -60 | -27 | 41 | -36 | -279 | -861 | -1,063 | -905 | -972 | -1,015 | -1,223 | -1,394 | -1,275 | -1,402 | -1,465 | -1,273 | -1,349 | -1,596 | -1,455 | -1,274 | -1,897 | -1,702 | -1,741 | -1,534 | -1,263 | -1,522 | -1,344 | -1,269 | -1,243 | -1,345 | -1,896 | -1,568 | -1,615 | -1,922 | -1,790 | -791 | -1,089 | -1,653 | -1,697 | -1,324 | -1,041 | -846 | -637 | -952 | -1,044 | -1,250 | -1,077 | -1,352 | -1,503 | -1,272 | -1,264 | -1,341 | 754 | 1,934 | 1,946 | 3,153 | 3,743 | 4,562 | 3,526 | 1,357 | 807 | -288 | -3,850 | -4,723 | -5,653 | -4,708 | -2,806 | -4,365 | -3,267 |
| -3,267 | -4,365 | -2,806 | -4,708 | -5,653 | -4,723 | -3,850 | -288 | 807 | 1,357 | 3,526 | 4,562 | 3,743 | 3,153 | 1,946 | 1,934 | 754 | -1,341 | -1,264 | -1,272 | -1,503 | -1,352 | -1,077 | -1,250 | -1,044 | -952 | -637 | -846 | -1,041 | -1,324 | -1,697 | -1,653 | -1,089 | -791 | -1,790 | -1,922 | -1,615 | -1,568 | -1,896 | -1,345 | -1,243 | -1,269 | -1,344 | -1,522 | -1,263 | -1,534 | -1,741 | -1,702 | -1,897 | -1,274 | -1,455 | -1,596 | -1,349 | -1,273 | -1,465 | -1,402 | -1,275 | -1,394 | -1,223 | -1,015 | -972 | -905 | -1,063 | -861 | -279 | -36 | 41 | -27 | -60 | -61 | -112 | -96 | -68 | -82 | -155 | -152 | -154 | -169 | -169 | -171 | -173 | -118 | -203 | 0 | -300 | 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 | 373,756 | 373,219 | 375,363 | 496,375 | 498,077 | 498,722 | 500,421 | 500,554 | 502,323 | 503,964 | 506,638 | 508,354 | 510,704 | 513,353 | 518,349 | 520,101 | 523,004 | 524,189 | 526,532 | 525,775 | 530,259 | 535,558 | 531,171 | 532,705 | 535,511 | 538,403 | 541,282 | 543,762 | 546,615 | 549,355 | 552,902 | 555,040 | 555,723 | 557,965 | 560,330 | 561,871 | 564,225 | 566,602 | 570,725 | 573,507 | 0 | 580,330 | 583,647 | 586,879 | 589,984 | 593,482 | 0 | 599,206 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 599,206 | 0 | 593,482 | 589,984 | 586,879 | 583,647 | 580,330 | 0 | 573,507 | 570,725 | 566,602 | 564,225 | 561,871 | 560,330 | 557,965 | 555,723 | 555,040 | 552,902 | 549,355 | 546,615 | 543,762 | 541,282 | 538,403 | 535,511 | 532,705 | 531,171 | 535,558 | 530,259 | 525,775 | 526,532 | 524,189 | 523,004 | 520,101 | 518,349 | 513,353 | 510,704 | 508,354 | 506,638 | 503,964 | 502,323 | 500,554 | 500,421 | 498,722 | 498,077 | 496,375 | 375,363 | 373,219 | 373,756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5,714 | 0 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | 0 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | -5,714 | 0 | -9,944 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | -2,104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|