> Total Assets | 0 | 0 | 0 | 86,860 | 0 | 0 | 0 | 138,623 | 143,522 | 143,723 | 321,042 | 332,109 | 320,292 | 310,492 | 293,862 | 295,004 | 281,299 | 285,551 | 272,175 | 274,386 | 257,629 | 260,517 | 257,975 | 263,184 | 253,582 | 256,420 | 261,729 | 455,784 | 500,035 | 492,036 | 492,729 | 473,170 | 438,017 | 415,635 | 497,078 | 475,929 | 473,161 | 485,203 | 491,072 | 495,188 | 459,637 | 467,565 | 463,659 | 469,971 | 461,802 | 473,325 | 490,020 | 469,033 | 422,733 | 415,163 | 416,847 | 406,464 | 393,952 | 413,937 | 387,319 | 378,727 | 369,131 | 386,073 | 406,134 | 438,181 | 463,747 | 479,473 | 489,989 | 490,078 | 464,710 | 478,142 | 486,826 | 480,098 | 475,776 | 475,501 | 469,436 | 472,849 | 466,349 | 468,769 | 475,720 | 479,214 | 476,830 | 476,350 | 462,527 | 468,627 | 473,078 |
| 473,078 | 468,627 | 462,527 | 476,350 | 476,830 | 479,214 | 475,720 | 468,769 | 466,349 | 472,849 | 469,436 | 475,501 | 475,776 | 480,098 | 486,826 | 478,142 | 464,710 | 490,078 | 489,989 | 479,473 | 463,747 | 438,181 | 406,134 | 386,073 | 369,131 | 378,727 | 387,319 | 413,937 | 393,952 | 406,464 | 416,847 | 415,163 | 422,733 | 469,033 | 490,020 | 473,325 | 461,802 | 469,971 | 463,659 | 467,565 | 459,637 | 495,188 | 491,072 | 485,203 | 473,161 | 475,929 | 497,078 | 415,635 | 438,017 | 473,170 | 492,729 | 492,036 | 500,035 | 455,784 | 261,729 | 256,420 | 253,582 | 263,184 | 257,975 | 260,517 | 257,629 | 274,386 | 272,175 | 285,551 | 281,299 | 295,004 | 293,862 | 310,492 | 320,292 | 332,109 | 321,042 | 143,723 | 143,522 | 138,623 | 0 | 0 | 0 | 86,860 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 33,668 | 0 | 0 | 0 | 57,977 | 66,704 | 66,208 | 254,403 | 270,565 | 255,752 | 253,637 | 229,696 | 222,365 | 206,886 | 206,003 | 187,591 | 192,502 | 185,867 | 224,310 | 228,523 | 238,723 | 226,818 | 230,964 | 236,517 | 285,722 | 331,223 | 328,152 | 332,278 | 316,258 | 285,528 | 272,003 | 353,570 | 335,935 | 334,244 | 350,361 | 359,681 | 364,470 | 335,787 | 346,739 | 347,966 | 354,329 | 350,652 | 358,340 | 380,646 | 361,680 | 318,838 | 316,723 | 310,323 | 309,003 | 296,871 | 318,673 | 290,492 | 284,157 | 271,913 | 289,186 | 310,428 | 344,075 | 341,227 | 338,515 | 352,012 | 356,637 | 332,476 | 344,922 | 359,384 | 352,773 | 350,518 | 351,320 | 347,196 | 350,890 | 335,265 | 336,948 | 342,915 | 338,033 | 334,147 | 331,170 | 311,053 | 322,386 | 329,543 |
| 329,543 | 322,386 | 311,053 | 331,170 | 334,147 | 338,033 | 342,915 | 336,948 | 335,265 | 350,890 | 347,196 | 351,320 | 350,518 | 352,773 | 359,384 | 344,922 | 332,476 | 356,637 | 352,012 | 338,515 | 341,227 | 344,075 | 310,428 | 289,186 | 271,913 | 284,157 | 290,492 | 318,673 | 296,871 | 309,003 | 310,323 | 316,723 | 318,838 | 361,680 | 380,646 | 358,340 | 350,652 | 354,329 | 347,966 | 346,739 | 335,787 | 364,470 | 359,681 | 350,361 | 334,244 | 335,935 | 353,570 | 272,003 | 285,528 | 316,258 | 332,278 | 328,152 | 331,223 | 285,722 | 236,517 | 230,964 | 226,818 | 238,723 | 228,523 | 224,310 | 185,867 | 192,502 | 187,591 | 206,003 | 206,886 | 222,365 | 229,696 | 253,637 | 255,752 | 270,565 | 254,403 | 66,208 | 66,704 | 57,977 | 0 | 0 | 0 | 33,668 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 17,024 | 0 | 0 | 0 | 27,856 | 24,910 | 15,865 | 193,354 | 204,830 | 192,111 | 187,482 | 63,047 | 36,936 | 27,196 | 29,373 | 33,907 | 36,835 | 33,340 | 39,463 | 36,036 | 45,434 | 42,542 | 49,513 | 57,332 | 95,906 | 140,150 | 148,467 | 151,328 | 143,504 | 121,861 | 94,773 | 181,526 | 73,313 | 62,436 | 70,447 | 88,013 | 92,346 | 107,295 | 97,273 | 95,449 | 79,551 | 85,584 | 88,451 | 79,155 | 119,771 | 83,616 | 69,472 | 60,170 | 72,084 | 67,916 | 79,509 | 70,392 | 83,083 | 68,545 | 59,428 | 62,509 | 76,798 | 80,911 | 96,420 | 89,742 | 107,577 | 89,955 | 107,322 | 126,335 | 116,369 | 104,679 | 123,196 | 97,839 | 88,737 | 81,007 | 67,729 | 89,057 | 89,402 | 76,918 | 72,756 | 61,124 | 69,055 | 59,209 |
| 59,209 | 69,055 | 61,124 | 72,756 | 76,918 | 89,402 | 89,057 | 67,729 | 81,007 | 88,737 | 97,839 | 123,196 | 104,679 | 116,369 | 126,335 | 107,322 | 89,955 | 107,577 | 89,742 | 96,420 | 80,911 | 76,798 | 62,509 | 59,428 | 68,545 | 83,083 | 70,392 | 79,509 | 67,916 | 72,084 | 60,170 | 69,472 | 83,616 | 119,771 | 79,155 | 88,451 | 85,584 | 79,551 | 95,449 | 97,273 | 107,295 | 92,346 | 88,013 | 70,447 | 62,436 | 73,313 | 181,526 | 94,773 | 121,861 | 143,504 | 151,328 | 148,467 | 140,150 | 95,906 | 57,332 | 49,513 | 42,542 | 45,434 | 36,036 | 39,463 | 33,340 | 36,835 | 33,907 | 29,373 | 27,196 | 36,936 | 63,047 | 187,482 | 192,111 | 204,830 | 193,354 | 15,865 | 24,910 | 27,856 | 0 | 0 | 0 | 17,024 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 158 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 78,491 | 85,536 | 91,471 | 80,242 | 64,333 | 64,634 | 68,983 | 96,515 | 103,402 | 99,881 | 98,330 | 102,427 | 85,603 | 3,172 | 3,284 | 3,502 | 3,455 | 1,560 | 2,611 | 2,657 | 2,613 | 101,084 | 99,159 | 89,202 | 86,009 | 79,553 | 45,415 | 53,517 | 54,185 | 64,306 | 67,513 | 67,304 | 70,650 | 47,239 | 40,806 | 38,908 | 23,906 | 23,909 | 23,931 | 24,516 | 888 | 9,830 | 1,969 | 5,182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,019 | 16,579 | 15,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,935 | 16,579 | 17,019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,182 | 1,969 | 9,830 | 888 | 24,516 | 23,931 | 23,909 | 23,906 | 38,908 | 40,806 | 47,239 | 70,650 | 67,304 | 67,513 | 64,306 | 54,185 | 53,517 | 45,415 | 79,553 | 86,009 | 89,202 | 99,159 | 101,084 | 2,613 | 2,657 | 2,611 | 1,560 | 3,455 | 3,502 | 3,284 | 3,172 | 85,603 | 102,427 | 98,330 | 99,881 | 103,402 | 96,515 | 68,983 | 64,634 | 64,333 | 80,242 | 91,471 | 85,536 | 78,491 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 158 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 5,087 | 0 | 0 | 0 | 11,698 | 16,344 | 18,841 | 15,285 | 10,105 | 15,178 | 15,158 | 31,414 | 33,918 | 24,969 | 40,935 | 33,097 | 36,427 | 30,305 | 37,433 | 36,321 | 37,955 | 36,779 | 29,856 | 44,871 | 61,853 | 77,913 | 73,928 | 72,481 | 67,890 | 57,620 | 63,468 | 53,992 | 55,458 | 60,136 | 73,777 | 59,264 | 72,152 | 52,943 | 62,987 | 61,376 | 77,727 | 56,636 | 66,044 | 89,319 | 56,810 | 56,939 | 71,673 | 87,091 | 72,789 | 69,650 | 80,907 | 81,846 | 65,994 | 66,420 | 86,333 | 99,774 | 111,885 | 104,684 | 87,734 | 102,685 | 89,599 | 75,034 | 65,367 | 69,914 | 85,360 | 94,038 | 81,905 | 89,295 | 94,442 | 77,029 | 89,187 | 77,350 | 74,777 | 77,370 | 77,397 | 73,154 | 92,001 | 91,789 |
| 91,789 | 92,001 | 73,154 | 77,397 | 77,370 | 74,777 | 77,350 | 89,187 | 77,029 | 94,442 | 89,295 | 81,905 | 94,038 | 85,360 | 69,914 | 65,367 | 75,034 | 89,599 | 102,685 | 87,734 | 104,684 | 111,885 | 99,774 | 86,333 | 66,420 | 65,994 | 81,846 | 80,907 | 69,650 | 72,789 | 87,091 | 71,673 | 56,939 | 56,810 | 89,319 | 66,044 | 56,636 | 77,727 | 61,376 | 62,987 | 52,943 | 72,152 | 59,264 | 73,777 | 60,136 | 55,458 | 53,992 | 63,468 | 57,620 | 67,890 | 72,481 | 73,928 | 77,913 | 61,853 | 44,871 | 29,856 | 36,779 | 37,955 | 36,321 | 37,433 | 30,305 | 36,427 | 33,097 | 40,935 | 24,969 | 33,918 | 31,414 | 15,158 | 15,178 | 10,105 | 15,285 | 18,841 | 16,344 | 11,698 | 0 | 0 | 0 | 5,087 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 3,095 | 0 | 0 | 0 | 8,323 | 11,491 | 10,106 | 25,066 | 30,709 | 24,894 | 28,767 | 32,210 | 31,667 | 23,527 | 21,968 | 27,692 | 25,697 | 27,560 | 25,607 | 24,533 | 27,267 | 19,153 | 13,522 | 14,303 | 30,127 | 29,842 | 22,876 | 23,347 | 23,171 | 24,308 | 24,932 | 25,827 | 24,488 | 24,524 | 28,782 | 31,307 | 32,667 | 30,140 | 28,472 | 27,251 | 26,594 | 27,121 | 25,028 | 24,400 | 21,873 | 20,119 | 19,768 | 22,583 | 35,167 | 21,953 | 19,932 | 21,466 | 26,540 | 19,264 | 23,931 | 23,712 | 34,569 | 26,399 | 23,108 | 23,307 | 24,936 | 26,470 | 16,559 | 26,281 | 25,115 | 25,308 | 22,539 | 22,543 | 25,457 | 24,605 | 23,536 | 25,455 | 27,612 | 28,798 | 25,789 | 20,740 | 24,341 | 23,662 |
| 23,662 | 24,341 | 20,740 | 25,789 | 28,798 | 27,612 | 25,455 | 23,536 | 24,605 | 25,457 | 22,543 | 22,539 | 25,308 | 25,115 | 26,281 | 16,559 | 26,470 | 24,936 | 23,307 | 23,108 | 26,399 | 34,569 | 23,712 | 23,931 | 19,264 | 26,540 | 21,466 | 19,932 | 21,953 | 35,167 | 22,583 | 19,768 | 20,119 | 21,873 | 24,400 | 25,028 | 27,121 | 26,594 | 27,251 | 28,472 | 30,140 | 32,667 | 31,307 | 28,782 | 24,524 | 24,488 | 25,827 | 24,932 | 24,308 | 23,171 | 23,347 | 22,876 | 29,842 | 30,127 | 14,303 | 13,522 | 19,153 | 27,267 | 24,533 | 25,607 | 27,560 | 25,697 | 27,692 | 21,968 | 23,527 | 31,667 | 32,210 | 28,767 | 24,894 | 30,709 | 25,066 | 10,106 | 11,491 | 8,323 | 0 | 0 | 0 | 3,095 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 53,192 | 0 | 0 | 0 | 80,646 | 76,818 | 77,515 | 66,639 | 61,544 | 64,540 | 56,855 | 64,166 | 72,639 | 74,413 | 79,548 | 84,584 | 81,884 | 71,762 | 36,207 | 29,452 | 24,461 | 26,764 | 25,456 | 25,212 | 170,062 | 168,812 | 163,884 | 160,451 | 156,912 | 152,489 | 143,632 | 143,508 | 139,994 | 138,917 | 134,842 | 131,391 | 130,718 | 123,850 | 120,826 | 115,693 | 115,642 | 111,150 | 114,985 | 109,374 | 107,353 | 103,895 | 98,440 | 106,524 | 97,461 | 97,081 | 95,264 | 96,827 | 94,570 | 97,218 | 96,887 | 95,706 | 94,106 | 122,520 | 140,958 | 137,977 | 133,441 | 132,234 | 133,220 | 127,442 | 127,325 | 125,258 | 124,181 | 122,240 | 121,959 | 131,084 | 131,821 | 132,805 | 141,181 | 142,683 | 145,180 | 151,474 | 146,241 | 143,535 |
| 143,535 | 146,241 | 151,474 | 145,180 | 142,683 | 141,181 | 132,805 | 131,821 | 131,084 | 121,959 | 122,240 | 124,181 | 125,258 | 127,325 | 127,442 | 133,220 | 132,234 | 133,441 | 137,977 | 140,958 | 122,520 | 94,106 | 95,706 | 96,887 | 97,218 | 94,570 | 96,827 | 95,264 | 97,081 | 97,461 | 106,524 | 98,440 | 103,895 | 107,353 | 109,374 | 114,985 | 111,150 | 115,642 | 115,693 | 120,826 | 123,850 | 130,718 | 131,391 | 134,842 | 138,917 | 139,994 | 143,508 | 143,632 | 152,489 | 156,912 | 160,451 | 163,884 | 168,812 | 170,062 | 25,212 | 25,456 | 26,764 | 24,461 | 29,452 | 36,207 | 71,762 | 81,884 | 84,584 | 79,548 | 74,413 | 72,639 | 64,166 | 56,855 | 64,540 | 61,544 | 66,639 | 77,515 | 76,818 | 80,646 | 0 | 0 | 0 | 53,192 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 12,961 | 0 | 0 | 0 | 21,945 | 21,565 | 23,440 | 24,657 | 23,937 | 27,382 | 28,117 | 18,145 | 17,140 | 16,846 | 16,158 | 14,830 | 15,066 | 14,061 | 12,502 | 13,242 | 14,684 | 17,065 | 16,590 | 16,514 | 44,823 | 41,963 | 40,825 | 39,668 | 37,458 | 39,536 | 37,209 | 35,325 | 34,733 | 34,728 | 35,569 | 34,539 | 34,391 | 32,733 | 30,830 | 29,856 | 31,829 | 29,482 | 29,550 | 29,061 | 27,878 | 26,579 | 24,967 | 23,353 | 23,062 | 21,672 | 22,601 | 24,462 | 23,698 | 23,126 | 21,103 | 20,265 | 17,122 | 45,546 | 48,087 | 46,427 | 43,996 | 41,917 | 39,883 | 36,393 | 34,854 | 33,541 | 31,637 | 30,071 | 29,483 | 37,727 | 36,489 | 36,130 | 46,779 | 49,341 | 49,013 | 54,514 | 58,547 | 58,478 |
| 58,478 | 58,547 | 54,514 | 49,013 | 49,341 | 46,779 | 36,130 | 36,489 | 37,727 | 29,483 | 30,071 | 31,637 | 33,541 | 34,854 | 36,393 | 39,883 | 41,917 | 43,996 | 46,427 | 48,087 | 45,546 | 17,122 | 20,265 | 21,103 | 23,126 | 23,698 | 24,462 | 22,601 | 21,672 | 23,062 | 23,353 | 24,967 | 26,579 | 27,878 | 29,061 | 29,550 | 29,482 | 31,829 | 29,856 | 30,830 | 32,733 | 34,391 | 34,539 | 35,569 | 34,728 | 34,733 | 35,325 | 37,209 | 39,536 | 37,458 | 39,668 | 40,825 | 41,963 | 44,823 | 16,514 | 16,590 | 17,065 | 14,684 | 13,242 | 12,502 | 14,061 | 15,066 | 14,830 | 16,158 | 16,846 | 17,140 | 18,145 | 28,117 | 27,382 | 23,937 | 24,657 | 23,440 | 21,565 | 21,945 | 0 | 0 | 0 | 12,961 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 4,495 | 0 | 0 | 0 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 54,474 | 55,858 | 56,187 | 56,180 | 59,215 | 59,344 | 59,389 | 59,368 | 59,368 | 58,124 | 58,163 | 58,102 | 58,091 | 58,066 | 58,015 | 58,020 | 58,054 | 57,965 | 57,892 | 57,936 | 57,848 | 57,844 | 57,712 | 57,742 | 57,812 | 57,863 | 57,910 | 58,021 | 57,855 | 57,767 | 57,764 | 57,813 | 57,770 | 57,657 | 57,740 | 57,701 | 57,717 | 57,834 | 57,963 | 57,909 | 57,960 | 57,951 | 58,006 | 58,000 | 57,840 | 57,658 | 57,776 | 57,807 | 57,681 | 57,656 | 57,771 | 57,682 | 57,672 | 57,810 |
| 57,810 | 57,672 | 57,682 | 57,771 | 57,656 | 57,681 | 57,807 | 57,776 | 57,658 | 57,840 | 58,000 | 58,006 | 57,951 | 57,960 | 57,909 | 57,963 | 57,834 | 57,717 | 57,701 | 57,740 | 57,657 | 57,770 | 57,813 | 57,764 | 57,767 | 57,855 | 58,021 | 57,910 | 57,863 | 57,812 | 57,742 | 57,712 | 57,844 | 57,848 | 57,936 | 57,892 | 57,965 | 58,054 | 58,020 | 58,015 | 58,066 | 58,091 | 58,102 | 58,163 | 58,124 | 59,368 | 59,368 | 59,389 | 59,344 | 59,215 | 56,180 | 56,187 | 55,858 | 54,474 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 4,495 | 0 | 0 | 0 | 4,495 | 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 | 15,925 | 15,018 | 13,929 | 15,591 | 17,019 | 16,579 | 15,935 | 14,742 | 14,678 | 14,251 | 13,879 | 12,776 | 12,276 | 12,217 | 15,128 | 13,121 | 14,536 | 13,586 | 9,826 | 6,045 |
| 6,045 | 9,826 | 13,586 | 14,536 | 13,121 | 15,128 | 12,217 | 12,276 | 12,776 | 13,879 | 14,251 | 14,678 | 14,742 | 15,935 | 16,579 | 17,019 | 15,591 | 13,929 | 15,018 | 15,925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,688 | 0 | 0 | 0 | 1,446 | 1,381 | 1,317 | 1,252 | 1,184 | 1,120 | 1,055 | 991 | 926 | 861 | 797 | 732 | 668 | 582 | 517 | 452 | 388 | 323 | 259 | 194 | 66,039 | 61,952 | 57,865 | 53,842 | 49,819 | 39,122 | 36,317 | 34,102 | 31,896 | 29,695 | 27,494 | 25,506 | 23,517 | 21,529 | 19,541 | 17,552 | 15,564 | 13,576 | 11,587 | 9,599 | 7,611 | 5,622 | 3,634 | 1,646 | 964 | 929 | 893 | 857 | 821 | 785 | 750 | 714 | 679 | 643 | 607 | 720 | 663 | 606 | 549 | 492 | 435 | 378 | 322 | 286 | 250 | 214 | 268 | 257 | 210 | 163 | 116 | 70 | 59 | 48 |
| 48 | 59 | 70 | 116 | 163 | 210 | 257 | 268 | 214 | 250 | 286 | 322 | 378 | 435 | 492 | 549 | 606 | 663 | 720 | 607 | 643 | 679 | 714 | 750 | 785 | 821 | 857 | 893 | 929 | 964 | 1,646 | 3,634 | 5,622 | 7,611 | 9,599 | 11,587 | 13,576 | 15,564 | 17,552 | 19,541 | 21,529 | 23,517 | 25,506 | 27,494 | 29,695 | 31,896 | 34,102 | 36,317 | 39,122 | 49,819 | 53,842 | 57,865 | 61,952 | 66,039 | 194 | 259 | 323 | 388 | 452 | 517 | 582 | 668 | 732 | 797 | 861 | 926 | 991 | 1,055 | 1,120 | 1,184 | 1,252 | 1,317 | 1,381 | 1,446 | 0 | 0 | 0 | 1,688 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 40,231 | 0 | 0 | 0 | 58,701 | 55,253 | 54,075 | 42,639 | 37,607 | 37,158 | 28,738 | 46,021 | 55,499 | 57,567 | 63,390 | 69,754 | 66,818 | 57,701 | 23,705 | 16,210 | 9,777 | 9,699 | 8,866 | 8,698 | 125,239 | 126,849 | 123,059 | 120,783 | 119,454 | 112,953 | 106,423 | 108,183 | 105,261 | 104,189 | 99,273 | 96,852 | 96,327 | 91,117 | 89,996 | 85,837 | 83,813 | 81,668 | 85,435 | 80,313 | 79,475 | 77,316 | 73,473 | 83,171 | 74,399 | 75,409 | 72,663 | 72,365 | 12,196 | 15,540 | 17,270 | 7,933 | 18,535 | 18,674 | 18,599 | 18,111 | 17,136 | 16,286 | 60,935 | 16,069 | 18,141 | 18,646 | 19,538 | 19,632 | 20,507 | 22,709 | 25,012 | 26,394 | 21,383 | 22,402 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 22,402 | 21,383 | 26,394 | 25,012 | 22,709 | 20,507 | 19,632 | 19,538 | 18,646 | 18,141 | 16,069 | 60,935 | 16,286 | 17,136 | 18,111 | 18,599 | 18,674 | 18,535 | 7,933 | 17,270 | 15,540 | 12,196 | 72,365 | 72,663 | 75,409 | 74,399 | 83,171 | 73,473 | 77,316 | 79,475 | 80,313 | 85,435 | 81,668 | 83,813 | 85,837 | 89,996 | 91,117 | 96,327 | 96,852 | 99,273 | 104,189 | 105,261 | 108,183 | 106,423 | 112,953 | 119,454 | 120,783 | 123,059 | 126,849 | 125,239 | 8,698 | 8,866 | 9,699 | 9,777 | 16,210 | 23,705 | 57,701 | 66,818 | 69,754 | 63,390 | 57,567 | 55,499 | 46,021 | 28,738 | 37,158 | 37,607 | 42,639 | 54,075 | 55,253 | 58,701 | 0 | 0 | 0 | 40,231 | 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 | 3,129 | 2,945 | 2,755 | 2,433 | 3,575 | 2,760 | 2,295 | 2,149 | 3,069 | 2,309 | 2,296 | 2,899 | 2,259 | 2,220 | 1,752 | 1,500 | 2,264 | 2,152 | 1,654 | 1,996 | 1,833 | 610 | 666 | 206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206 | 666 | 610 | 1,833 | 1,996 | 1,654 | 2,152 | 2,264 | 1,500 | 1,752 | 2,220 | 2,259 | 2,899 | 2,296 | 2,309 | 3,069 | 2,149 | 2,295 | 2,760 | 3,575 | 2,433 | 2,755 | 2,945 | 3,129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 143,032 | 0 | 0 | 0 | 219,478 | 220,999 | 225,840 | 201,194 | 206,666 | 187,046 | 170,129 | 166,994 | 164,241 | 149,594 | 142,941 | 124,933 | 120,484 | 102,759 | 103,110 | 96,283 | 93,108 | 84,882 | 78,829 | 82,459 | 215,457 | 261,014 | 260,580 | 276,028 | 269,303 | 268,927 | 264,808 | 375,033 | 369,094 | 378,495 | 390,026 | 395,244 | 396,640 | 379,144 | 391,618 | 387,177 | 394,191 | 394,284 | 412,456 | 427,673 | 409,373 | 369,363 | 368,510 | 371,391 | 359,931 | 345,306 | 364,826 | 342,541 | 330,095 | 322,025 | 339,928 | 358,490 | 388,310 | 422,773 | 423,473 | 430,112 | 427,292 | 397,270 | 400,364 | 408,276 | 411,258 | 430,011 | 424,507 | 417,827 | 419,660 | 419,358 | 417,024 | 421,015 | 425,555 | 425,886 | 428,697 | 421,446 | 423,543 | 427,855 |
| 427,855 | 423,543 | 421,446 | 428,697 | 425,886 | 425,555 | 421,015 | 417,024 | 419,358 | 419,660 | 417,827 | 424,507 | 430,011 | 411,258 | 408,276 | 400,364 | 397,270 | 427,292 | 430,112 | 423,473 | 422,773 | 388,310 | 358,490 | 339,928 | 322,025 | 330,095 | 342,541 | 364,826 | 345,306 | 359,931 | 371,391 | 368,510 | 369,363 | 409,373 | 427,673 | 412,456 | 394,284 | 394,191 | 387,177 | 391,618 | 379,144 | 396,640 | 395,244 | 390,026 | 378,495 | 369,094 | 375,033 | 264,808 | 268,927 | 269,303 | 276,028 | 260,580 | 261,014 | 215,457 | 82,459 | 78,829 | 84,882 | 93,108 | 96,283 | 103,110 | 102,759 | 120,484 | 124,933 | 142,941 | 149,594 | 164,241 | 166,994 | 170,129 | 187,046 | 206,666 | 201,194 | 225,840 | 220,999 | 219,478 | 0 | 0 | 0 | 143,032 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 31,487 | 0 | 0 | 0 | 61,760 | 63,724 | 71,682 | 89,835 | 122,043 | 106,670 | 119,947 | 132,189 | 134,621 | 120,345 | 112,903 | 114,575 | 112,419 | 96,417 | 96,195 | 90,756 | 86,675 | 78,089 | 73,894 | 76,805 | 203,044 | 172,120 | 171,371 | 183,076 | 174,174 | 170,246 | 167,982 | 163,966 | 155,859 | 162,807 | 174,173 | 178,373 | 184,569 | 164,865 | 172,108 | 165,788 | 169,915 | 259,946 | 274,198 | 229,631 | 210,212 | 172,218 | 179,813 | 296,213 | 284,492 | 199,943 | 206,870 | 179,804 | 169,434 | 160,477 | 169,006 | 181,074 | 192,181 | 176,147 | 178,484 | 180,408 | 182,271 | 169,105 | 178,731 | 193,136 | 192,359 | 188,317 | 204,388 | 201,340 | 208,858 | 192,536 | 184,720 | 191,829 | 198,637 | 201,449 | 209,306 | 198,390 | 195,267 | 201,806 |
| 201,806 | 195,267 | 198,390 | 209,306 | 201,449 | 198,637 | 191,829 | 184,720 | 192,536 | 208,858 | 201,340 | 204,388 | 188,317 | 192,359 | 193,136 | 178,731 | 169,105 | 182,271 | 180,408 | 178,484 | 176,147 | 192,181 | 181,074 | 169,006 | 160,477 | 169,434 | 179,804 | 206,870 | 199,943 | 284,492 | 296,213 | 179,813 | 172,218 | 210,212 | 229,631 | 274,198 | 259,946 | 169,915 | 165,788 | 172,108 | 164,865 | 184,569 | 178,373 | 174,173 | 162,807 | 155,859 | 163,966 | 167,982 | 170,246 | 174,174 | 183,076 | 171,371 | 172,120 | 203,044 | 76,805 | 73,894 | 78,089 | 86,675 | 90,756 | 96,195 | 96,417 | 112,419 | 114,575 | 112,903 | 120,345 | 134,621 | 132,189 | 119,947 | 106,670 | 122,043 | 89,835 | 71,682 | 63,724 | 61,760 | 0 | 0 | 0 | 31,487 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 2,893 | 0 | 0 | 0 | 10,338 | 19,495 | 13,110 | 14,623 | 17,240 | 14,309 | 13,182 | 14,685 | 11,873 | 14,183 | 16,713 | 15,892 | 16,188 | 14,685 | 18,345 | 17,022 | 21,455 | 14,130 | 16,825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195,612 | 0 | 0 | 0 | 199,655 | 95,134 | 96,551 | 39,278 | 39,900 | 3,500 | 3,500 | 115,702 | 113,023 | 39,151 | 39,451 | 134,321 | 131,077 | 0 | 0 | 0 | 0 | 7,092 | 7,598 | 7,768 | 8,224 | 14,543 | 21,117 | 27,397 | 11,959 | 11,927 | 15,868 | 16,402 | 17,130 | 10,569 | 10,615 | 9,722 | 9,872 | 12,306 | 18,152 | 17,806 | 20,192 | 14,548 |
| 14,548 | 20,192 | 17,806 | 18,152 | 12,306 | 9,872 | 9,722 | 10,615 | 10,569 | 17,130 | 16,402 | 15,868 | 11,927 | 11,959 | 27,397 | 21,117 | 14,543 | 8,224 | 7,768 | 7,598 | 7,092 | 0 | 0 | 0 | 0 | 131,077 | 134,321 | 39,451 | 39,151 | 113,023 | 115,702 | 3,500 | 3,500 | 39,900 | 39,278 | 96,551 | 95,134 | 199,655 | 0 | 0 | 0 | 195,612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,825 | 14,130 | 21,455 | 17,022 | 18,345 | 14,685 | 16,188 | 15,892 | 16,713 | 14,183 | 11,873 | 14,685 | 13,182 | 14,309 | 17,240 | 14,623 | 13,110 | 19,495 | 10,338 | 0 | 0 | 0 | 2,893 | 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 | 195,612 | 0 | 0 | 0 | 199,655 | 0 | 0 | 0 | 39,900 | 3,500 | 3,500 | 115,702 | 113,023 | 39,151 | 39,451 | 134,321 | 131,077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,162 | 12,530 | 18,942 | 3,790 | 3,664 | 7,541 | 8,051 | 8,563 | 5,705 | 5,702 | 5,713 | 5,721 | 6,229 | 6,738 | 7,248 | 7,756 | 7,769 |
| 7,769 | 7,756 | 7,248 | 6,738 | 6,229 | 5,721 | 5,713 | 5,702 | 5,705 | 8,563 | 8,051 | 7,541 | 3,664 | 3,790 | 18,942 | 12,530 | 6,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131,077 | 134,321 | 39,451 | 39,151 | 113,023 | 115,702 | 3,500 | 3,500 | 39,900 | 0 | 0 | 0 | 199,655 | 0 | 0 | 0 | 195,612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 5,445 | 0 | 0 | 0 | 4,726 | 5,991 | 8,547 | 13,012 | 14,147 | 11,613 | 9,050 | 11,634 | 12,962 | 12,974 | 9,329 | 11,372 | 14,941 | 8,467 | 11,175 | 9,734 | 10,317 | 10,677 | 8,447 | 9,873 | 38,645 | 24,763 | 22,017 | 23,468 | 18,209 | 28,025 | 20,668 | 14,982 | 15,920 | 18,146 | 15,111 | 18,139 | 15,639 | 14,695 | 15,980 | 13,656 | 13,096 | 13,652 | 19,561 | 21,737 | 15,229 | 17,049 | 25,154 | 23,633 | 17,486 | 22,199 | 25,922 | 23,175 | 19,694 | 25,921 | 31,396 | 25,392 | 29,562 | 23,621 | 22,062 | 26,530 | 23,126 | 17,841 | 10,876 | 17,869 | 19,467 | 22,569 | 29,258 | 32,364 | 31,337 | 32,945 | 33,861 | 28,647 | 33,739 | 34,877 | 39,180 | 44,430 | 50,020 | 49,808 |
| 49,808 | 50,020 | 44,430 | 39,180 | 34,877 | 33,739 | 28,647 | 33,861 | 32,945 | 31,337 | 32,364 | 29,258 | 22,569 | 19,467 | 17,869 | 10,876 | 17,841 | 23,126 | 26,530 | 22,062 | 23,621 | 29,562 | 25,392 | 31,396 | 25,921 | 19,694 | 23,175 | 25,922 | 22,199 | 17,486 | 23,633 | 25,154 | 17,049 | 15,229 | 21,737 | 19,561 | 13,652 | 13,096 | 13,656 | 15,980 | 14,695 | 15,639 | 18,139 | 15,111 | 18,146 | 15,920 | 14,982 | 20,668 | 28,025 | 18,209 | 23,468 | 22,017 | 24,763 | 38,645 | 9,873 | 8,447 | 10,677 | 10,317 | 9,734 | 11,175 | 8,467 | 14,941 | 11,372 | 9,329 | 12,974 | 12,962 | 11,634 | 9,050 | 11,613 | 14,147 | 13,012 | 8,547 | 5,991 | 4,726 | 0 | 0 | 0 | 5,445 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 5,632 | 0 | 0 | 0 | 15,055 | 14,013 | 13,802 | 16,391 | 12,634 | 9,355 | 20,712 | 19,899 | 22,331 | 17,131 | 17,408 | 13,207 | 13,185 | 15,096 | 13,577 | 13,170 | 12,884 | 15,730 | 13,784 | 17,822 | 70,418 | 48,945 | 42,834 | 51,714 | 54,717 | 43,251 | 41,466 | 41,779 | 35,354 | 36,345 | 41,296 | 47,291 | 57,033 | 40,796 | 43,960 | 39,681 | 40,654 | 37,492 | 44,323 | 43,949 | 40,909 | 39,106 | 35,411 | 42,775 | 49,272 | 38,926 | 41,745 | 49,919 | 51,440 | 43,097 | 44,984 | 54,027 | 63,892 | 47,425 | 50,994 | 45,158 | 45,143 | 38,665 | 46,338 | 43,962 | 54,336 | 52,103 | 58,067 | 51,479 | 59,726 | 61,091 | 50,400 | 58,245 | 62,064 | 63,130 | 41,482 | 45,118 | 46,998 | 40,044 |
| 40,044 | 46,998 | 45,118 | 41,482 | 63,130 | 62,064 | 58,245 | 50,400 | 61,091 | 59,726 | 51,479 | 58,067 | 52,103 | 54,336 | 43,962 | 46,338 | 38,665 | 45,143 | 45,158 | 50,994 | 47,425 | 63,892 | 54,027 | 44,984 | 43,097 | 51,440 | 49,919 | 41,745 | 38,926 | 49,272 | 42,775 | 35,411 | 39,106 | 40,909 | 43,949 | 44,323 | 37,492 | 40,654 | 39,681 | 43,960 | 40,796 | 57,033 | 47,291 | 41,296 | 36,345 | 35,354 | 41,779 | 41,466 | 43,251 | 54,717 | 51,714 | 42,834 | 48,945 | 70,418 | 17,822 | 13,784 | 15,730 | 12,884 | 13,170 | 13,577 | 15,096 | 13,185 | 13,207 | 17,408 | 17,131 | 22,331 | 19,899 | 20,712 | 9,355 | 12,634 | 16,391 | 13,802 | 14,013 | 15,055 | 0 | 0 | 0 | 5,632 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 111,545 | 0 | 0 | 0 | 157,718 | 157,275 | 154,158 | 111,359 | 84,623 | 80,376 | 50,182 | 34,805 | 29,620 | 29,249 | 30,038 | 10,358 | 8,065 | 6,342 | 6,915 | 5,527 | 6,433 | 6,793 | 4,935 | 5,654 | 12,413 | 88,894 | 89,209 | 92,952 | 95,129 | 98,681 | 96,826 | 211,067 | 213,235 | 215,688 | 215,853 | 216,871 | 212,071 | 214,279 | 219,510 | 221,389 | 224,276 | 134,338 | 138,258 | 198,042 | 199,161 | 197,145 | 188,697 | 75,178 | 75,439 | 145,363 | 157,956 | 162,737 | 160,661 | 161,548 | 170,922 | 177,416 | 196,129 | 246,626 | 244,989 | 249,704 | 245,021 | 228,165 | 221,633 | 215,140 | 218,899 | 241,694 | 220,119 | 216,487 | 210,802 | 226,822 | 232,304 | 229,186 | 226,918 | 224,437 | 219,391 | 223,056 | 228,276 | 226,049 |
| 226,049 | 228,276 | 223,056 | 219,391 | 224,437 | 226,918 | 229,186 | 232,304 | 226,822 | 210,802 | 216,487 | 220,119 | 241,694 | 218,899 | 215,140 | 221,633 | 228,165 | 245,021 | 249,704 | 244,989 | 246,626 | 196,129 | 177,416 | 170,922 | 161,548 | 160,661 | 162,737 | 157,956 | 145,363 | 75,439 | 75,178 | 188,697 | 197,145 | 199,161 | 198,042 | 138,258 | 134,338 | 224,276 | 221,389 | 219,510 | 214,279 | 212,071 | 216,871 | 215,853 | 215,688 | 213,235 | 211,067 | 96,826 | 98,681 | 95,129 | 92,952 | 89,209 | 88,894 | 12,413 | 5,654 | 4,935 | 6,793 | 6,433 | 5,527 | 6,915 | 6,342 | 8,065 | 10,358 | 30,038 | 29,249 | 29,620 | 34,805 | 50,182 | 80,376 | 84,623 | 111,359 | 154,158 | 157,275 | 157,718 | 0 | 0 | 0 | 111,545 | 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 | 76,559 | 77,468 | 78,460 | 79,466 | 80,507 | 81,565 | 197,658 | 198,768 | 199,916 | 201,082 | 202,287 | 195,612 | 197,371 | 199,152 | 200,989 | 202,853 | 109,639 | 110,172 | 170,395 | 170,512 | 171,524 | 166,668 | 54,335 | 51,548 | 118,869 | 130,425 | 134,321 | 131,077 | 128,926 | 136,823 | 145,957 | 159,844 | 188,460 | 183,864 | 190,663 | 189,307 | 173,527 | 168,082 | 164,090 | 170,007 | 194,145 | 174,492 | 173,196 | 171,907 | 170,620 | 174,102 | 172,832 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 172,832 | 174,102 | 170,620 | 171,907 | 173,196 | 174,492 | 194,145 | 170,007 | 164,090 | 168,082 | 173,527 | 189,307 | 190,663 | 183,864 | 188,460 | 159,844 | 145,957 | 136,823 | 128,926 | 131,077 | 134,321 | 130,425 | 118,869 | 51,548 | 54,335 | 166,668 | 171,524 | 170,512 | 170,395 | 110,172 | 109,639 | 202,853 | 200,989 | 199,152 | 197,371 | 195,612 | 202,287 | 201,082 | 199,916 | 198,768 | 197,658 | 81,565 | 80,507 | 79,466 | 78,460 | 77,468 | 76,559 | 0 | 0 | 0 | 0 | 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 | 3,129 | 2,945 | 2,755 | 2,433 | 3,575 | 2,760 | 2,295 | 2,149 | 3,069 | 2,309 | 2,296 | 2,899 | 2,259 | 2,220 | 1,752 | 1,500 | 2,264 | 2,152 | 1,654 | 1,996 | 1,833 | 610 | 666 | 206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206 | 666 | 610 | 1,833 | 1,996 | 1,654 | 2,152 | 2,264 | 1,500 | 1,752 | 2,220 | 2,259 | 2,899 | 2,296 | 2,309 | 3,069 | 2,149 | 2,295 | 2,760 | 3,575 | 2,433 | 2,755 | 2,945 | 3,129 | 0 | 0 | 0 | 0 | 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 | 84,041 | 0 | 0 | 0 | 130,214 | 129,771 | 126,654 | 111,359 | 84,623 | 80,376 | 50,182 | 34,805 | 29,620 | 29,249 | 30,038 | 10,358 | 8,065 | 6,405 | 6,915 | 5,527 | 6,433 | 6,793 | 4,935 | 5,654 | 12,413 | 12,335 | 11,741 | 14,492 | 15,663 | 18,174 | 15,261 | 13,409 | 14,467 | 15,772 | 14,771 | 14,584 | 16,459 | 16,908 | 20,358 | 20,400 | 21,423 | 24,699 | 28,086 | 27,647 | 28,649 | 25,621 | 22,029 | 20,843 | 23,891 | 26,494 | 27,531 | 28,416 | 29,584 | 32,622 | 34,099 | 31,459 | 36,285 | 32,617 | 33,959 | 33,159 | 31,538 | 32,050 | 32,586 | 32,162 | 31,451 | 31,663 | 31,871 | 31,362 | 14,201 | 32,079 | 35,538 | 33,888 | 31,754 | 31,839 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 31,839 | 31,754 | 33,888 | 35,538 | 32,079 | 14,201 | 31,362 | 31,871 | 31,663 | 31,451 | 32,162 | 32,586 | 32,050 | 31,538 | 33,159 | 33,959 | 32,617 | 36,285 | 31,459 | 34,099 | 32,622 | 29,584 | 28,416 | 27,531 | 26,494 | 23,891 | 20,843 | 22,029 | 25,621 | 28,649 | 27,647 | 28,086 | 24,699 | 21,423 | 20,400 | 20,358 | 16,908 | 16,459 | 14,584 | 14,771 | 15,772 | 14,467 | 13,409 | 15,261 | 18,174 | 15,663 | 14,492 | 11,741 | 12,335 | 12,413 | 5,654 | 4,935 | 6,793 | 6,433 | 5,527 | 6,915 | 6,405 | 8,065 | 10,358 | 30,038 | 29,249 | 29,620 | 34,805 | 50,182 | 80,376 | 84,623 | 111,359 | 126,654 | 129,771 | 130,214 | 0 | 0 | 0 | 84,041 | 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 | 6,438 | 5,997 | 8,280 | 9,675 | 12,582 | 9,968 | 9,087 | 9,085 | 10,305 | 9,168 | 8,985 | 9,866 | 9,483 | 9,875 | 9,946 | 10,489 | 13,938 | 17,257 | 16,722 | 17,665 | 16,167 | 11,497 | 10,301 | 13,823 | 16,080 | 16,737 | 17,343 | 20,976 | 22,732 | 0 | 1,200 | 1,100 | 0 | 0 | 1,000 | 900 | 800 | 800 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,244 | 9,642 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 9,642 | 9,244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 800 | 800 | 900 | 1,000 | 0 | 0 | 1,100 | 1,200 | 0 | 22,732 | 20,976 | 17,343 | 16,737 | 16,080 | 13,823 | 10,301 | 11,497 | 16,167 | 17,665 | 16,722 | 17,257 | 13,938 | 10,489 | 9,946 | 9,875 | 9,483 | 9,866 | 8,985 | 9,168 | 10,305 | 9,085 | 9,087 | 9,968 | 12,582 | 9,675 | 8,280 | 5,997 | 6,438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | -56,172 | 0 | 0 | 0 | -80,855 | -77,477 | -82,117 | 119,848 | 125,443 | 133,246 | 140,363 | 126,868 | 130,763 | 131,705 | 142,610 | 147,242 | 153,902 | 154,870 | 157,407 | 161,692 | 170,076 | 168,700 | 177,591 | 179,270 | 229,775 | 230,042 | 224,281 | 211,178 | 195,625 | 172,953 | 150,827 | 122,045 | 106,835 | 94,666 | 95,177 | 95,828 | 98,548 | 80,493 | 75,947 | 76,482 | 75,780 | 67,518 | 60,869 | 62,347 | 59,660 | 53,370 | 46,653 | 45,456 | 46,533 | 48,646 | 49,111 | 44,778 | 48,632 | 47,106 | 46,145 | 47,644 | 49,871 | 40,974 | 56,000 | 59,877 | 62,786 | 67,440 | 77,778 | 78,550 | 68,840 | 45,765 | 50,994 | 51,609 | 53,189 | 46,991 | 51,745 | 54,705 | 53,659 | 50,944 | 47,653 | 41,081 | 45,084 | 45,223 |
| 45,223 | 45,084 | 41,081 | 47,653 | 50,944 | 53,659 | 54,705 | 51,745 | 46,991 | 53,189 | 51,609 | 50,994 | 45,765 | 68,840 | 78,550 | 77,778 | 67,440 | 62,786 | 59,877 | 56,000 | 40,974 | 49,871 | 47,644 | 46,145 | 47,106 | 48,632 | 44,778 | 49,111 | 48,646 | 46,533 | 45,456 | 46,653 | 53,370 | 59,660 | 62,347 | 60,869 | 67,518 | 75,780 | 76,482 | 75,947 | 80,493 | 98,548 | 95,828 | 95,177 | 94,666 | 106,835 | 122,045 | 150,827 | 172,953 | 195,625 | 211,178 | 224,281 | 230,042 | 229,775 | 179,270 | 177,591 | 168,700 | 170,076 | 161,692 | 157,407 | 154,870 | 153,902 | 147,242 | 142,610 | 131,705 | 130,763 | 126,868 | 140,363 | 133,246 | 125,443 | 119,848 | -82,117 | -77,477 | -80,855 | 0 | 0 | 0 | -56,172 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 12,653 | 0 | 0 | 0 | 13,276 | 13,322 | 12,876 | 53 | 53 | 54 | 55 | 54 | 55 | 55 | 56 | 56 | 57 | 57 | 58 | 58 | 59 | 60 | 60 | 60 | 70 | 70 | 71 | 71 | 72 | 72 | 74 | 74 | 75 | 75 | 433,333 | 438,738 | 77 | 77 | 78 | 79 | 79 | 80 | 81 | 81 | 81 | 82 | 83 | 83 | 84 | 84 | 85 | 86 | 86 | 86 | 88 | 88 | 89 | 89 | 90 | 91 | 91 | 91 | 93 | 93 | 91 | 91 | 93 | 93 | 94 | 94 | 95 | 96 | 97 | 97 | 99 | 99 | 100 | 100 |
| 100 | 100 | 99 | 99 | 97 | 97 | 96 | 95 | 94 | 94 | 93 | 93 | 91 | 91 | 93 | 93 | 91 | 91 | 91 | 90 | 89 | 89 | 88 | 88 | 86 | 86 | 86 | 85 | 84 | 84 | 83 | 83 | 82 | 81 | 81 | 81 | 80 | 79 | 79 | 78 | 77 | 77 | 438,738 | 433,333 | 75 | 75 | 74 | 74 | 72 | 72 | 71 | 71 | 70 | 70 | 60 | 60 | 60 | 59 | 58 | 58 | 57 | 57 | 56 | 56 | 55 | 55 | 54 | 55 | 54 | 53 | 53 | 12,876 | 13,322 | 13,276 | 0 | 0 | 0 | 12,653 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | -499,580 | -500,179 | -497,971 | -492,522 | -489,070 | -488,024 | -488,203 | -488,024 | -476,932 | -476,542 | -481,311 | -481,713 | -481,561 | -484,186 | -494,896 | -485,540 | -484,140 | -482,956 | -478,377 | -474,285 | -473,339 | -464,487 | -459,768 | -450,386 | -445,131 | -440,102 | -430,733 | -420,807 | -413,600 | -414,356 | -408,329 | -395,303 | -389,703 | -386,736 | -376,744 | -355,094 | -345,285 | -340,620 | -335,179 | -319,646 | -300,931 | -269,728 | -240,557 | -216,427 | -196,163 | -181,282 | -170,895 | 0 | 0 | 0 | 0 | 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 | -19,359 | 0 | 0 | 0 | -17,478 | -206 | 15 | -17 | 10 | -1 | -31 | -960 | -1,067 | -2,821 | 539 | 114 | 416 | 407 | 270 | 62 | -71 | 46 | -25 | 85 | 127 | 962 | 2,494 | 1,877 | 2,837 | 2,302 | 2,473 | 2,391 | 1,882 | 2,337 | 2,464 | 2,375 | 1,815 | 1,232 | 610 | 154 | -426 | -646 | -1,243 | -299 | -960 | -842 | -2,236 | -1,807 | -52 | 316 | 630 | 1,858 | 1,093 | 698 | 759 | 489 | -10 | -1,028 | -151 | -779 | -662 | 1,009 | 2,818 | 716 | 2,093 | 2,324 | 2,216 | 1,203 | 2,406 | -1,249 | 1,541 | 2,342 | 422 | -1,716 | 1,057 | -1,908 | -4,222 | -2,482 |
| -2,482 | -4,222 | -1,908 | 1,057 | -1,716 | 422 | 2,342 | 1,541 | -1,249 | 2,406 | 1,203 | 2,216 | 2,324 | 2,093 | 716 | 2,818 | 1,009 | -662 | -779 | -151 | -1,028 | -10 | 489 | 759 | 698 | 1,093 | 1,858 | 630 | 316 | -52 | -1,807 | -2,236 | -842 | -960 | -299 | -1,243 | -646 | -426 | 154 | 610 | 1,232 | 1,815 | 2,375 | 2,464 | 2,337 | 1,882 | 2,391 | 2,473 | 2,302 | 2,837 | 1,877 | 2,494 | 962 | 127 | 85 | -25 | 46 | -71 | 62 | 270 | 407 | 416 | 114 | 539 | -2,821 | -1,067 | -960 | -31 | -1 | 10 | -17 | 15 | -206 | -17,478 | 0 | 0 | 0 | -19,359 | 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 | 399,905 | 402,998 | 405,393 | 409,143 | 411,136 | 418,008 | 420,511 | 424,524 | 427,433 | 433,257 | 438,661 | 451,750 | 455,928 | 461,995 | 465,952 | 471,430 | 473,025 | 476,387 | 476,165 | 481,346 | 484,863 | 488,908 | 492,311 | 496,887 | 508,014 | 512,883 | 516,173 | 521,738 | 524,699 | 528,254 | 531,207 | 535,332 | 536,809 | 540,247 | 542,126 | 545,741 | 547,651 | 551,409 | 554,673 | 554,680 | 531,553 | 536,709 | 539,383 | 543,211 | 546,117 | 550,288 | 551,847 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 551,847 | 550,288 | 546,117 | 543,211 | 539,383 | 536,709 | 531,553 | 554,680 | 554,673 | 551,409 | 547,651 | 545,741 | 542,126 | 540,247 | 536,809 | 535,332 | 531,207 | 528,254 | 524,699 | 521,738 | 516,173 | 512,883 | 508,014 | 496,887 | 492,311 | 488,908 | 484,863 | 481,346 | 476,165 | 476,387 | 473,025 | 471,430 | 465,952 | 461,995 | 455,928 | 451,750 | 438,661 | 433,257 | 427,433 | 424,524 | 420,511 | 418,008 | 411,136 | 409,143 | 405,393 | 402,998 | 399,905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 37,481 | 0 | 0 | 0 | 43,988 | 28,090 | 3,462 | 246,571 | 251,637 | 257,437 | 262,240 | 249,091 | 252,901 | 258,776 | 264,970 | 268,811 | 273,946 | 278,136 | 282,048 | 284,268 | 287,764 | 290,937 | 295,801 | 298,530 | 373,963 | 399,905 | 402,998 | 405,393 | 409,143 | 411,136 | 418,008 | 420,511 | 424,524 | 427,433 | 433,257 | 438,661 | 451,750 | 455,928 | 461,995 | 465,952 | 471,430 | 473,025 | 476,387 | 476,165 | 481,346 | 484,863 | 488,908 | 492,311 | 496,887 | 508,014 | 512,883 | 516,173 | 521,738 | 524,699 | 528,254 | 531,207 | 535,332 | 536,809 | 540,247 | 542,126 | 545,741 | 547,651 | 551,409 | 554,673 | 554,680 | 531,553 | 536,709 | 539,383 | 543,211 | 546,117 | 550,288 | 551,847 | 555,276 | 557,668 | 561,223 | 563,958 | 566,887 | 569,240 |
| 569,240 | 566,887 | 563,958 | 561,223 | 557,668 | 555,276 | 551,847 | 550,288 | 546,117 | 543,211 | 539,383 | 536,709 | 531,553 | 554,680 | 554,673 | 551,409 | 547,651 | 545,741 | 542,126 | 540,247 | 536,809 | 535,332 | 531,207 | 528,254 | 524,699 | 521,738 | 516,173 | 512,883 | 508,014 | 496,887 | 492,311 | 488,908 | 484,863 | 481,346 | 476,165 | 476,387 | 473,025 | 471,430 | 465,952 | 461,995 | 455,928 | 451,750 | 438,661 | 433,257 | 427,433 | 424,524 | 420,511 | 418,008 | 411,136 | 409,143 | 405,393 | 402,998 | 399,905 | 373,963 | 298,530 | 295,801 | 290,937 | 287,764 | 284,268 | 282,048 | 278,136 | 273,946 | 268,811 | 264,970 | 258,776 | 252,901 | 249,091 | 262,240 | 257,437 | 251,637 | 246,571 | 3,462 | 28,090 | 43,988 | 0 | 0 | 0 | 37,481 | 0 | 0 | 0 |
---|