> Total Assets | 0 | 41,300 | 42,000 | 43,400 | 44,600 | 47,700 | 50,100 | 53,600 | 57,200 | 60,000 | 63,400 | 68,000 | 73,300 | 77,100 | 79,300 | 83,891 | 88,630 | 85,343 | 94,748 | 94,225 | 84,001 | 91,377 | 92,117 | 117,762 | 113,748 | 113,238 | 116,274 | 127,001 | 147,333 | 155,682 | 162,445 | 179,346 | 193,456 | 202,676 | 212,879 | 239,646 | 254,979 | 262,011 | 273,018 | 305,509 | 325,543 | 868,894 | 854,554 | 878,043 | 903,402 | 906,791 | 928,760 | 969,292 | 1,018,988 | 996,112 | 1,841,091 | 1,864,514 | 1,824,568 | 1,835,124 | 1,852,729 | 1,920,182 | 1,954,531 | 1,953,550 | 2,118,482 | 2,126,876 | 2,178,360 | 2,237,975 | 2,347,905 | 2,448,470 | 2,517,058 | 2,513,222 | 2,558,304 | 2,607,417 | 2,599,700 | 2,576,036 | 2,618,279 | 2,722,382 | 2,793,229 | 2,799,196 | 2,789,038 | 2,774,103 | 2,681,094 | 2,746,030 | 2,701,566 | 2,729,904 | 2,758,828 | 2,747,661 | 2,730,357 | 2,800,526 | 2,794,693 | 2,760,965 | 2,846,013 | 2,941,623 | 2,959,166 | 3,058,250 | 3,056,111 | 3,265,964 | 3,372,263 | 3,512,842 | 3,582,012 | 4,838,887 | 4,526,085 | 4,671,866 | 4,846,295 | 5,940,590 | 5,818,028 | 5,890,772 | 5,974,752 | 6,324,314 | 6,053,183 | 6,118,580 | 6,161,640 | 6,687,945 | 6,480,934 | 6,605,252 | 6,673,520 | 7,322,875 | 7,150,414 | 7,319,615 | 7,608,073 |
| 7,608,073 | 7,319,615 | 7,150,414 | 7,322,875 | 6,673,520 | 6,605,252 | 6,480,934 | 6,687,945 | 6,161,640 | 6,118,580 | 6,053,183 | 6,324,314 | 5,974,752 | 5,890,772 | 5,818,028 | 5,940,590 | 4,846,295 | 4,671,866 | 4,526,085 | 4,838,887 | 3,582,012 | 3,512,842 | 3,372,263 | 3,265,964 | 3,056,111 | 3,058,250 | 2,959,166 | 2,941,623 | 2,846,013 | 2,760,965 | 2,794,693 | 2,800,526 | 2,730,357 | 2,747,661 | 2,758,828 | 2,729,904 | 2,701,566 | 2,746,030 | 2,681,094 | 2,774,103 | 2,789,038 | 2,799,196 | 2,793,229 | 2,722,382 | 2,618,279 | 2,576,036 | 2,599,700 | 2,607,417 | 2,558,304 | 2,513,222 | 2,517,058 | 2,448,470 | 2,347,905 | 2,237,975 | 2,178,360 | 2,126,876 | 2,118,482 | 1,953,550 | 1,954,531 | 1,920,182 | 1,852,729 | 1,835,124 | 1,824,568 | 1,864,514 | 1,841,091 | 996,112 | 1,018,988 | 969,292 | 928,760 | 906,791 | 903,402 | 878,043 | 854,554 | 868,894 | 325,543 | 305,509 | 273,018 | 262,011 | 254,979 | 239,646 | 212,879 | 202,676 | 193,456 | 179,346 | 162,445 | 155,682 | 147,333 | 127,001 | 116,274 | 113,238 | 113,748 | 117,762 | 92,117 | 91,377 | 84,001 | 94,225 | 94,748 | 85,343 | 88,630 | 83,891 | 79,300 | 77,100 | 73,300 | 68,000 | 63,400 | 60,000 | 57,200 | 53,600 | 50,100 | 47,700 | 44,600 | 43,400 | 42,000 | 41,300 | 0 |
---|
> Total Current Assets | 0 | 20,800 | 21,900 | 25,100 | 27,700 | 31,000 | 33,600 | 36,900 | 41,100 | 44,400 | 48,300 | 53,700 | 58,900 | 63,300 | 65,800 | 70,915 | 75,828 | 71,694 | 64,604 | 64,907 | 55,545 | 64,031 | 65,898 | 83,402 | 77,937 | 78,260 | 81,859 | 92,491 | 88,992 | 97,411 | 106,658 | 122,559 | 137,261 | 146,763 | 157,842 | 184,254 | 195,358 | 203,651 | 215,320 | 242,486 | 257,914 | 191,448 | 184,179 | 215,156 | 245,500 | 253,066 | 281,282 | 305,169 | 355,936 | 337,882 | 358,338 | 397,153 | 378,208 | 399,307 | 430,481 | 515,490 | 566,082 | 578,742 | 686,392 | 714,633 | 784,745 | 854,251 | 626,427 | 740,033 | 637,951 | 841,153 | 825,831 | 913,359 | 931,608 | 915,484 | 959,956 | 1,067,596 | 1,132,262 | 1,064,657 | 1,075,020 | 1,110,493 | 1,029,288 | 1,110,355 | 1,045,264 | 1,076,426 | 1,118,679 | 1,109,742 | 1,100,151 | 1,169,401 | 1,182,069 | 1,145,680 | 1,201,674 | 1,006,446 | 1,146,328 | 954,443 | 964,938 | 1,095,064 | 876,154 | 929,494 | 1,028,492 | 1,305,861 | 1,290,700 | 1,294,264 | 1,458,721 | 1,450,715 | 1,660,952 | 1,622,364 | 1,756,685 | 1,313,919 | 1,449,878 | 1,327,225 | 1,449,876 | 1,374,861 | 1,161,617 | 1,170,861 | 1,313,486 | 2,049,567 | 1,981,171 | 2,091,824 | 2,348,078 |
| 2,348,078 | 2,091,824 | 1,981,171 | 2,049,567 | 1,313,486 | 1,170,861 | 1,161,617 | 1,374,861 | 1,449,876 | 1,327,225 | 1,449,878 | 1,313,919 | 1,756,685 | 1,622,364 | 1,660,952 | 1,450,715 | 1,458,721 | 1,294,264 | 1,290,700 | 1,305,861 | 1,028,492 | 929,494 | 876,154 | 1,095,064 | 964,938 | 954,443 | 1,146,328 | 1,006,446 | 1,201,674 | 1,145,680 | 1,182,069 | 1,169,401 | 1,100,151 | 1,109,742 | 1,118,679 | 1,076,426 | 1,045,264 | 1,110,355 | 1,029,288 | 1,110,493 | 1,075,020 | 1,064,657 | 1,132,262 | 1,067,596 | 959,956 | 915,484 | 931,608 | 913,359 | 825,831 | 841,153 | 637,951 | 740,033 | 626,427 | 854,251 | 784,745 | 714,633 | 686,392 | 578,742 | 566,082 | 515,490 | 430,481 | 399,307 | 378,208 | 397,153 | 358,338 | 337,882 | 355,936 | 305,169 | 281,282 | 253,066 | 245,500 | 215,156 | 184,179 | 191,448 | 257,914 | 242,486 | 215,320 | 203,651 | 195,358 | 184,254 | 157,842 | 146,763 | 137,261 | 122,559 | 106,658 | 97,411 | 88,992 | 92,491 | 81,859 | 78,260 | 77,937 | 83,402 | 65,898 | 64,031 | 55,545 | 64,907 | 64,604 | 71,694 | 75,828 | 70,915 | 65,800 | 63,300 | 58,900 | 53,700 | 48,300 | 44,400 | 41,100 | 36,900 | 33,600 | 31,000 | 27,700 | 25,100 | 21,900 | 20,800 | 0 |
---|
Cash And Cash Equivalents | 0 | 8,700 | 9,300 | 17,100 | 19,900 | 18,000 | 14,500 | 14,000 | 14,000 | 5,600 | 4,800 | 6,600 | 8,000 | 17,700 | 6,700 | 57,132 | 13,059 | 23,873 | 11,437 | 6,313 | 17,294 | 19,786 | 17,995 | 28,545 | 18,457 | 22,803 | 25,429 | 46,198 | 36,849 | 47,852 | 67,281 | 78,038 | 91,295 | 89,267 | 114,280 | 83,547 | 69,906 | 153,324 | 164,430 | 176,166 | 197,159 | 102,648 | 101,618 | 104,315 | 117,374 | 137,784 | 150,651 | 167,224 | 200,903 | 195,405 | 209,532 | 228,176 | 229,269 | 251,703 | 293,338 | 335,878 | 389,240 | 415,488 | 494,716 | 472,479 | 549,934 | 629,712 | 406,298 | 471,828 | 557,846 | 551,484 | 554,887 | 576,703 | 650,993 | 659,403 | 707,334 | 742,486 | 857,684 | 782,915 | 816,805 | 788,064 | 760,394 | 840,354 | 776,239 | 784,168 | 863,435 | 843,355 | 837,916 | 822,479 | 866,188 | 857,996 | 919,571 | 881,501 | 885,493 | 695,894 | 729,180 | 777,139 | 607,391 | 631,455 | 732,684 | 872,094 | 717,748 | 744,546 | 844,741 | 912,672 | 987,427 | 957,704 | 1,080,838 | 667,667 | 657,421 | 517,303 | 632,509 | 614,391 | 507,689 | 477,875 | 639,342 | 860,201 | 1,050,509 | 1,098,958 | 1,246,057 |
| 1,246,057 | 1,098,958 | 1,050,509 | 860,201 | 639,342 | 477,875 | 507,689 | 614,391 | 632,509 | 517,303 | 657,421 | 667,667 | 1,080,838 | 957,704 | 987,427 | 912,672 | 844,741 | 744,546 | 717,748 | 872,094 | 732,684 | 631,455 | 607,391 | 777,139 | 729,180 | 695,894 | 885,493 | 881,501 | 919,571 | 857,996 | 866,188 | 822,479 | 837,916 | 843,355 | 863,435 | 784,168 | 776,239 | 840,354 | 760,394 | 788,064 | 816,805 | 782,915 | 857,684 | 742,486 | 707,334 | 659,403 | 650,993 | 576,703 | 554,887 | 551,484 | 557,846 | 471,828 | 406,298 | 629,712 | 549,934 | 472,479 | 494,716 | 415,488 | 389,240 | 335,878 | 293,338 | 251,703 | 229,269 | 228,176 | 209,532 | 195,405 | 200,903 | 167,224 | 150,651 | 137,784 | 117,374 | 104,315 | 101,618 | 102,648 | 197,159 | 176,166 | 164,430 | 153,324 | 69,906 | 83,547 | 114,280 | 89,267 | 91,295 | 78,038 | 67,281 | 47,852 | 36,849 | 46,198 | 25,429 | 22,803 | 18,457 | 28,545 | 17,995 | 19,786 | 17,294 | 6,313 | 11,437 | 23,873 | 13,059 | 57,132 | 6,700 | 17,700 | 8,000 | 6,600 | 4,800 | 5,600 | 14,000 | 14,000 | 14,500 | 18,000 | 19,900 | 17,100 | 9,300 | 8,700 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48,200 | 0 | 50,293 | 34,706 | 39,168 | 41,227 | 24,680 | 29,878 | 29,775 | 24,903 | 31,843 | 27,834 | 29,840 | 14,934 | 14,944 | 14,980 | 4,989 | 4,976 | 4,988 | 20,104 | 9,980 | 54,899 | 79,838 | 10,046 | 10,042 | 18,066 | 6,071 | 461 | 150 | 171 | 169 | 187 | 216 | 4,627 | 324 | 6,639 | 2,842 | 5,699 | 334 | 2,484 | 368 | 7,966 | 1,072 | 1,097 | 1,120 | 455 | 535 | 548 | 582 | 576 | 599 | 468 | 454 | 452 | 488 | 461 | 440 | 500 | 559 | 644 | 665 | 714 | 789 | 816 | 684 | 446 | 442 | 410 | 356 | 381 | 368 | 5,486 | 7,064 | 286 | 4,275 | 269 | 211 | 225 | 237 | 241 | 218 | 288 | 282 | 433 | 468 | 479 | 516 | 504 | 527 | 361 | 344 | 332 | 194 | 183 | 165 | 137 | 171 | 189 | 20,100 | 20,314 | 49,212 |
| 49,212 | 20,314 | 20,100 | 189 | 171 | 137 | 165 | 183 | 194 | 332 | 344 | 361 | 527 | 504 | 516 | 479 | 468 | 433 | 282 | 288 | 218 | 241 | 237 | 225 | 211 | 269 | 4,275 | 286 | 7,064 | 5,486 | 368 | 381 | 356 | 410 | 442 | 446 | 684 | 816 | 789 | 714 | 665 | 644 | 559 | 500 | 440 | 461 | 488 | 452 | 454 | 468 | 599 | 576 | 582 | 548 | 535 | 455 | 1,120 | 1,097 | 1,072 | 7,966 | 368 | 2,484 | 334 | 5,699 | 2,842 | 6,639 | 324 | 4,627 | 216 | 187 | 169 | 171 | 150 | 461 | 6,071 | 18,066 | 10,042 | 10,046 | 79,838 | 54,899 | 9,980 | 20,104 | 4,988 | 4,976 | 4,989 | 14,980 | 14,944 | 14,934 | 29,840 | 27,834 | 31,843 | 24,903 | 29,775 | 29,878 | 24,680 | 41,227 | 39,168 | 34,706 | 50,293 | 0 | 48,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 8,100 | 11,800 | 7,300 | 6,800 | 6,900 | 6,600 | 8,000 | 6,900 | 6,100 | 7,300 | 8,900 | 8,300 | 8,200 | 7,800 | 10,518 | 9,531 | 9,510 | 10,362 | 14,403 | 10,896 | 11,701 | 12,948 | 28,155 | 13,057 | 13,523 | 12,785 | 29,612 | 18,878 | 16,035 | 16,034 | 36,234 | 18,653 | 16,652 | 14,716 | 18,792 | 17,592 | 15,359 | 37,533 | 44,199 | 50,505 | 76,086 | 69,482 | 89,694 | 104,661 | 96,346 | 108,068 | 115,780 | 135,481 | 121,833 | 140,087 | 157,285 | 137,646 | 50,886 | 51,056 | 153,819 | 161,199 | 145,252 | 170,728 | 224,006 | 217,496 | 203,368 | 199,275 | 247,898 | 79,506 | 271,175 | 249,098 | 312,866 | 264,097 | 235,147 | 228,564 | 298,579 | 232,901 | 235,892 | 211,536 | 272,335 | 223,331 | 223,146 | 217,360 | 269,642 | 228,250 | 240,994 | 239,222 | 322,029 | 288,356 | 256,396 | 251,615 | 124,659 | 256,560 | 258,280 | 235,547 | 317,700 | 268,526 | 297,798 | 295,590 | 433,479 | 524,773 | 503,293 | 569,605 | 537,564 | 589,993 | 608,897 | 624,849 | 645,891 | 722,141 | 743,604 | 763,739 | 760,287 | 653,763 | 692,849 | 673,973 | 1,140,276 | 836,309 | 907,140 | 988,433 |
| 988,433 | 907,140 | 836,309 | 1,140,276 | 673,973 | 692,849 | 653,763 | 760,287 | 763,739 | 743,604 | 722,141 | 645,891 | 624,849 | 608,897 | 589,993 | 537,564 | 569,605 | 503,293 | 524,773 | 433,479 | 295,590 | 297,798 | 268,526 | 317,700 | 235,547 | 258,280 | 256,560 | 124,659 | 251,615 | 256,396 | 288,356 | 322,029 | 239,222 | 240,994 | 228,250 | 269,642 | 217,360 | 223,146 | 223,331 | 272,335 | 211,536 | 235,892 | 232,901 | 298,579 | 228,564 | 235,147 | 264,097 | 312,866 | 249,098 | 271,175 | 79,506 | 247,898 | 199,275 | 203,368 | 217,496 | 224,006 | 170,728 | 145,252 | 161,199 | 153,819 | 51,056 | 50,886 | 137,646 | 157,285 | 140,087 | 121,833 | 135,481 | 115,780 | 108,068 | 96,346 | 104,661 | 89,694 | 69,482 | 76,086 | 50,505 | 44,199 | 37,533 | 15,359 | 17,592 | 18,792 | 14,716 | 16,652 | 18,653 | 36,234 | 16,034 | 16,035 | 18,878 | 29,612 | 12,785 | 13,523 | 13,057 | 28,155 | 12,948 | 11,701 | 10,896 | 14,403 | 10,362 | 9,510 | 9,531 | 10,518 | 7,800 | 8,200 | 8,300 | 8,900 | 7,300 | 6,100 | 6,900 | 8,000 | 6,600 | 6,900 | 6,800 | 7,300 | 11,800 | 8,100 | 0 |
---|
Other Current Assets | 0 | 4,000 | 800 | 700 | 1,000 | 6,100 | 12,500 | 14,900 | 20,200 | 32,700 | 36,200 | 38,200 | 42,600 | 37,400 | 3,100 | 3,265 | 2,945 | 3,605 | 3,637 | 2,964 | 1,922 | 1,822 | 3,455 | 1,799 | 12,738 | 12,195 | 11,775 | 1,747 | 15,751 | 15,226 | 14,686 | 3,311 | 18,873 | 17,459 | 15,831 | 23,612 | 24,451 | 21,496 | 3,315 | 4,055 | 4,179 | 12,253 | 12,929 | 20,976 | 23,296 | 18,749 | 22,347 | 17,538 | 19,228 | 14,005 | 5,877 | 5,993 | 10,959 | 16,638 | 18,915 | 17,827 | 14,571 | 16,905 | 19,828 | 17,693 | 16,780 | 20,623 | 20,272 | 19,731 | 558,445 | 18,026 | 21,392 | 23,338 | 16,030 | 20,473 | 23,618 | 26,031 | 41,118 | 45,206 | 46,014 | 49,380 | 44,774 | 46,039 | 50,981 | 22,170 | 26,552 | 24,983 | 22,657 | 24,512 | 27,157 | 25,802 | 23,424 | 27,002 | 32,467 | 36,808 | 36,225 | 35,260 | 43,078 | 46,014 | 42,874 | 45,268 | 47,897 | 45,992 | 43,907 | 44,740 | 83,016 | 55,259 | 50,471 | 52,435 | 69,972 | 65,986 | 53,434 | 51,159 | 63,399 | 54,142 | 55,935 | 48,901 | 74,253 | 65,412 | 64,376 |
| 64,376 | 65,412 | 74,253 | 48,901 | 55,935 | 54,142 | 63,399 | 51,159 | 53,434 | 65,986 | 69,972 | 52,435 | 50,471 | 55,259 | 83,016 | 44,740 | 43,907 | 45,992 | 47,897 | 45,268 | 42,874 | 46,014 | 43,078 | 35,260 | 36,225 | 36,808 | 32,467 | 27,002 | 23,424 | 25,802 | 27,157 | 24,512 | 22,657 | 24,983 | 26,552 | 22,170 | 50,981 | 46,039 | 44,774 | 49,380 | 46,014 | 45,206 | 41,118 | 26,031 | 23,618 | 20,473 | 16,030 | 23,338 | 21,392 | 18,026 | 558,445 | 19,731 | 20,272 | 20,623 | 16,780 | 17,693 | 19,828 | 16,905 | 14,571 | 17,827 | 18,915 | 16,638 | 10,959 | 5,993 | 5,877 | 14,005 | 19,228 | 17,538 | 22,347 | 18,749 | 23,296 | 20,976 | 12,929 | 12,253 | 4,179 | 4,055 | 3,315 | 21,496 | 24,451 | 23,612 | 15,831 | 17,459 | 18,873 | 3,311 | 14,686 | 15,226 | 15,751 | 1,747 | 11,775 | 12,195 | 12,738 | 1,799 | 3,455 | 1,822 | 1,922 | 2,964 | 3,637 | 3,605 | 2,945 | 3,265 | 3,100 | 37,400 | 42,600 | 38,200 | 36,200 | 32,700 | 20,200 | 14,900 | 12,500 | 6,100 | 1,000 | 700 | 800 | 4,000 | 0 |
---|
> Long-term Assets | 0 | 20,500 | 20,100 | 18,300 | 16,900 | 16,700 | 16,500 | 16,700 | 16,100 | 15,600 | 15,100 | 14,300 | 14,400 | 13,800 | 13,500 | 12,976 | 12,802 | 13,649 | 30,144 | 29,318 | 28,456 | 27,346 | 26,219 | 34,360 | 35,811 | 34,978 | 34,415 | 34,510 | 58,341 | 58,271 | 55,787 | 56,787 | 56,195 | 55,913 | 55,037 | 55,392 | 59,621 | 58,360 | 57,698 | 63,023 | 67,629 | 677,446 | 670,375 | 662,887 | 657,902 | 653,725 | 647,478 | 664,123 | 663,052 | 658,230 | 1,482,753 | 1,467,361 | 1,446,360 | 1,435,817 | 1,422,248 | 1,404,692 | 1,388,449 | 1,374,808 | 1,432,090 | 1,412,243 | 1,393,615 | 1,383,724 | 1,721,478 | 1,708,437 | 1,879,107 | 1,672,069 | 1,732,473 | 1,694,058 | 1,668,092 | 1,660,552 | 1,658,323 | 1,654,786 | 1,660,967 | 1,734,539 | 1,714,018 | 1,663,610 | 1,651,806 | 1,635,675 | 1,656,302 | 1,653,478 | 1,640,149 | 1,637,919 | 1,630,206 | 1,631,125 | 1,612,624 | 1,615,285 | 1,644,339 | 1,935,177 | 1,812,838 | 2,103,807 | 2,091,173 | 2,170,900 | 2,496,109 | 2,583,348 | 2,553,520 | 3,533,026 | 3,235,385 | 3,377,602 | 3,387,574 | 4,489,875 | 4,157,076 | 4,268,408 | 4,218,067 | 5,010,395 | 4,603,305 | 4,791,355 | 4,711,764 | 5,313,084 | 5,319,317 | 5,434,391 | 5,360,034 | 5,273,308 | 5,169,243 | 5,227,791 | 5,259,995 |
| 5,259,995 | 5,227,791 | 5,169,243 | 5,273,308 | 5,360,034 | 5,434,391 | 5,319,317 | 5,313,084 | 4,711,764 | 4,791,355 | 4,603,305 | 5,010,395 | 4,218,067 | 4,268,408 | 4,157,076 | 4,489,875 | 3,387,574 | 3,377,602 | 3,235,385 | 3,533,026 | 2,553,520 | 2,583,348 | 2,496,109 | 2,170,900 | 2,091,173 | 2,103,807 | 1,812,838 | 1,935,177 | 1,644,339 | 1,615,285 | 1,612,624 | 1,631,125 | 1,630,206 | 1,637,919 | 1,640,149 | 1,653,478 | 1,656,302 | 1,635,675 | 1,651,806 | 1,663,610 | 1,714,018 | 1,734,539 | 1,660,967 | 1,654,786 | 1,658,323 | 1,660,552 | 1,668,092 | 1,694,058 | 1,732,473 | 1,672,069 | 1,879,107 | 1,708,437 | 1,721,478 | 1,383,724 | 1,393,615 | 1,412,243 | 1,432,090 | 1,374,808 | 1,388,449 | 1,404,692 | 1,422,248 | 1,435,817 | 1,446,360 | 1,467,361 | 1,482,753 | 658,230 | 663,052 | 664,123 | 647,478 | 653,725 | 657,902 | 662,887 | 670,375 | 677,446 | 67,629 | 63,023 | 57,698 | 58,360 | 59,621 | 55,392 | 55,037 | 55,913 | 56,195 | 56,787 | 55,787 | 58,271 | 58,341 | 34,510 | 34,415 | 34,978 | 35,811 | 34,360 | 26,219 | 27,346 | 28,456 | 29,318 | 30,144 | 13,649 | 12,802 | 12,976 | 13,500 | 13,800 | 14,400 | 14,300 | 15,100 | 15,600 | 16,100 | 16,700 | 16,500 | 16,700 | 16,900 | 18,300 | 20,100 | 20,500 | 0 |
---|
Property Plant Equipment | 0 | 3,100 | 3,700 | 4,300 | 5,100 | 5,200 | 5,100 | 4,800 | 4,400 | 4,300 | 3,900 | 3,700 | 4,000 | 3,900 | 3,800 | 3,529 | 3,666 | 4,390 | 5,281 | 5,152 | 5,233 | 5,446 | 5,160 | 4,915 | 4,995 | 4,916 | 4,667 | 4,302 | 5,953 | 5,877 | 5,482 | 5,801 | 5,923 | 6,159 | 5,827 | 5,551 | 6,168 | 6,391 | 6,234 | 6,362 | 10,129 | 24,252 | 24,430 | 25,530 | 26,139 | 28,460 | 29,010 | 29,082 | 30,488 | 31,519 | 33,621 | 36,812 | 37,065 | 36,246 | 36,034 | 35,131 | 34,081 | 33,565 | 34,715 | 36,921 | 37,436 | 38,529 | 40,251 | 45,638 | 46,809 | 51,659 | 51,178 | 52,253 | 50,822 | 56,537 | 66,174 | 78,674 | 83,349 | 92,050 | 97,108 | 64,643 | 62,496 | 60,664 | 58,590 | 61,924 | 60,151 | 58,095 | 55,628 | 54,677 | 54,513 | 53,930 | 57,160 | 57,096 | 55,806 | 56,501 | 57,902 | 61,655 | 163,292 | 172,803 | 174,455 | 189,307 | 203,302 | 206,034 | 206,004 | 234,233 | 218,842 | 217,195 | 210,731 | 208,795 | 214,952 | 206,897 | 201,259 | 209,978 | 208,023 | 200,285 | 191,618 | 194,760 | 191,999 | 195,375 | 193,861 |
| 193,861 | 195,375 | 191,999 | 194,760 | 191,618 | 200,285 | 208,023 | 209,978 | 201,259 | 206,897 | 214,952 | 208,795 | 210,731 | 217,195 | 218,842 | 234,233 | 206,004 | 206,034 | 203,302 | 189,307 | 174,455 | 172,803 | 163,292 | 61,655 | 57,902 | 56,501 | 55,806 | 57,096 | 57,160 | 53,930 | 54,513 | 54,677 | 55,628 | 58,095 | 60,151 | 61,924 | 58,590 | 60,664 | 62,496 | 64,643 | 97,108 | 92,050 | 83,349 | 78,674 | 66,174 | 56,537 | 50,822 | 52,253 | 51,178 | 51,659 | 46,809 | 45,638 | 40,251 | 38,529 | 37,436 | 36,921 | 34,715 | 33,565 | 34,081 | 35,131 | 36,034 | 36,246 | 37,065 | 36,812 | 33,621 | 31,519 | 30,488 | 29,082 | 29,010 | 28,460 | 26,139 | 25,530 | 24,430 | 24,252 | 10,129 | 6,362 | 6,234 | 6,391 | 6,168 | 5,551 | 5,827 | 6,159 | 5,923 | 5,801 | 5,482 | 5,877 | 5,953 | 4,302 | 4,667 | 4,916 | 4,995 | 4,915 | 5,160 | 5,446 | 5,233 | 5,152 | 5,281 | 4,390 | 3,666 | 3,529 | 3,800 | 3,900 | 4,000 | 3,700 | 3,900 | 4,300 | 4,400 | 4,800 | 5,100 | 5,200 | 5,100 | 4,300 | 3,700 | 3,100 | 0 |
---|
Goodwill | 0 | 5,400 | 4,100 | 2,200 | 0 | 1,600 | 1,500 | 2,600 | 2,200 | 2,300 | 2,500 | 2,300 | 2,200 | 2,100 | 2,100 | 1,946 | 1,933 | 1,927 | 19,241 | 18,197 | 17,500 | 16,289 | 15,077 | 16,937 | 16,937 | 23,405 | 22,970 | 18,615 | 30,212 | 31,093 | 34,127 | 50,027 | 35,176 | 34,985 | 35,265 | 48,385 | 38,715 | 37,876 | 37,949 | 53,866 | 44,582 | 430,823 | 431,050 | 428,959 | 430,509 | 431,624 | 430,728 | 453,689 | 454,094 | 454,045 | 1,056,170 | 1,048,003 | 1,045,250 | 1,046,019 | 1,042,157 | 1,038,824 | 1,035,910 | 1,034,738 | 1,035,613 | 1,035,083 | 1,035,342 | 1,035,583 | 1,229,872 | 1,225,375 | 1,229,629 | 1,228,068 | 1,252,706 | 1,251,247 | 1,250,038 | 1,253,971 | 1,255,275 | 1,255,704 | 1,262,965 | 1,317,189 | 1,313,754 | 1,312,182 | 1,315,045 | 1,312,121 | 1,334,509 | 1,332,348 | 1,334,129 | 1,333,397 | 1,333,531 | 1,337,215 | 1,340,391 | 1,342,968 | 1,353,444 | 1,378,553 | 1,379,458 | 1,575,276 | 1,575,567 | 1,572,455 | 1,748,228 | 1,775,734 | 1,771,862 | 2,413,280 | 2,398,684 | 2,474,299 | 2,491,590 | 3,038,306 | 3,036,783 | 3,110,736 | 3,101,623 | 3,409,271 | 3,399,897 | 3,566,968 | 3,532,459 | 3,658,267 | 3,737,195 | 3,792,116 | 3,769,321 | 3,805,874 | 3,797,859 | 3,793,510 | 3,818,560 |
| 3,818,560 | 3,793,510 | 3,797,859 | 3,805,874 | 3,769,321 | 3,792,116 | 3,737,195 | 3,658,267 | 3,532,459 | 3,566,968 | 3,399,897 | 3,409,271 | 3,101,623 | 3,110,736 | 3,036,783 | 3,038,306 | 2,491,590 | 2,474,299 | 2,398,684 | 2,413,280 | 1,771,862 | 1,775,734 | 1,748,228 | 1,572,455 | 1,575,567 | 1,575,276 | 1,379,458 | 1,378,553 | 1,353,444 | 1,342,968 | 1,340,391 | 1,337,215 | 1,333,531 | 1,333,397 | 1,334,129 | 1,332,348 | 1,334,509 | 1,312,121 | 1,315,045 | 1,312,182 | 1,313,754 | 1,317,189 | 1,262,965 | 1,255,704 | 1,255,275 | 1,253,971 | 1,250,038 | 1,251,247 | 1,252,706 | 1,228,068 | 1,229,629 | 1,225,375 | 1,229,872 | 1,035,583 | 1,035,342 | 1,035,083 | 1,035,613 | 1,034,738 | 1,035,910 | 1,038,824 | 1,042,157 | 1,046,019 | 1,045,250 | 1,048,003 | 1,056,170 | 454,045 | 454,094 | 453,689 | 430,728 | 431,624 | 430,509 | 428,959 | 431,050 | 430,823 | 44,582 | 53,866 | 37,949 | 37,876 | 38,715 | 48,385 | 35,265 | 34,985 | 35,176 | 50,027 | 34,127 | 31,093 | 30,212 | 18,615 | 22,970 | 23,405 | 16,937 | 16,937 | 15,077 | 16,289 | 17,500 | 18,197 | 19,241 | 1,927 | 1,933 | 1,946 | 2,100 | 2,100 | 2,200 | 2,300 | 2,500 | 2,300 | 2,200 | 2,600 | 1,500 | 1,600 | 0 | 2,200 | 4,100 | 5,400 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,991 | 0 | 0 | 0 | 75,906 | 0 | 0 | 0 | 71,883 | 0 | 0 | 0 | 68,511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68,511 | 0 | 0 | 0 | 71,883 | 0 | 0 | 0 | 75,906 | 0 | 0 | 0 | 76,991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,400 | 4,100 | 2,200 | 2,200 | 1,600 | 1,500 | 2,600 | 2,200 | 2,300 | 2,500 | 2,300 | 2,200 | 2,100 | 2,100 | 1,946 | 1,933 | 1,927 | 19,241 | 18,197 | 17,500 | 16,289 | 15,077 | 6,499 | 24,446 | 23,405 | 22,970 | 5,098 | 46,381 | 46,998 | 49,092 | 50,027 | 49,246 | 48,004 | 47,599 | 48,385 | 51,845 | 49,860 | 48,637 | 53,866 | 9,440 | 219,312 | 212,053 | 205,381 | 198,303 | 190,836 | 184,974 | 177,745 | 172,080 | 165,074 | 384,440 | 373,398 | 355,934 | 346,204 | 336,878 | 322,313 | 308,774 | 295,886 | 289,795 | 278,320 | 267,392 | 257,388 | 396,645 | 383,420 | 365,622 | 348,723 | 368,980 | 351,173 | 331,938 | 318,294 | 305,833 | 291,390 | 286,803 | 298,205 | 277,514 | 259,312 | 244,777 | 232,849 | 233,262 | 220,553 | 209,677 | 196,933 | 184,768 | 172,619 | 164,112 | 153,639 | 154,996 | 157,625 | 146,396 | 229,654 | 219,564 | 211,272 | 278,327 | 282,070 | 267,378 | 476,711 | 458,136 | 481,694 | 474,785 | 694,865 | 677,357 | 689,398 | 667,268 | 763,119 | 739,059 | 771,257 | 739,202 | 809,183 | 870,544 | 884,018 | 849,205 | 835,417 | 806,375 | 776,461 | 756,712 |
| 756,712 | 776,461 | 806,375 | 835,417 | 849,205 | 884,018 | 870,544 | 809,183 | 739,202 | 771,257 | 739,059 | 763,119 | 667,268 | 689,398 | 677,357 | 694,865 | 474,785 | 481,694 | 458,136 | 476,711 | 267,378 | 282,070 | 278,327 | 211,272 | 219,564 | 229,654 | 146,396 | 157,625 | 154,996 | 153,639 | 164,112 | 172,619 | 184,768 | 196,933 | 209,677 | 220,553 | 233,262 | 232,849 | 244,777 | 259,312 | 277,514 | 298,205 | 286,803 | 291,390 | 305,833 | 318,294 | 331,938 | 351,173 | 368,980 | 348,723 | 365,622 | 383,420 | 396,645 | 257,388 | 267,392 | 278,320 | 289,795 | 295,886 | 308,774 | 322,313 | 336,878 | 346,204 | 355,934 | 373,398 | 384,440 | 165,074 | 172,080 | 177,745 | 184,974 | 190,836 | 198,303 | 205,381 | 212,053 | 219,312 | 9,440 | 53,866 | 48,637 | 49,860 | 51,845 | 48,385 | 47,599 | 48,004 | 49,246 | 50,027 | 49,092 | 46,998 | 46,381 | 5,098 | 22,970 | 23,405 | 24,446 | 6,499 | 15,077 | 16,289 | 17,500 | 18,197 | 19,241 | 1,927 | 1,933 | 1,946 | 2,100 | 2,100 | 2,200 | 2,300 | 2,500 | 2,300 | 2,200 | 2,600 | 1,500 | 1,600 | 2,200 | 2,200 | 4,100 | 5,400 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,136 | 9,259 | 24,863 | 24,166 | 23,223 | 21,900 | 21,059 | 29,445 | 30,816 | 30,062 | 29,748 | 30,208 | 52,388 | 52,394 | 50,305 | 50,986 | 50,272 | 49,754 | 49,210 | 49,841 | 53,453 | 51,969 | 51,464 | 56,661 | 61,364 | 653,194 | 645,945 | 637,357 | 631,763 | 625,265 | 618,468 | 635,041 | 633,374 | 626,711 | 1,449,132 | 1,430,549 | 1,409,295 | 1,399,571 | 1,386,214 | 1,369,561 | 1,354,368 | 1,341,243 | 1,397,375 | 1,375,322 | 1,356,179 | 1,345,195 | 1,681,227 | 1,662,799 | 1,639,447 | 1,620,410 | 1,681,295 | 1,641,805 | 1,617,270 | 1,604,015 | 1,592,149 | 1,576,112 | 1,577,618 | 1,642,489 | 1,616,910 | 1,598,967 | 1,589,310 | 1,575,011 | 1,597,712 | 1,591,554 | 1,579,998 | 1,579,824 | 1,574,578 | 1,576,448 | 1,558,111 | 1,561,355 | 1,587,179 | 1,614,261 | 50,177 | 53,834 | 75,511 | 109,405 | 119,605 | 148,890 | 162,091 | 204,109 | 175,263 | 215,575 | 215,195 | 756,704 | 224,094 | 4,482,900 | 648,667 | 838,005 | 742,724 | 9,372,341 | 654,669 | 845,634 | 281,096 | 313,883 | 320,116 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 320,116 | 313,883 | 281,096 | 845,634 | 654,669 | 9,372,341 | 742,724 | 838,005 | 648,667 | 4,482,900 | 224,094 | 756,704 | 215,195 | 215,575 | 175,263 | 204,109 | 162,091 | 148,890 | 119,605 | 109,405 | 75,511 | 53,834 | 50,177 | 1,614,261 | 1,587,179 | 1,561,355 | 1,558,111 | 1,576,448 | 1,574,578 | 1,579,824 | 1,579,998 | 1,591,554 | 1,597,712 | 1,575,011 | 1,589,310 | 1,598,967 | 1,616,910 | 1,642,489 | 1,577,618 | 1,576,112 | 1,592,149 | 1,604,015 | 1,617,270 | 1,641,805 | 1,681,295 | 1,620,410 | 1,639,447 | 1,662,799 | 1,681,227 | 1,345,195 | 1,356,179 | 1,375,322 | 1,397,375 | 1,341,243 | 1,354,368 | 1,369,561 | 1,386,214 | 1,399,571 | 1,409,295 | 1,430,549 | 1,449,132 | 626,711 | 633,374 | 635,041 | 618,468 | 625,265 | 631,763 | 637,357 | 645,945 | 653,194 | 61,364 | 56,661 | 51,464 | 51,969 | 53,453 | 49,841 | 49,210 | 49,754 | 50,272 | 50,986 | 50,305 | 52,394 | 52,388 | 30,208 | 29,748 | 30,062 | 30,816 | 29,445 | 21,059 | 21,900 | 23,223 | 24,166 | 24,863 | 9,259 | 9,136 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,366 | 6,425 | 5,796 | 1,960 | 2,959 | 5,852 | 7,062 | 9,333 | 11,677 | 13,796 | 14,992 | 15,700 | 15,899 | 17,835 | 18,432 | 19,660 | 21,392 | 21,568 | 21,286 | 23,142 | 23,962 | 24,276 | 32,896 | 30,226 | 32,568 | 39,008 | 42,327 | 0 | 0 | 0 | 42,111 | 15,446 | 14,733 | 22,285 | 26,630 | 21,906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,906 | 26,630 | 22,285 | 14,733 | 15,446 | 42,111 | 0 | 0 | 0 | 42,327 | 39,008 | 32,568 | 30,226 | 32,896 | 24,276 | 23,962 | 23,142 | 21,286 | 21,568 | 21,392 | 19,660 | 18,432 | 17,835 | 15,899 | 15,700 | 14,992 | 13,796 | 11,677 | 9,333 | 7,062 | 5,852 | 2,959 | 1,960 | 5,796 | 6,425 | 5,366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10,600 | 9,700 | 10,400 | 10,800 | 11,800 | 12,300 | 13,200 | 13,800 | 13,800 | 14,400 | 15,600 | 17,100 | 17,000 | 15,600 | 18,260 | 20,824 | 19,660 | 23,093 | 24,861 | 22,933 | 24,444 | 25,344 | 43,369 | 34,553 | 34,086 | 32,363 | 35,608 | 49,893 | 47,177 | 45,244 | 52,272 | 56,376 | 55,839 | 54,231 | 64,177 | 67,004 | 65,442 | 63,982 | 80,532 | 81,697 | 365,592 | 336,947 | 343,250 | 349,386 | 327,396 | 315,237 | 328,082 | 341,707 | 287,142 | 678,652 | 681,615 | 663,644 | 626,383 | 595,688 | 607,551 | 595,493 | 551,000 | 658,342 | 596,947 | 601,727 | 597,681 | 654,888 | 693,997 | 696,165 | 692,373 | 661,814 | 2,607,417 | 2,599,700 | 578,201 | 529,981 | 586,136 | 584,516 | 579,424 | 533,321 | 2,774,103 | 529,829 | 504,725 | 489,970 | 2,729,904 | 524,925 | 511,801 | 500,592 | 2,800,526 | 2,794,693 | 2,760,965 | 2,846,013 | 695,792 | 551,806 | 550,771 | 507,565 | 616,417 | 687,882 | 695,556 | 658,688 | 1,385,508 | 1,233,735 | 1,233,818 | 1,256,682 | 1,842,718 | 1,706,059 | 1,640,554 | 1,635,508 | 1,840,266 | 1,689,232 | 1,665,825 | 1,617,955 | 1,822,094 | 1,698,772 | 1,690,840 | 1,666,720 | 1,932,511 | 1,740,771 | 1,733,112 | 1,779,297 |
| 1,779,297 | 1,733,112 | 1,740,771 | 1,932,511 | 1,666,720 | 1,690,840 | 1,698,772 | 1,822,094 | 1,617,955 | 1,665,825 | 1,689,232 | 1,840,266 | 1,635,508 | 1,640,554 | 1,706,059 | 1,842,718 | 1,256,682 | 1,233,818 | 1,233,735 | 1,385,508 | 658,688 | 695,556 | 687,882 | 616,417 | 507,565 | 550,771 | 551,806 | 695,792 | 2,846,013 | 2,760,965 | 2,794,693 | 2,800,526 | 500,592 | 511,801 | 524,925 | 2,729,904 | 489,970 | 504,725 | 529,829 | 2,774,103 | 533,321 | 579,424 | 584,516 | 586,136 | 529,981 | 578,201 | 2,599,700 | 2,607,417 | 661,814 | 692,373 | 696,165 | 693,997 | 654,888 | 597,681 | 601,727 | 596,947 | 658,342 | 551,000 | 595,493 | 607,551 | 595,688 | 626,383 | 663,644 | 681,615 | 678,652 | 287,142 | 341,707 | 328,082 | 315,237 | 327,396 | 349,386 | 343,250 | 336,947 | 365,592 | 81,697 | 80,532 | 63,982 | 65,442 | 67,004 | 64,177 | 54,231 | 55,839 | 56,376 | 52,272 | 45,244 | 47,177 | 49,893 | 35,608 | 32,363 | 34,086 | 34,553 | 43,369 | 25,344 | 24,444 | 22,933 | 24,861 | 23,093 | 19,660 | 20,824 | 18,260 | 15,600 | 17,000 | 17,100 | 15,600 | 14,400 | 13,800 | 13,800 | 13,200 | 12,300 | 11,800 | 10,800 | 10,400 | 9,700 | 10,600 | 0 |
---|
> Total Current Liabilities | 0 | 10,700 | 9,700 | 10,500 | 10,800 | 11,800 | 12,300 | 13,200 | 13,800 | 13,800 | 14,400 | 15,600 | 17,000 | 17,000 | 15,500 | 18,260 | 20,824 | 19,660 | 23,093 | 24,861 | 22,933 | 24,444 | 25,344 | 43,369 | 34,553 | 34,086 | 32,363 | 35,608 | 49,893 | 47,177 | 45,244 | 51,624 | 55,767 | 55,839 | 54,231 | 64,177 | 67,004 | 65,442 | 63,982 | 80,532 | 80,322 | 166,620 | 157,803 | 179,300 | 194,376 | 189,673 | 192,691 | 195,867 | 217,200 | 209,364 | 246,542 | 267,664 | 264,751 | 264,952 | 244,200 | 266,766 | 278,357 | 273,267 | 355,543 | 311,369 | 330,526 | 347,457 | 371,479 | 438,751 | 281,689 | 463,917 | 453,107 | 477,387 | 419,306 | 425,666 | 386,956 | 440,431 | 441,747 | 447,037 | 407,280 | 465,099 | 444,111 | 430,310 | 411,957 | 484,146 | 474,824 | 467,710 | 454,437 | 539,100 | 528,726 | 514,787 | 496,352 | 440,491 | 311,718 | 306,879 | 272,872 | 328,584 | 330,890 | 321,060 | 291,385 | 351,353 | 537,142 | 543,806 | 561,847 | 372,061 | 624,047 | 595,385 | 600,431 | 391,528 | 634,620 | 624,699 | 609,690 | 413,989 | 396,331 | 374,407 | 349,668 | 889,294 | 706,574 | 708,742 | 754,490 |
| 754,490 | 708,742 | 706,574 | 889,294 | 349,668 | 374,407 | 396,331 | 413,989 | 609,690 | 624,699 | 634,620 | 391,528 | 600,431 | 595,385 | 624,047 | 372,061 | 561,847 | 543,806 | 537,142 | 351,353 | 291,385 | 321,060 | 330,890 | 328,584 | 272,872 | 306,879 | 311,718 | 440,491 | 496,352 | 514,787 | 528,726 | 539,100 | 454,437 | 467,710 | 474,824 | 484,146 | 411,957 | 430,310 | 444,111 | 465,099 | 407,280 | 447,037 | 441,747 | 440,431 | 386,956 | 425,666 | 419,306 | 477,387 | 453,107 | 463,917 | 281,689 | 438,751 | 371,479 | 347,457 | 330,526 | 311,369 | 355,543 | 273,267 | 278,357 | 266,766 | 244,200 | 264,952 | 264,751 | 267,664 | 246,542 | 209,364 | 217,200 | 195,867 | 192,691 | 189,673 | 194,376 | 179,300 | 157,803 | 166,620 | 80,322 | 80,532 | 63,982 | 65,442 | 67,004 | 64,177 | 54,231 | 55,839 | 55,767 | 51,624 | 45,244 | 47,177 | 49,893 | 35,608 | 32,363 | 34,086 | 34,553 | 43,369 | 25,344 | 24,444 | 22,933 | 24,861 | 23,093 | 19,660 | 20,824 | 18,260 | 15,500 | 17,000 | 17,000 | 15,600 | 14,400 | 13,800 | 13,800 | 13,200 | 12,300 | 11,800 | 10,800 | 10,500 | 9,700 | 10,700 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,361 | 19,806 | 13,927 | 13,290 | 11,752 | 9,348 | 7,716 | 6,395 | 330 | 30,978 | 29,630 | 29,559 | 26,645 | 26,787 | 26,758 | 25,086 | 21,436 | 26,691 | 31,962 | 37,247 | 42,542 | 58,494 | 74,423 | 90,355 | 79,724 | 79,723 | 53,149 | 26,574 | 26,574 | 7,444 | 9,333 | 33 | 20 | 6,094 | 7,127 | 14,576 | 3,875 | 3,000 | 4,695 | 16,790 | 3,124 | 3,299 | 5,263 | 6,688 | 4,129 | 4,436 | 162,302 | 125,504 | 122,422 | 136,656 | 187,457 | 156,826 | 175,342 | 175,167 | 75,000 | 27,225 | 46,668 | 53,384 | 285,492 | 4,688 | 34,301 | 34,147 | 386,964 | 9,125 | 20,800 | 19,900 | 22,800 | 23,600 | 14,715 | 14,652 | 23,300 | 15,885 | 24,400 | 26,781 |
| 26,781 | 24,400 | 15,885 | 23,300 | 14,652 | 14,715 | 23,600 | 22,800 | 19,900 | 20,800 | 9,125 | 386,964 | 34,147 | 34,301 | 4,688 | 285,492 | 53,384 | 46,668 | 27,225 | 75,000 | 175,167 | 175,342 | 156,826 | 187,457 | 136,656 | 122,422 | 125,504 | 162,302 | 4,436 | 4,129 | 6,688 | 5,263 | 3,299 | 3,124 | 16,790 | 4,695 | 3,000 | 3,875 | 14,576 | 7,127 | 6,094 | 20 | 33 | 9,333 | 7,444 | 26,574 | 26,574 | 53,149 | 79,723 | 79,724 | 90,355 | 74,423 | 58,494 | 42,542 | 37,247 | 31,962 | 26,691 | 21,436 | 25,086 | 26,758 | 26,787 | 26,645 | 29,559 | 29,630 | 30,978 | 330 | 6,395 | 7,716 | 9,348 | 11,752 | 13,290 | 13,927 | 19,806 | 24,361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,449 | 0 | 0 | 0 | 28,330 | 0 | 0 | 0 | 26,993 | 29,587 | 32,455 | 0 | 42,206 | 0 | 0 | 0 | 15,266 | 0 | 0 | 75,000 | 0 | 0 | 0 | 0 | 4,688 | 0 | 0 | 0 | 9,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,125 | 0 | 0 | 0 | 4,688 | 0 | 0 | 0 | 0 | 75,000 | 0 | 0 | 15,266 | 0 | 0 | 0 | 42,206 | 0 | 32,455 | 29,587 | 26,993 | 0 | 0 | 0 | 28,330 | 0 | 0 | 0 | 29,449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 100 | 100 | 500 | 100 | 400 | 200 | 200 | 300 | 200 | 200 | 200 | 600 | 100 | 100 | 222 | 295 | 89 | 237 | 459 | 234 | 231 | 572 | 624 | 406 | 666 | 578 | 627 | 1,133 | 930 | 1,279 | 988 | 1,555 | 719 | 774 | 1,100 | 1,214 | 904 | 947 | 1,330 | 1,385 | 2,514 | 3,026 | 3,599 | 3,979 | 3,491 | 2,780 | 3,603 | 4,078 | 2,679 | 2,852 | 3,069 | 2,493 | 2,225 | 1,885 | 2,426 | 3,828 | 3,767 | 3,554 | 2,241 | 4,321 | 4,537 | 4,423 | 6,987 | 5,572 | 3,892 | 4,054 | 4,924 | 3,387 | 3,384 | 3,349 | 7,939 | 5,272 | 4,551 | 3,225 | 3,421 | 3,689 | 4,786 | 3,220 | 4,865 | 4,302 | 4,218 | 3,996 | 7,395 | 4,839 | 5,245 | 4,257 | 6,042 | 7,259 | 7,598 | 6,767 | 7,953 | 11,502 | 9,865 | 8,172 | 14,298 | 12,571 | 10,505 | 10,578 | 18,691 | 16,970 | 9,608 | 12,590 | 10,863 | 17,102 | 17,304 | 17,353 | 14,021 | 21,938 | 14,166 | 14,801 | 22,772 | 27,899 | 24,993 | 16,394 |
| 16,394 | 24,993 | 27,899 | 22,772 | 14,801 | 14,166 | 21,938 | 14,021 | 17,353 | 17,304 | 17,102 | 10,863 | 12,590 | 9,608 | 16,970 | 18,691 | 10,578 | 10,505 | 12,571 | 14,298 | 8,172 | 9,865 | 11,502 | 7,953 | 6,767 | 7,598 | 7,259 | 6,042 | 4,257 | 5,245 | 4,839 | 7,395 | 3,996 | 4,218 | 4,302 | 4,865 | 3,220 | 4,786 | 3,689 | 3,421 | 3,225 | 4,551 | 5,272 | 7,939 | 3,349 | 3,384 | 3,387 | 4,924 | 4,054 | 3,892 | 5,572 | 6,987 | 4,423 | 4,537 | 4,321 | 2,241 | 3,554 | 3,767 | 3,828 | 2,426 | 1,885 | 2,225 | 2,493 | 3,069 | 2,852 | 2,679 | 4,078 | 3,603 | 2,780 | 3,491 | 3,979 | 3,599 | 3,026 | 2,514 | 1,385 | 1,330 | 947 | 904 | 1,214 | 1,100 | 774 | 719 | 1,555 | 988 | 1,279 | 930 | 1,133 | 627 | 578 | 666 | 406 | 624 | 572 | 231 | 234 | 459 | 237 | 89 | 295 | 222 | 100 | 100 | 600 | 200 | 200 | 200 | 300 | 200 | 200 | 400 | 100 | 500 | 100 | 100 | 0 |
---|
Other Current Liabilities | 0 | 10,600 | 9,600 | 10,000 | 10,700 | 11,400 | 12,100 | 13,000 | 13,500 | 13,600 | 14,200 | 15,400 | 16,400 | 16,900 | 15,400 | 18,038 | 20,529 | 19,571 | 22,856 | 24,402 | 7,615 | 7,885 | 6,174 | 17,625 | 7,637 | 7,684 | 8,567 | 8,586 | 12,088 | 10,002 | 9,972 | 12,762 | 10,425 | 13,360 | 14,731 | 19,171 | 14,450 | 15,073 | 16,956 | 29,308 | 21,213 | 44,351 | 45,229 | 60,548 | 56,601 | 49,770 | 67,365 | 61,749 | 58,613 | 53,083 | 65,593 | 68,776 | 54,923 | 53,338 | 53,384 | 68,307 | 59,652 | 57,654 | 146,026 | 77,361 | 62,532 | 68,659 | 82,833 | 98,186 | -95,927 | 86,738 | 95,694 | 113,521 | 82,544 | 91,173 | 91,123 | 113,384 | 104,299 | 108,096 | 96,935 | 121,887 | 82,032 | 84,229 | 86,032 | 109,942 | 78,592 | 84,566 | 87,163 | 123,163 | 102,491 | 93,767 | 105,932 | 156,260 | 118,245 | 114,824 | 129,889 | 179,504 | 145,324 | 165,477 | 166,995 | -89,298 | 144,382 | 161,535 | 171,394 | 266,801 | 235,793 | 213,080 | 235,662 | 376,101 | 222,374 | 225,685 | 237,536 | -36,821 | -45,538 | -28,881 | -29,453 | 343,453 | 229,623 | 241,464 | 284,127 |
| 284,127 | 241,464 | 229,623 | 343,453 | -29,453 | -28,881 | -45,538 | -36,821 | 237,536 | 225,685 | 222,374 | 376,101 | 235,662 | 213,080 | 235,793 | 266,801 | 171,394 | 161,535 | 144,382 | -89,298 | 166,995 | 165,477 | 145,324 | 179,504 | 129,889 | 114,824 | 118,245 | 156,260 | 105,932 | 93,767 | 102,491 | 123,163 | 87,163 | 84,566 | 78,592 | 109,942 | 86,032 | 84,229 | 82,032 | 121,887 | 96,935 | 108,096 | 104,299 | 113,384 | 91,123 | 91,173 | 82,544 | 113,521 | 95,694 | 86,738 | -95,927 | 98,186 | 82,833 | 68,659 | 62,532 | 77,361 | 146,026 | 57,654 | 59,652 | 68,307 | 53,384 | 53,338 | 54,923 | 68,776 | 65,593 | 53,083 | 58,613 | 61,749 | 67,365 | 49,770 | 56,601 | 60,548 | 45,229 | 44,351 | 21,213 | 29,308 | 16,956 | 15,073 | 14,450 | 19,171 | 14,731 | 13,360 | 10,425 | 12,762 | 9,972 | 10,002 | 12,088 | 8,586 | 8,567 | 7,684 | 7,637 | 17,625 | 6,174 | 7,885 | 7,615 | 24,402 | 22,856 | 19,571 | 20,529 | 18,038 | 15,400 | 16,900 | 16,400 | 15,400 | 14,200 | 13,600 | 13,500 | 13,000 | 12,100 | 11,400 | 10,700 | 10,000 | 9,600 | 10,600 | 0 |
---|
> Long-term Liabilities | 0 | -100 | 0 | -100 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 648 | 609 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 1,375 | 198,972 | 179,144 | 163,950 | 155,010 | 137,723 | 122,546 | 132,215 | 124,507 | 77,778 | 432,110 | 413,951 | 398,893 | 361,431 | 351,488 | 340,785 | 317,136 | 277,733 | 302,799 | 285,578 | 271,201 | 250,224 | 283,409 | 255,246 | 414,476 | 228,456 | 208,707 | 189,739 | 174,506 | 152,535 | 143,025 | 145,705 | 142,769 | 132,387 | 126,041 | 91,503 | 85,718 | 74,415 | 78,013 | 51,331 | 50,101 | 44,091 | 46,155 | 53,021 | 54,522 | 56,763 | 62,407 | 255,301 | 240,088 | 243,892 | 234,693 | 287,833 | 356,992 | 374,496 | 367,303 | 1,034,155 | 696,593 | 690,012 | 694,835 | 1,470,657 | 1,082,012 | 1,045,169 | 1,035,077 | 1,448,738 | 1,054,612 | 1,041,126 | 1,008,265 | 1,408,105 | 1,302,441 | 1,316,433 | 1,317,052 | 1,043,217 | 1,034,197 | 1,024,370 | 1,024,807 |
| 1,024,807 | 1,024,370 | 1,034,197 | 1,043,217 | 1,317,052 | 1,316,433 | 1,302,441 | 1,408,105 | 1,008,265 | 1,041,126 | 1,054,612 | 1,448,738 | 1,035,077 | 1,045,169 | 1,082,012 | 1,470,657 | 694,835 | 690,012 | 696,593 | 1,034,155 | 367,303 | 374,496 | 356,992 | 287,833 | 234,693 | 243,892 | 240,088 | 255,301 | 62,407 | 56,763 | 54,522 | 53,021 | 46,155 | 44,091 | 50,101 | 51,331 | 78,013 | 74,415 | 85,718 | 91,503 | 126,041 | 132,387 | 142,769 | 145,705 | 143,025 | 152,535 | 174,506 | 189,739 | 208,707 | 228,456 | 414,476 | 255,246 | 283,409 | 250,224 | 271,201 | 285,578 | 302,799 | 277,733 | 317,136 | 340,785 | 351,488 | 361,431 | 398,893 | 413,951 | 432,110 | 77,778 | 124,507 | 132,215 | 122,546 | 137,723 | 155,010 | 163,950 | 179,144 | 198,972 | 1,375 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 609 | 648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | -100 | 0 | -100 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148,839 | 138,200 | 127,563 | 116,930 | 106,298 | 79,723 | 53,149 | 26,574 | 26,574 | 0 | 0 | 0 | 0 | 0 | 0 | 69 | 12 | 32,009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 423,531 | 423,607 | 423,683 | 423,759 | 798,118 | 793,515 | 753,327 | 753,451 | 753,576 | 744,575 | 753,402 | 753,495 | 753,574 | 753,653 | 753,732 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 753,732 | 753,653 | 753,574 | 753,495 | 753,402 | 744,575 | 753,576 | 753,451 | 753,327 | 793,515 | 798,118 | 423,759 | 423,683 | 423,607 | 423,531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,009 | 12 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 26,574 | 26,574 | 53,149 | 79,723 | 106,298 | 116,930 | 127,563 | 138,200 | 148,839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,366 | 6,425 | 5,796 | 1,960 | 2,959 | 5,852 | 7,062 | 9,333 | 11,677 | 13,796 | 14,992 | 15,700 | 15,899 | 17,835 | 18,432 | 19,660 | 21,392 | 21,568 | 21,286 | 23,142 | 23,962 | 24,276 | 32,896 | 30,226 | 32,568 | 39,008 | 42,327 | 0 | 0 | 0 | 42,111 | 15,446 | 14,733 | 22,285 | 26,630 | 21,906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,906 | 26,630 | 22,285 | 14,733 | 15,446 | 42,111 | 0 | 0 | 0 | 42,327 | 39,008 | 32,568 | 30,226 | 32,896 | 24,276 | 23,962 | 23,142 | 21,286 | 21,568 | 21,392 | 19,660 | 18,432 | 17,835 | 15,899 | 15,700 | 14,992 | 13,796 | 11,677 | 9,333 | 7,062 | 5,852 | 2,959 | 1,960 | 5,796 | 6,425 | 5,366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,375 | 1,375 | 1,375 | 6,980 | 7,601 | 7,773 | 14,921 | 17,314 | 22,995 | 21,203 | 26,393 | 36,629 | 36,300 | 32,067 | 32,160 | 34,804 | 37,068 | 33,740 | 72,231 | 82,989 | 83,797 | 74,224 | 93,995 | 100,479 | 107,533 | 106,923 | 111,538 | 96,917 | 90,854 | 73,577 | 71,910 | 78,806 | 84,537 | 83,869 | 84,870 | 54,113 | 50,810 | 45,294 | 48,617 | 49,240 | 43,530 | 41,931 | 44,494 | 50,762 | 52,295 | 54,487 | 60,614 | 85,778 | 109,714 | 115,770 | 92,126 | 91,650 | 97,213 | 99,470 | 93,685 | 175,069 | 165,951 | 162,744 | 169,135 | 672,539 | 179,043 | 183,635 | 178,784 | 203,820 | 195,799 | 176,367 | 145,064 | 160,882 | 183,977 | 0 | 178,406 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 178,406 | 0 | 183,977 | 160,882 | 145,064 | 176,367 | 195,799 | 203,820 | 178,784 | 183,635 | 179,043 | 672,539 | 169,135 | 162,744 | 165,951 | 175,069 | 93,685 | 99,470 | 97,213 | 91,650 | 92,126 | 115,770 | 109,714 | 85,778 | 60,614 | 54,487 | 52,295 | 50,762 | 44,494 | 41,931 | 43,530 | 49,240 | 48,617 | 45,294 | 50,810 | 54,113 | 84,870 | 83,869 | 84,537 | 78,806 | 71,910 | 73,577 | 90,854 | 96,917 | 111,538 | 106,923 | 107,533 | 100,479 | 93,995 | 74,224 | 83,797 | 82,989 | 72,231 | 33,740 | 37,068 | 34,804 | 32,160 | 32,067 | 36,300 | 36,629 | 26,393 | 21,203 | 22,995 | 17,314 | 14,921 | 7,773 | 7,601 | 6,980 | 1,375 | 1,375 | 1,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 95,154 | 92,368 | 75,026 | 70,474 | 69,702 | 109,691 | 101,618 | 105,042 | 94,959 | 97,169 | 92,822 | 83,652 | 78,958 | 71,115 | 66,899 | 58,163 | 48,506 | 41,171 | 37,390 | 34,908 | 29,121 | 29,396 | 2,091 | 6,571 | 2,160 | 1,661 | 2,259 | 2,227 | 2,276 | 1,793 | 1,461 | 28,849 | 38,772 | 29,955 | 30,077 | 38,370 | 36,482 | 31,201 | 78,643 | 69,778 | 66,661 | 63,729 | 110,321 | 102,221 | 103,649 | 84,566 | 105,548 | 99,439 | 73,087 | 48,357 | 58,126 | 83,758 | 81,836 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 81,836 | 83,758 | 58,126 | 48,357 | 73,087 | 99,439 | 105,548 | 84,566 | 103,649 | 102,221 | 110,321 | 63,729 | 66,661 | 69,778 | 78,643 | 31,201 | 36,482 | 38,370 | 30,077 | 29,955 | 38,772 | 28,849 | 1,461 | 1,793 | 2,276 | 2,227 | 2,259 | 1,661 | 2,160 | 6,571 | 2,091 | 29,396 | 29,121 | 34,908 | 37,390 | 41,171 | 48,506 | 58,163 | 66,899 | 71,115 | 78,958 | 83,652 | 92,822 | 97,169 | 94,959 | 105,042 | 101,618 | 109,691 | 69,702 | 70,474 | 75,026 | 92,368 | 95,154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 30,700 | 32,300 | 33,000 | 33,800 | 35,900 | 37,800 | 40,400 | 43,400 | 46,200 | 49,000 | 52,400 | 56,200 | 60,100 | 63,700 | 65,631 | 67,806 | 65,683 | 71,655 | 69,364 | 61,068 | 66,933 | 66,773 | 74,393 | 79,195 | 79,152 | 83,911 | 91,393 | 97,440 | 108,505 | 117,201 | 127,074 | 137,080 | 146,837 | 158,648 | 175,469 | 187,975 | 196,569 | 209,036 | 224,977 | 243,846 | 503,302 | 517,607 | 534,793 | 554,016 | 579,395 | 613,523 | 641,210 | 677,281 | 708,970 | 1,162,439 | 1,182,899 | 1,160,924 | 1,208,741 | 1,257,041 | 1,312,631 | 1,359,038 | 1,402,550 | 1,460,140 | 1,529,929 | 1,576,633 | 1,640,294 | 1,693,017 | 1,754,473 | 1,820,893 | 1,820,849 | 1,896,490 | 1,940,291 | 2,005,888 | 1,997,835 | 2,088,298 | 2,136,246 | 2,208,120 | 2,219,816 | 2,255,800 | 2,217,501 | 2,151,265 | 2,241,305 | 2,211,596 | 2,194,427 | 2,233,903 | 2,235,860 | 2,229,765 | 2,208,405 | 2,211,445 | 2,189,415 | 2,287,254 | 2,245,831 | 2,407,360 | 2,507,479 | 2,548,546 | 2,649,547 | 2,684,381 | 2,817,286 | 2,923,324 | 3,453,379 | 3,292,350 | 3,438,048 | 3,589,613 | 4,097,872 | 4,111,969 | 4,250,218 | 4,339,244 | 4,484,048 | 4,363,951 | 4,452,755 | 4,543,685 | 4,865,851 | 4,782,162 | 4,914,412 | 5,006,800 | 5,390,364 | 5,409,643 | 5,586,503 | 5,828,776 |
| 5,828,776 | 5,586,503 | 5,409,643 | 5,390,364 | 5,006,800 | 4,914,412 | 4,782,162 | 4,865,851 | 4,543,685 | 4,452,755 | 4,363,951 | 4,484,048 | 4,339,244 | 4,250,218 | 4,111,969 | 4,097,872 | 3,589,613 | 3,438,048 | 3,292,350 | 3,453,379 | 2,923,324 | 2,817,286 | 2,684,381 | 2,649,547 | 2,548,546 | 2,507,479 | 2,407,360 | 2,245,831 | 2,287,254 | 2,189,415 | 2,211,445 | 2,208,405 | 2,229,765 | 2,235,860 | 2,233,903 | 2,194,427 | 2,211,596 | 2,241,305 | 2,151,265 | 2,217,501 | 2,255,800 | 2,219,816 | 2,208,120 | 2,136,246 | 2,088,298 | 1,997,835 | 2,005,888 | 1,940,291 | 1,896,490 | 1,820,849 | 1,820,893 | 1,754,473 | 1,693,017 | 1,640,294 | 1,576,633 | 1,529,929 | 1,460,140 | 1,402,550 | 1,359,038 | 1,312,631 | 1,257,041 | 1,208,741 | 1,160,924 | 1,182,899 | 1,162,439 | 708,970 | 677,281 | 641,210 | 613,523 | 579,395 | 554,016 | 534,793 | 517,607 | 503,302 | 243,846 | 224,977 | 209,036 | 196,569 | 187,975 | 175,469 | 158,648 | 146,837 | 137,080 | 127,074 | 117,201 | 108,505 | 97,440 | 91,393 | 83,911 | 79,152 | 79,195 | 74,393 | 66,773 | 66,933 | 61,068 | 69,364 | 71,655 | 65,683 | 67,806 | 65,631 | 63,700 | 60,100 | 56,200 | 52,400 | 49,000 | 46,200 | 43,400 | 40,400 | 37,800 | 35,900 | 33,800 | 33,000 | 32,300 | 30,700 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 332 | 332 | 332 | 332 | 332 | 332 | 332 | 392 | 392 | 392 | 392 | 783 | 783 | 783 | 784 | 786 | 892 | 897 | 897 | 897 | 897 | 897 | 904 | 908 | 909 | 916 | 920 | 922 | 923 | 927 | 931 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 946 | 946 | 946 | 946 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 |
| 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 953 | 946 | 946 | 946 | 946 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 931 | 927 | 923 | 922 | 920 | 916 | 909 | 908 | 904 | 897 | 897 | 897 | 897 | 897 | 892 | 786 | 784 | 783 | 783 | 783 | 392 | 392 | 392 | 392 | 332 | 332 | 332 | 332 | 332 | 332 | 332 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 570,063 | 606,193 | 655,333 | 697,574 | 743,005 | 788,551 | 836,008 | 881,547 | 931,809 | 983,428 | 1,039,491 | 1,090,514 | 1,146,459 | 1,208,889 | 1,284,818 | 1,341,360 | 1,404,396 | 1,469,875 | 1,539,508 | 1,595,640 | 1,657,975 | 1,724,008 | 1,792,029 | 1,848,497 | 1,918,125 | 1,987,682 | 2,057,665 | 2,120,971 | 2,190,701 | 2,264,331 | 2,316,916 | 2,584,328 | 2,676,924 | 2,766,259 | 2,919,411 | 3,005,641 | 3,115,391 | 3,204,854 | 3,370,706 | 3,416,770 | 3,513,334 | 3,588,961 | 3,804,593 | 3,876,991 | 3,970,707 | 4,056,049 | 4,259,220 | 4,330,208 | 4,429,008 | 4,524,983 | 4,782,930 | 4,883,552 | 4,953,078 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 4,953,078 | 4,883,552 | 4,782,930 | 4,524,983 | 4,429,008 | 4,330,208 | 4,259,220 | 4,056,049 | 3,970,707 | 3,876,991 | 3,804,593 | 3,588,961 | 3,513,334 | 3,416,770 | 3,370,706 | 3,204,854 | 3,115,391 | 3,005,641 | 2,919,411 | 2,766,259 | 2,676,924 | 2,584,328 | 2,316,916 | 2,264,331 | 2,190,701 | 2,120,971 | 2,057,665 | 1,987,682 | 1,918,125 | 1,848,497 | 1,792,029 | 1,724,008 | 1,657,975 | 1,595,640 | 1,539,508 | 1,469,875 | 1,404,396 | 1,341,360 | 1,284,818 | 1,208,889 | 1,146,459 | 1,090,514 | 1,039,491 | 983,428 | 931,809 | 881,547 | 836,008 | 788,551 | 743,005 | 697,574 | 655,333 | 606,193 | 570,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -900 | -900 | -2,200 | -2,200 | 0 | -2,200 | -3,100 | -3,100 | -3,100 | -3,100 | -5,100 | -5,100 | -5,100 | -100 | -130 | -6,891 | -6,891 | -6,891 | -8,237 | -8,237 | -154 | -86 | -71 | -366 | 2 | 39 | 760 | 1,152 | 2,428 | 2,808 | 4,440 | 4,527 | 4,048 | 4,713 | 6,701 | 5,928 | 4,492 | 4,824 | 4,271 | 4,546 | 6,801 | 6,416 | 7,718 | 8,695 | 11,047 | 16,487 | 16,229 | 21,222 | 18,959 | 6,197 | -1,484 | -9,568 | 4,069 | 9,770 | 8,812 | 6,698 | 3,568 | 16,345 | 16,962 | 20,101 | 23,330 | 15,477 | 11,876 | 11,804 | 7,324 | 14,373 | 8,651 | -274 | -5,651 | -174 | -2,644 | -1,713 | 814 | -18,534 | -31,754 | -49,384 | -44,512 | -46,366 | -52,164 | -41,093 | -39,941 | -37,897 | -57,652 | -50,083 | -43,576 | -39,427 | -37,844 | -29,601 | -55,789 | -60,891 | -62,379 | -69,937 | -69,379 | -90,141 | -65,381 | -89,673 | -79,385 | -51,337 | -17,775 | -37,039 | -32,822 | -49,126 | -56,112 | -78,204 | -126,847 | -188,483 | -122,722 | -109,438 | -101,435 | -134,269 | -90,271 | -112,295 | -120,713 | -71,638 |
| -71,638 | -120,713 | -112,295 | -90,271 | -134,269 | -101,435 | -109,438 | -122,722 | -188,483 | -126,847 | -78,204 | -56,112 | -49,126 | -32,822 | -37,039 | -17,775 | -51,337 | -79,385 | -89,673 | -65,381 | -90,141 | -69,379 | -69,937 | -62,379 | -60,891 | -55,789 | -29,601 | -37,844 | -39,427 | -43,576 | -50,083 | -57,652 | -37,897 | -39,941 | -41,093 | -52,164 | -46,366 | -44,512 | -49,384 | -31,754 | -18,534 | 814 | -1,713 | -2,644 | -174 | -5,651 | -274 | 8,651 | 14,373 | 7,324 | 11,804 | 11,876 | 15,477 | 23,330 | 20,101 | 16,962 | 16,345 | 3,568 | 6,698 | 8,812 | 9,770 | 4,069 | -9,568 | -1,484 | 6,197 | 18,959 | 21,222 | 16,229 | 16,487 | 11,047 | 8,695 | 7,718 | 6,416 | 6,801 | 4,546 | 4,271 | 4,824 | 4,492 | 5,928 | 6,701 | 4,713 | 4,048 | 4,527 | 4,440 | 2,808 | 2,428 | 1,152 | 760 | 39 | 2 | -366 | -71 | -86 | -154 | -8,237 | -8,237 | -6,891 | -6,891 | -6,891 | -130 | -100 | -5,100 | -5,100 | -5,100 | -3,100 | -3,100 | -3,100 | -3,100 | -2,200 | 0 | -2,200 | -2,200 | -900 | -900 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 828,011 | 836,693 | 856,718 | 869,136 | 873,037 | 888,066 | 905,662 | 926,611 | 934,976 | 935,375 | 927,368 | 916,336 | 921,623 | 921,780 | 926,031 | 915,997 | 916,988 | 911,377 | 904,825 | 891,079 | 888,537 | 891,920 | 894,469 | 882,438 | 884,675 | 884,461 | 883,010 | 853,478 | 855,782 | 865,430 | 873,357 | 833,414 | 837,324 | 850,616 | 867,462 | 824,997 | 839,696 | 865,634 | 1,188,939 | 1,118,170 | 1,144,193 | 1,182,127 | 1,434,203 | 1,346,601 | 1,381,590 | 1,428,419 | 1,465,694 | 1,415,407 | 1,450,549 | 1,500,330 | 1,540,317 | 1,505,788 | 1,550,153 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,550,153 | 1,505,788 | 1,540,317 | 1,500,330 | 1,450,549 | 1,415,407 | 1,465,694 | 1,428,419 | 1,381,590 | 1,346,601 | 1,434,203 | 1,182,127 | 1,144,193 | 1,118,170 | 1,188,939 | 865,634 | 839,696 | 824,997 | 867,462 | 850,616 | 837,324 | 833,414 | 873,357 | 865,430 | 855,782 | 853,478 | 883,010 | 884,461 | 884,675 | 882,438 | 894,469 | 891,920 | 888,537 | 891,079 | 904,825 | 911,377 | 916,988 | 915,997 | 926,031 | 921,780 | 921,623 | 916,336 | 927,368 | 935,375 | 934,976 | 926,611 | 905,662 | 888,066 | 873,037 | 869,136 | 856,718 | 836,693 | 828,011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,488,337 | -1,498,693 | -1,335,627 | -1,294,098 | -1,300,908 | -1,304,413 | -1,185,707 | -1,097,051 | -1,070,210 | -1,075,537 | -1,124,102 | -1,131,084 | -1,141,040 | -1,153,863 | -1,041,831 | -1,057,955 | -1,069,354 | -1,077,252 | -1,075,879 | -1,008,370 | -951,912 | -981,713 | -907,530 | -804,012 | -814,424 | -713,853 | -675,550 | -605,413 | -527,931 | -456,871 | -440,839 | -358,898 | -261,627 | -287,002 | -196,010 | -107,850 | -103,314 | -48,456 | -72,891 | -43,129 | -65,528 | -1,620 | -36,151 | -37,618 | -54,192 | 0 | 0 | 0 | 0 | -11,098 | 0 | 0 | 0 | 0 | -853 | -22,117 | -33,545 | -43,628 | -9,079 | 0 | 0 | 0 | -5,182 | -2,088 | -10,459 | -11,969 | -11,650 | -12,696 | -15,252 | -16,028 | -18,340 | -20,046 | -17,643 | -16,557 | -17,700 | -18,853 | -20,471 | -21,830 | -22,768 | -23,479 | -25,886 | -28,998 | -30,337 | -30,567 | -29,075 | -24,007 | -23,953 | -25,616 | -23,002 | -25,449 | -15,127 | -8,074 | -10,951 | -4,723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 36,600 | 37,100 | 38,300 | 36,200 | 36,000 | 38,400 | 39,200 | 39,400 | 39,500 | 39,600 | 41,800 | 41,900 | 42,300 | 37,300 | 35,168 | 39,616 | 33,402 | 36,102 | 30,698 | 20,031 | 14,244 | 11,361 | 13,869 | 15,078 | 9,947 | 10,587 | 11,079 | 12,455 | 17,772 | 20,727 | 21,767 | 24,545 | 27,204 | 30,585 | 33,168 | 36,764 | 37,019 | 37,980 | 41,203 | 46,884 | 323,418 | 329,736 | 333,356 | 337,031 | 341,412 | 351,403 | 350,059 | 355,282 | 361,103 | 801,454 | 797,676 | 762,690 | 769,733 | 781,803 | 800,721 | 816,866 | 828,011 | 836,693 | 856,718 | 858,038 | 873,037 | 888,066 | 905,662 | 926,611 | 880,784 | 897,757 | 891,217 | 914,716 | 856,095 | 878,651 | 853,140 | 867,541 | 813,674 | 803,527 | 708,815 | 604,077 | 626,910 | 533,022 | 453,630 | 425,567 | 356,744 | 279,048 | 207,460 | 139,625 | 41,358 | 61,418 | -34,173 | -148,299 | -114,588 | -157,754 | -208,417 | -252,255 | -229,658 | -192,321 | 147,108 | -35,693 | 3,153 | 51,043 | 310,101 | 271,064 | 311,380 | 331,368 | 279,987 | 110,994 | 149,641 | 206,232 | 204,690 | 7,095 | 61,816 | 131,536 | 196,340 | 202,865 | 258,109 | 323,115 |
| 323,115 | 258,109 | 202,865 | 196,340 | 131,536 | 61,816 | 7,095 | 204,690 | 206,232 | 149,641 | 110,994 | 279,987 | 331,368 | 311,380 | 271,064 | 310,101 | 51,043 | 3,153 | -35,693 | 147,108 | -192,321 | -229,658 | -252,255 | -208,417 | -157,754 | -114,588 | -148,299 | -34,173 | 61,418 | 41,358 | 139,625 | 207,460 | 279,048 | 356,744 | 425,567 | 453,630 | 533,022 | 626,910 | 604,077 | 708,815 | 803,527 | 813,674 | 867,541 | 853,140 | 878,651 | 856,095 | 914,716 | 891,217 | 897,757 | 880,784 | 926,611 | 905,662 | 888,066 | 873,037 | 858,038 | 856,718 | 836,693 | 828,011 | 816,866 | 800,721 | 781,803 | 769,733 | 762,690 | 797,676 | 801,454 | 361,103 | |
---|