> Total Assets | 3,631 | 86,168 | 80,717 | 73,219 | 65,409 | 64,077 | 12,296 | 11,069 | 11,227 | 7,876 | 6,294 | 2,688 | 1,887 | 1,807 | 1,673 | 1,479 | 1,338 | 1,435 | 1,479 | 1,435 | 85 | 65 | 1,138 | 85 | 3 | 9 | 2,756 | 5,742 | 5,742 | 5,244 | 7,387 | 7,396 | 7,396 | 100,100 | 95,911 | 125,078 | 91,190 | 91,190 | 87,157 | 86,279 | 46,781 | 46,781 | 22,514 | 14,955 | 14,203 | 14,203 | 13,082 | 19,794 | 14,796 | 13,995 | 15,554 | 14,299 | 12,485 | 12,485 | 30,515 | 27,249 | 45,095 | 38,545 | 35,872 | 33,346 | 122,571 | 120,256 | 115,773 | 125,145 | 122,068 | 116,474 | 117,093 | 112,216 | 107,580 | 110,873 | 113,813 | 123,165 | 86,607 | 80,168 | 80,717 | 85,892 | 82,861 | 90,717 | 102,222 | 113,654 | 184,011 | 191,777 | 208,700 | 232,441 | 260,369 | 1,424,044 | 1,412,611 | 1,473,480 | 1,458,509 | 1,402,011 | 1,374,129 | 1,352,675 | 1,266,556 | 1,261,386 | 1,091,188 | 1,106,635 | 865,540 | 860,197 | 844,486 |
| 844,486 | 860,197 | 865,540 | 1,106,635 | 1,091,188 | 1,261,386 | 1,266,556 | 1,352,675 | 1,374,129 | 1,402,011 | 1,458,509 | 1,473,480 | 1,412,611 | 1,424,044 | 260,369 | 232,441 | 208,700 | 191,777 | 184,011 | 113,654 | 102,222 | 90,717 | 82,861 | 85,892 | 80,717 | 80,168 | 86,607 | 123,165 | 113,813 | 110,873 | 107,580 | 112,216 | 117,093 | 116,474 | 122,068 | 125,145 | 115,773 | 120,256 | 122,571 | 33,346 | 35,872 | 38,545 | 45,095 | 27,249 | 30,515 | 12,485 | 12,485 | 14,299 | 15,554 | 13,995 | 14,796 | 19,794 | 13,082 | 14,203 | 14,203 | 14,955 | 22,514 | 46,781 | 46,781 | 86,279 | 87,157 | 91,190 | 91,190 | 125,078 | 95,911 | 100,100 | 7,396 | 7,396 | 7,387 | 5,244 | 5,742 | 5,742 | 2,756 | 9 | 3 | 85 | 1,138 | 65 | 85 | 1,435 | 1,479 | 1,435 | 1,338 | 1,479 | 1,673 | 1,807 | 1,887 | 2,688 | 6,294 | 7,876 | 11,227 | 11,069 | 12,296 | 64,077 | 65,409 | 73,219 | 80,717 | 86,168 | 3,631 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 667 | 683 | 664 | 1,021 | 932 | 1,065 | 1,021 | 1,065 | 85 | 65 | 887 | 85 | 3 | 9 | 2,756 | 5,742 | 5,742 | 5,244 | 7,387 | 7,255 | 7,255 | 17,600 | 13,973 | 19,044 | 18,006 | 18,006 | 14,654 | 13,837 | 13,205 | 13,205 | 5,865 | 4,501 | 3,840 | 3,840 | 2,924 | 9,727 | 10,109 | 9,395 | 5,549 | 4,585 | 3,992 | 3,992 | 14,294 | 11,428 | 27,481 | 24,426 | 21,687 | 17,592 | 20,192 | 19,723 | 19,760 | 31,374 | 29,674 | 25,701 | 27,881 | 25,977 | 23,665 | 27,472 | 30,546 | 40,414 | 39,755 | 33,661 | 34,182 | 39,661 | 37,123 | 42,448 | 53,530 | 64,241 | 58,447 | 65,363 | 81,256 | 104,641 | 97,385 | 323,786 | 345,176 | 428,568 | 410,871 | 372,848 | 365,358 | 342,774 | 266,066 | 278,128 | 269,824 | 287,290 | 242,341 | 252,688 | 243,889 |
| 243,889 | 252,688 | 242,341 | 287,290 | 269,824 | 278,128 | 266,066 | 342,774 | 365,358 | 372,848 | 410,871 | 428,568 | 345,176 | 323,786 | 97,385 | 104,641 | 81,256 | 65,363 | 58,447 | 64,241 | 53,530 | 42,448 | 37,123 | 39,661 | 34,182 | 33,661 | 39,755 | 40,414 | 30,546 | 27,472 | 23,665 | 25,977 | 27,881 | 25,701 | 29,674 | 31,374 | 19,760 | 19,723 | 20,192 | 17,592 | 21,687 | 24,426 | 27,481 | 11,428 | 14,294 | 3,992 | 3,992 | 4,585 | 5,549 | 9,395 | 10,109 | 9,727 | 2,924 | 3,840 | 3,840 | 4,501 | 5,865 | 13,205 | 13,205 | 13,837 | 14,654 | 18,006 | 18,006 | 19,044 | 13,973 | 17,600 | 7,255 | 7,255 | 7,387 | 5,244 | 5,742 | 5,742 | 2,756 | 9 | 3 | 85 | 887 | 65 | 85 | 1,065 | 1,021 | 1,065 | 932 | 1,021 | 664 | 683 | 667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 9,650 | 0 | 0 | 0 | 2,240 | 0 | 0 | 0 | 461 | 228 | 307 | 277 | 146 | 214 | 271 | 146 | 271 | 85 | 65 | 386 | 85 | 3 | 9 | 2,756 | 5,742 | 5,742 | 5,244 | 7,379 | 7,255 | 7,255 | 10,900 | 7,122 | 6,411 | 5,927 | 5,927 | 2,807 | 2,313 | 640 | 640 | 2,383 | 1,683 | 845 | 845 | 572 | 7,406 | 8,799 | 8,240 | 3,137 | 1,641 | 1,149 | 1,149 | 7,806 | 4,656 | 21,805 | 18,687 | 16,715 | 11,384 | 7,069 | 6,180 | 4,582 | 13,679 | 11,231 | 9,412 | 9,416 | 5,705 | 6,149 | 6,302 | 5,867 | 6,883 | 12,720 | 8,638 | 8,349 | 10,100 | 10,894 | 16,222 | 25,154 | 33,714 | 21,534 | 18,723 | 32,967 | 43,659 | 30,778 | 83,129 | 95,522 | 115,046 | 126,768 | 89,292 | 82,653 | 79,307 | 75,058 | 58,559 | 58,138 | 48,959 | 33,605 | 35,729 | 32,765 |
| 32,765 | 35,729 | 33,605 | 48,959 | 58,138 | 58,559 | 75,058 | 79,307 | 82,653 | 89,292 | 126,768 | 115,046 | 95,522 | 83,129 | 30,778 | 43,659 | 32,967 | 18,723 | 21,534 | 33,714 | 25,154 | 16,222 | 10,894 | 10,100 | 8,349 | 8,638 | 12,720 | 6,883 | 5,867 | 6,302 | 6,149 | 5,705 | 9,416 | 9,412 | 11,231 | 13,679 | 4,582 | 6,180 | 7,069 | 11,384 | 16,715 | 18,687 | 21,805 | 4,656 | 7,806 | 1,149 | 1,149 | 1,641 | 3,137 | 8,240 | 8,799 | 7,406 | 572 | 845 | 845 | 1,683 | 2,383 | 640 | 640 | 2,313 | 2,807 | 5,927 | 5,927 | 6,411 | 7,122 | 10,900 | 7,255 | 7,255 | 7,379 | 5,244 | 5,742 | 5,742 | 2,756 | 9 | 3 | 85 | 386 | 65 | 85 | 271 | 146 | 271 | 214 | 146 | 277 | 307 | 228 | 461 | 0 | 0 | 0 | 2,240 | 0 | 0 | 0 | 9,650 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 0 | 563 | 0 | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | 321 | 323 | 331 | 331 | 331 | 331 | 331 | 331 | 431 | 161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161 | 431 | 331 | 331 | 331 | 331 | 331 | 331 | 323 | 321 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 0 | 563 | 0 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 414 | 368 | 383 | 587 | 462 | 561 | 587 | 561 | 0 | 0 | 492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,200 | 6,200 | 6,203 | 11,835 | 10,745 | 10,745 | 10,886 | 9,925 | 4,711 | 4,711 | 3,061 | 2,593 | 2,699 | 2,699 | 2,002 | 1,945 | 1,190 | 1,019 | 2,068 | 2,079 | 1,995 | 1,995 | 5,815 | 6,310 | 5,102 | 5,106 | 4,337 | 5,545 | 12,174 | 12,659 | 14,484 | 16,743 | 17,519 | 15,648 | 17,477 | 19,266 | 16,554 | 20,136 | 23,787 | 32,494 | 17,050 | 19,346 | 20,862 | 24,221 | 22,707 | 22,733 | 25,303 | 26,694 | 33,135 | 43,443 | 46,273 | 59,027 | 61,985 | 219,099 | 228,107 | 291,200 | 263,139 | 257,634 | 255,666 | 231,001 | 178,189 | 203,887 | 195,531 | 217,239 | 191,015 | 198,035 | 191,612 |
| 191,612 | 198,035 | 191,015 | 217,239 | 195,531 | 203,887 | 178,189 | 231,001 | 255,666 | 257,634 | 263,139 | 291,200 | 228,107 | 219,099 | 61,985 | 59,027 | 46,273 | 43,443 | 33,135 | 26,694 | 25,303 | 22,733 | 22,707 | 24,221 | 20,862 | 19,346 | 17,050 | 32,494 | 23,787 | 20,136 | 16,554 | 19,266 | 17,477 | 15,648 | 17,519 | 16,743 | 14,484 | 12,659 | 12,174 | 5,545 | 4,337 | 5,106 | 5,102 | 6,310 | 5,815 | 1,995 | 1,995 | 2,079 | 2,068 | 1,019 | 1,190 | 1,945 | 2,002 | 2,699 | 2,699 | 2,593 | 3,061 | 4,711 | 4,711 | 9,925 | 10,886 | 10,745 | 10,745 | 11,835 | 6,203 | 6,200 | 6,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 492 | 0 | 0 | 561 | 587 | 561 | 462 | 587 | 383 | 368 | 414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 607 | 0 | 563 | 48 | 124 | 224 | 244 | 286 | 662 | 309 | 314 | 297 | 352 | 341 | 147 | 473 | 453 | 452 | 452 | 448 | 486 | 9,235 | 4,875 | 4,255 | 4,026 | 2,191 | 1,982 | 1,639 | 1,692 | 125 | 0 | 0 | 0 | 340 | 883 | 695 | 394 | 394 | 547 | 560 | 554 | 500 | 510 | 511 | 506 | 0 | 0 | 0 |
| 0 | 0 | 0 | 506 | 511 | 510 | 500 | 554 | 560 | 547 | 394 | 394 | 695 | 883 | 340 | 0 | 0 | 0 | 125 | 1,692 | 1,639 | 1,982 | 2,191 | 4,026 | 4,255 | 4,875 | 9,235 | 486 | 448 | 452 | 452 | 453 | 473 | 147 | 341 | 352 | 297 | 314 | 309 | 662 | 286 | 244 | 224 | 124 | 48 | 563 | 0 | 607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,220 | 1,124 | 1,009 | 458 | 406 | 0 | 458 | 370 | 0 | 0 | 251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141 | 82,500 | 81,938 | 106,034 | 0 | 73,184 | 72,503 | 72,442 | 0 | 33,576 | 16,649 | 10,454 | 0 | 10,363 | 10,158 | 10,067 | 4,687 | 4,600 | 10,005 | 9,714 | 8,493 | 8,493 | 16,221 | 15,822 | 17,614 | 14,119 | 14,185 | 15,755 | 102,379 | 100,533 | 96,013 | 93,771 | 92,394 | 90,773 | 89,212 | 86,239 | 83,915 | 83,401 | 83,267 | 82,751 | 46,852 | 46,507 | 46,535 | 46,231 | 45,738 | 48,269 | 48,692 | 49,413 | 125,564 | 126,414 | 127,444 | 127,800 | 162,984 | 1,100,258 | 1,067,435 | 1,044,912 | 1,047,638 | 1,029,163 | 1,008,771 | 1,009,901 | 1,000,490 | 983,258 | 821,364 | 819,345 | 623,199 | 607,509 | 600,597 |
| 600,597 | 607,509 | 623,199 | 819,345 | 821,364 | 983,258 | 1,000,490 | 1,009,901 | 1,008,771 | 1,029,163 | 1,047,638 | 1,044,912 | 1,067,435 | 1,100,258 | 162,984 | 127,800 | 127,444 | 126,414 | 125,564 | 49,413 | 48,692 | 48,269 | 45,738 | 46,231 | 46,535 | 46,507 | 46,852 | 82,751 | 83,267 | 83,401 | 83,915 | 86,239 | 89,212 | 90,773 | 92,394 | 93,771 | 96,013 | 100,533 | 102,379 | 15,755 | 14,185 | 14,119 | 17,614 | 15,822 | 16,221 | 8,493 | 8,493 | 9,714 | 10,005 | 4,600 | 4,687 | 10,067 | 10,158 | 10,363 | 0 | 10,454 | 16,649 | 33,576 | 0 | 72,442 | 72,503 | 73,184 | 0 | 106,034 | 81,938 | 82,500 | 141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251 | 0 | 0 | 370 | 458 | 0 | 406 | 458 | 1,009 | 1,124 | 1,220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 460 | 1,043 | 3,942 | 4,272 | 4,151 | 3,957 | 3,329 | 1,960 | 1,450 | 907 | 343 | 73 | 31 | 18 | 3 | 9 | 11 | 13 | 9 | 13 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 993 | 1,266 | 1,230 | 1,230 | 1,159 | 1,400 | 603 | 603 | 506 | 443 | 388 | 388 | 298 | 265 | 230 | 201 | 317 | 201 | 148 | 148 | 427 | 460 | 465 | 470 | 422 | 415 | 614 | 878 | 1,158 | 1,500 | 1,784 | 2,043 | 2,462 | 2,480 | 2,377 | 2,453 | 2,565 | 2,693 | 2,757 | 2,711 | 3,053 | 3,300 | 3,430 | 5,916 | 6,411 | 7,145 | 12,420 | 13,487 | 14,451 | 15,477 | 16,545 | 38,492 | 40,030 | 42,519 | 46,525 | 46,701 | 48,249 | 49,732 | 49,400 | 50,957 | 53,307 | 53,192 | 54,909 | 55,044 | 59,381 |
| 59,381 | 55,044 | 54,909 | 53,192 | 53,307 | 50,957 | 49,400 | 49,732 | 48,249 | 46,701 | 46,525 | 42,519 | 40,030 | 38,492 | 16,545 | 15,477 | 14,451 | 13,487 | 12,420 | 7,145 | 6,411 | 5,916 | 3,430 | 3,300 | 3,053 | 2,711 | 2,757 | 2,693 | 2,565 | 2,453 | 2,377 | 2,480 | 2,462 | 2,043 | 1,784 | 1,500 | 1,158 | 878 | 614 | 415 | 422 | 470 | 465 | 460 | 427 | 148 | 148 | 201 | 317 | 201 | 230 | 265 | 298 | 388 | 388 | 443 | 506 | 603 | 603 | 1,400 | 1,159 | 1,230 | 1,230 | 1,266 | 993 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 13 | 9 | 13 | 11 | 9 | 3 | 18 | 31 | 73 | 343 | 907 | 1,450 | 1,960 | 3,329 | 3,957 | 4,151 | 4,272 | 3,942 | 1,043 | 460 |
---|
Goodwill | 0 | 0 | 0 | 54,104 | 0 | 0 | 0 | 1,557 | 2,671 | 2,671 | 2,464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61,400 | 61,400 | 61,436 | 84,124 | 55,833 | 55,833 | 55,833 | 55,833 | 8,155 | 8,155 | 8,155 | 6,609 | 6,609 | 6,609 | 6,609 | 6,609 | 3,640 | 3,640 | 4,537 | 4,537 | 3,588 | 3,588 | 4,770 | 4,770 | 4,837 | 6,309 | 6,309 | 7,309 | 76,747 | 76,801 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 42,268 | 42,268 | 42,266 | 42,266 | 42,268 | 42,268 | 42,268 | 42,268 | 69,262 | 69,716 | 70,452 | 70,452 | 80,176 | 572,607 | 559,033 | 554,975 | 559,792 | 554,963 | 548,240 | 560,340 | 561,576 | 558,646 | 408,976 | 411,055 | 220,072 | 219,882 | 221,059 |
| 221,059 | 219,882 | 220,072 | 411,055 | 408,976 | 558,646 | 561,576 | 560,340 | 548,240 | 554,963 | 559,792 | 554,975 | 559,033 | 572,607 | 80,176 | 70,452 | 70,452 | 69,716 | 69,262 | 42,268 | 42,268 | 42,268 | 42,268 | 42,266 | 42,266 | 42,268 | 42,268 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,621 | 76,801 | 76,747 | 7,309 | 6,309 | 6,309 | 4,837 | 4,770 | 4,770 | 3,588 | 3,588 | 4,537 | 4,537 | 3,640 | 3,640 | 6,609 | 6,609 | 6,609 | 6,609 | 6,609 | 8,155 | 8,155 | 8,155 | 55,833 | 55,833 | 55,833 | 55,833 | 84,124 | 61,436 | 61,400 | 61,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,464 | 2,671 | 2,671 | 1,557 | 0 | 0 | 0 | 54,104 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 999 | 999 | 999 | 999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 999 | 999 | 999 | 999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 56,363 | 0 | 0 | 0 | 2,372 | 4,207 | 4,013 | 3,579 | 638 | 395 | 313 | 231 | 149 | 360 | 322 | 149 | 322 | 0 | 0 | 187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,800 | 19,800 | 19,303 | 20,366 | 16,121 | 16,121 | 15,511 | 15,209 | 8,195 | 8,195 | 7,988 | 3,402 | 3,366 | 3,366 | 3,251 | 3,193 | 817 | 759 | 5,151 | 4,976 | 4,757 | 4,757 | 10,609 | 10,095 | 9,074 | 7,258 | 6,913 | 8,003 | 24,936 | 22,772 | 18,152 | 14,569 | 12,490 | 10,610 | 8,729 | 6,850 | 4,565 | 3,975 | 3,393 | 2,844 | 1,231 | 896 | 561 | 226 | 0 | 0 | 0 | 0 | 43,882 | 43,211 | 42,541 | 41,871 | 53,300 | 488,360 | 467,528 | 446,535 | 440,589 | 426,909 | 407,669 | 395,181 | 379,632 | 362,541 | 345,392 | 330,531 | 313,505 | 298,064 | 285,848 |
| 285,848 | 298,064 | 313,505 | 330,531 | 345,392 | 362,541 | 379,632 | 395,181 | 407,669 | 426,909 | 440,589 | 446,535 | 467,528 | 488,360 | 53,300 | 41,871 | 42,541 | 43,211 | 43,882 | 0 | 0 | 0 | 0 | 226 | 561 | 896 | 1,231 | 2,844 | 3,393 | 3,975 | 4,565 | 6,850 | 8,729 | 10,610 | 12,490 | 14,569 | 18,152 | 22,772 | 24,936 | 8,003 | 6,913 | 7,258 | 9,074 | 10,095 | 10,609 | 4,757 | 4,757 | 4,976 | 5,151 | 759 | 817 | 3,193 | 3,251 | 3,366 | 3,366 | 3,402 | 7,988 | 8,195 | 8,195 | 15,209 | 15,511 | 16,121 | 16,121 | 20,366 | 19,303 | 19,800 | 19,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187 | 0 | 0 | 322 | 149 | 322 | 360 | 149 | 231 | 313 | 395 | 638 | 3,579 | 4,013 | 4,207 | 2,372 | 0 | 0 | 0 | 56,363 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 794 | 793 | 775 | 300 | 35 | 35 | 300 | 35 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141 | 300 | 206 | 278 | 0 | 0 | 0 | 0 | 16,623 | 16,623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,005 | -9,714 | 0 | 429 | 415 | 497 | 3,238 | 82 | 541 | 27 | 0 | 82 | 82 | 0 | 0 | 0 | 0 | 288 | 36,994 | 352 | 688 | 593 | 596 | 632 | 655 | 439 | 40 | 85 | 13 | 2,029 | 4,237 | 4,176 | 3,993 | 3,807 | 12,963 | 799 | 844 | 883 | 732 | 590 | 4,613 | 4,648 | 9,882 | 11,114 | 13,689 | 24,567 | 17,076 | 16,882 | 34,309 |
| 34,309 | 16,882 | 17,076 | 24,567 | 13,689 | 11,114 | 9,882 | 4,648 | 4,613 | 590 | 732 | 883 | 844 | 799 | 12,963 | 3,807 | 3,993 | 4,176 | 4,237 | 2,029 | 13 | 85 | 40 | 439 | 655 | 632 | 596 | 593 | 688 | 352 | 36,994 | 288 | 0 | 0 | 0 | 0 | 82 | 82 | 0 | 27 | 541 | 82 | 3,238 | 497 | 415 | 429 | 0 | -9,714 | -10,005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,623 | 16,623 | 0 | 0 | 0 | 0 | 278 | 206 | 300 | 141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 35 | 300 | 35 | 35 | 300 | 775 | 793 | 794 | 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 | 429 | 415 | 497 | 3,238 | 82 | 541 | 28 | 82 | 82 | 82 | 82 | 500 | 500 | 401 | 288 | 352 | 352 | 688 | 593 | 596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 596 | 593 | 688 | 352 | 352 | 288 | 401 | 500 | 500 | 82 | 82 | 82 | 82 | 28 | 541 | 82 | 3,238 | 497 | 415 | 429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,363 | 9,635 | 12,001 | 10,131 | 9,736 | 8,880 | 6,614 | 8,431 | 7,599 | 5,889 | 6,606 | 6,911 | 6,521 | 5,809 | 5,913 | 5,539 | 5,577 | 5,657 | 5,539 | 5,657 | 9 | 2 | 5,702 | 9 | 74 | 125 | 184 | 99 | 99 | 156 | 261 | 447 | 447 | 27,100 | 27,290 | 43,349 | 42,166 | 42,166 | 39,324 | 37,406 | 38,707 | 38,707 | 12,294 | 13,222 | 11,585 | 11,585 | 11,862 | 37,326 | 9,097 | 8,616 | 11,751 | 11,331 | 11,748 | 11,748 | 11,274 | 10,986 | 12,144 | 9,084 | 10,044 | 11,680 | 31,042 | 35,264 | 37,167 | 38,334 | 39,797 | 40,283 | 47,122 | 43,710 | 45,535 | 52,138 | 53,569 | 63,514 | 58,935 | 51,388 | 48,552 | 54,139 | 46,503 | 53,484 | 53,655 | 56,403 | 106,557 | 102,477 | 113,468 | 120,267 | 115,257 | 897,269 | 924,229 | 987,614 | 942,294 | 823,978 | 788,426 | 745,048 | 659,301 | 662,571 | 643,326 | 660,937 | 651,608 | 664,244 | 662,116 |
| 662,116 | 664,244 | 651,608 | 660,937 | 643,326 | 662,571 | 659,301 | 745,048 | 788,426 | 823,978 | 942,294 | 987,614 | 924,229 | 897,269 | 115,257 | 120,267 | 113,468 | 102,477 | 106,557 | 56,403 | 53,655 | 53,484 | 46,503 | 54,139 | 48,552 | 51,388 | 58,935 | 63,514 | 53,569 | 52,138 | 45,535 | 43,710 | 47,122 | 40,283 | 39,797 | 38,334 | 37,167 | 35,264 | 31,042 | 11,680 | 10,044 | 9,084 | 12,144 | 10,986 | 11,274 | 11,748 | 11,748 | 11,331 | 11,751 | 8,616 | 9,097 | 37,326 | 11,862 | 11,585 | 11,585 | 13,222 | 12,294 | 38,707 | 38,707 | 37,406 | 39,324 | 42,166 | 42,166 | 43,349 | 27,290 | 27,100 | 447 | 447 | 261 | 156 | 99 | 99 | 184 | 125 | 74 | 9 | 5,702 | 2 | 9 | 5,657 | 5,539 | 5,657 | 5,577 | 5,539 | 5,913 | 5,809 | 6,521 | 6,911 | 6,606 | 5,889 | 7,599 | 8,431 | 6,614 | 8,880 | 9,736 | 10,131 | 12,001 | 9,635 | 3,363 |
---|
> Total Current Liabilities | 3,336 | 7,885 | 10,274 | 8,290 | 8,269 | 5,395 | 5,519 | 4,960 | 4,782 | 4,367 | 4,368 | 4,356 | 6,133 | 5,436 | 5,529 | 5,539 | 5,577 | 5,657 | 5,539 | 5,657 | 9 | 2 | 441 | 9 | 74 | 125 | 184 | 99 | 99 | 156 | 261 | 447 | 447 | 9,300 | 10,139 | 19,673 | 42,139 | 42,139 | 39,324 | 37,406 | 38,707 | 38,707 | 8,390 | 8,967 | 7,441 | 7,441 | 7,300 | 20,546 | 6,020 | 7,238 | 9,429 | 8,779 | 9,655 | 9,655 | 11,036 | 10,748 | 11,906 | 9,084 | 10,044 | 11,680 | 23,952 | 28,057 | 29,841 | 30,889 | 38,982 | 39,448 | 31,417 | 31,457 | 30,774 | 35,198 | 38,999 | 48,214 | 46,406 | 41,931 | 41,922 | 44,411 | 38,308 | 38,781 | 51,545 | 54,396 | 82,809 | 79,051 | 91,022 | 98,457 | 111,149 | 618,544 | 642,132 | 609,628 | 385,263 | 315,997 | 312,601 | 289,366 | 220,920 | 228,284 | 244,847 | 268,656 | 236,024 | 240,375 | 223,631 |
| 223,631 | 240,375 | 236,024 | 268,656 | 244,847 | 228,284 | 220,920 | 289,366 | 312,601 | 315,997 | 385,263 | 609,628 | 642,132 | 618,544 | 111,149 | 98,457 | 91,022 | 79,051 | 82,809 | 54,396 | 51,545 | 38,781 | 38,308 | 44,411 | 41,922 | 41,931 | 46,406 | 48,214 | 38,999 | 35,198 | 30,774 | 31,457 | 31,417 | 39,448 | 38,982 | 30,889 | 29,841 | 28,057 | 23,952 | 11,680 | 10,044 | 9,084 | 11,906 | 10,748 | 11,036 | 9,655 | 9,655 | 8,779 | 9,429 | 7,238 | 6,020 | 20,546 | 7,300 | 7,441 | 7,441 | 8,967 | 8,390 | 38,707 | 38,707 | 37,406 | 39,324 | 42,139 | 42,139 | 19,673 | 10,139 | 9,300 | 447 | 447 | 261 | 156 | 99 | 99 | 184 | 125 | 74 | 9 | 441 | 2 | 9 | 5,657 | 5,539 | 5,657 | 5,577 | 5,539 | 5,529 | 5,436 | 6,133 | 4,356 | 4,368 | 4,367 | 4,782 | 4,960 | 5,519 | 5,395 | 8,269 | 8,290 | 10,274 | 7,885 | 3,336 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,421 | 2,777 | 2,835 | 3,289 | 3,357 | 3,399 | 3,289 | 3,399 | 0 | 0 | 0 | 0 | 50 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 631 | 254 | 3 | 23,296 | 23,296 | 24,506 | 25,229 | 26,082 | 26,082 | 16 | 19 | 115 | 115 | 909 | 169 | 75 | 2,234 | 2,543 | 2,826 | 3,760 | 3,777 | 10 | 6 | 0 | 0 | 0 | 0 | 3,600 | 3,450 | 3,300 | 3,150 | 10,560 | 10,476 | 0 | 0 | 9,685 | 1,943 | 2,210 | 1,653 | 1,445 | 1,437 | 1,480 | 1,522 | 0 | 0 | 8,375 | 6,300 | 1,188 | 1,688 | 1,938 | 1,938 | 14,557 | 20,415 | 13,423 | 12,501 | 12,500 | 3,349 | 2,088 | 1,052 | 3,958 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3,958 | 1,052 | 2,088 | 3,349 | 12,500 | 12,501 | 13,423 | 20,415 | 14,557 | 1,938 | 1,938 | 1,688 | 1,188 | 6,300 | 8,375 | 0 | 0 | 1,522 | 1,480 | 1,437 | 1,445 | 1,653 | 2,210 | 1,943 | 9,685 | 0 | 0 | 10,476 | 10,560 | 3,150 | 3,300 | 3,450 | 3,600 | 0 | 0 | 0 | 0 | 6 | 10 | 3,777 | 3,760 | 2,826 | 2,543 | 2,234 | 75 | 169 | 909 | 115 | 115 | 19 | 16 | 26,082 | 26,082 | 25,229 | 24,506 | 23,296 | 23,296 | 3 | 254 | 631 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 50 | 0 | 0 | 0 | 0 | 3,399 | 3,289 | 3,399 | 3,357 | 3,289 | 2,835 | 2,777 | 2,421 | 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 | 3,600 | 0 | 0 | 0 | 10,432 | 0 | 0 | 0 | 9,685 | 11,968 | 8,719 | 7,404 | 5,318 | 5,428 | 0 | 0 | 0 | 0 | 0 | 0 | 1,188 | 1,688 | 1,938 | 1,938 | 14,557 | 20,415 | 13,423 | 12,501 | 12,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,500 | 12,501 | 13,423 | 20,415 | 14,557 | 1,938 | 1,938 | 1,688 | 1,188 | 0 | 0 | 0 | 0 | 0 | 0 | 5,428 | 5,318 | 7,404 | 8,719 | 11,968 | 9,685 | 0 | 0 | 0 | 10,432 | 0 | 0 | 0 | 3,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 471 | 3,774 | 3,160 | 1,806 | 2,111 | 1,883 | 1,543 | 1,562 | 1,529 | 1,280 | 1,535 | 1,396 | 1,276 | 1,224 | 1,082 | 841 | 742 | 707 | 841 | 707 | 0 | 2 | 159 | 2 | 74 | 0 | 84 | 99 | 99 | 156 | 261 | 447 | 447 | 2,400 | 4,325 | 9,930 | 9,557 | 9,557 | 7,365 | 5,304 | 4,011 | 4,011 | 4,061 | 4,508 | 3,807 | 3,807 | 3,737 | 2,939 | 3,051 | 3,032 | 4,054 | 3,795 | 5,278 | 3,783 | 5,596 | 4,916 | 2,943 | 3,504 | 3,817 | 3,756 | 8,118 | 10,693 | 13,169 | 13,720 | 15,300 | 15,131 | 20,071 | 19,809 | 19,868 | 20,263 | 23,277 | 28,404 | 19,895 | 18,292 | 26,752 | 22,552 | 14,912 | 18,916 | 22,314 | 20,820 | 31,579 | 29,881 | 36,355 | 34,142 | 34,953 | 155,378 | 167,104 | 171,562 | 167,858 | 173,920 | 171,571 | 154,320 | 119,338 | 138,194 | 139,852 | 159,525 | 159,200 | 170,910 | 148,062 |
| 148,062 | 170,910 | 159,200 | 159,525 | 139,852 | 138,194 | 119,338 | 154,320 | 171,571 | 173,920 | 167,858 | 171,562 | 167,104 | 155,378 | 34,953 | 34,142 | 36,355 | 29,881 | 31,579 | 20,820 | 22,314 | 18,916 | 14,912 | 22,552 | 26,752 | 18,292 | 19,895 | 28,404 | 23,277 | 20,263 | 19,868 | 19,809 | 20,071 | 15,131 | 15,300 | 13,720 | 13,169 | 10,693 | 8,118 | 3,756 | 3,817 | 3,504 | 2,943 | 4,916 | 5,596 | 3,783 | 5,278 | 3,795 | 4,054 | 3,032 | 3,051 | 2,939 | 3,737 | 3,807 | 3,807 | 4,508 | 4,061 | 4,011 | 4,011 | 5,304 | 7,365 | 9,557 | 9,557 | 9,930 | 4,325 | 2,400 | 447 | 447 | 261 | 156 | 99 | 99 | 84 | 0 | 74 | 2 | 159 | 2 | 0 | 707 | 841 | 707 | 742 | 841 | 1,082 | 1,224 | 1,276 | 1,396 | 1,535 | 1,280 | 1,529 | 1,562 | 1,543 | 1,883 | 2,111 | 1,806 | 3,160 | 3,774 | 471 |
---|
Other Current Liabilities | 806 | 3,361 | 6,114 | 5,293 | 5,158 | 3,512 | 3,976 | 3,269 | 3,127 | 2,755 | 2,703 | 2,671 | 1,936 | 1,250 | 1,337 | 1,144 | 1,207 | 1,551 | 1,144 | 1,291 | 9 | 2 | 7 | 9 | 46 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,900 | 2,001 | 6,317 | 9,286 | 5,899 | 4,463 | 3,606 | 8,614 | 6,263 | 1,715 | 1,880 | 3,519 | 1,959 | 1,033 | 16,023 | 1,157 | 553 | 1,083 | 651 | 704 | 600 | 660 | 565 | 8,963 | 5,580 | 6,227 | 7,924 | 3,000 | 3,139 | 2,209 | 1,945 | 2,147 | 2,519 | 11,346 | 11,648 | 10,906 | 1,773 | 1,194 | 1,844 | 13,868 | 9,534 | 7,392 | 7,232 | 23,396 | 19,865 | 29,231 | 33,576 | 2,573 | 3,611 | 6,581 | 7,849 | 5,626 | 335,072 | 356,049 | 277,286 | 204,905 | 142,077 | 141,030 | 135,046 | 101,582 | 90,090 | 104,995 | 109,131 | 62,453 | 52,603 | 56,159 |
| 56,159 | 52,603 | 62,453 | 109,131 | 104,995 | 90,090 | 101,582 | 135,046 | 141,030 | 142,077 | 204,905 | 277,286 | 356,049 | 335,072 | 5,626 | 7,849 | 6,581 | 3,611 | 2,573 | 33,576 | 29,231 | 19,865 | 23,396 | 7,232 | 7,392 | 9,534 | 13,868 | 1,844 | 1,194 | 1,773 | 10,906 | 11,648 | 11,346 | 2,519 | 2,147 | 1,945 | 2,209 | 3,139 | 3,000 | 7,924 | 6,227 | 5,580 | 8,963 | 565 | 660 | 600 | 704 | 651 | 1,083 | 553 | 1,157 | 16,023 | 1,033 | 1,959 | 3,519 | 1,880 | 1,715 | 6,263 | 8,614 | 3,606 | 4,463 | 5,899 | 9,286 | 6,317 | 2,001 | 6,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 46 | 9 | 7 | 2 | 9 | 1,291 | 1,144 | 1,551 | 1,207 | 1,144 | 1,337 | 1,250 | 1,936 | 2,671 | 2,703 | 2,755 | 3,127 | 3,269 | 3,976 | 3,512 | 5,158 | 5,293 | 6,114 | 3,361 | 806 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 388 | 373 | 384 | 0 | 0 | 0 | 0 | 5,261 | 0 | 0 | 5,261 | 0 | 0 | 0 | 0 | 98,697 | 98,697 | 155,501 | 260,545 | 0 | 447,337 | 17,800 | 17,151 | 23,676 | 0 | 27 | 7,453 | 6,873 | 0 | 8,614 | 3,904 | 4,255 | 0 | 4,144 | 4,562 | 16,780 | 3,077 | 1,378 | 2,322 | 2,552 | 2,093 | 2,093 | 238 | 238 | 238 | 238 | 1,024 | 28 | 7,090 | 7,207 | 7,326 | 7,445 | 815 | 835 | 15,705 | 12,253 | 14,761 | 16,940 | 14,570 | 15,300 | 12,529 | 9,457 | 6,630 | 9,728 | 8,195 | 14,703 | 2,110 | 2,007 | 23,748 | 23,426 | 22,446 | 21,810 | 4,108 | 278,725 | 282,097 | 377,986 | 557,031 | 507,981 | 475,825 | 455,682 | 438,381 | 434,287 | 398,479 | 392,281 | 415,584 | 423,869 | 438,485 |
| 438,485 | 423,869 | 415,584 | 392,281 | 398,479 | 434,287 | 438,381 | 455,682 | 475,825 | 507,981 | 557,031 | 377,986 | 282,097 | 278,725 | 4,108 | 21,810 | 22,446 | 23,426 | 23,748 | 2,007 | 2,110 | 14,703 | 8,195 | 9,728 | 6,630 | 9,457 | 12,529 | 15,300 | 14,570 | 16,940 | 14,761 | 12,253 | 15,705 | 835 | 815 | 7,445 | 7,326 | 7,207 | 7,090 | 28 | 1,024 | 238 | 238 | 238 | 238 | 2,093 | 2,093 | 2,552 | 2,322 | 1,378 | 3,077 | 16,780 | 4,562 | 4,144 | 0 | 4,255 | 3,904 | 8,614 | 0 | 6,873 | 7,453 | 27 | 0 | 23,676 | 17,151 | 17,800 | 447,337 | 0 | 260,545 | 155,501 | 98,697 | 98,697 | 0 | 0 | 0 | 0 | 5,261 | 0 | 0 | 5,261 | 0 | 0 | 0 | 0 | 384 | 373 | 388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,352 | 4,562 | 5,735 | 3,077 | 1,378 | 1,564 | 1,750 | 1,252 | 1,282 | 0 | 0 | 0 | 0 | 0 | 0 | 7,090 | 7,207 | 7,326 | 7,445 | 0 | 0 | 9,384 | 9,460 | 9,685 | 10,025 | 22,149 | 24,747 | 3,873 | 9,457 | 6,630 | 9,546 | 8,013 | 12,525 | 0 | 0 | 18,505 | 18,020 | 17,536 | 17,052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,052 | 17,536 | 18,020 | 18,505 | 0 | 0 | 12,525 | 8,013 | 9,546 | 6,630 | 9,457 | 3,873 | 24,747 | 22,149 | 10,025 | 9,685 | 9,460 | 9,384 | 0 | 0 | 7,445 | 7,326 | 7,207 | 7,090 | 0 | 0 | 0 | 0 | 0 | 0 | 1,282 | 1,252 | 1,750 | 1,564 | 1,378 | 3,077 | 5,735 | 4,562 | 4,352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 429 | 415 | 497 | 3,238 | 82 | 541 | 28 | 82 | 82 | 82 | 82 | 500 | 500 | 401 | 288 | 352 | 352 | 688 | 593 | 596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 596 | 593 | 688 | 352 | 352 | 288 | 401 | 500 | 500 | 82 | 82 | 82 | 82 | 28 | 541 | 82 | 3,238 | 497 | 415 | 429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 379 | 284 | 1,053 | 959 | 1,586 | 1,324 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,033 | 668 | 587 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,045 | 0 | 0 | 758 | 802 | 841 | 841 | 238 | 238 | 238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 815 | 835 | 6,321 | 2,793 | 5,076 | 6,915 | 8,061 | 9,549 | 8,656 | 5,466 | 3,212 | 6,430 | 8,195 | 12,706 | 182 | 0 | 1 | 5,406 | 0 | 0 | 4,108 | 44,895 | 38,096 | 36,396 | 19,976 | 22,205 | 19,655 | 23,656 | 22,037 | 28,555 | 14,669 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 14,669 | 28,555 | 22,037 | 23,656 | 19,655 | 22,205 | 19,976 | 36,396 | 38,096 | 44,895 | 4,108 | 0 | 0 | 5,406 | 1 | 0 | 182 | 12,706 | 8,195 | 6,430 | 3,212 | 5,466 | 8,656 | 9,549 | 8,061 | 6,915 | 5,076 | 2,793 | 6,321 | 835 | 815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 238 | 238 | 238 | 841 | 841 | 802 | 758 | 0 | 0 | 11,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 587 | 668 | 1,033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 1,324 | 1,586 | 959 | 1,053 | 284 | 379 | 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 | 11,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,486 | 1,696 | 4,294 | 6,066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,066 | 4,294 | 1,696 | 5,486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 268 | 76,533 | 68,716 | 63,088 | 55,673 | 55,197 | 5,682 | 2,638 | 3,628 | 1,987 | 0 | 0 | -4,634 | -4,002 | -4,240 | -4,060 | -4,239 | 0 | -4,060 | -4,222 | 76 | 64 | -4,564 | 76 | -71 | -116 | 2,573 | 5,644 | 5,644 | 5,089 | 7,127 | 6,949 | 6,949 | 73,000 | 68,621 | 81,729 | 49,024 | 49,024 | 47,833 | 48,873 | 8,074 | 8,074 | 10,220 | 1,733 | 2,618 | 2,618 | 1,220 | -17,532 | 5,699 | 5,379 | 3,803 | 2,968 | 737 | 737 | 19,241 | 16,263 | 32,951 | 29,461 | 25,828 | 21,666 | 91,529 | 84,992 | 78,606 | 86,811 | 82,271 | 76,191 | 69,971 | 68,506 | 62,045 | 58,735 | 60,244 | 59,651 | 27,672 | 28,780 | 32,165 | 31,753 | 36,358 | 37,233 | 48,567 | 57,251 | 77,454 | 89,300 | 95,232 | 112,174 | 145,112 | 503,010 | 486,197 | 483,692 | 514,571 | 576,146 | 583,784 | 605,649 | 605,196 | 598,815 | 447,862 | 445,698 | 213,932 | 195,953 | 182,370 |
| 182,370 | 195,953 | 213,932 | 445,698 | 447,862 | 598,815 | 605,196 | 605,649 | 583,784 | 576,146 | 514,571 | 483,692 | 486,197 | 503,010 | 145,112 | 112,174 | 95,232 | 89,300 | 77,454 | 57,251 | 48,567 | 37,233 | 36,358 | 31,753 | 32,165 | 28,780 | 27,672 | 59,651 | 60,244 | 58,735 | 62,045 | 68,506 | 69,971 | 76,191 | 82,271 | 86,811 | 78,606 | 84,992 | 91,529 | 21,666 | 25,828 | 29,461 | 32,951 | 16,263 | 19,241 | 737 | 737 | 2,968 | 3,803 | 5,379 | 5,699 | -17,532 | 1,220 | 2,618 | 2,618 | 1,733 | 10,220 | 8,074 | 8,074 | 48,873 | 47,833 | 49,024 | 49,024 | 81,729 | 68,621 | 73,000 | 6,949 | 6,949 | 7,127 | 5,089 | 5,644 | 5,644 | 2,573 | -116 | -71 | 76 | -4,564 | 64 | 76 | -4,222 | -4,060 | 0 | -4,239 | -4,060 | -4,240 | -4,002 | -4,634 | 0 | 0 | 1,987 | 3,628 | 2,638 | 5,682 | 55,197 | 55,673 | 63,088 | 68,716 | 76,533 | 268 |
---|
Common Stock | 409 | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 5 | 2 | 0 | 0 | 0 | 0 | 4 | 8 | 1 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 1 | 8 | 4 | 0 | 0 | 0 | 0 | 2 | 5 | 0 | 0 | 2 | 2 | 2 | 2 | 1 | 1 | 409 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | -183,294 | -175,115 | -161,183 | -165,202 | -176,866 | -211,888 | -211,888 | -218,902 | -227,334 | -227,334 | -257,390 | -271,905 | -272,278 | -282,218 | -296,036 | -299,362 | -297,937 | -296,118 | -289,260 | -287,912 | -289,624 | -290,108 | -251,683 | -247,884 | -241,426 | -237,251 | -230,326 | -227,740 | -220,399 | -212,987 | -207,159 | -201,396 | -193,074 | -184,955 | -175,603 | -170,119 | -164,918 | -160,308 | -157,688 | -153,512 | -147,290 | -141,604 | -138,185 | -133,971 | -130,196 | -127,443 | -105,316 | -98,438 | -97,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,803 | -5,803 | -5,803 | -5,803 | -5,803 | 0 | 0 | -5,820 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,440 | 200 | -55 | 340 | -488 | -129 | -288 | -290 | -644 | -419 | -281 | -285 | -1,086 | -291 | -244 | -198 | -194 | -163 | -197 | -148 | -1,763 | -266 | 172 | 109 | -199 | -161 | -129 | -97 | -52 | -101 | 10 | -55 | -202 | -175 | -255 | -250 | -321 | -329 | -326 | -326 | -325 | -325 | -323 | -323 | -356 | -258 | -676 | -720 | -591 | -733 | -778 | -910 | -903 | -20,922 | -36,721 | -45,051 | -39,341 | -45,090 | -54,329 | -44,201 | -41,945 | -48,791 | -50,078 | -46,493 | -48,955 | -50,168 | -48,011 |
| -48,011 | -50,168 | -48,955 | -46,493 | -50,078 | -48,791 | -41,945 | -44,201 | -54,329 | -45,090 | -39,341 | -45,051 | -36,721 | -20,922 | -903 | -910 | -778 | -733 | -591 | -720 | -676 | -258 | -356 | -323 | -323 | -325 | -325 | -326 | -326 | -329 | -321 | -250 | -255 | -175 | -202 | -55 | 10 | -101 | -52 | -97 | -129 | -161 | -199 | 109 | 172 | -266 | -1,763 | -148 | -197 | -163 | -194 | -198 | -244 | -291 | -1,086 | -285 | -281 | -419 | -644 | -290 | -288 | -129 | -488 | 340 | -55 | 200 | -1,440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,820 | 0 | 0 | -5,803 | -5,803 | -5,803 | -5,803 | -5,803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,707 | 99,798 | 87,877 | 133,300 | 135,702 | 137,935 | 141,265 | 142,571 | 152,253 | 172,545 | 173,806 | 193,422 | 194,504 | 196,040 | 197,330 | 276,500 | 278,131 | 279,956 | 293,988 | 295,423 | 296,728 | 297,929 | 299,045 | 299,580 | 300,453 | 308,415 | 311,621 | 318,066 | 318,690 | 320,361 | 321,297 | 332,793 | 335,389 | 348,566 | 353,968 | 360,224 | 362,272 | 367,876 | 370,435 | 373,310 | 373,310 | 741,781 | 740,592 | 740,592 | 798,063 | 803,276 | 810,994 | 822,217 | 830,861 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 830,861 | 822,217 | 810,994 | 803,276 | 798,063 | 740,592 | 740,592 | 741,781 | 373,310 | 373,310 | 370,435 | 367,876 | 362,272 | 360,224 | 353,968 | 348,566 | 335,389 | 332,793 | 321,297 | 320,361 | 318,690 | 318,066 | 311,621 | 308,415 | 300,453 | 299,580 | 299,045 | 297,929 | 296,728 | 295,423 | 293,988 | 279,956 | 278,131 | 276,500 | 197,330 | 196,040 | 194,504 | 193,422 | 173,806 | 172,545 | 152,253 | 142,571 | 141,265 | 137,935 | 135,702 | 133,300 | 87,877 | 99,798 | 99,707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157,291 | 157,291 | 157,291 | 163,121 | 163,117 | 0 | 163,121 | 163,124 | 100 | 100 | 163,142 | 100 | 100 | 99 | 3,010 | 6,309 | 6,309 | 6,309 | 8,808 | 0 | 11,257 | 76,100 | 78,220 | 93,486 | 0 | 93,918 | 95,048 | 95,505 | 0 | 95,741 | 97,388 | 97,396 | 0 | 99,541 | 99,798 | 87,877 | 133,229 | 135,631 | 137,864 | 141,194 | -266 | 142,500 | 172,474 | 173,735 | 193,351 | 194,433 | 195,969 | 197,259 | 276,429 | 278,060 | 279,885 | 293,917 | 295,352 | 296,657 | 297,858 | 298,974 | 299,509 | 300,382 | 308,344 | 311,550 | 317,995 | 318,619 | 320,290 | 321,226 | 332,722 | 335,318 | 348,495 | 353,897 | 360,153 | 362,201 | 367,805 | 370,364 | 373,239 | 736,872 | 741,710 | 740,521 | 745,590 | 797,992 | 803,205 | 810,923 | 822,146 | 830,790 | 842,606 | 850,918 | 858,120 | 866,510 | 875,766 |
| 875,766 | 866,510 | 858,120 | 850,918 | 842,606 | 830,790 | 822,146 | 810,923 | 803,205 | 797,992 | 745,590 | 740,521 | 741,710 | 736,872 | 373,239 | 370,364 | 367,805 | 362,201 | 360,153 | 353,897 | 348,495 | 335,318 | 332,722 | 321,226 | 320,290 | 318,619 | 317,995 | 311,550 | 308,344 | 300,382 | 299,509 | 298,974 | 297,858 | 296,657 | 295,352 | 293,917 | 279,885 | 278,060 | 276,429 | 197,259 | 195,969 | 194,433 | 193,351 | 173,735 | 172,474 | 142,500 | -266 | 141,194 | 137,864 | 135,631 | 133,229 | 87,877 | 99,798 | 99,541 | 0 | 97,396 | 97,388 | 95,741 | 0 | 95,505 | 95,048 | 93,918 | 0 | 93,486 | 78,220 | 76,100 | 11,257 | 0 | 8,808 | 6,309 | 6,309 | 6,309 | 3,010 | 99 | 100 | 100 | 163,142 | 100 | 100 | 163,124 | 163,121 | 0 | 163,117 | 163,121 | 157,291 | 157,291 | 157,291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|