> Total Assets | 0 | 0 | 1,500 | 4,600 | 11,500 | 11,000 | 10,400 | 10,300 | 9,100 | 8,200 | 7,100 | 22,435 | 9,126 | 7,485 | 6,195 | 8,733 | 7,055 | 14,487 | 11,420 | 8,747 | 12,723 | 6,749 | 12,587 | 23,179 | 16,394 | 25,575 | 18,610 | 47,693 | 41,072 | 34,844 | 27,565 | 22,869 | 37,166 | 21,847 | 70,393 | 66,378 | 61,547 | 52,615 | 50,362 | 52,617 | 36,984 | 45,805 | 56,230 | 80,645 | 74,060 | 83,599 | 97,006 | 95,084 | 105,484 | 93,907 | 98,487 | 91,581 | 84,213 | 85,328 | 89,481 | 87,031 | 181,339 | 181,261 | 171,785 | 164,372 | 151,959 | 143,109 | 144,916 | 141,653 | 135,228 | 133,980 | 156,744 | 508,653 | 468,705 | 458,480 | 742,436 | 711,065 | 704,424 | 1,322,759 | 1,362,592 | 1,363,432 | 1,335,632 | 1,246,077 | 1,249,686 | 1,225,337 | 1,179,724 | 1,085,600 | 1,059,507 | 1,038,617 | 1,002,071 | 912,195 | 983,507 | 932,866 | 883,464 | 812,874 | 756,866 | 527,170 | 219,274 | 345,724 | 332,797 | 303,274 | 325,424 | 312,016 | 299,305 | 326,547 | 339,135 | 321,976 | 323,344 | 413,913 | 414,274 | 405,179 | 380,028 | 286,419 | 281,965 | 279,443 | 275,999 |
| 275,999 | 279,443 | 281,965 | 286,419 | 380,028 | 405,179 | 414,274 | 413,913 | 323,344 | 321,976 | 339,135 | 326,547 | 299,305 | 312,016 | 325,424 | 303,274 | 332,797 | 345,724 | 219,274 | 527,170 | 756,866 | 812,874 | 883,464 | 932,866 | 983,507 | 912,195 | 1,002,071 | 1,038,617 | 1,059,507 | 1,085,600 | 1,179,724 | 1,225,337 | 1,249,686 | 1,246,077 | 1,335,632 | 1,363,432 | 1,362,592 | 1,322,759 | 704,424 | 711,065 | 742,436 | 458,480 | 468,705 | 508,653 | 156,744 | 133,980 | 135,228 | 141,653 | 144,916 | 143,109 | 151,959 | 164,372 | 171,785 | 181,261 | 181,339 | 87,031 | 89,481 | 85,328 | 84,213 | 91,581 | 98,487 | 93,907 | 105,484 | 95,084 | 97,006 | 83,599 | 74,060 | 80,645 | 56,230 | 45,805 | 36,984 | 52,617 | 50,362 | 52,615 | 61,547 | 66,378 | 70,393 | 21,847 | 37,166 | 22,869 | 27,565 | 34,844 | 41,072 | 47,693 | 18,610 | 25,575 | 16,394 | 23,179 | 12,587 | 6,749 | 12,723 | 8,747 | 11,420 | 14,487 | 7,055 | 8,733 | 6,195 | 7,485 | 9,126 | 22,435 | 7,100 | 8,200 | 9,100 | 10,300 | 10,400 | 11,000 | 11,500 | 4,600 | 1,500 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 1,300 | 4,400 | 11,200 | 9,900 | 7,600 | 7,200 | 8,100 | 7,200 | 6,200 | 21,651 | 8,010 | 6,328 | 4,917 | 7,122 | 5,070 | 12,118 | 9,027 | 6,388 | 10,495 | 4,462 | 10,359 | 21,054 | 14,226 | 23,396 | 16,036 | 45,226 | 38,210 | 30,967 | 23,785 | 18,547 | 33,146 | 17,946 | 66,786 | 63,002 | 58,324 | 49,611 | 45,428 | 47,880 | 34,505 | 38,394 | 37,944 | 62,769 | 64,852 | 82,131 | 95,693 | 93,987 | 87,513 | 76,875 | 79,597 | 78,426 | 70,621 | 74,846 | 79,024 | 79,599 | 158,315 | 129,709 | 125,243 | 109,489 | 115,225 | 97,470 | 105,354 | 108,338 | 96,011 | 97,514 | 110,621 | 314,590 | 291,347 | 309,616 | 630,383 | 622,048 | 613,472 | 234,566 | 302,777 | 316,649 | 292,639 | 230,223 | 263,393 | 307,662 | 286,771 | 219,043 | 219,274 | 231,720 | 193,304 | 158,097 | 227,368 | 215,919 | 181,982 | 139,009 | 124,402 | 103,951 | 180,113 | 135,463 | 104,492 | 94,254 | 124,069 | 119,348 | 112,545 | 103,498 | 125,115 | 116,692 | 126,494 | 132,262 | 137,849 | 133,549 | 184,960 | 171,062 | 172,474 | 177,852 | 181,156 |
| 181,156 | 177,852 | 172,474 | 171,062 | 184,960 | 133,549 | 137,849 | 132,262 | 126,494 | 116,692 | 125,115 | 103,498 | 112,545 | 119,348 | 124,069 | 94,254 | 104,492 | 135,463 | 180,113 | 103,951 | 124,402 | 139,009 | 181,982 | 215,919 | 227,368 | 158,097 | 193,304 | 231,720 | 219,274 | 219,043 | 286,771 | 307,662 | 263,393 | 230,223 | 292,639 | 316,649 | 302,777 | 234,566 | 613,472 | 622,048 | 630,383 | 309,616 | 291,347 | 314,590 | 110,621 | 97,514 | 96,011 | 108,338 | 105,354 | 97,470 | 115,225 | 109,489 | 125,243 | 129,709 | 158,315 | 79,599 | 79,024 | 74,846 | 70,621 | 78,426 | 79,597 | 76,875 | 87,513 | 93,987 | 95,693 | 82,131 | 64,852 | 62,769 | 37,944 | 38,394 | 34,505 | 47,880 | 45,428 | 49,611 | 58,324 | 63,002 | 66,786 | 17,946 | 33,146 | 18,547 | 23,785 | 30,967 | 38,210 | 45,226 | 16,036 | 23,396 | 14,226 | 21,054 | 10,359 | 4,462 | 10,495 | 6,388 | 9,027 | 12,118 | 5,070 | 7,122 | 4,917 | 6,328 | 8,010 | 21,651 | 6,200 | 7,200 | 8,100 | 7,200 | 7,600 | 9,900 | 11,200 | 4,400 | 1,300 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 200 | 4,100 | 11,000 | 8,700 | 6,300 | 4,100 | 2,500 | 3,000 | 2,000 | 934 | 4,424 | 2,621 | 2,977 | 3,878 | 4,572 | 7,389 | 4,607 | 5,150 | 9,693 | 3,213 | 9,074 | 11,533 | 1,628 | 9,373 | 2,982 | 20,045 | 12,492 | 1,974 | 1,264 | 953 | 10,325 | 1,062 | 20,959 | 7,566 | 8,195 | 4,895 | 2,748 | 14,574 | 5,165 | 9,554 | 9,584 | 14,374 | 11,592 | 48,934 | 14,120 | 22,127 | 9,588 | 8,153 | 17,650 | 26,821 | 7,424 | 22,245 | 20,225 | 22,526 | 83,850 | 36,311 | 19,945 | 24,043 | 40,211 | 13,521 | 27,372 | 77,892 | 21,930 | 44,934 | 64,282 | 276,017 | 213,065 | 211,145 | 559,612 | 566,402 | 52,783 | 122,559 | 107,500 | 209,768 | 181,973 | 87,821 | 137,093 | 177,420 | 187,810 | 113,225 | 107,585 | 128,089 | 101,693 | 57,233 | 121,904 | 110,949 | 109,691 | 68,348 | 54,181 | 42,107 | 105,973 | 59,403 | 34,737 | 20,786 | 61,033 | 54,428 | 58,726 | 36,810 | 61,389 | 52,264 | 64,826 | 64,941 | 68,603 | 70,175 | 76,888 | 73,441 | 80,743 | 44,735 | 37,981 |
| 37,981 | 44,735 | 80,743 | 73,441 | 76,888 | 70,175 | 68,603 | 64,941 | 64,826 | 52,264 | 61,389 | 36,810 | 58,726 | 54,428 | 61,033 | 20,786 | 34,737 | 59,403 | 105,973 | 42,107 | 54,181 | 68,348 | 109,691 | 110,949 | 121,904 | 57,233 | 101,693 | 128,089 | 107,585 | 113,225 | 187,810 | 177,420 | 137,093 | 87,821 | 181,973 | 209,768 | 107,500 | 122,559 | 52,783 | 566,402 | 559,612 | 211,145 | 213,065 | 276,017 | 64,282 | 44,934 | 21,930 | 77,892 | 27,372 | 13,521 | 40,211 | 24,043 | 19,945 | 36,311 | 83,850 | 22,526 | 20,225 | 22,245 | 7,424 | 26,821 | 17,650 | 8,153 | 9,588 | 22,127 | 14,120 | 48,934 | 11,592 | 14,374 | 9,584 | 9,554 | 5,165 | 14,574 | 2,748 | 4,895 | 8,195 | 7,566 | 20,959 | 1,062 | 10,325 | 953 | 1,264 | 1,974 | 12,492 | 20,045 | 2,982 | 9,373 | 1,628 | 11,533 | 9,074 | 3,213 | 9,693 | 5,150 | 4,607 | 7,389 | 4,572 | 3,878 | 2,977 | 2,621 | 4,424 | 934 | 2,000 | 3,000 | 2,500 | 4,100 | 6,300 | 8,700 | 11,000 | 4,100 | 200 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,100 | 4,000 | 3,532 | 3,021 | 2,999 | 1,501 | 2,621 | 0 | 3,829 | 3,012 | 0 | 0 | 0 | 0 | 8,685 | 11,418 | 13,061 | 12,152 | 24,211 | 24,782 | 28,128 | 22,037 | 17,152 | 22,147 | 15,884 | 43,882 | 51,508 | 46,468 | 40,447 | 30,863 | 16,985 | 20,606 | 20,711 | 20,033 | 39,091 | 44,494 | 22,266 | 71,332 | 59,932 | 67,554 | 59,659 | 53,338 | 42,922 | 51,527 | 45,097 | 46,609 | 47,825 | 51,895 | 77,522 | 89,018 | 62,106 | 52,726 | 58,691 | 52,537 | 37,737 | 44,423 | 24,618 | 16,294 | 27,263 | 13,202 | 6,893 | 6,774 | 70,773 | 8,310 | 23,906 | 64,984 | 108,684 | 10,351 | 29,925 | 45,554 | 59,711 | 6,702 | 3,574 | 5,872 | 1,205 | 0 | 0 | 0 | 0 | 0 | 7,114 | 0 | 0 | 0 | 0 | 0 | 1,579 | 1,579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,644 | 50,598 |
| 50,598 | 43,644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,579 | 1,579 | 0 | 0 | 0 | 0 | 0 | 7,114 | 0 | 0 | 0 | 0 | 0 | 1,205 | 5,872 | 3,574 | 6,702 | 59,711 | 45,554 | 29,925 | 10,351 | 108,684 | 64,984 | 23,906 | 8,310 | 70,773 | 6,774 | 6,893 | 13,202 | 27,263 | 16,294 | 24,618 | 44,423 | 37,737 | 52,537 | 58,691 | 52,726 | 62,106 | 89,018 | 77,522 | 51,895 | 47,825 | 46,609 | 45,097 | 51,527 | 42,922 | 53,338 | 59,659 | 67,554 | 59,932 | 71,332 | 22,266 | 44,494 | 39,091 | 20,033 | 20,711 | 20,606 | 16,985 | 30,863 | 40,447 | 46,468 | 51,508 | 43,882 | 15,884 | 22,147 | 17,152 | 22,037 | 28,128 | 24,782 | 24,211 | 12,152 | 13,061 | 11,418 | 8,685 | 0 | 0 | 0 | 0 | 3,012 | 3,829 | 0 | 2,621 | 1,501 | 2,999 | 3,021 | 3,532 | 4,000 | 4,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 200 | 100 | 100 | 100 | 200 | 300 | 200 | 0 | 0 | 17,015 | 376 | 586 | 360 | 454 | 387 | 766 | 1,280 | 1,040 | 647 | 1,151 | 1,241 | 302 | 660 | 340 | 600 | 278 | 179 | 120 | 28 | 0 | 0 | 410 | 776 | 1,956 | 1,730 | 774 | 6,804 | 9,082 | 1,082 | 1,733 | 3,056 | 3,623 | 2,928 | 3,887 | 4,122 | 3,675 | 3,998 | 4,718 | 5,483 | 4,933 | 6,276 | 4,461 | 9,270 | 6,347 | 16,778 | 7,944 | 7,472 | 12,555 | 10,622 | 10,888 | 14,902 | 13,692 | 15,307 | 14,783 | 16,081 | 22,275 | 47,665 | 55,282 | 49,356 | 32,108 | 27,926 | 74,388 | 88,877 | 78,045 | 77,112 | 86,336 | 101,894 | 102,589 | 67,813 | 78,708 | 77,698 | 72,482 | 62,428 | 42,149 | 43,912 | 37,211 | 43,488 | 34,311 | 43,427 | 42,744 | 62,971 | 34,753 | 39,223 | 44,350 | 39,241 | 45,468 | 36,145 | 44,361 | 48,923 | 48,537 | 44,680 | 45,357 | 46,466 | 41,608 | 62,467 | 47,663 | 42,610 | 39,913 | 44,944 |
| 44,944 | 39,913 | 42,610 | 47,663 | 62,467 | 41,608 | 46,466 | 45,357 | 44,680 | 48,537 | 48,923 | 44,361 | 36,145 | 45,468 | 39,241 | 44,350 | 39,223 | 34,753 | 62,971 | 42,744 | 43,427 | 34,311 | 43,488 | 37,211 | 43,912 | 42,149 | 62,428 | 72,482 | 77,698 | 78,708 | 67,813 | 102,589 | 101,894 | 86,336 | 77,112 | 78,045 | 88,877 | 74,388 | 27,926 | 32,108 | 49,356 | 55,282 | 47,665 | 22,275 | 16,081 | 14,783 | 15,307 | 13,692 | 14,902 | 10,888 | 10,622 | 12,555 | 7,472 | 7,944 | 16,778 | 6,347 | 9,270 | 4,461 | 6,276 | 4,933 | 5,483 | 4,718 | 3,998 | 3,675 | 4,122 | 3,887 | 2,928 | 3,623 | 3,056 | 1,733 | 1,082 | 9,082 | 6,804 | 774 | 1,730 | 1,956 | 776 | 410 | 0 | 0 | 28 | 120 | 179 | 278 | 600 | 340 | 660 | 302 | 1,241 | 1,151 | 647 | 1,040 | 1,280 | 766 | 387 | 454 | 360 | 586 | 376 | 17,015 | 0 | 0 | 200 | 300 | 200 | 100 | 100 | 100 | 200 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 900 | 200 | 100 | 1,100 | 1,100 | 2,800 | 5,400 | 100 | 200 | 169 | 189 | 122 | 80 | 169 | 111 | 133 | 128 | 198 | 154 | 99 | 44 | 534 | 519 | 622 | 303 | 692 | 758 | 745 | 456 | 442 | 674 | 485 | 547 | 1,108 | 1,217 | 2,273 | 2,633 | 2,756 | 3,261 | 2,003 | 1,420 | 2,418 | 3,632 | 3,497 | 3,111 | 5,404 | 3,471 | 1,979 | 972 | 1,185 | 2,634 | 1,567 | 1,958 | 1,330 | 2,327 | 2,918 | 5,516 | 5,390 | 5,112 | 6,341 | 2,748 | 7,167 | 5,608 | 5,953 | 6,142 | 6,153 | 22,123 | 7,046 | 14,123 | 15,082 | 8,397 | 27,243 | 20,461 | 18,342 | 12,349 | 15,705 | 13,148 | 14,620 | 12,487 | 13,103 | 17,704 | 18,107 | 23,815 | 53,738 | 57,297 | 64,363 | 25,726 | 26,231 | 23,480 | 15,688 | 10,651 | 15,909 | 17,063 | 17,406 | 14,865 | 12,835 | 12,193 | 14,838 | 5,323 | 3,632 | 2,720 | 8,268 | 6,554 | 2,949 | 2,895 | 24,245 | 20,741 | 20,659 | 7,845 |
| 7,845 | 20,659 | 20,741 | 24,245 | 2,895 | 2,949 | 6,554 | 8,268 | 2,720 | 3,632 | 5,323 | 14,838 | 12,193 | 12,835 | 14,865 | 17,406 | 17,063 | 15,909 | 10,651 | 15,688 | 23,480 | 26,231 | 25,726 | 64,363 | 57,297 | 53,738 | 23,815 | 18,107 | 17,704 | 13,103 | 12,487 | 14,620 | 13,148 | 15,705 | 12,349 | 18,342 | 20,461 | 27,243 | 8,397 | 15,082 | 14,123 | 7,046 | 22,123 | 6,153 | 6,142 | 5,953 | 5,608 | 7,167 | 2,748 | 6,341 | 5,112 | 5,390 | 5,516 | 2,918 | 2,327 | 1,330 | 1,958 | 1,567 | 2,634 | 1,185 | 972 | 1,979 | 3,471 | 5,404 | 3,111 | 3,497 | 3,632 | 2,418 | 1,420 | 2,003 | 3,261 | 2,756 | 2,633 | 2,273 | 1,217 | 1,108 | 547 | 485 | 674 | 442 | 456 | 745 | 758 | 692 | 303 | 622 | 519 | 534 | 44 | 99 | 154 | 198 | 128 | 133 | 111 | 169 | 80 | 122 | 189 | 169 | 200 | 100 | 5,400 | 2,800 | 1,100 | 1,100 | 100 | 200 | 900 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 200 | 200 | 300 | 1,100 | 2,800 | 3,100 | 1,000 | 1,000 | 900 | 784 | 1,116 | 1,157 | 1,278 | 1,611 | 1,985 | 2,369 | 2,392 | 2,359 | 2,229 | 2,287 | 2,228 | 2,125 | 2,168 | 2,179 | 2,574 | 2,467 | 2,861 | 3,877 | 3,780 | 4,321 | 4,020 | 3,901 | 3,607 | 3,376 | 3,223 | 3,004 | 4,934 | 4,737 | 2,479 | 7,411 | 18,286 | 17,876 | 9,208 | 1,468 | 1,313 | 1,097 | 17,971 | 17,032 | 18,890 | 13,155 | 13,592 | 10,482 | 10,457 | 7,432 | 23,024 | 51,552 | 46,542 | 54,883 | 36,734 | 45,639 | 39,562 | 33,315 | 39,217 | 36,466 | 46,123 | 194,063 | 177,358 | 148,864 | 112,053 | 89,017 | 90,952 | 1,088,193 | 1,059,815 | 1,046,783 | 1,042,993 | 1,015,854 | 986,293 | 917,675 | 892,953 | 866,557 | 840,233 | 806,897 | 808,767 | 754,098 | 756,139 | 716,947 | 701,482 | 673,865 | 632,464 | 423,219 | 39,161 | 210,261 | 228,305 | 209,020 | 201,355 | 192,668 | 186,760 | 223,049 | 214,020 | 205,284 | 196,850 | 281,651 | 276,425 | 271,630 | 195,068 | 115,357 | 109,491 | 101,591 | 94,843 |
| 94,843 | 101,591 | 109,491 | 115,357 | 195,068 | 271,630 | 276,425 | 281,651 | 196,850 | 205,284 | 214,020 | 223,049 | 186,760 | 192,668 | 201,355 | 209,020 | 228,305 | 210,261 | 39,161 | 423,219 | 632,464 | 673,865 | 701,482 | 716,947 | 756,139 | 754,098 | 808,767 | 806,897 | 840,233 | 866,557 | 892,953 | 917,675 | 986,293 | 1,015,854 | 1,042,993 | 1,046,783 | 1,059,815 | 1,088,193 | 90,952 | 89,017 | 112,053 | 148,864 | 177,358 | 194,063 | 46,123 | 36,466 | 39,217 | 33,315 | 39,562 | 45,639 | 36,734 | 54,883 | 46,542 | 51,552 | 23,024 | 7,432 | 10,457 | 10,482 | 13,592 | 13,155 | 18,890 | 17,032 | 17,971 | 1,097 | 1,313 | 1,468 | 9,208 | 17,876 | 18,286 | 7,411 | 2,479 | 4,737 | 4,934 | 3,004 | 3,223 | 3,376 | 3,607 | 3,901 | 4,020 | 4,321 | 3,780 | 3,877 | 2,861 | 2,467 | 2,574 | 2,179 | 2,168 | 2,125 | 2,228 | 2,287 | 2,229 | 2,359 | 2,392 | 2,369 | 1,985 | 1,611 | 1,278 | 1,157 | 1,116 | 784 | 900 | 1,000 | 1,000 | 3,100 | 2,800 | 1,100 | 300 | 200 | 200 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 200 | 200 | 300 | 500 | 800 | 1,000 | 1,000 | 900 | 800 | 780 | 821 | 863 | 985 | 1,317 | 1,691 | 2,075 | 2,098 | 2,065 | 1,937 | 1,995 | 1,936 | 1,833 | 1,825 | 1,853 | 2,042 | 2,141 | 2,412 | 3,342 | 3,454 | 3,941 | 3,694 | 3,668 | 3,378 | 3,147 | 2,995 | 2,823 | 2,738 | 2,541 | 2,282 | 2,108 | 1,860 | 1,621 | 1,413 | 1,271 | 1,116 | 900 | 777 | 666 | 1,033 | 942 | 871 | 741 | 686 | 698 | 782 | 994 | 1,140 | 1,070 | 1,099 | 1,400 | 5,250 | 8,237 | 8,090 | 8,169 | 8,382 | 8,340 | 8,142 | 7,731 | 7,357 | 7,055 | 7,170 | 16,013 | 15,417 | 14,794 | 15,075 | 16,194 | 16,065 | 15,526 | 15,107 | 14,532 | 13,943 | 13,024 | 11,658 | 11,113 | 11,808 | 13,064 | 16,625 | 13,050 | 3,873 | 3,497 | 3,233 | 7,349 | 3,773 | 2,437 | 2,172 | 1,915 | 1,678 | 1,527 | 1,915 | 1,133 | 1,197 | 744 | 544 | 877 | 804 | 2,039 | 1,938 | 1,862 | 1,786 |
| 1,786 | 1,862 | 1,938 | 2,039 | 804 | 877 | 544 | 744 | 1,197 | 1,133 | 1,915 | 1,527 | 1,678 | 1,915 | 2,172 | 2,437 | 3,773 | 7,349 | 3,233 | 3,497 | 3,873 | 13,050 | 16,625 | 13,064 | 11,808 | 11,113 | 11,658 | 13,024 | 13,943 | 14,532 | 15,107 | 15,526 | 16,065 | 16,194 | 15,075 | 14,794 | 15,417 | 16,013 | 7,170 | 7,055 | 7,357 | 7,731 | 8,142 | 8,340 | 8,382 | 8,169 | 8,090 | 8,237 | 5,250 | 1,400 | 1,099 | 1,070 | 1,140 | 994 | 782 | 698 | 686 | 741 | 871 | 942 | 1,033 | 666 | 777 | 900 | 1,116 | 1,271 | 1,413 | 1,621 | 1,860 | 2,108 | 2,282 | 2,541 | 2,738 | 2,823 | 2,995 | 3,147 | 3,378 | 3,668 | 3,694 | 3,941 | 3,454 | 3,342 | 2,412 | 2,141 | 2,042 | 1,853 | 1,825 | 1,833 | 1,936 | 1,995 | 1,937 | 2,065 | 2,098 | 2,075 | 1,691 | 1,317 | 985 | 863 | 821 | 780 | 800 | 900 | 1,000 | 1,000 | 800 | 500 | 300 | 200 | 200 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,147 | 9,008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,856 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 19,856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,008 | 14,147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,377 | 45,233 | 53,644 | 35,634 | 16,819 | 7,749 | 11,079 | 6,536 | 4,669 | 4,786 | 4,080 | 4,577 | 5,661 | 6,140 | 6,961 | 6,641 | 4,559 | 2,027 | 0 | 2,010 | 1,184 | 1,182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,784 | 10,362 | 8,589 | 7,244 | 13,064 | 8,132 | 1,579 | 0 | 1,579 | 0 | 0 | 0 | 1,579 | 1,579 | 1,579 | 1,579 | 268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268 | 1,579 | 1,579 | 1,579 | 1,579 | 0 | 0 | 0 | 1,579 | 0 | 1,579 | 8,132 | 13,064 | 7,244 | 8,589 | 10,362 | 11,784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,182 | 1,184 | 2,010 | 0 | 2,027 | 4,559 | 6,641 | 6,961 | 6,140 | 5,661 | 4,577 | 4,080 | 4,786 | 4,669 | 6,536 | 11,079 | 7,749 | 16,819 | 35,634 | 53,644 | 45,233 | 50,377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,995 | 26,037 | 25,078 | 24,267 | 23,304 | 32,626 | 82,520 | 79,982 | 77,440 | 74,901 | 72,361 | 69,822 | 1,062,579 | 1,035,566 | 1,008,994 | 981,957 | 954,920 | 927,884 | 902,149 | 876,414 | 850,679 | 824,944 | 793,873 | 768,429 | 742,985 | 717,542 | 692,099 | 666,655 | 641,212 | 615,768 | 400,535 | 23,671 | 179,716 | 206,628 | 200,082 | 193,536 | 186,318 | 179,143 | 216,054 | 207,554 | 199,585 | 191,617 | 197,996 | 191,712 | 185,428 | 170,413 | 111,332 | 105,701 | 99,030 | 92,359 |
| 92,359 | 99,030 | 105,701 | 111,332 | 170,413 | 185,428 | 191,712 | 197,996 | 191,617 | 199,585 | 207,554 | 216,054 | 179,143 | 186,318 | 193,536 | 200,082 | 206,628 | 179,716 | 23,671 | 400,535 | 615,768 | 641,212 | 666,655 | 692,099 | 717,542 | 742,985 | 768,429 | 793,873 | 824,944 | 850,679 | 876,414 | 902,149 | 927,884 | 954,920 | 981,957 | 1,008,994 | 1,035,566 | 1,062,579 | 69,822 | 72,361 | 74,901 | 77,440 | 79,982 | 82,520 | 32,626 | 23,304 | 24,267 | 25,078 | 26,037 | 26,995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 295 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 292 | 292 | 292 | 292 | 343 | 326 | 532 | 326 | 450 | 535 | 326 | 380 | 326 | 233 | 229 | 229 | 229 | 181 | 2,196 | 2,196 | 197 | 5,303 | 16,426 | 16,255 | 7,795 | 197 | 197 | 197 | 17,194 | 16,366 | 17,857 | 12,213 | 12,721 | 9,741 | 9,771 | 6,734 | 22,242 | 50,558 | 45,402 | 53,813 | 35,635 | 44,239 | 34,312 | 38,149 | 31,127 | 28,297 | 37,741 | 163,268 | 147,258 | 141,133 | 102,629 | 86,390 | 83,782 | 1,074,583 | 1,044,398 | 1,039,666 | 1,027,918 | 999,660 | 972,674 | 903,607 | 877,846 | 852,025 | 826,290 | 794,742 | 28,680 | 30,997 | 26,789 | 7,812 | 2,994 | 7,788 | 2,580 | 3,347 | 4,125 | 7,470 | 8,896 | 206,583 | 2,293 | 4,435 | 5,939 | 5,468 | 2,972 | 4,566 | 4,298 | 82,506 | 0 | 83,996 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 83,996 | 0 | 82,506 | 4,298 | 4,566 | 2,972 | 5,468 | 5,939 | 4,435 | 2,293 | 206,583 | 8,896 | 7,470 | 4,125 | 3,347 | 2,580 | 7,788 | 2,994 | 7,812 | 26,789 | 30,997 | 28,680 | 794,742 | 826,290 | 852,025 | 877,846 | 903,607 | 972,674 | 999,660 | 1,027,918 | 1,039,666 | 1,044,398 | 1,074,583 | 83,782 | 86,390 | 102,629 | 141,133 | 147,258 | 163,268 | 37,741 | 28,297 | 31,127 | 38,149 | 34,312 | 44,239 | 35,635 | 53,813 | 45,402 | 50,558 | 22,242 | 6,734 | 9,771 | 9,741 | 12,721 | 12,213 | 17,857 | 16,366 | 17,194 | 197 | 197 | 197 | 7,795 | 16,255 | 16,426 | 5,303 | 197 | 2,196 | 2,196 | 181 | 229 | 229 | 229 | 233 | 326 | 380 | 326 | 535 | 450 | 326 | 532 | 326 | 343 | 292 | 292 | 292 | 292 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 295 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,342 | 62,374 | 57,705 | 14,264 | 0 | 0 | 0 | 0 | 22,995 | 42,584 | 42,189 | 42,344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,344 | 42,189 | 42,584 | 22,995 | 0 | 0 | 0 | 0 | 14,264 | 57,705 | 62,374 | 76,342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,300 | 500 | 300 | 400 | 300 | 1,100 | 800 | 1,000 | 1,300 | 13,216 | 1,558 | 2,023 | 2,986 | 4,146 | 5,521 | 6,501 | 8,035 | 10,224 | 11,365 | 24,478 | 26,921 | 29,593 | 29,126 | 26,732 | 13,906 | 13,116 | 12,974 | 14,304 | 13,577 | 14,465 | 14,296 | 5,471 | 60,545 | 59,617 | 60,311 | 59,917 | 69,474 | 79,906 | 74,464 | 70,972 | 36,566 | 35,125 | 35,162 | 40,480 | 53,610 | 61,931 | 81,831 | 79,002 | 80,376 | 75,855 | 71,452 | 67,598 | 69,054 | 63,925 | 56,366 | 55,442 | 53,538 | 58,454 | 52,924 | 57,708 | 59,268 | 57,717 | 54,972 | 51,049 | 64,531 | 371,237 | 308,356 | 279,154 | 478,967 | 346,618 | 344,356 | 976,661 | 1,020,937 | 1,048,377 | 1,035,893 | 948,975 | 958,955 | 974,549 | 949,509 | 874,204 | 860,860 | 869,109 | 795,981 | 720,989 | 741,098 | 712,531 | 674,919 | 615,435 | 508,432 | 469,212 | 135,237 | 260,746 | 256,847 | 247,760 | 220,121 | 219,751 | 202,445 | 224,133 | 227,273 | 193,607 | 188,429 | 188,188 | 163,610 | 150,908 | 187,155 | 148,416 | 147,471 | 147,290 | 145,481 |
| 145,481 | 147,290 | 147,471 | 148,416 | 187,155 | 150,908 | 163,610 | 188,188 | 188,429 | 193,607 | 227,273 | 224,133 | 202,445 | 219,751 | 220,121 | 247,760 | 256,847 | 260,746 | 135,237 | 469,212 | 508,432 | 615,435 | 674,919 | 712,531 | 741,098 | 720,989 | 795,981 | 869,109 | 860,860 | 874,204 | 949,509 | 974,549 | 958,955 | 948,975 | 1,035,893 | 1,048,377 | 1,020,937 | 976,661 | 344,356 | 346,618 | 478,967 | 279,154 | 308,356 | 371,237 | 64,531 | 51,049 | 54,972 | 57,717 | 59,268 | 57,708 | 52,924 | 58,454 | 53,538 | 55,442 | 56,366 | 63,925 | 69,054 | 67,598 | 71,452 | 75,855 | 80,376 | 79,002 | 81,831 | 61,931 | 53,610 | 40,480 | 35,162 | 35,125 | 36,566 | 70,972 | 74,464 | 79,906 | 69,474 | 59,917 | 60,311 | 59,617 | 60,545 | 5,471 | 14,296 | 14,465 | 13,577 | 14,304 | 12,974 | 13,116 | 13,906 | 26,732 | 29,126 | 29,593 | 26,921 | 24,478 | 11,365 | 10,224 | 8,035 | 6,501 | 5,521 | 4,146 | 2,986 | 2,023 | 1,558 | 13,216 | 1,300 | 1,000 | 800 | 1,100 | 300 | 400 | 300 | 500 | 2,300 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 2,300 | 400 | 200 | 200 | 300 | 600 | 400 | 500 | 800 | 12,806 | 1,189 | 1,697 | 1,712 | 2,377 | 2,569 | 3,119 | 3,418 | 4,657 | 4,932 | 5,992 | 8,405 | 8,574 | 8,028 | 5,507 | 4,554 | 3,619 | 3,333 | 4,464 | 3,011 | 3,474 | 13,627 | 4,844 | 32,004 | 8,071 | 9,682 | 10,204 | 20,632 | 22,339 | 18,712 | 16,293 | 15,398 | 14,334 | 14,708 | 17,220 | 16,137 | 22,378 | 26,931 | 27,713 | 32,740 | 32,202 | 31,489 | 31,358 | 35,625 | 32,984 | 32,412 | 32,114 | 34,218 | 39,840 | 35,702 | 40,274 | 42,888 | 51,367 | 32,065 | 28,047 | 34,119 | 119,228 | 282,926 | 114,605 | 58,817 | 52,686 | 61,720 | 133,179 | 180,221 | 196,794 | 309,121 | 217,851 | 210,817 | 221,772 | 301,531 | 278,941 | 263,150 | 224,402 | 257,128 | 125,032 | 261,074 | 124,903 | 222,962 | 176,938 | 205,732 | 184,553 | 122,293 | 134,372 | 131,374 | 132,686 | 109,090 | 116,914 | 100,480 | 135,019 | 138,527 | 116,150 | 92,296 | 95,316 | 94,545 | 79,478 | 114,289 | 93,443 | 92,444 | 92,184 | 90,104 |
| 90,104 | 92,184 | 92,444 | 93,443 | 114,289 | 79,478 | 94,545 | 95,316 | 92,296 | 116,150 | 138,527 | 135,019 | 100,480 | 116,914 | 109,090 | 132,686 | 131,374 | 134,372 | 122,293 | 184,553 | 205,732 | 176,938 | 222,962 | 124,903 | 261,074 | 125,032 | 257,128 | 224,402 | 263,150 | 278,941 | 301,531 | 221,772 | 210,817 | 217,851 | 309,121 | 196,794 | 180,221 | 133,179 | 61,720 | 52,686 | 58,817 | 114,605 | 282,926 | 119,228 | 34,119 | 28,047 | 32,065 | 51,367 | 42,888 | 40,274 | 35,702 | 39,840 | 34,218 | 32,114 | 32,412 | 32,984 | 35,625 | 31,358 | 31,489 | 32,202 | 32,740 | 27,713 | 26,931 | 22,378 | 16,137 | 17,220 | 14,708 | 14,334 | 15,398 | 16,293 | 18,712 | 22,339 | 20,632 | 10,204 | 9,682 | 8,071 | 32,004 | 4,844 | 13,627 | 3,474 | 3,011 | 4,464 | 3,333 | 3,619 | 4,554 | 5,507 | 8,028 | 8,574 | 8,405 | 5,992 | 4,932 | 4,657 | 3,418 | 3,119 | 2,569 | 2,377 | 1,712 | 1,697 | 1,189 | 12,806 | 800 | 500 | 400 | 600 | 300 | 200 | 200 | 400 | 2,300 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 1,400 | 0 | 100 | 100 | 100 | 200 | 100 | 200 | 100 | 164 | 165 | 165 | 171 | 179 | 156 | 330 | 471 | 556 | 534 | 528 | 501 | 436 | 441 | 405 | 359 | 316 | 273 | 215 | 162 | 105 | 10,533 | 6 | 3,051 | 2,771 | 2,927 | 2,621 | 6,454 | 7,972 | 5,626 | 5,752 | 8,113 | 5,202 | 4,770 | 587 | 2,621 | 3,356 | 3,423 | 3,528 | 3,636 | 3,747 | 3,859 | 3,978 | 3,149 | 2,170 | 1,160 | 121 | 22,408 | 24,367 | 21,029 | 27,311 | 29,383 | 29,388 | 23,811 | 23,491 | 27,744 | 44,474 | 1,645 | 41,904 | 67,339 | 229,891 | 0 | 798,831 | 57,451 | 563,473 | 100,000 | 61,987 | 465,453 | 466,051 | 100,000 | 57,500 | 57,500 | 82,500 | 107,500 | 105,000 | 125,000 | 120,000 | 115,000 | 80,000 | 80,000 | 80,000 | 57,866 | 7,374 | 11,010 | 11,942 | 12,338 | 12,222 | 12,257 | 12,174 | 12,271 | 11,662 | 2,175 | 470 | 470 | 229 | 970 | 928 | 797 | 665 | 0 |
| 0 | 665 | 797 | 928 | 970 | 229 | 470 | 470 | 2,175 | 11,662 | 12,271 | 12,174 | 12,257 | 12,222 | 12,338 | 11,942 | 11,010 | 7,374 | 57,866 | 80,000 | 80,000 | 80,000 | 115,000 | 120,000 | 125,000 | 105,000 | 107,500 | 82,500 | 57,500 | 57,500 | 100,000 | 466,051 | 465,453 | 61,987 | 100,000 | 563,473 | 57,451 | 798,831 | 0 | 229,891 | 67,339 | 41,904 | 1,645 | 44,474 | 27,744 | 23,491 | 23,811 | 29,388 | 29,383 | 27,311 | 21,029 | 24,367 | 22,408 | 121 | 1,160 | 2,170 | 3,149 | 3,978 | 3,859 | 3,747 | 3,636 | 3,528 | 3,423 | 3,356 | 2,621 | 587 | 4,770 | 5,202 | 8,113 | 5,752 | 5,626 | 7,972 | 6,454 | 2,621 | 2,927 | 2,771 | 3,051 | 6 | 10,533 | 105 | 162 | 215 | 273 | 316 | 359 | 405 | 441 | 436 | 501 | 528 | 534 | 556 | 471 | 330 | 156 | 179 | 171 | 165 | 165 | 164 | 100 | 200 | 100 | 200 | 100 | 100 | 100 | 0 | 1,400 | 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 | 229,891 | 0 | 0 | 0 | 800,325 | 0 | 0 | 0 | 718,776 | 0 | 0 | 57,500 | 82,500 | 107,500 | 105,000 | 125,000 | 120,000 | 115,000 | 80,000 | 80,000 | 80,000 | 57,866 | 7,374 | 11,010 | 11,942 | 12,338 | 12,222 | 12,257 | 12,174 | 12,271 | 11,662 | 2,175 | 470 | 470 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 470 | 470 | 2,175 | 11,662 | 12,271 | 12,174 | 12,257 | 12,222 | 12,338 | 11,942 | 11,010 | 7,374 | 57,866 | 80,000 | 80,000 | 80,000 | 115,000 | 120,000 | 125,000 | 105,000 | 107,500 | 82,500 | 57,500 | 0 | 0 | 718,776 | 0 | 0 | 0 | 800,325 | 0 | 0 | 0 | 229,891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 600 | 300 | 100 | 100 | 100 | 200 | 100 | 100 | 400 | 220 | 394 | 327 | 631 | 798 | 1,323 | 1,566 | 1,428 | 2,327 | 2,636 | 2,276 | 3,718 | 4,804 | 5,554 | 3,501 | 3,049 | 2,024 | 1,706 | 2,472 | 1,410 | 1,733 | 1,557 | 2,773 | 1,742 | 1,589 | 2,106 | 3,092 | 4,107 | 4,886 | 4,568 | 2,561 | 1,040 | 1,134 | 1,046 | 722 | 1,345 | 559 | 874 | 865 | 2,853 | 709 | 638 | 587 | 1,131 | 18,473 | 464 | 2,246 | 3,380 | 2,417 | 3,782 | 2,857 | 2,857 | 2,360 | 4,115 | 866 | 2,544 | 9,134 | 39,474 | 2,370 | 45,582 | 52,686 | 2,439 | 133,179 | 14,062 | 196,794 | 22,584 | 33,041 | 18,471 | 14,855 | 7,176 | 12,407 | 7,033 | 14,732 | 10,203 | 3,144 | 17,394 | 6,138 | 5,421 | 2,188 | 22,700 | 16,193 | 4,982 | 28,535 | 22,981 | 14,808 | 10,609 | 16,483 | 7,666 | 6,685 | 8,523 | 9,415 | 8,374 | 5,991 | 6,173 | 11,182 | 19,004 | 13,439 | 15,650 | 15,271 | 13,153 |
| 13,153 | 15,271 | 15,650 | 13,439 | 19,004 | 11,182 | 6,173 | 5,991 | 8,374 | 9,415 | 8,523 | 6,685 | 7,666 | 16,483 | 10,609 | 14,808 | 22,981 | 28,535 | 4,982 | 16,193 | 22,700 | 2,188 | 5,421 | 6,138 | 17,394 | 3,144 | 10,203 | 14,732 | 7,033 | 12,407 | 7,176 | 14,855 | 18,471 | 33,041 | 22,584 | 196,794 | 14,062 | 133,179 | 2,439 | 52,686 | 45,582 | 2,370 | 39,474 | 9,134 | 2,544 | 866 | 4,115 | 2,360 | 2,857 | 2,857 | 3,782 | 2,417 | 3,380 | 2,246 | 464 | 18,473 | 1,131 | 587 | 638 | 709 | 2,853 | 865 | 874 | 559 | 1,345 | 722 | 1,046 | 1,134 | 1,040 | 2,561 | 4,568 | 4,886 | 4,107 | 3,092 | 2,106 | 1,589 | 1,742 | 2,773 | 1,557 | 1,733 | 1,410 | 2,472 | 1,706 | 2,024 | 3,049 | 3,501 | 5,554 | 4,804 | 3,718 | 2,276 | 2,636 | 2,327 | 1,428 | 1,566 | 1,323 | 798 | 631 | 327 | 394 | 220 | 400 | 100 | 100 | 200 | 100 | 100 | 100 | 300 | 600 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 300 | 100 | 0 | 0 | 100 | 200 | 200 | 200 | 300 | 12,422 | 630 | 1,205 | 910 | 1,401 | 1,090 | 848 | 876 | 984 | 888 | 2,031 | 2,425 | 305 | 173 | 39 | 1,147 | 1,278 | 1,354 | 1,777 | 1,365 | 1,560 | 1,461 | 1,991 | 93 | 139 | 876 | 719 | 675 | 4,881 | 4,080 | 3,542 | 4,791 | 6,545 | 7,439 | 14,431 | 9,642 | 14,101 | 10,305 | 11,018 | 13,963 | 14,927 | 14,239 | 14,080 | 15,546 | 635 | 18,767 | 21,680 | 387 | 64 | 53 | 37 | 332 | 830 | 1,098 | 649 | 649 | 50,104 | 227,051 | 67,290 | 67,339 | 56,221 | 59,281 | 3,580 | 3,595 | -684,531 | 64,504 | 5,016 | -397,779 | -390,670 | 65,790 | 2,768 | 2,684 | -8,658 | 2,427 | 1,746 | 1,432 | 1,133 | 2,116 | 2,100 | 2,096 | 2,094 | 2,066 | 11,705 | 9,560 | 9,458 | 12,037 | 18,491 | 18,752 | 48,799 | 117,733 | 95,073 | 81,747 | 88,855 | 87,902 | 68,296 | 95,285 | 79,076 | 75,997 | 76,248 | 76,951 |
| 76,951 | 76,248 | 75,997 | 79,076 | 95,285 | 68,296 | 87,902 | 88,855 | 81,747 | 95,073 | 117,733 | 48,799 | 18,752 | 18,491 | 12,037 | 9,458 | 9,560 | 11,705 | 2,066 | 2,094 | 2,096 | 2,100 | 2,116 | 1,133 | 1,432 | 1,746 | 2,427 | -8,658 | 2,684 | 2,768 | 65,790 | -390,670 | -397,779 | 5,016 | 64,504 | -684,531 | 3,595 | 3,580 | 59,281 | 56,221 | 67,339 | 67,290 | 227,051 | 50,104 | 649 | 649 | 1,098 | 830 | 332 | 37 | 53 | 64 | 387 | 21,680 | 18,767 | 635 | 15,546 | 14,080 | 14,239 | 14,927 | 13,963 | 11,018 | 10,305 | 14,101 | 9,642 | 14,431 | 7,439 | 6,545 | 4,791 | 3,542 | 4,080 | 4,881 | 675 | 719 | 876 | 139 | 93 | 1,991 | 1,461 | 1,560 | 1,365 | 1,777 | 1,354 | 1,278 | 1,147 | 39 | 173 | 305 | 2,425 | 2,031 | 888 | 984 | 876 | 848 | 1,090 | 1,401 | 910 | 1,205 | 630 | 12,422 | 300 | 200 | 200 | 200 | 100 | 0 | 0 | 100 | 300 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 100 | 100 | 200 | 100 | 500 | 400 | 500 | 500 | 411 | 369 | 325 | 1,274 | 1,769 | 2,952 | 3,383 | 4,617 | 5,567 | 6,433 | 18,486 | 18,515 | 21,019 | 21,098 | 21,225 | 9,351 | 9,498 | 9,641 | 9,840 | 10,566 | 10,992 | 669 | 627 | 28,541 | 51,545 | 50,629 | 49,712 | 48,842 | 57,567 | 55,752 | 54,679 | 21,168 | 20,791 | 20,454 | 23,260 | 37,473 | 39,553 | 54,900 | 51,289 | 47,636 | 43,653 | 39,963 | 36,240 | 33,429 | 30,941 | 23,954 | 23,328 | 19,320 | 18,614 | 17,222 | 17,434 | 16,380 | 6,350 | 22,907 | 23,002 | 30,412 | 252,009 | 25,430 | 164,549 | 420,150 | 293,932 | 282,636 | 843,482 | 840,716 | 851,583 | 726,772 | 731,124 | 748,138 | 752,777 | 647,978 | 595,263 | 597,710 | 644,707 | 538,853 | 595,957 | 480,024 | 587,628 | 451,957 | 438,497 | 302,700 | 284,659 | 12,944 | 126,374 | 125,473 | 115,074 | 111,031 | 102,837 | 101,965 | 89,114 | 88,746 | 77,457 | 96,133 | 92,872 | 69,065 | 71,430 | 72,866 | 54,973 | 55,027 | 55,106 | 55,377 |
| 55,377 | 55,106 | 55,027 | 54,973 | 72,866 | 71,430 | 69,065 | 92,872 | 96,133 | 77,457 | 88,746 | 89,114 | 101,965 | 102,837 | 111,031 | 115,074 | 125,473 | 126,374 | 12,944 | 284,659 | 302,700 | 438,497 | 451,957 | 587,628 | 480,024 | 595,957 | 538,853 | 644,707 | 597,710 | 595,263 | 647,978 | 752,777 | 748,138 | 731,124 | 726,772 | 851,583 | 840,716 | 843,482 | 282,636 | 293,932 | 420,150 | 164,549 | 25,430 | 252,009 | 30,412 | 23,002 | 22,907 | 6,350 | 16,380 | 17,434 | 17,222 | 18,614 | 19,320 | 23,328 | 23,954 | 30,941 | 33,429 | 36,240 | 39,963 | 43,653 | 47,636 | 51,289 | 54,900 | 39,553 | 37,473 | 23,260 | 20,454 | 20,791 | 21,168 | 54,679 | 55,752 | 57,567 | 48,842 | 49,712 | 50,629 | 51,545 | 28,541 | 627 | 669 | 10,992 | 10,566 | 9,840 | 9,641 | 9,498 | 9,351 | 21,225 | 21,098 | 21,019 | 18,515 | 18,486 | 6,433 | 5,567 | 4,617 | 3,383 | 2,952 | 1,769 | 1,274 | 325 | 369 | 411 | 500 | 500 | 400 | 500 | 100 | 200 | 100 | 100 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226,772 | 229,891 | 233,057 | 798,831 | 802,609 | 806,508 | 704,562 | 709,728 | 714,188 | 718,776 | 623,427 | 572,050 | 576,889 | 544,230 | 524,647 | 475,038 | 460,527 | 446,107 | 429,022 | 415,077 | 285,584 | 271,258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271,258 | 285,584 | 415,077 | 429,022 | 446,107 | 460,527 | 475,038 | 524,647 | 544,230 | 576,889 | 572,050 | 623,427 | 718,776 | 714,188 | 709,728 | 704,562 | 806,508 | 802,609 | 798,831 | 233,057 | 229,891 | 226,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,342 | 62,374 | 57,705 | 14,264 | 0 | 0 | 0 | 0 | 22,995 | 42,584 | 42,189 | 42,344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,344 | 42,189 | 42,584 | 22,995 | 0 | 0 | 0 | 0 | 14,264 | 57,705 | 62,374 | 76,342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 711 | 474 | 628 | 28,542 | 51,546 | 50,629 | 49,713 | 48,842 | 57,566 | 55,752 | 54,679 | 21,168 | 20,791 | 20,454 | 20,335 | 30,974 | 33,778 | 49,880 | 47,190 | 44,487 | 41,483 | 38,803 | 36,119 | 33,429 | 30,941 | 23,954 | 23,328 | 19,320 | 18,614 | 17,222 | 17,434 | 16,380 | 21,036 | 22,907 | 23,002 | 30,412 | 214,380 | 189,474 | 164,549 | 136,233 | 26,639 | 23,655 | 23,175 | 22,767 | 22,237 | 22,210 | 21,396 | 28,737 | 28,531 | 24,551 | 23,213 | 20,821 | 14,299 | 14,206 | 14,173 | 19,497 | 20,388 | 16,578 | 17,560 | 11,775 | 8,581 | 12,944 | 34,540 | 48,238 | 40,099 | 37,025 | 36,086 | 35,555 | 27,795 | 27,193 | 27,957 | 30,151 | 26,469 | 0 | 31,928 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 31,928 | 0 | 26,469 | 30,151 | 27,957 | 27,193 | 27,795 | 35,555 | 36,086 | 37,025 | 40,099 | 48,238 | 34,540 | 12,944 | 8,581 | 11,775 | 17,560 | 16,578 | 20,388 | 19,497 | 14,173 | 14,206 | 14,299 | 20,821 | 23,213 | 24,551 | 28,531 | 28,737 | 21,396 | 22,210 | 22,237 | 22,767 | 23,175 | 23,655 | 26,639 | 136,233 | 164,549 | 189,474 | 214,380 | 30,412 | 23,002 | 22,907 | 21,036 | 16,380 | 17,434 | 17,222 | 18,614 | 19,320 | 23,328 | 23,954 | 30,941 | 33,429 | 36,119 | 38,803 | 41,483 | 44,487 | 47,190 | 49,880 | 33,778 | 30,974 | 20,335 | 20,454 | 20,791 | 21,168 | 54,679 | 55,752 | 57,566 | 48,842 | 49,713 | 50,629 | 51,546 | 28,542 | 628 | 474 | 711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23,328 | 19,320 | 17,932 | 16,545 | 15,158 | 13,770 | 15,516 | 14,756 | 13,995 | 13,235 | 12,475 | 11,715 | 10,954 | 10,194 | 32,589 | 25,924 | 18,994 | 15,340 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,340 | 18,994 | 25,924 | 32,589 | 10,194 | 10,954 | 11,715 | 12,475 | 13,235 | 13,995 | 14,756 | 15,516 | 13,770 | 15,158 | 16,545 | 17,932 | 19,320 | 23,328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -800 | 4,100 | 11,200 | 10,600 | 10,100 | 9,200 | 8,300 | 7,200 | 5,800 | 9,218 | 7,568 | 5,462 | 3,209 | 4,586 | 1,534 | 7,985 | 3,385 | -1,477 | 1,358 | -17,730 | -14,334 | -6,414 | -12,732 | -1,156 | 4,704 | 34,576 | 28,098 | 20,540 | 13,988 | 8,403 | 22,871 | 16,375 | 9,847 | 6,761 | 1,237 | -7,302 | -19,112 | -27,288 | -37,480 | -25,167 | 19,664 | 45,520 | 38,898 | 43,119 | 43,396 | 33,153 | 23,653 | 14,905 | 18,111 | 15,726 | 12,761 | 17,730 | 20,427 | 23,106 | 124,973 | 125,819 | 118,247 | 105,918 | 99,035 | 85,401 | 85,648 | 83,936 | 80,256 | 82,931 | 92,213 | 137,416 | 160,349 | 179,326 | 263,469 | 364,447 | 360,068 | 346,098 | 341,655 | 315,055 | 299,739 | 297,102 | 290,731 | 250,788 | 230,215 | 211,396 | 198,647 | 169,508 | 206,090 | 191,206 | 242,409 | 220,335 | 208,545 | 197,439 | 248,434 | 57,958 | 84,037 | 84,978 | 75,950 | 55,514 | 105,303 | 92,265 | 96,860 | 102,414 | 111,862 | 128,369 | 134,915 | 225,725 | 250,664 | 254,271 | 192,873 | 138,003 | 134,494 | 132,153 | 130,518 |
| 130,518 | 132,153 | 134,494 | 138,003 | 192,873 | 254,271 | 250,664 | 225,725 | 134,915 | 128,369 | 111,862 | 102,414 | 96,860 | 92,265 | 105,303 | 55,514 | 75,950 | 84,978 | 84,037 | 57,958 | 248,434 | 197,439 | 208,545 | 220,335 | 242,409 | 191,206 | 206,090 | 169,508 | 198,647 | 211,396 | 230,215 | 250,788 | 290,731 | 297,102 | 299,739 | 315,055 | 341,655 | 346,098 | 360,068 | 364,447 | 263,469 | 179,326 | 160,349 | 137,416 | 92,213 | 82,931 | 80,256 | 83,936 | 85,648 | 85,401 | 99,035 | 105,918 | 118,247 | 125,819 | 124,973 | 23,106 | 20,427 | 17,730 | 12,761 | 15,726 | 18,111 | 14,905 | 23,653 | 33,153 | 43,396 | 43,119 | 38,898 | 45,520 | 19,664 | -25,167 | -37,480 | -27,288 | -19,112 | -7,302 | 1,237 | 6,761 | 9,847 | 16,375 | 22,871 | 8,403 | 13,988 | 20,540 | 28,098 | 34,576 | 4,704 | -1,156 | -12,732 | -6,414 | -14,334 | -17,730 | 1,358 | -1,477 | 3,385 | 7,985 | 1,534 | 4,586 | 3,209 | 5,462 | 7,568 | 9,218 | 5,800 | 7,200 | 8,300 | 9,200 | 10,100 | 10,600 | 11,200 | 4,100 | -800 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,800 | 14,800 | 14,797 | 19,725 | 19,731 | 19,781 | 24,601 | 24,713 | 36,100 | 36,081 | 36,109 | 44,499 | 44,426 | 56,665 | 56,679 | 56,653 | 76,390 | 77,221 | 116,541 | 116,751 | 116,862 | 116,876 | 117,071 | 138,274 | 138,491 | 138,857 | 139,641 | 141,532 | 142,954 | 143,662 | 144,821 | 145,482 | 166,767 | 167,184 | 168,287 | 168,912 | 169,726 | 170,527 | 183,196 | 183,917 | 184,747 | 186,526 | 187,895 | 188,756 | 189,556 | 190,342 | 191,343 | 194,404 | 200,831 | 202,022 | 203,511 | 205,339 | 207,492 | 209,217 | 211,266 | 213,085 | 215,317 | 218,070 | 221,124 | 225,363 | 230,858 | 234,872 | 239,961 | 246,034 | 252,635 | 258,208 | 264,511 | 269,864 | 277,912 | 283,899 | 291,634 | 298,055 | 306,103 | 309,351 | 313,857 | 316,727 | 323,045 | 6 | 6 | 6 | 6 | 8 | 8 | 8 | 11 | 12 | 13 | 18 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 9 | 9 | 9 | 9 | 9 |
| 9 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 18 | 13 | 12 | 11 | 8 | 8 | 8 | 6 | 6 | 6 | 6 | 323,045 | 316,727 | 313,857 | 309,351 | 306,103 | 298,055 | 291,634 | 283,899 | 277,912 | 269,864 | 264,511 | 258,208 | 252,635 | 246,034 | 239,961 | 234,872 | 230,858 | 225,363 | 221,124 | 218,070 | 215,317 | 213,085 | 211,266 | 209,217 | 207,492 | 205,339 | 203,511 | 202,022 | 200,831 | 194,404 | 191,343 | 190,342 | 189,556 | 188,756 | 187,895 | 186,526 | 184,747 | 183,917 | 183,196 | 170,527 | 169,726 | 168,912 | 168,287 | 167,184 | 166,767 | 145,482 | 144,821 | 143,662 | 142,954 | 141,532 | 139,641 | 138,857 | 138,491 | 138,274 | 117,071 | 116,876 | 116,862 | 116,751 | 116,541 | 77,221 | 76,390 | 56,653 | 56,679 | 56,665 | 44,426 | 44,499 | 36,109 | 36,081 | 36,100 | 24,713 | 24,601 | 19,781 | 19,731 | 19,725 | 14,797 | 14,800 | 14,800 | 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 | -75,167 | -83,743 | -97,580 | -106,384 | -122,162 | -123,657 | -127,361 | -132,841 | -132,363 | -125,849 | -84,048 | -66,109 | -53,364 | -46,909 | 47,714 | 36,081 | 14,428 | 2,644 | -28,024 | -48,941 | -59,482 | -72,376 | -116,744 | -143,753 | -170,412 | -186,404 | -219,508 | -185,684 | -206,732 | -158,462 | -182,600 | -196,901 | -210,506 | -207,175 | -399,801 | -358,571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -358,571 | -399,801 | -207,175 | -210,506 | -196,901 | -182,600 | -158,462 | -206,732 | -185,684 | -219,508 | -186,404 | -170,412 | -143,753 | -116,744 | -72,376 | -59,482 | -48,941 | -28,024 | 2,644 | 14,428 | 36,081 | 47,714 | -46,909 | -53,364 | -66,109 | -84,048 | -125,849 | -132,363 | -132,841 | -127,361 | -123,657 | -122,162 | -106,384 | -97,580 | -83,743 | -75,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -400 | 0 | 16,720 | -226 | -159 | -83 | -28 | -3 | -4 | 3 | 0 | 0 | 0 | 0 | 3 | 13 | -981 | -929 | -869 | -876 | -915 | -778 | -698 | -658 | -559 | -486 | -443 | -106 | -149 | -34 | -13 | -1 | -12 | 83 | 110 | 144 | 71 | -181 | 151 | 85 | 122 | 176 | 33 | 34 | 80 | 99 | 69 | 58 | 155 | -32 | -13 | 80 | 71 | 88 | 31 | 12 | -23 | -8 | -7 | -17 | -18 | -32 | -37 | -15 | -32 | -17 | -54 | -18 | -19 | -31 | -19 | -4 | -2 | -7 | -5 | -3 | -4 | -4 | -5 | -5 | -5 | -11,667 | -11,870 | 0 | -10,693 | -10,570 | 0 | -11,050 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,050 | 0 | -10,570 | -10,693 | 0 | -11,870 | -11,667 | -5 | -5 | -5 | -4 | -4 | -3 | -5 | -7 | -2 | -4 | -19 | -31 | -19 | -18 | -54 | -17 | -32 | -15 | -37 | -32 | -18 | -17 | -7 | -8 | -23 | 12 | 31 | 88 | 71 | 80 | -13 | -32 | 155 | 58 | 69 | 99 | 80 | 34 | 33 | 176 | 122 | 85 | 151 | -181 | 71 | 144 | 110 | 83 | -12 | -1 | -13 | -34 | -149 | -106 | -443 | -486 | -559 | -658 | -698 | -778 | -915 | -876 | -869 | -929 | -981 | 13 | 3 | 0 | 0 | 0 | 0 | 3 | -4 | -3 | -28 | -83 | -159 | -226 | 16,720 | 0 | -400 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347 | 1,112 | 1,850 | 75,538 | 76,809 | 77,968 | 79,067 | 80,820 | 78,622 | 78,834 | 78,691 | 79,239 | 75,917 | 75,917 | 75,707 | 75,707 | 75,164 | 75,050 | 74,897 | 400,869 | 402,934 | 405,445 | 407,944 | 455,601 | 457,751 | 442,600 | 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 | 442,600 | 457,751 | 455,601 | 407,944 | 405,445 | 402,934 | 400,869 | 74,897 | 75,050 | 75,164 | 75,707 | 75,707 | 75,917 | 75,917 | 79,239 | 78,691 | 78,834 | 78,622 | 80,820 | 79,067 | 77,968 | 76,809 | 75,538 | 1,850 | 1,112 | 347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 100 | 6,400 | 14,000 | 14,000 | 14,100 | 14,300 | 14,400 | 100 | -300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141,532 | 0 | 143,663 | 144,821 | 145,483 | 166,767 | 167,184 | 168,287 | 168,912 | 169,726 | 170,527 | -117,192 | 0 | 0 | 0 | 187,895 | 188,756 | 189,556 | 190,342 | 191,343 | 194,404 | 200,831 | -32 | 203,511 | 205,339 | 207,492 | 209,217 | 31 | 12 | -23 | -8 | 347 | 1,112 | 1,850 | 75,538 | 76,809 | 77,968 | 79,067 | 80,820 | 78,622 | 78,834 | 78,691 | 79,239 | 75,917 | 75,917 | 75,707 | 75,707 | 75,164 | 75,050 | 74,897 | 400,869 | 402,934 | 405,445 | 407,944 | 455,601 | 457,751 | 442,600 | 488,730 | 490,100 | 483,446 | 539,736 | 529,831 | 530,689 | 531,636 | 532,020 | 540,692 | 543,064 | 545,321 | 573,744 | 568,881 | 787,023 | 789,537 | 790,538 | 791,871 | 793,157 |
| 793,157 | 791,871 | 790,538 | 789,537 | 787,023 | 568,881 | 573,744 | 545,321 | 543,064 | 540,692 | 532,020 | 531,636 | 530,689 | 529,831 | 539,736 | 483,446 | 490,100 | 488,730 | 442,600 | 457,751 | 455,601 | 407,944 | 405,445 | 402,934 | 400,869 | 74,897 | 75,050 | 75,164 | 75,707 | 75,707 | 75,917 | 75,917 | 79,239 | 78,691 | 78,834 | 78,622 | 80,820 | 79,067 | 77,968 | 76,809 | 75,538 | 1,850 | 1,112 | 347 | -8 | -23 | 12 | 31 | 209,217 | 207,492 | 205,339 | 203,511 | -32 | 200,831 | 194,404 | 191,343 | 190,342 | 189,556 | 188,756 | 187,895 | 0 | 0 | 0 | -117,192 | 170,527 | 169,726 | 168,912 | 168,287 | 167,184 | 166,767 | 145,483 | 144,821 | 143,663 | 0 | 141,532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300 | 100 | 14,400 | 14,300 | 14,100 | 14,000 | 14,000 | 6,400 | 100 | 0 | 0 |
---|