> Total Assets | 0 | 0 | 0 | 50,364 | 0 | 0 | 0 | 64,778 | 55,776 | 63,875 | 157,196 | 168,177 | 168,054 | 177,550 | 188,823 | 202,779 | 204,230 | 220,925 | 230,109 | 253,181 | 235,529 | 245,646 | 253,295 | 281,971 | 259,984 | 276,207 | 292,893 | 331,747 | 301,472 | 322,939 | 324,545 | 369,151 | 340,488 | 356,306 | 358,790 | 363,465 | 351,559 | 350,816 | 366,881 | 384,954 | 378,603 | 386,129 | 386,471 | 397,467 | 383,274 | 380,029 | 389,491 | 410,393 | 389,534 | 389,898 | 387,456 | 432,500 | 420,739 | 429,263 | 432,845 | 472,911 | 480,361 | 486,567 | 498,963 | 508,844 | 534,582 | 544,493 | 559,080 | 584,954 | 577,819 | 588,007 | 590,992 | 928,566 | 908,553 | 925,307 | 905,263 | 914,200 | 896,654 | 891,682 | 921,202 | 824,577 | 826,060 | 1,006,700 | 980,299 | 1,060,839 | 999,169 | 1,019,085 |
| 1,019,085 | 999,169 | 1,060,839 | 980,299 | 1,006,700 | 826,060 | 824,577 | 921,202 | 891,682 | 896,654 | 914,200 | 905,263 | 925,307 | 908,553 | 928,566 | 590,992 | 588,007 | 577,819 | 584,954 | 559,080 | 544,493 | 534,582 | 508,844 | 498,963 | 486,567 | 480,361 | 472,911 | 432,845 | 429,263 | 420,739 | 432,500 | 387,456 | 389,898 | 389,534 | 410,393 | 389,491 | 380,029 | 383,274 | 397,467 | 386,471 | 386,129 | 378,603 | 384,954 | 366,881 | 350,816 | 351,559 | 363,465 | 358,790 | 356,306 | 340,488 | 369,151 | 324,545 | 322,939 | 301,472 | 331,747 | 292,893 | 276,207 | 259,984 | 281,971 | 253,295 | 245,646 | 235,529 | 253,181 | 230,109 | 220,925 | 204,230 | 202,779 | 188,823 | 177,550 | 168,054 | 168,177 | 157,196 | 63,875 | 55,776 | 64,778 | 0 | 0 | 0 | 50,364 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 45,452 | 0 | 0 | 0 | 56,508 | 47,492 | 0 | 149,360 | 161,068 | 159,580 | 167,003 | 177,688 | 189,564 | 189,751 | 196,170 | 204,134 | 221,374 | 203,673 | 212,547 | 220,986 | 245,595 | 224,519 | 241,989 | 259,258 | 298,031 | 267,243 | 271,623 | 257,207 | 281,769 | 254,985 | 263,950 | 266,809 | 263,454 | 250,565 | 265,763 | 289,379 | 306,857 | 313,731 | 311,567 | 309,896 | 329,032 | 318,181 | 321,320 | 329,630 | 349,703 | 323,765 | 313,887 | 308,948 | 354,085 | 346,994 | 357,674 | 355,255 | 399,147 | 410,203 | 421,912 | 436,875 | 469,588 | 455,329 | 456,152 | 457,334 | 503,927 | 486,792 | 507,599 | 521,544 | 401,638 | 344,918 | 364,077 | 354,522 | 368,909 | 357,268 | 357,532 | 390,881 | 477,002 | 481,688 | 524,045 | 500,691 | 515,581 | 500,346 | 514,845 |
| 514,845 | 500,346 | 515,581 | 500,691 | 524,045 | 481,688 | 477,002 | 390,881 | 357,532 | 357,268 | 368,909 | 354,522 | 364,077 | 344,918 | 401,638 | 521,544 | 507,599 | 486,792 | 503,927 | 457,334 | 456,152 | 455,329 | 469,588 | 436,875 | 421,912 | 410,203 | 399,147 | 355,255 | 357,674 | 346,994 | 354,085 | 308,948 | 313,887 | 323,765 | 349,703 | 329,630 | 321,320 | 318,181 | 329,032 | 309,896 | 311,567 | 313,731 | 306,857 | 289,379 | 265,763 | 250,565 | 263,454 | 266,809 | 263,950 | 254,985 | 281,769 | 257,207 | 271,623 | 267,243 | 298,031 | 259,258 | 241,989 | 224,519 | 245,595 | 220,986 | 212,547 | 203,673 | 221,374 | 204,134 | 196,170 | 189,751 | 189,564 | 177,688 | 167,003 | 159,580 | 161,068 | 149,360 | 0 | 47,492 | 56,508 | 0 | 0 | 0 | 45,452 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 10,060 | 0 | 0 | 0 | 15,388 | 13,478 | 0 | 108,207 | 20,920 | 29,622 | 14,283 | 79,565 | 105,064 | 104,831 | 116,646 | 101,938 | 116,501 | 113,284 | 98,176 | 52,843 | 28,665 | 45,442 | 76,664 | 39,099 | 62,041 | 81,247 | 98,589 | 65,865 | 64,220 | 53,210 | 70,770 | 63,975 | 75,332 | 64,339 | 66,126 | 92,749 | 126,969 | 148,052 | 126,339 | 125,977 | 143,410 | 146,450 | 128,032 | 122,706 | 124,287 | 122,313 | 88,876 | 73,278 | 79,904 | 117,473 | 117,109 | 112,304 | 143,517 | 170,788 | 151,255 | 149,369 | 172,708 | 137,094 | 130,742 | 131,496 | 255,142 | 246,839 | 280,099 | 324,543 | 148,741 | 93,924 | 104,770 | 82,528 | 77,231 | 93,183 | 101,417 | 78,276 | 132,859 | 105,871 | 100,908 | 107,694 | 73,301 | 81,162 | 68,960 |
| 68,960 | 81,162 | 73,301 | 107,694 | 100,908 | 105,871 | 132,859 | 78,276 | 101,417 | 93,183 | 77,231 | 82,528 | 104,770 | 93,924 | 148,741 | 324,543 | 280,099 | 246,839 | 255,142 | 131,496 | 130,742 | 137,094 | 172,708 | 149,369 | 151,255 | 170,788 | 143,517 | 112,304 | 117,109 | 117,473 | 79,904 | 73,278 | 88,876 | 122,313 | 124,287 | 122,706 | 128,032 | 146,450 | 143,410 | 125,977 | 126,339 | 148,052 | 126,969 | 92,749 | 66,126 | 64,339 | 75,332 | 63,975 | 70,770 | 53,210 | 64,220 | 65,865 | 98,589 | 81,247 | 62,041 | 39,099 | 76,664 | 45,442 | 28,665 | 52,843 | 98,176 | 113,284 | 116,501 | 101,938 | 116,646 | 104,831 | 105,064 | 79,565 | 14,283 | 29,622 | 20,920 | 108,207 | 0 | 13,478 | 15,388 | 0 | 0 | 0 | 10,060 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,532 | 0 | 0 | 0 | 88,325 | 71,400 | 92,400 | 30,780 | 13,375 | 8,525 | 0 | 21,514 | 21,523 | 27,513 | 26,497 | 67,072 | 135,770 | 112,176 | 80,677 | 122,784 | 126,839 | 106,883 | 78,782 | 88,572 | 77,152 | 69,473 | 64,694 | 69,811 | 73,241 | 64,474 | 77,677 | 74,830 | 70,639 | 76,840 | 81,120 | 77,581 | 85,381 | 71,018 | 77,967 | 97,692 | 103,404 | 101,802 | 118,208 | 121,095 | 119,971 | 107,831 | 110,751 | 109,543 | 113,649 | 118,303 | 138,536 | 144,815 | 150,487 | 163,634 | 161,635 | 148,502 | 47,507 | 71,334 | 67,137 | 48,499 | 31,971 | 17,953 | 6,311 | 3,969 | 24,716 | 12,655 | 24,716 | 24,716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,716 | 24,716 | 12,655 | 24,716 | 3,969 | 6,311 | 17,953 | 31,971 | 48,499 | 67,137 | 71,334 | 47,507 | 148,502 | 161,635 | 163,634 | 150,487 | 144,815 | 138,536 | 118,303 | 113,649 | 109,543 | 110,751 | 107,831 | 119,971 | 121,095 | 118,208 | 101,802 | 103,404 | 97,692 | 77,967 | 71,018 | 85,381 | 77,581 | 81,120 | 76,840 | 70,639 | 74,830 | 77,677 | 64,474 | 73,241 | 69,811 | 64,694 | 69,473 | 77,152 | 88,572 | 78,782 | 106,883 | 126,839 | 122,784 | 80,677 | 112,176 | 135,770 | 67,072 | 26,497 | 27,513 | 21,523 | 21,514 | 0 | 8,525 | 13,375 | 30,780 | 92,400 | 71,400 | 88,325 | 0 | 0 | 0 | 1,532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 20,166 | 0 | 0 | 0 | 26,424 | 19,623 | 0 | 28,811 | 34,185 | 38,644 | 43,678 | 46,504 | 50,378 | 50,885 | 56,096 | 53,182 | 66,036 | 31,943 | 52,195 | 63,397 | 57,355 | 32,891 | 49,876 | 64,021 | 66,342 | 36,178 | 47,247 | 48,720 | 83,451 | 74,893 | 69,394 | 55,358 | 42,851 | 44,135 | 51,614 | 57,105 | 49,252 | 34,331 | 43,075 | 48,119 | 50,963 | 47,772 | 57,380 | 53,332 | 74,944 | 51,378 | 46,929 | 40,428 | 88,481 | 44,407 | 48,600 | 50,943 | 69,889 | 73,672 | 80,293 | 85,696 | 84,919 | 90,659 | 102,961 | 105,347 | 149,497 | 117,148 | 101,274 | 87,705 | 134,279 | 133,217 | 157,291 | 166,310 | 164,806 | 141,459 | 133,061 | 171,340 | 193,286 | 186,472 | 221,412 | 209,905 | 269,779 | 255,591 | 278,115 |
| 278,115 | 255,591 | 269,779 | 209,905 | 221,412 | 186,472 | 193,286 | 171,340 | 133,061 | 141,459 | 164,806 | 166,310 | 157,291 | 133,217 | 134,279 | 87,705 | 101,274 | 117,148 | 149,497 | 105,347 | 102,961 | 90,659 | 84,919 | 85,696 | 80,293 | 73,672 | 69,889 | 50,943 | 48,600 | 44,407 | 88,481 | 40,428 | 46,929 | 51,378 | 74,944 | 53,332 | 57,380 | 47,772 | 50,963 | 48,119 | 43,075 | 34,331 | 49,252 | 57,105 | 51,614 | 44,135 | 42,851 | 55,358 | 69,394 | 74,893 | 83,451 | 48,720 | 47,247 | 36,178 | 66,342 | 64,021 | 49,876 | 32,891 | 57,355 | 63,397 | 52,195 | 31,943 | 66,036 | 53,182 | 56,096 | 50,885 | 50,378 | 46,504 | 43,678 | 38,644 | 34,185 | 28,811 | 0 | 19,623 | 26,424 | 0 | 0 | 0 | 20,166 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 3,721 | 0 | 0 | 0 | 3,243 | 3,354 | 3,325 | 2,348 | 3,623 | 3,499 | 3,938 | 3,869 | 4,824 | 4,823 | 4,427 | 4,078 | 5,712 | 6,185 | 6,218 | 7,961 | 2,877 | 3,182 | 3,522 | 4,474 | 4,672 | 4,636 | 5,570 | 5,603 | 13,407 | 12,904 | 14,345 | 4,283 | 4,303 | 3,765 | 4,317 | 3,755 | 4,260 | 3,320 | 4,233 | 4,203 | 4,599 | 3,958 | 4,555 | 4,219 | 4,150 | 4,167 | 4,706 | 5,341 | 5,653 | 5,266 | 5,175 | 5,138 | 5,103 | 5,196 | 5,732 | 6,616 | 7,418 | 7,606 | 8,045 | 6,833 | 6,246 | 5,941 | 7,310 | 7,693 | 15,001 | 14,972 | 13,761 | 12,099 | 11,527 | 11,368 | 13,244 | 15,323 | 12,043 | 13,949 | 19,958 | 21,708 | 22,333 | 19,758 | 28,072 |
| 28,072 | 19,758 | 22,333 | 21,708 | 19,958 | 13,949 | 12,043 | 15,323 | 13,244 | 11,368 | 11,527 | 12,099 | 13,761 | 14,972 | 15,001 | 7,693 | 7,310 | 5,941 | 6,246 | 6,833 | 8,045 | 7,606 | 7,418 | 6,616 | 5,732 | 5,196 | 5,103 | 5,138 | 5,175 | 5,266 | 5,653 | 5,341 | 4,706 | 4,167 | 4,150 | 4,219 | 4,555 | 3,958 | 4,599 | 4,203 | 4,233 | 3,320 | 4,260 | 3,755 | 4,317 | 3,765 | 4,303 | 4,283 | 14,345 | 12,904 | 13,407 | 5,603 | 5,570 | 4,636 | 4,672 | 4,474 | 3,522 | 3,182 | 2,877 | 7,961 | 6,218 | 6,185 | 5,712 | 4,078 | 4,427 | 4,823 | 4,824 | 3,869 | 3,938 | 3,499 | 3,623 | 2,348 | 3,325 | 3,354 | 3,243 | 0 | 0 | 0 | 3,721 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 4,912 | 0 | 0 | 0 | 8,270 | 8,284 | 0 | 7,836 | 7,109 | 8,474 | 10,547 | 11,135 | 13,215 | 14,479 | 24,755 | 25,975 | 31,807 | 31,856 | 33,099 | 32,309 | 36,376 | 35,465 | 34,218 | 33,635 | 33,716 | 34,229 | 51,316 | 67,338 | 87,382 | 85,503 | 92,356 | 91,981 | 100,011 | 100,994 | 85,053 | 77,502 | 78,097 | 64,872 | 74,562 | 76,575 | 68,435 | 65,093 | 58,709 | 59,861 | 60,690 | 65,769 | 76,011 | 78,508 | 78,415 | 73,745 | 71,589 | 77,590 | 73,764 | 70,158 | 64,655 | 62,088 | 39,256 | 79,253 | 88,341 | 101,746 | 81,027 | 91,027 | 80,408 | 69,448 | 526,928 | 563,635 | 561,230 | 550,741 | 545,291 | 539,386 | 534,150 | 530,321 | 347,575 | 344,372 | 482,655 | 479,608 | 545,258 | 498,823 | 504,240 |
| 504,240 | 498,823 | 545,258 | 479,608 | 482,655 | 344,372 | 347,575 | 530,321 | 534,150 | 539,386 | 545,291 | 550,741 | 561,230 | 563,635 | 526,928 | 69,448 | 80,408 | 91,027 | 81,027 | 101,746 | 88,341 | 79,253 | 39,256 | 62,088 | 64,655 | 70,158 | 73,764 | 77,590 | 71,589 | 73,745 | 78,415 | 78,508 | 76,011 | 65,769 | 60,690 | 59,861 | 58,709 | 65,093 | 68,435 | 76,575 | 74,562 | 64,872 | 78,097 | 77,502 | 85,053 | 100,994 | 100,011 | 91,981 | 92,356 | 85,503 | 87,382 | 67,338 | 51,316 | 34,229 | 33,716 | 33,635 | 34,218 | 35,465 | 36,376 | 32,309 | 33,099 | 31,856 | 31,807 | 25,975 | 24,755 | 14,479 | 13,215 | 11,135 | 10,547 | 8,474 | 7,109 | 7,836 | 0 | 8,284 | 8,270 | 0 | 0 | 0 | 4,912 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 4,175 | 0 | 0 | 0 | 6,098 | 6,112 | 6,027 | 5,664 | 6,229 | 7,594 | 9,667 | 10,256 | 10,308 | 11,579 | 13,805 | 15,587 | 18,218 | 18,529 | 19,767 | 19,302 | 20,025 | 19,200 | 18,047 | 18,073 | 17,498 | 18,134 | 18,841 | 20,936 | 23,515 | 23,131 | 22,137 | 21,714 | 24,429 | 26,725 | 26,039 | 24,492 | 19,997 | 17,897 | 16,889 | 16,143 | 13,499 | 13,023 | 13,579 | 14,313 | 16,762 | 16,910 | 17,445 | 18,410 | 19,220 | 20,317 | 21,614 | 21,626 | 19,219 | 19,347 | 20,460 | 20,542 | 16,905 | 27,664 | 29,473 | 29,349 | 30,487 | 36,519 | 35,231 | 34,201 | 81,798 | 94,212 | 94,275 | 90,225 | 89,065 | 87,247 | 77,995 | 73,724 | 67,158 | 65,512 | 74,404 | 73,957 | 76,635 | 76,354 | 82,183 |
| 82,183 | 76,354 | 76,635 | 73,957 | 74,404 | 65,512 | 67,158 | 73,724 | 77,995 | 87,247 | 89,065 | 90,225 | 94,275 | 94,212 | 81,798 | 34,201 | 35,231 | 36,519 | 30,487 | 29,349 | 29,473 | 27,664 | 16,905 | 20,542 | 20,460 | 19,347 | 19,219 | 21,626 | 21,614 | 20,317 | 19,220 | 18,410 | 17,445 | 16,910 | 16,762 | 14,313 | 13,579 | 13,023 | 13,499 | 16,143 | 16,889 | 17,897 | 19,997 | 24,492 | 26,039 | 26,725 | 24,429 | 21,714 | 22,137 | 23,131 | 23,515 | 20,936 | 18,841 | 18,134 | 17,498 | 18,073 | 18,047 | 19,200 | 20,025 | 19,302 | 19,767 | 18,529 | 18,218 | 15,587 | 13,805 | 11,579 | 10,308 | 10,256 | 9,667 | 7,594 | 6,229 | 5,664 | 6,027 | 6,112 | 6,098 | 0 | 0 | 0 | 4,175 | 0 | 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 | 667 | 0 | 0 | 0 | 380 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 1,823 | 1,700 | 800 | 700 | 628 | 600 | 700 | 562 | 459 | 8,080 | 8,080 | 6,340 | 6,340 | 6,340 | 6,340 | 6,340 | 314,205 | 335,029 | 335,888 | 335,164 | 334,347 | 333,791 | 334,963 | 336,555 | 180,801 | 180,797 | 274,781 | 275,189 | 275,652 | 275,932 | 275,827 |
| 275,827 | 275,932 | 275,652 | 275,189 | 274,781 | 180,797 | 180,801 | 336,555 | 334,963 | 333,791 | 334,347 | 335,164 | 335,888 | 335,029 | 314,205 | 6,340 | 6,340 | 6,340 | 6,340 | 6,340 | 8,080 | 8,080 | 459 | 562 | 700 | 600 | 628 | 700 | 800 | 1,700 | 1,823 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 380 | 0 | 0 | 0 | 667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6,154 | 22,556 | 36,497 | 58,457 | 56,958 | 64,798 | 60,928 | 68,916 | 67,595 | 51,707 | 45,877 | 50,505 | 39,315 | 49,718 | 54,575 | 46,999 | 44,727 | 37,715 | 38,175 | 33,859 | 33,097 | 42,559 | 43,749 | 42,096 | 35,844 | 33,024 | 38,822 | 40,656 | 36,712 | 30,459 | 27,954 | 9,386 | 4,887 | 13,478 | 26,409 | 15,030 | 20,338 | 20,976 | 11,222 | 12,156 | 10,165 | 11,271 | 12,388 | 15,433 | 17,707 | 22,462 | 19,319 | 23,613 | 22,578 | 20,611 | 21,282 | 20,960 | 21,887 | 0 |
| 0 | 21,887 | 20,960 | 21,282 | 20,611 | 22,578 | 23,613 | 19,319 | 22,462 | 17,707 | 15,433 | 12,388 | 11,271 | 10,165 | 12,156 | 11,222 | 20,976 | 20,338 | 15,030 | 26,409 | 13,478 | 4,887 | 9,386 | 27,954 | 30,459 | 36,712 | 40,656 | 38,822 | 33,024 | 35,844 | 42,096 | 43,749 | 42,559 | 33,097 | 33,859 | 38,175 | 37,715 | 44,727 | 46,999 | 54,575 | 49,718 | 39,315 | 50,505 | 45,877 | 51,707 | 67,595 | 68,916 | 60,928 | 64,798 | 56,958 | 58,457 | 36,497 | 22,556 | 6,154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 815 | 0 | 0 | 0 | 667 | 667 | 0 | 0 | 380 | 380 | 0 | 0 | 300 | 0 | 0 | 0 | 1,823 | 1,744 | 766 | 1,823 | 628 | 559 | 666 | 562 | 459 | 16,727 | 15,952 | 14,357 | 13,637 | 12,928 | 12,213 | 11,552 | 106,268 | 117,855 | 110,620 | 103,825 | 97,224 | 91,009 | 88,660 | 83,442 | 43,577 | 40,540 | 82,848 | 77,597 | 72,224 | 67,521 | 62,703 |
| 62,703 | 67,521 | 72,224 | 77,597 | 82,848 | 40,540 | 43,577 | 83,442 | 88,660 | 91,009 | 97,224 | 103,825 | 110,620 | 117,855 | 106,268 | 11,552 | 12,213 | 12,928 | 13,637 | 14,357 | 15,952 | 16,727 | 459 | 562 | 666 | 559 | 628 | 1,823 | 766 | 1,744 | 1,823 | 0 | 0 | 0 | 300 | 0 | 0 | 380 | 380 | 0 | 0 | 667 | 667 | 0 | 0 | 0 | 815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 737 | 0 | 0 | 0 | 2,172 | 0 | 2,172 | 2,172 | 880 | 880 | 880 | 879 | 2,907 | 2,900 | 10,950 | 10,388 | 13,589 | 13,327 | 13,332 | 13,007 | 16,351 | 16,265 | 16,171 | 15,562 | 16,218 | 16,095 | 32,475 | 46,402 | 63,867 | 62,372 | 70,219 | 70,267 | 75,582 | 74,269 | 59,014 | 53,010 | 58,100 | 46,975 | 57,673 | 60,432 | 54,936 | 52,070 | 45,130 | 45,548 | 43,928 | 48,859 | 58,566 | 60,098 | 59,195 | 53,428 | 49,975 | 55,964 | 11,241 | 12,152 | 12,445 | 13,030 | 12,506 | 12,893 | 13,209 | 13,472 | 5,078 | 5,380 | 5,648 | 6,133 | 12,501 | 12,748 | 9,176 | 9,139 | 9,222 | 9,632 | 10,070 | 17,281 | 32,426 | 34,831 | 29,940 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 29,940 | 34,831 | 32,426 | 17,281 | 10,070 | 9,632 | 9,222 | 9,139 | 9,176 | 12,748 | 12,501 | 6,133 | 5,648 | 5,380 | 5,078 | 13,472 | 13,209 | 12,893 | 12,506 | 13,030 | 12,445 | 12,152 | 11,241 | 55,964 | 49,975 | 53,428 | 59,195 | 60,098 | 58,566 | 48,859 | 43,928 | 45,548 | 45,130 | 52,070 | 54,936 | 60,432 | 57,673 | 46,975 | 58,100 | 53,010 | 59,014 | 74,269 | 75,582 | 70,267 | 70,219 | 62,372 | 63,867 | 46,402 | 32,475 | 16,095 | 16,218 | 15,562 | 16,171 | 16,265 | 16,351 | 13,007 | 13,332 | 13,327 | 13,589 | 10,388 | 10,950 | 2,900 | 2,907 | 879 | 880 | 880 | 880 | 2,172 | 2,172 | 0 | 2,172 | 0 | 0 | 0 | 737 | 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 | 9,760 | 9,733 | 9,704 | 5,209 | 5,184 | 5,191 | 5,180 | 5,606 | 5,638 | 5,587 | 5,548 | 6,721 | 6,689 | 7,118 | 4,638 | 7,426 | 6,671 | 6,725 | 6,720 | 9,319 | 15,104 | 15,409 | 15,779 | 15,089 | 15,646 | 16,113 | 14,837 | 11,168 | 11,800 | 12,108 | 12,708 | 6,685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,685 | 12,708 | 12,108 | 11,800 | 11,168 | 14,837 | 16,113 | 15,646 | 15,089 | 15,779 | 15,409 | 15,104 | 9,319 | 6,720 | 6,725 | 6,671 | 7,426 | 4,638 | 7,118 | 6,689 | 6,721 | 5,548 | 5,587 | 5,638 | 5,606 | 5,180 | 5,191 | 5,184 | 5,209 | 9,704 | 9,733 | 9,760 | 0 | 0 | 0 | 0 | 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 | 27,717 | 0 | 0 | 0 | 30,647 | 19,850 | 22,891 | 26,750 | 31,754 | 24,791 | 21,697 | 25,878 | 33,039 | 22,708 | 27,540 | 29,558 | 45,754 | 30,730 | 37,945 | 37,012 | 48,551 | 29,258 | 44,647 | 48,803 | 68,279 | 36,271 | 50,191 | 44,727 | 69,953 | 41,284 | 46,069 | 43,695 | 48,279 | 42,760 | 39,134 | 42,223 | 42,487 | 37,848 | 47,985 | 45,641 | 48,555 | 38,167 | 33,302 | 34,920 | 49,133 | 38,054 | 41,751 | 40,210 | 50,307 | 39,801 | 39,853 | 42,456 | 62,771 | 43,302 | 42,391 | 43,414 | 46,269 | 53,083 | 54,136 | 68,362 | 75,053 | 57,927 | 64,160 | 65,814 | 316,459 | 310,236 | 325,073 | 302,548 | 305,990 | 296,484 | 284,199 | 299,689 | 273,607 | 251,515 | 212,970 | 167,314 | 238,094 | 153,631 | 160,688 |
| 160,688 | 153,631 | 238,094 | 167,314 | 212,970 | 251,515 | 273,607 | 299,689 | 284,199 | 296,484 | 305,990 | 302,548 | 325,073 | 310,236 | 316,459 | 65,814 | 64,160 | 57,927 | 75,053 | 68,362 | 54,136 | 53,083 | 46,269 | 43,414 | 42,391 | 43,302 | 62,771 | 42,456 | 39,853 | 39,801 | 50,307 | 40,210 | 41,751 | 38,054 | 49,133 | 34,920 | 33,302 | 38,167 | 48,555 | 45,641 | 47,985 | 37,848 | 42,487 | 42,223 | 39,134 | 42,760 | 48,279 | 43,695 | 46,069 | 41,284 | 69,953 | 44,727 | 50,191 | 36,271 | 68,279 | 48,803 | 44,647 | 29,258 | 48,551 | 37,012 | 37,945 | 30,730 | 45,754 | 29,558 | 27,540 | 22,708 | 33,039 | 25,878 | 21,697 | 24,791 | 31,754 | 26,750 | 22,891 | 19,850 | 30,647 | 0 | 0 | 0 | 27,717 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 26,140 | 0 | 0 | 0 | 28,030 | 17,249 | 20,285 | 26,367 | 31,213 | 24,151 | 20,718 | 24,951 | 32,098 | 21,830 | 26,387 | 28,172 | 38,637 | 23,579 | 30,809 | 32,471 | 44,113 | 24,883 | 40,298 | 44,315 | 62,104 | 29,832 | 43,887 | 38,866 | 63,705 | 36,282 | 41,134 | 38,827 | 42,187 | 36,853 | 33,309 | 35,981 | 37,735 | 33,049 | 43,241 | 43,660 | 46,735 | 36,398 | 31,597 | 32,870 | 46,345 | 35,587 | 39,400 | 37,968 | 48,063 | 37,697 | 37,851 | 40,545 | 60,497 | 40,752 | 39,491 | 41,786 | 44,866 | 43,108 | 44,791 | 60,476 | 66,953 | 46,323 | 53,478 | 56,128 | 96,185 | 82,660 | 101,429 | 87,483 | 101,391 | 95,876 | 103,854 | 116,397 | 121,334 | 107,189 | 109,304 | 107,531 | 144,879 | 117,358 | 111,611 |
| 111,611 | 117,358 | 144,879 | 107,531 | 109,304 | 107,189 | 121,334 | 116,397 | 103,854 | 95,876 | 101,391 | 87,483 | 101,429 | 82,660 | 96,185 | 56,128 | 53,478 | 46,323 | 66,953 | 60,476 | 44,791 | 43,108 | 44,866 | 41,786 | 39,491 | 40,752 | 60,497 | 40,545 | 37,851 | 37,697 | 48,063 | 37,968 | 39,400 | 35,587 | 46,345 | 32,870 | 31,597 | 36,398 | 46,735 | 43,660 | 43,241 | 33,049 | 37,735 | 35,981 | 33,309 | 36,853 | 42,187 | 38,827 | 41,134 | 36,282 | 63,705 | 38,866 | 43,887 | 29,832 | 62,104 | 44,315 | 40,298 | 24,883 | 44,113 | 32,471 | 30,809 | 23,579 | 38,637 | 28,172 | 26,387 | 21,830 | 32,098 | 24,951 | 20,718 | 24,151 | 31,213 | 26,367 | 20,285 | 17,249 | 28,030 | 0 | 0 | 0 | 26,140 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 1,000 | 0 | 0 | 0 | 8,451 | 0 | 0 | 6,237 | 139 | 8,900 | 6,438 | 7,261 | 10,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,864 | 10,162 | 14,890 | 9,652 | 12,116 | 9,109 | 11,669 | 10,718 | 14,083 | 9,282 | 9,889 | 12,968 | 14,087 | 10,438 | 10,503 | 13,463 | 14,916 | 9,934 | 10,021 | 10,967 | 14,384 | 10,608 | 10,765 | 15,090 | 20,936 | 19,522 | 15,922 | 19,220 | 18,507 | 2,771 | 2,290 | 2,083 | 3,380 | 4,478 | 4,030 | 4,403 | 16,154 | 16,747 | 16,440 | 16,150 | 16,819 | 17,029 | 17,564 | 17,794 | 15,729 | 18,272 | 22,636 | 25,368 | 29,682 | 28,856 | 9,591 |
| 9,591 | 28,856 | 29,682 | 25,368 | 22,636 | 18,272 | 15,729 | 17,794 | 17,564 | 17,029 | 16,819 | 16,150 | 16,440 | 16,747 | 16,154 | 4,403 | 4,030 | 4,478 | 3,380 | 2,083 | 2,290 | 2,771 | 18,507 | 19,220 | 15,922 | 19,522 | 20,936 | 15,090 | 10,765 | 10,608 | 14,384 | 10,967 | 10,021 | 9,934 | 14,916 | 13,463 | 10,503 | 10,438 | 14,087 | 12,968 | 9,889 | 9,282 | 14,083 | 10,718 | 11,669 | 9,109 | 12,116 | 9,652 | 14,890 | 10,162 | 27,864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,166 | 7,261 | 6,438 | 8,900 | 139 | 6,237 | 0 | 0 | 8,451 | 0 | 0 | 0 | 1,000 | 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 | 839 | 0 | 0 | 0 | 449 | 104 | 50 | 7 | 161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 7,500 | 10,000 | 5,000 | 7,500 | 10,000 | 10,000 | 0 |
| 0 | 10,000 | 10,000 | 7,500 | 5,000 | 10,000 | 7,500 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161 | 7 | 50 | 104 | 449 | 0 | 0 | 0 | 839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 9,273 | 0 | 0 | 0 | 8,521 | 5,312 | 7,333 | 8,827 | 16,024 | 11,517 | 10,791 | 12,233 | 14,080 | 11,651 | 13,748 | 15,728 | 23,990 | 12,091 | 15,756 | 16,745 | 20,205 | 11,767 | 21,764 | 23,167 | 31,134 | 12,549 | 19,617 | 13,375 | 20,213 | 13,085 | 15,430 | 15,777 | 16,144 | 13,545 | 11,774 | 15,135 | 13,906 | 13,125 | 18,988 | 16,215 | 19,243 | 12,944 | 11,590 | 9,786 | 17,712 | 10,529 | 18,662 | 13,792 | 20,283 | 13,966 | 15,724 | 13,249 | 21,340 | 12,939 | 14,149 | 11,629 | 15,972 | 11,450 | 11,022 | 14,269 | 19,859 | 11,740 | 14,225 | 15,837 | 24,841 | 18,046 | 21,443 | 15,118 | 19,244 | 21,945 | 26,317 | 26,420 | 31,355 | 28,824 | 28,834 | 26,969 | 48,298 | 43,596 | 40,646 |
| 40,646 | 43,596 | 48,298 | 26,969 | 28,834 | 28,824 | 31,355 | 26,420 | 26,317 | 21,945 | 19,244 | 15,118 | 21,443 | 18,046 | 24,841 | 15,837 | 14,225 | 11,740 | 19,859 | 14,269 | 11,022 | 11,450 | 15,972 | 11,629 | 14,149 | 12,939 | 21,340 | 13,249 | 15,724 | 13,966 | 20,283 | 13,792 | 18,662 | 10,529 | 17,712 | 9,786 | 11,590 | 12,944 | 19,243 | 16,215 | 18,988 | 13,125 | 13,906 | 15,135 | 11,774 | 13,545 | 16,144 | 15,777 | 15,430 | 13,085 | 20,213 | 13,375 | 19,617 | 12,549 | 31,134 | 23,167 | 21,764 | 11,767 | 20,205 | 16,745 | 15,756 | 12,091 | 23,990 | 15,728 | 13,748 | 11,651 | 14,080 | 12,233 | 10,791 | 11,517 | 16,024 | 8,827 | 7,333 | 5,312 | 8,521 | 0 | 0 | 0 | 9,273 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 6,135 | 0 | 0 | 0 | 2,027 | 7,625 | 12,952 | 9,384 | 15,050 | 3,477 | 3,388 | 4,909 | 7,590 | 10,179 | 12,639 | 12,444 | 14,647 | 11,488 | 15,053 | 15,726 | 23,908 | 13,116 | 18,534 | 21,148 | 30,970 | 17,283 | 24,270 | 25,491 | 10,504 | 7,997 | 6,735 | 7,483 | 6,408 | 7,194 | 6,261 | 6,486 | 6,762 | 5,861 | 9,709 | 10,264 | 9,170 | 8,757 | 5,669 | 6,408 | 11,173 | 12,708 | 6,997 | 7,753 | 10,079 | 8,530 | 7,441 | 8,651 | 16,076 | 6,664 | 6,971 | 8,062 | 7,425 | 25,619 | 28,929 | 33,491 | 35,815 | 24,380 | 32,266 | 31,609 | 48,007 | 38,750 | 53,224 | 49,351 | 56,360 | 46,644 | 52,899 | 49,630 | 57,605 | 40,153 | 36,799 | 36,861 | 51,545 | 28,316 | 50,706 |
| 50,706 | 28,316 | 51,545 | 36,861 | 36,799 | 40,153 | 57,605 | 49,630 | 52,899 | 46,644 | 56,360 | 49,351 | 53,224 | 38,750 | 48,007 | 31,609 | 32,266 | 24,380 | 35,815 | 33,491 | 28,929 | 25,619 | 7,425 | 8,062 | 6,971 | 6,664 | 16,076 | 8,651 | 7,441 | 8,530 | 10,079 | 7,753 | 6,997 | 12,708 | 11,173 | 6,408 | 5,669 | 8,757 | 9,170 | 10,264 | 9,709 | 5,861 | 6,762 | 6,486 | 6,261 | 7,194 | 6,408 | 7,483 | 6,735 | 7,997 | 10,504 | 25,491 | 24,270 | 17,283 | 30,970 | 21,148 | 18,534 | 13,116 | 23,908 | 15,726 | 15,053 | 11,488 | 14,647 | 12,444 | 12,639 | 10,179 | 7,590 | 4,909 | 3,388 | 3,477 | 15,050 | 9,384 | 12,952 | 7,625 | 2,027 | 0 | 0 | 0 | 6,135 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 1,577 | 0 | 0 | 0 | 2,617 | 2,601 | 0 | 383 | 541 | 640 | 979 | 927 | 941 | 878 | 1,153 | 1,386 | 7,117 | 7,151 | 7,136 | 4,541 | 4,438 | 4,375 | 4,349 | 4,488 | 6,175 | 6,439 | 6,304 | 5,861 | 6,248 | 5,002 | 4,935 | 4,868 | 6,092 | 5,907 | 5,825 | 6,242 | 4,752 | 4,799 | 4,744 | 1,981 | 1,820 | 1,769 | 1,705 | 2,050 | 2,788 | 2,467 | 2,351 | 2,242 | 2,244 | 2,104 | 2,002 | 1,911 | 2,274 | 2,550 | 2,900 | 1,628 | 1,403 | 9,975 | 9,345 | 7,886 | 8,100 | 11,604 | 10,682 | 9,686 | 220,274 | 227,576 | 223,644 | 215,065 | 204,599 | 200,608 | 180,345 | 183,292 | 152,273 | 144,326 | 103,666 | 59,783 | 93,215 | 36,273 | 49,077 |
| 49,077 | 36,273 | 93,215 | 59,783 | 103,666 | 144,326 | 152,273 | 183,292 | 180,345 | 200,608 | 204,599 | 215,065 | 223,644 | 227,576 | 220,274 | 9,686 | 10,682 | 11,604 | 8,100 | 7,886 | 9,345 | 9,975 | 1,403 | 1,628 | 2,900 | 2,550 | 2,274 | 1,911 | 2,002 | 2,104 | 2,244 | 2,242 | 2,351 | 2,467 | 2,788 | 2,050 | 1,705 | 1,769 | 1,820 | 1,981 | 4,744 | 4,799 | 4,752 | 6,242 | 5,825 | 5,907 | 6,092 | 4,868 | 4,935 | 5,002 | 6,248 | 5,861 | 6,304 | 6,439 | 6,175 | 4,488 | 4,349 | 4,375 | 4,438 | 4,541 | 7,136 | 7,151 | 7,117 | 1,386 | 1,153 | 878 | 941 | 927 | 979 | 640 | 541 | 383 | 0 | 2,601 | 2,617 | 0 | 0 | 0 | 1,577 | 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 | 388 | 449 | 357 | 276 | 218 | 161 | 104 | 50 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187,512 | 185,141 | 182,769 | 180,398 | 177,840 | 175,481 | 155,622 | 155,763 | 125,904 | 118,537 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 118,537 | 125,904 | 155,763 | 155,622 | 175,481 | 177,840 | 180,398 | 182,769 | 185,141 | 187,512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 50 | 104 | 161 | 218 | 276 | 357 | 449 | 388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9,760 | 9,733 | 9,704 | 5,209 | 5,184 | 5,191 | 5,180 | 5,606 | 5,638 | 5,587 | 5,548 | 6,721 | 6,689 | 7,118 | 4,638 | 7,426 | 6,671 | 6,725 | 6,720 | 9,319 | 15,104 | 15,409 | 15,779 | 15,089 | 15,646 | 16,113 | 14,837 | 11,168 | 11,800 | 12,108 | 12,708 | 6,685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,685 | 12,708 | 12,108 | 11,800 | 11,168 | 14,837 | 16,113 | 15,646 | 15,089 | 15,779 | 15,409 | 15,104 | 9,319 | 6,720 | 6,725 | 6,671 | 7,426 | 4,638 | 7,118 | 6,689 | 6,721 | 5,548 | 5,587 | 5,638 | 5,606 | 5,180 | 5,191 | 5,184 | 5,209 | 9,704 | 9,733 | 9,760 | 0 | 0 | 0 | 0 | 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 | 77 | 0 | 0 | 0 | 2,617 | 0 | 2,606 | 383 | 541 | 640 | 979 | 927 | 941 | 878 | 1,153 | 1,386 | 7,117 | 7,151 | 7,136 | 4,541 | 4,438 | 4,375 | 4,349 | 4,488 | 6,175 | 6,439 | 6,304 | 5,861 | 6,248 | 5,002 | 4,935 | 4,868 | 6,092 | 5,907 | 5,825 | 6,242 | 4,752 | 4,799 | 4,744 | 1,981 | 1,820 | 1,769 | 1,705 | 1,662 | 2,339 | 2,110 | 2,075 | 2,024 | 1,967 | 1,921 | 1,885 | 1,837 | 2,274 | 2,550 | 2,900 | 1,628 | 1,403 | 2,378 | 2,502 | 330 | 1,267 | 1,260 | 1,260 | 1,260 | 13,659 | 33,241 | 19,210 | 13,989 | 4,844 | 4,756 | 4,680 | 4,899 | 5,180 | 6,335 | 6,261 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 6,261 | 6,335 | 5,180 | 4,899 | 4,680 | 4,756 | 4,844 | 13,989 | 19,210 | 33,241 | 13,659 | 1,260 | 1,260 | 1,260 | 1,267 | 330 | 2,502 | 2,378 | 1,403 | 1,628 | 2,900 | 2,550 | 2,274 | 1,837 | 1,885 | 1,921 | 1,967 | 2,024 | 2,075 | 2,110 | 2,339 | 1,662 | 1,705 | 1,769 | 1,820 | 1,981 | 4,744 | 4,799 | 4,752 | 6,242 | 5,825 | 5,907 | 6,092 | 4,868 | 4,935 | 5,002 | 6,248 | 5,861 | 6,304 | 6,439 | 6,175 | 4,488 | 4,349 | 4,375 | 4,438 | 4,541 | 7,136 | 7,151 | 7,117 | 1,386 | 1,153 | 878 | 941 | 927 | 979 | 640 | 541 | 383 | 2,606 | 0 | 2,617 | 0 | 0 | 0 | 77 | 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 | 1,245 | 1,185 | 1,081 | 1,019 | 976 | 909 | 842 | 771 | 696 | 614 | 1,031 | 1,239 | 1,286 | 1,231 | 1,336 | 1,381 | 1,330 | 1,266 | 1,223 | 1,714 | 1,864 | 1,820 | 1,769 | 1,835 | 1,752 | 1,704 | 1,656 | 1,603 | 1,543 | 1,545 | 1,419 | 1,202 | 29 | 29 | 29 | 0 | 0 | 0 | 0 | 0 | 5,533 | 5,390 | 5,198 | 2,626 | 2,547 | 2,482 | 2,707 | 1,729 | 1,729 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,729 | 1,729 | 2,707 | 2,482 | 2,547 | 2,626 | 5,198 | 5,390 | 5,533 | 0 | 0 | 0 | 0 | 0 | 29 | 29 | 29 | 1,202 | 1,419 | 1,545 | 1,543 | 1,603 | 1,656 | 1,704 | 1,752 | 1,835 | 1,769 | 1,820 | 1,864 | 1,714 | 1,223 | 1,266 | 1,330 | 1,381 | 1,336 | 1,231 | 1,286 | 1,239 | 1,031 | 614 | 696 | 771 | 842 | 909 | 976 | 1,019 | 1,081 | 1,185 | 1,245 | 0 | 0 | 0 | 0 | 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 | 22,647 | 0 | 0 | 0 | 34,131 | 35,926 | 40,984 | 130,446 | 136,423 | 143,263 | 155,853 | 162,945 | 169,740 | 181,522 | 193,385 | 200,551 | 207,427 | 204,799 | 207,701 | 216,283 | 233,420 | 230,726 | 231,560 | 244,090 | 263,468 | 265,201 | 272,748 | 279,818 | 299,198 | 299,204 | 310,237 | 315,095 | 315,186 | 308,799 | 311,682 | 324,658 | 342,467 | 340,755 | 338,144 | 340,830 | 348,912 | 345,107 | 346,727 | 354,571 | 361,260 | 351,480 | 348,147 | 347,246 | 381,954 | 380,722 | 389,401 | 390,388 | 410,117 | 437,050 | 444,174 | 455,566 | 462,571 | 481,506 | 490,360 | 490,741 | 509,901 | 519,929 | 523,906 | 525,190 | 612,093 | 598,240 | 599,902 | 602,428 | 607,969 | 599,923 | 607,483 | 621,513 | 550,970 | 574,545 | 793,730 | 812,985 | 822,745 | 845,538 | 858,397 |
| 858,397 | 845,538 | 822,745 | 812,985 | 793,730 | 574,545 | 550,970 | 621,513 | 607,483 | 599,923 | 607,969 | 602,428 | 599,902 | 598,240 | 612,093 | 525,190 | 523,906 | 519,929 | 509,901 | 490,741 | 490,360 | 481,506 | 462,571 | 455,566 | 444,174 | 437,050 | 410,117 | 390,388 | 389,401 | 380,722 | 381,954 | 347,246 | 348,147 | 351,480 | 361,260 | 354,571 | 346,727 | 345,107 | 348,912 | 340,830 | 338,144 | 340,755 | 342,467 | 324,658 | 311,682 | 308,799 | 315,186 | 315,095 | 310,237 | 299,204 | 299,198 | 279,818 | 272,748 | 265,201 | 263,468 | 244,090 | 231,560 | 230,726 | 233,420 | 216,283 | 207,701 | 204,799 | 207,427 | 200,551 | 193,385 | 181,522 | 169,740 | 162,945 | 155,853 | 143,263 | 136,423 | 130,446 | 40,984 | 35,926 | 34,131 | 0 | 0 | 0 | 22,647 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 1,839 | 0 | 0 | 0 | 2,211 | 0 | 2,633 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 0 |
| 0 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2,633 | 0 | 2,211 | 0 | 0 | 0 | 1,839 | 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 | 144,811 | 151,398 | 157,142 | 174,936 | 173,550 | 182,288 | 186,157 | 185,362 | 178,152 | 179,807 | 191,023 | 199,080 | 195,471 | 192,570 | 194,895 | 201,975 | 194,994 | 195,657 | 201,821 | 207,185 | 195,808 | 191,636 | 189,453 | 219,929 | 215,486 | 222,504 | 221,676 | 239,997 | 266,243 | 272,300 | 280,669 | 286,351 | 304,126 | 311,627 | 310,619 | 328,090 | 338,170 | 340,264 | 340,475 | 351,421 | 337,440 | 339,965 | 339,975 | 347,233 | 338,838 | 332,170 | 331,494 | 171,021 | 192,916 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 192,916 | 171,021 | 331,494 | 332,170 | 338,838 | 347,233 | 339,975 | 339,965 | 337,440 | 351,421 | 340,475 | 340,264 | 338,170 | 328,090 | 310,619 | 311,627 | 304,126 | 286,351 | 280,669 | 272,300 | 266,243 | 239,997 | 221,676 | 222,504 | 215,486 | 219,929 | 189,453 | 191,636 | 195,808 | 207,185 | 201,821 | 195,657 | 194,994 | 201,975 | 194,895 | 192,570 | 195,471 | 199,080 | 191,023 | 179,807 | 178,152 | 185,362 | 186,157 | 182,288 | 173,550 | 174,936 | 157,142 | 151,398 | 144,811 | 0 | 0 | 0 | 0 | 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 | -7,232 | 0 | 0 | 0 | -8,913 | -8,913 | 0 | -8,913 | -11,317 | 0 | 0 | 0 | -13,794 | 0 | 0 | -549 | -537 | -569 | -606 | -746 | -760 | -746 | -775 | -825 | -784 | -782 | -741 | -697 | -694 | -657 | -667 | -652 | -705 | -753 | -676 | -618 | -263 | -215 | -859 | -1,441 | -1,358 | -226 | -201 | -194 | -201 | -183 | -158 | -169 | -127 | -125 | -98 | -25 | -21 | 16 | 5 | 4 | 2 | 171 | 181 | 69 | 328 | 351 | 342 | 347 | 343 | -394 | -1,677 | -3,434 | -6,514 | -7,558 | -8,480 | -5,055 | -4,452 | -4,515 | -6,077 | -4,888 | -5,592 | -5,054 | -5,228 |
| -5,228 | -5,054 | -5,592 | -4,888 | -6,077 | -4,515 | -4,452 | -5,055 | -8,480 | -7,558 | -6,514 | -3,434 | -1,677 | -394 | 343 | 347 | 342 | 351 | 328 | 69 | 181 | 171 | 2 | 4 | 5 | 16 | -21 | -25 | -98 | -125 | -127 | -169 | -158 | -183 | -201 | -194 | -201 | -226 | -1,358 | -1,441 | -859 | -215 | -263 | -618 | -676 | -753 | -705 | -652 | -667 | -657 | -694 | -697 | -741 | -782 | -784 | -825 | -775 | -746 | -760 | -746 | -606 | -569 | -537 | -549 | 0 | 0 | -13,794 | 0 | 0 | 0 | -11,317 | -8,913 | 0 | -8,913 | -8,913 | 0 | 0 | 0 | -7,232 | 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 | 121,170 | 122,089 | 123,371 | 124,954 | 126,309 | 128,614 | 129,588 | 130,527 | 131,398 | 132,549 | 134,251 | 143,648 | 145,497 | 146,431 | 147,374 | 148,293 | 150,337 | 151,269 | 152,942 | 154,274 | 155,853 | 156,667 | 157,960 | 162,150 | 165,359 | 166,993 | 168,735 | 170,139 | 170,789 | 171,867 | 174,891 | 176,216 | 177,207 | 178,550 | 180,051 | 181,481 | 181,406 | 183,298 | 184,366 | 260,327 | 261,192 | 261,612 | 265,885 | 267,248 | 268,641 | 283,789 | 295,070 | 384,397 | 386,140 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 386,140 | 384,397 | 295,070 | 283,789 | 268,641 | 267,248 | 265,885 | 261,612 | 261,192 | 260,327 | 184,366 | 183,298 | 181,406 | 181,481 | 180,051 | 178,550 | 177,207 | 176,216 | 174,891 | 171,867 | 170,789 | 170,139 | 168,735 | 166,993 | 165,359 | 162,150 | 157,960 | 156,667 | 155,853 | 154,274 | 152,942 | 151,269 | 150,337 | 148,293 | 147,374 | 146,431 | 145,497 | 143,648 | 134,251 | 132,549 | 131,398 | 130,527 | 129,588 | 128,614 | 126,309 | 124,954 | 123,371 | 122,089 | 121,170 | 0 | 0 | 0 | 0 | 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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 8,883 | 0 | 0 | 0 | 10,639 | 11,069 | 0 | 92,117 | 94,928 | 87,188 | 94,614 | 95,741 | 109,917 | 103,096 | 105,900 | 109,074 | 110,102 | 111,093 | 111,816 | 114,023 | 115,602 | 116,337 | 116,938 | 118,064 | 119,765 | 121,170 | 122,089 | 123,371 | 124,954 | 126,309 | 128,614 | 129,588 | 130,527 | 131,398 | 132,549 | 134,251 | 143,648 | 145,497 | 146,431 | 147,374 | 148,293 | 150,337 | 151,269 | 152,942 | 154,274 | 155,853 | 156,667 | 157,960 | 162,150 | 165,359 | 166,993 | 168,735 | 170,139 | 170,789 | 171,867 | 174,891 | 176,216 | 177,207 | 178,550 | 180,051 | 181,481 | 181,406 | 183,298 | 184,366 | 260,327 | 261,192 | 261,612 | 265,885 | 267,248 | 268,641 | 283,789 | 295,070 | 384,397 | 386,140 | 589,047 | 593,228 | 597,646 | 598,735 | 604,229 |
| 604,229 | 598,735 | 597,646 | 593,228 | 589,047 | 386,140 | 384,397 | 295,070 | 283,789 | 268,641 | 267,248 | 265,885 | 261,612 | 261,192 | 260,327 | 184,366 | 183,298 | 181,406 | 181,481 | 180,051 | 178,550 | 177,207 | 176,216 | 174,891 | 171,867 | 170,789 | 170,139 | 168,735 | 166,993 | 165,359 | 162,150 | 157,960 | 156,667 | 155,853 | 154,274 | 152,942 | 151,269 | 150,337 | 148,293 | 147,374 | 146,431 | 145,497 | 143,648 | 134,251 | 132,549 | 131,398 | 130,527 | 129,588 | 128,614 | 126,309 | 124,954 | 123,371 | 122,089 | 121,170 | 119,765 | 118,064 | 116,938 | 116,337 | 115,602 | 114,023 | 111,816 | 111,093 | 110,102 | 109,074 | 105,900 | 103,096 | 109,917 | 95,741 | 94,614 | 87,188 | 94,928 | 92,117 | 0 | 11,069 | 10,639 | 0 | 0 | 0 | 8,883 | 0 | 0 | 0 |
---|