> Total Assets | 266,021 | 337,441 | 353,380 | 371,384 | 379,287 | 326,780 | 294,765 | 295,673 | 230,729 | 214,117 | 206,464 | 202,314 | 184,048 | 184,785 | 174,444 | 167,155 | 161,901 | 163,244 | 176,030 | 189,448 | 171,572 | 160,631 | 152,056 | 153,965 | 168,708 | 180,830 | 184,352 | 184,154 | 357,800 | 975,400 | 1,038,100 | 1,035,800 | 1,035,600 | 1,023,400 | 977,300 | 981,400 | 642,800 | 593,600 | 600,200 | 568,900 | 562,600 | 541,100 | 447,000 | 415,500 | 451,900 | 410,700 | 383,900 | 365,100 | 329,800 | 340,800 | 329,600 | 326,600 | 327,100 | 304,100 | 305,800 | 297,800 | 279,400 | 255,200 | 253,200 | 253,700 | 242,400 | 219,200 | 224,700 | 229,400 | 209,300 | 191,500 | 166,111 | 152,826 | 156,918 | 151,524 | 152,576 | 152,214 | 160,210 | 153,884 | 156,061 | 159,191 | 161,184 | 167,203 | 169,193 | 176,333 | 179,819 | 179,761 | 179,761 | 179,801 | 176,773 | 193,376 | 290,576 | 297,653 | 308,919 | 317,123 | 319,682 | 323,904 | 326,728 | 349,288 | 364,662 | 364,496 | 370,299 | 500,107 | 490,343 | 535,223 | 590,857 |
| 590,857 | 535,223 | 490,343 | 500,107 | 370,299 | 364,496 | 364,662 | 349,288 | 326,728 | 323,904 | 319,682 | 317,123 | 308,919 | 297,653 | 290,576 | 193,376 | 176,773 | 179,801 | 179,761 | 179,761 | 179,819 | 176,333 | 169,193 | 167,203 | 161,184 | 159,191 | 156,061 | 153,884 | 160,210 | 152,214 | 152,576 | 151,524 | 156,918 | 152,826 | 166,111 | 191,500 | 209,300 | 229,400 | 224,700 | 219,200 | 242,400 | 253,700 | 253,200 | 255,200 | 279,400 | 297,800 | 305,800 | 304,100 | 327,100 | 326,600 | 329,600 | 340,800 | 329,800 | 365,100 | 383,900 | 410,700 | 451,900 | 415,500 | 447,000 | 541,100 | 562,600 | 568,900 | 600,200 | 593,600 | 642,800 | 981,400 | 977,300 | 1,023,400 | 1,035,600 | 1,035,800 | 1,038,100 | 975,400 | 357,800 | 184,154 | 184,352 | 180,830 | 168,708 | 153,965 | 152,056 | 160,631 | 171,572 | 189,448 | 176,030 | 163,244 | 161,901 | 167,155 | 174,444 | 184,785 | 184,048 | 202,314 | 206,464 | 214,117 | 230,729 | 295,673 | 294,765 | 326,780 | 379,287 | 371,384 | 353,380 | 337,441 | 266,021 |
---|
> Total Current Assets | 209,809 | 282,210 | 298,262 | 308,855 | 312,382 | 264,450 | 241,878 | 244,519 | 182,849 | 170,496 | 167,741 | 166,553 | 153,413 | 155,593 | 145,320 | 137,281 | 128,165 | 128,291 | 140,807 | 155,506 | 140,786 | 131,127 | 124,337 | 126,879 | 142,724 | 156,176 | 160,249 | 159,885 | 239,000 | 430,300 | 473,300 | 484,800 | 488,100 | 484,400 | 460,100 | 468,000 | 457,700 | 416,500 | 436,100 | 407,700 | 406,200 | 389,600 | 372,500 | 348,900 | 380,100 | 365,800 | 350,300 | 331,900 | 303,600 | 315,300 | 304,600 | 302,100 | 301,800 | 276,800 | 274,300 | 263,800 | 246,300 | 222,400 | 218,200 | 218,700 | 209,300 | 188,500 | 191,100 | 195,800 | 179,400 | 163,300 | 140,414 | 127,581 | 133,119 | 128,767 | 124,585 | 123,863 | 128,243 | 121,344 | 123,466 | 125,306 | 127,084 | 126,071 | 125,997 | 125,967 | 130,326 | 137,394 | 137,394 | 139,950 | 137,958 | 156,375 | 164,284 | 170,239 | 183,686 | 195,047 | 196,606 | 206,401 | 196,955 | 223,525 | 236,504 | 237,704 | 244,410 | 366,961 | 362,458 | 405,223 | 427,262 |
| 427,262 | 405,223 | 362,458 | 366,961 | 244,410 | 237,704 | 236,504 | 223,525 | 196,955 | 206,401 | 196,606 | 195,047 | 183,686 | 170,239 | 164,284 | 156,375 | 137,958 | 139,950 | 137,394 | 137,394 | 130,326 | 125,967 | 125,997 | 126,071 | 127,084 | 125,306 | 123,466 | 121,344 | 128,243 | 123,863 | 124,585 | 128,767 | 133,119 | 127,581 | 140,414 | 163,300 | 179,400 | 195,800 | 191,100 | 188,500 | 209,300 | 218,700 | 218,200 | 222,400 | 246,300 | 263,800 | 274,300 | 276,800 | 301,800 | 302,100 | 304,600 | 315,300 | 303,600 | 331,900 | 350,300 | 365,800 | 380,100 | 348,900 | 372,500 | 389,600 | 406,200 | 407,700 | 436,100 | 416,500 | 457,700 | 468,000 | 460,100 | 484,400 | 488,100 | 484,800 | 473,300 | 430,300 | 239,000 | 159,885 | 160,249 | 156,176 | 142,724 | 126,879 | 124,337 | 131,127 | 140,786 | 155,506 | 140,807 | 128,291 | 128,165 | 137,281 | 145,320 | 155,593 | 153,413 | 166,553 | 167,741 | 170,496 | 182,849 | 244,519 | 241,878 | 264,450 | 312,382 | 308,855 | 298,262 | 282,210 | 209,809 |
---|
Cash And Cash Equivalents | 29,114 | 58,339 | 30,970 | 34,612 | 18,853 | 25,963 | 16,077 | 48,543 | 40,687 | 35,888 | 27,926 | 26,876 | 27,405 | 34,036 | 30,984 | 32,085 | 12,527 | 21,626 | 26,129 | 31,911 | 24,658 | 32,860 | 33,849 | 35,794 | 29,466 | 44,414 | 44,087 | 32,167 | 12,200 | 54,400 | 69,200 | 64,200 | 73,000 | 97,000 | 95,000 | 94,400 | 97,700 | 115,600 | 136,800 | 133,000 | 126,400 | 140,500 | 141,700 | 107,800 | 102,400 | 95,700 | 98,200 | 87,600 | 84,300 | 90,500 | 96,000 | 85,100 | 94,800 | 92,900 | 90,000 | 79,300 | 64,700 | 47,500 | 48,800 | 48,800 | 38,700 | 35,000 | 34,700 | 34,700 | 39,500 | 39,700 | 30,479 | 31,750 | 34,978 | 39,910 | 35,658 | 39,103 | 40,352 | 37,264 | 37,425 | 28,397 | 31,542 | 36,053 | 31,946 | 34,485 | 38,067 | 39,208 | 39,208 | 41,618 | 36,226 | 43,046 | 45,808 | 47,942 | 47,313 | 42,326 | 31,296 | 36,877 | 21,607 | 21,360 | 22,456 | 22,242 | 35,465 | 45,914 | 58,201 | 64,622 | 51,034 |
| 51,034 | 64,622 | 58,201 | 45,914 | 35,465 | 22,242 | 22,456 | 21,360 | 21,607 | 36,877 | 31,296 | 42,326 | 47,313 | 47,942 | 45,808 | 43,046 | 36,226 | 41,618 | 39,208 | 39,208 | 38,067 | 34,485 | 31,946 | 36,053 | 31,542 | 28,397 | 37,425 | 37,264 | 40,352 | 39,103 | 35,658 | 39,910 | 34,978 | 31,750 | 30,479 | 39,700 | 39,500 | 34,700 | 34,700 | 35,000 | 38,700 | 48,800 | 48,800 | 47,500 | 64,700 | 79,300 | 90,000 | 92,900 | 94,800 | 85,100 | 96,000 | 90,500 | 84,300 | 87,600 | 98,200 | 95,700 | 102,400 | 107,800 | 141,700 | 140,500 | 126,400 | 133,000 | 136,800 | 115,600 | 97,700 | 94,400 | 95,000 | 97,000 | 73,000 | 64,200 | 69,200 | 54,400 | 12,200 | 32,167 | 44,087 | 44,414 | 29,466 | 35,794 | 33,849 | 32,860 | 24,658 | 31,911 | 26,129 | 21,626 | 12,527 | 32,085 | 30,984 | 34,036 | 27,405 | 26,876 | 27,926 | 35,888 | 40,687 | 48,543 | 16,077 | 25,963 | 18,853 | 34,612 | 30,970 | 58,339 | 29,114 |
---|
Short-term Investments | 35,342 | 65,603 | 67,066 | 48,110 | 30,672 | 11,895 | 20,397 | 31,147 | 37,440 | 49,786 | 53,222 | 56,319 | 62,827 | 56,146 | 53,835 | 42,872 | 42,719 | 28,337 | 37,662 | 30,861 | 27,686 | 15,831 | 11,614 | 10,682 | 10,614 | 13,272 | 17,187 | 20,940 | 0 | 40,800 | 20,400 | 15,100 | 10,000 | 3,400 | 3,100 | 2,500 | 1,600 | 600 | 300 | 300 | 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 | 0 | 222 | 230 | 229 | 240 | 264 | 265 | 276 | 276 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,893 | 1,252 | 2 | 0 | 2 | 0 | 0 | 988 | 0 | 0 |
| 0 | 0 | 988 | 0 | 0 | 2 | 0 | 2 | 1,252 | 10,893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 276 | 276 | 265 | 264 | 240 | 229 | 230 | 222 | 0 | 229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 600 | 1,600 | 2,500 | 3,100 | 3,400 | 10,000 | 15,100 | 20,400 | 40,800 | 0 | 20,940 | 17,187 | 13,272 | 10,614 | 10,682 | 11,614 | 15,831 | 27,686 | 30,861 | 37,662 | 28,337 | 42,719 | 42,872 | 53,835 | 56,146 | 62,827 | 56,319 | 53,222 | 49,786 | 37,440 | 31,147 | 20,397 | 11,895 | 30,672 | 48,110 | 67,066 | 65,603 | 35,342 |
---|
Net Receivables | 85,217 | 98,520 | 117,330 | 126,505 | 138,209 | 116,427 | 88,668 | 79,496 | 56,338 | 42,953 | 47,687 | 46,262 | 32,446 | 31,072 | 25,633 | 28,932 | 35,193 | 34,295 | 34,038 | 43,303 | 40,945 | 35,084 | 36,237 | 32,917 | 50,991 | 42,003 | 40,152 | 51,369 | 105,700 | 201,300 | 185,300 | 244,700 | 246,000 | 234,700 | 199,700 | 236,500 | 228,300 | 146,400 | 145,900 | 114,300 | 133,300 | 115,200 | 104,800 | 120,500 | 146,400 | 142,000 | 133,000 | 124,700 | 113,700 | 106,700 | 90,700 | 109,300 | 115,900 | 107,500 | 115,200 | 116,800 | 111,700 | 106,900 | 101,000 | 101,500 | 107,100 | 89,900 | 100,800 | 105,500 | 89,600 | 73,500 | 68,566 | 57,350 | 63,736 | 54,954 | 58,055 | 51,932 | 52,585 | 52,868 | 57,235 | 79,549 | 80,960 | 74,096 | 79,717 | 73,576 | 71,730 | 48,148 | 71,568 | 72,746 | 76,322 | 81,078 | 85,426 | 85,656 | 99,105 | 111,993 | 121,850 | 119,025 | 122,860 | 144,971 | 151,802 | 160,241 | 155,472 | 227,095 | 230,502 | 158,013 | 281,593 |
| 281,593 | 158,013 | 230,502 | 227,095 | 155,472 | 160,241 | 151,802 | 144,971 | 122,860 | 119,025 | 121,850 | 111,993 | 99,105 | 85,656 | 85,426 | 81,078 | 76,322 | 72,746 | 71,568 | 48,148 | 71,730 | 73,576 | 79,717 | 74,096 | 80,960 | 79,549 | 57,235 | 52,868 | 52,585 | 51,932 | 58,055 | 54,954 | 63,736 | 57,350 | 68,566 | 73,500 | 89,600 | 105,500 | 100,800 | 89,900 | 107,100 | 101,500 | 101,000 | 106,900 | 111,700 | 116,800 | 115,200 | 107,500 | 115,900 | 109,300 | 90,700 | 106,700 | 113,700 | 124,700 | 133,000 | 142,000 | 146,400 | 120,500 | 104,800 | 115,200 | 133,300 | 114,300 | 145,900 | 146,400 | 228,300 | 236,500 | 199,700 | 234,700 | 246,000 | 244,700 | 185,300 | 201,300 | 105,700 | 51,369 | 40,152 | 42,003 | 50,991 | 32,917 | 36,237 | 35,084 | 40,945 | 43,303 | 34,038 | 34,295 | 35,193 | 28,932 | 25,633 | 31,072 | 32,446 | 46,262 | 47,687 | 42,953 | 56,338 | 79,496 | 88,668 | 116,427 | 138,209 | 126,505 | 117,330 | 98,520 | 85,217 |
---|
Inventory | 48,038 | 48,547 | 69,993 | 87,202 | 110,877 | 92,863 | 101,684 | 76,628 | 39,961 | 31,094 | 25,085 | 20,637 | 17,477 | 20,307 | 21,502 | 20,289 | 27,324 | 33,101 | 30,983 | 36,775 | 36,340 | 36,780 | 30,990 | 35,028 | 40,340 | 43,867 | 46,496 | 38,980 | 85,000 | 130,300 | 135,700 | 135,100 | 130,000 | 125,300 | 93,500 | 102,800 | 110,700 | 93,600 | 98,600 | 128,200 | 118,400 | 100,100 | 73,500 | 96,300 | 103,200 | 91,100 | 71,800 | 70,300 | 61,800 | 69,000 | 75,300 | 71,300 | 73,900 | 57,300 | 51,200 | 48,800 | 51,600 | 48,300 | 49,500 | 49,500 | 44,400 | 45,400 | 39,100 | 39,100 | 36,800 | 36,700 | 30,357 | 26,857 | 23,056 | 22,516 | 23,665 | 24,776 | 26,193 | 23,696 | 22,797 | 10,006 | 9,706 | 11,258 | 9,509 | 12,188 | 14,474 | 15,454 | 15,454 | 15,231 | 15,659 | 18,790 | 23,127 | 24,867 | 25,511 | 27,386 | 30,476 | 27,169 | 34,957 | 37,060 | 40,940 | 33,057 | 30,659 | 66,784 | 56,812 | 62,267 | 79,559 |
| 79,559 | 62,267 | 56,812 | 66,784 | 30,659 | 33,057 | 40,940 | 37,060 | 34,957 | 27,169 | 30,476 | 27,386 | 25,511 | 24,867 | 23,127 | 18,790 | 15,659 | 15,231 | 15,454 | 15,454 | 14,474 | 12,188 | 9,509 | 11,258 | 9,706 | 10,006 | 22,797 | 23,696 | 26,193 | 24,776 | 23,665 | 22,516 | 23,056 | 26,857 | 30,357 | 36,700 | 36,800 | 39,100 | 39,100 | 45,400 | 44,400 | 49,500 | 49,500 | 48,300 | 51,600 | 48,800 | 51,200 | 57,300 | 73,900 | 71,300 | 75,300 | 69,000 | 61,800 | 70,300 | 71,800 | 91,100 | 103,200 | 96,300 | 73,500 | 100,100 | 118,400 | 128,200 | 98,600 | 93,600 | 110,700 | 102,800 | 93,500 | 125,300 | 130,000 | 135,100 | 135,700 | 130,300 | 85,000 | 38,980 | 46,496 | 43,867 | 40,340 | 35,028 | 30,990 | 36,780 | 36,340 | 36,775 | 30,983 | 33,101 | 27,324 | 20,289 | 21,502 | 20,307 | 17,477 | 20,637 | 25,085 | 31,094 | 39,961 | 76,628 | 101,684 | 92,863 | 110,877 | 87,202 | 69,993 | 48,547 | 48,038 |
---|
Other Current Assets | 9,544 | 9,916 | 11,658 | 10,983 | 12,473 | 16,027 | 13,831 | 7,503 | 7,197 | 10,775 | 13,821 | 16,459 | 13,258 | 12,289 | 11,505 | 13,103 | 10,402 | 10,932 | 11,995 | 12,656 | 11,157 | 10,572 | 11,647 | 12,458 | 11,313 | 12,620 | 12,327 | 16,429 | 36,100 | 3,500 | 58,600 | 20,700 | 22,000 | 17,500 | 56,200 | 19,800 | 19,400 | 60,300 | 54,500 | 67,700 | 28,100 | 33,800 | 52,500 | 24,300 | 28,100 | 37,000 | 46,500 | 49,300 | 43,800 | 49,100 | 41,600 | 36,400 | 17,200 | 19,100 | 17,900 | 18,900 | 18,300 | 19,700 | 18,900 | 18,900 | 19,100 | 18,200 | 15,000 | 16,500 | 12,100 | 11,900 | 10,790 | 11,394 | 11,120 | 11,147 | 6,402 | 7,246 | 7,065 | 5,967 | 6,006 | 7,351 | 4,873 | 4,664 | 4,825 | 5,718 | 6,055 | 11,164 | 11,164 | 10,355 | 9,751 | 11,243 | 7,705 | 9,556 | 9,539 | 11,124 | 12,984 | 12,437 | 16,279 | 20,132 | 21,306 | 22,162 | 22,814 | 27,168 | 15,955 | 13,559 | 15,076 |
| 15,076 | 13,559 | 15,955 | 27,168 | 22,814 | 22,162 | 21,306 | 20,132 | 16,279 | 12,437 | 12,984 | 11,124 | 9,539 | 9,556 | 7,705 | 11,243 | 9,751 | 10,355 | 11,164 | 11,164 | 6,055 | 5,718 | 4,825 | 4,664 | 4,873 | 7,351 | 6,006 | 5,967 | 7,065 | 7,246 | 6,402 | 11,147 | 11,120 | 11,394 | 10,790 | 11,900 | 12,100 | 16,500 | 15,000 | 18,200 | 19,100 | 18,900 | 18,900 | 19,700 | 18,300 | 18,900 | 17,900 | 19,100 | 17,200 | 36,400 | 41,600 | 49,100 | 43,800 | 49,300 | 46,500 | 37,000 | 28,100 | 24,300 | 52,500 | 33,800 | 28,100 | 67,700 | 54,500 | 60,300 | 19,400 | 19,800 | 56,200 | 17,500 | 22,000 | 20,700 | 58,600 | 3,500 | 36,100 | 16,429 | 12,327 | 12,620 | 11,313 | 12,458 | 11,647 | 10,572 | 11,157 | 12,656 | 11,995 | 10,932 | 10,402 | 13,103 | 11,505 | 12,289 | 13,258 | 16,459 | 13,821 | 10,775 | 7,197 | 7,503 | 13,831 | 16,027 | 12,473 | 10,983 | 11,658 | 9,916 | 9,544 |
---|
> Long-term Assets | 56,212 | 55,231 | 55,118 | 62,529 | 66,905 | 62,330 | 52,887 | 51,154 | 47,880 | 43,621 | 38,723 | 35,761 | 30,635 | 29,192 | 29,124 | 29,874 | 33,736 | 34,953 | 35,223 | 33,942 | 30,786 | 29,504 | 27,719 | 27,086 | 25,984 | 24,654 | 24,103 | 24,269 | 118,800 | 545,100 | 564,800 | 551,000 | 547,500 | 539,000 | 517,200 | 513,400 | 185,100 | 177,100 | 164,100 | 161,200 | 156,400 | 151,500 | 74,500 | 66,600 | 71,800 | 44,900 | 33,600 | 33,200 | 26,200 | 25,500 | 25,000 | 24,500 | 25,300 | 27,300 | 31,500 | 34,000 | 33,100 | 32,800 | 35,000 | 35,000 | 33,100 | 30,700 | 33,600 | 33,600 | 29,900 | 28,200 | 25,697 | 25,245 | 23,799 | 22,757 | 27,991 | 28,351 | 31,967 | 32,540 | 32,595 | 33,885 | 34,100 | 41,132 | 43,196 | 50,366 | 49,493 | 42,367 | 42,367 | 39,851 | 38,815 | 37,001 | 126,292 | 127,414 | 125,233 | 122,076 | 123,076 | 117,503 | 129,773 | 125,763 | 128,158 | 126,792 | 125,889 | 133,146 | 127,885 | 130,000 | 163,595 |
| 163,595 | 130,000 | 127,885 | 133,146 | 125,889 | 126,792 | 128,158 | 125,763 | 129,773 | 117,503 | 123,076 | 122,076 | 125,233 | 127,414 | 126,292 | 37,001 | 38,815 | 39,851 | 42,367 | 42,367 | 49,493 | 50,366 | 43,196 | 41,132 | 34,100 | 33,885 | 32,595 | 32,540 | 31,967 | 28,351 | 27,991 | 22,757 | 23,799 | 25,245 | 25,697 | 28,200 | 29,900 | 33,600 | 33,600 | 30,700 | 33,100 | 35,000 | 35,000 | 32,800 | 33,100 | 34,000 | 31,500 | 27,300 | 25,300 | 24,500 | 25,000 | 25,500 | 26,200 | 33,200 | 33,600 | 44,900 | 71,800 | 66,600 | 74,500 | 151,500 | 156,400 | 161,200 | 164,100 | 177,100 | 185,100 | 513,400 | 517,200 | 539,000 | 547,500 | 551,000 | 564,800 | 545,100 | 118,800 | 24,269 | 24,103 | 24,654 | 25,984 | 27,086 | 27,719 | 29,504 | 30,786 | 33,942 | 35,223 | 34,953 | 33,736 | 29,874 | 29,124 | 29,192 | 30,635 | 35,761 | 38,723 | 43,621 | 47,880 | 51,154 | 52,887 | 62,330 | 66,905 | 62,529 | 55,118 | 55,231 | 56,212 |
---|
Property Plant Equipment | 43,457 | 43,801 | 44,818 | 47,396 | 49,342 | 54,777 | 51,178 | 50,255 | 46,311 | 41,694 | 38,019 | 35,353 | 30,273 | 28,836 | 28,763 | 29,521 | 30,230 | 31,175 | 32,626 | 31,754 | 29,744 | 28,228 | 26,765 | 26,192 | 25,328 | 24,049 | 23,299 | 23,479 | 48,900 | 79,400 | 80,000 | 79,200 | 78,200 | 74,400 | 75,600 | 74,600 | 72,000 | 58,700 | 57,400 | 57,100 | 56,900 | 52,600 | 37,600 | 36,700 | 36,900 | 32,800 | 21,600 | 22,200 | 22,000 | 21,700 | 21,700 | 21,500 | 22,700 | 25,300 | 28,800 | 31,300 | 30,300 | 29,800 | 29,300 | 29,300 | 27,500 | 25,400 | 24,300 | 24,300 | 21,200 | 19,400 | 18,162 | 18,130 | 16,836 | 15,713 | 16,406 | 16,934 | 16,931 | 16,915 | 17,179 | 16,889 | 17,016 | 16,849 | 17,255 | 24,174 | 23,392 | 0 | 22,210 | 20,385 | 19,474 | 16,598 | 15,456 | 15,517 | 14,216 | 13,381 | 12,718 | 11,646 | 14,910 | 14,290 | 13,239 | 12,006 | 12,019 | 12,548 | 9,383 | 13,190 | 15,548 |
| 15,548 | 13,190 | 9,383 | 12,548 | 12,019 | 12,006 | 13,239 | 14,290 | 14,910 | 11,646 | 12,718 | 13,381 | 14,216 | 15,517 | 15,456 | 16,598 | 19,474 | 20,385 | 22,210 | 0 | 23,392 | 24,174 | 17,255 | 16,849 | 17,016 | 16,889 | 17,179 | 16,915 | 16,931 | 16,934 | 16,406 | 15,713 | 16,836 | 18,130 | 18,162 | 19,400 | 21,200 | 24,300 | 24,300 | 25,400 | 27,500 | 29,300 | 29,300 | 29,800 | 30,300 | 31,300 | 28,800 | 25,300 | 22,700 | 21,500 | 21,700 | 21,700 | 22,000 | 22,200 | 21,600 | 32,800 | 36,900 | 36,700 | 37,600 | 52,600 | 56,900 | 57,100 | 57,400 | 58,700 | 72,000 | 74,600 | 75,600 | 74,400 | 78,200 | 79,200 | 80,000 | 79,400 | 48,900 | 23,479 | 23,299 | 24,049 | 25,328 | 26,192 | 26,765 | 28,228 | 29,744 | 31,754 | 32,626 | 31,175 | 30,230 | 29,521 | 28,763 | 28,836 | 30,273 | 35,353 | 38,019 | 41,694 | 46,311 | 50,255 | 51,178 | 54,777 | 49,342 | 47,396 | 44,818 | 43,801 | 43,457 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,100 | 27,030 | 0 | 0 | 28,260 | 28,285 | 29,200 | 274,600 | 323,600 | 314,000 | 314,600 | 315,400 | 284,200 | 282,900 | 0 | 1,200 | 3,200 | 3,200 | 3,500 | 6,200 | 6,200 | 6,200 | 6,200 | 5,600 | 5,600 | 5,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,950 | 4,950 | 4,950 | 5,112 | 5,112 | 5,653 | 8,217 | 8,217 | 15,153 |
| 15,153 | 8,217 | 8,217 | 5,653 | 5,112 | 5,112 | 4,950 | 4,950 | 4,950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,600 | 5,600 | 5,600 | 6,200 | 6,200 | 6,200 | 6,200 | 3,500 | 3,200 | 3,200 | 1,200 | 0 | 282,900 | 284,200 | 315,400 | 314,600 | 314,000 | 323,600 | 274,600 | 29,200 | 28,285 | 28,260 | 0 | 0 | 27,030 | 26,100 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 40,180 | 34,077 | 0 | 0 | 43,819 | 34,363 | 5,500 | 150,600 | 154,200 | 150,700 | 146,700 | 142,800 | 139,600 | 136,100 | 109,300 | 113,200 | 93,400 | 80,800 | 77,300 | 74,000 | 15,900 | 6,600 | 5,800 | 4,900 | 4,100 | 3,200 | 2,300 | 2,100 | 1,800 | 1,500 | 1,300 | 1,000 | 800 | 700 | 600 | 500 | 400 | 400 | 200 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,166 | 7,042 | 6,918 | 9,046 | 8,870 | 15,735 | 13,995 | 13,644 | 28,754 |
| 28,754 | 13,644 | 13,995 | 15,735 | 8,870 | 9,046 | 6,918 | 7,042 | 7,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 200 | 400 | 400 | 500 | 600 | 700 | 800 | 1,000 | 1,300 | 1,500 | 1,800 | 2,100 | 2,300 | 3,200 | 4,100 | 4,900 | 5,800 | 6,600 | 15,900 | 74,000 | 77,300 | 80,800 | 93,400 | 113,200 | 109,300 | 136,100 | 139,600 | 142,800 | 146,700 | 150,700 | 154,200 | 150,600 | 5,500 | 34,363 | 43,819 | 0 | 0 | 34,077 | 40,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 12,755 | 11,430 | 10,300 | 15,133 | 17,563 | 7,553 | 1,709 | 899 | 1,569 | 1,927 | 704 | 408 | 362 | 356 | 361 | 353 | 1,499 | 2,197 | 1,411 | 1,398 | 1,042 | 1,276 | 954 | 894 | 656 | 605 | 804 | 790 | 19,000 | 34,200 | 1,200 | 6,500 | 7,900 | 6,400 | 1,600 | 4,200 | 3,800 | 3,400 | 1,700 | 12,100 | 11,200 | 10,500 | 1,700 | 2,300 | 1,800 | 1,000 | 1,600 | 2,200 | 1,900 | 1,700 | 1,100 | 1,500 | 1,300 | 1,000 | 1,900 | 2,000 | 2,200 | 2,500 | 5,300 | 5,300 | 5,400 | 5,200 | 9,300 | 1,700 | 1,500 | 1,700 | 1,467 | 1,356 | 1,236 | 1,296 | 5,407 | 5,682 | 9,331 | 9,888 | 9,816 | 11,923 | 11,957 | 12,098 | 12,077 | 12,262 | 12,283 | 6,377 | 6,377 | 6,667 | 6,793 | 8,217 | 8,285 | 8,430 | 8,693 | 8,782 | 9,841 | 10,445 | 10,247 | 9,640 | 14,091 | 13,699 | 13,160 | 12,824 | 11,434 | 11,837 | 12,823 |
| 12,823 | 11,837 | 11,434 | 12,824 | 13,160 | 13,699 | 14,091 | 9,640 | 10,247 | 10,445 | 9,841 | 8,782 | 8,693 | 8,430 | 8,285 | 8,217 | 6,793 | 6,667 | 6,377 | 6,377 | 12,283 | 12,262 | 12,077 | 12,098 | 11,957 | 11,923 | 9,816 | 9,888 | 9,331 | 5,682 | 5,407 | 1,296 | 1,236 | 1,356 | 1,467 | 1,700 | 1,500 | 1,700 | 9,300 | 5,200 | 5,400 | 5,300 | 5,300 | 2,500 | 2,200 | 2,000 | 1,900 | 1,000 | 1,300 | 1,500 | 1,100 | 1,700 | 1,900 | 2,200 | 1,600 | 1,000 | 1,800 | 2,300 | 1,700 | 10,500 | 11,200 | 12,100 | 1,700 | 3,400 | 3,800 | 4,200 | 1,600 | 6,400 | 7,900 | 6,500 | 1,200 | 34,200 | 19,000 | 790 | 804 | 605 | 656 | 894 | 954 | 1,276 | 1,042 | 1,398 | 1,411 | 2,197 | 1,499 | 353 | 361 | 356 | 362 | 408 | 704 | 1,927 | 1,569 | 899 | 1,709 | 7,553 | 17,563 | 15,133 | 10,300 | 11,430 | 12,755 |
---|
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 | 700 | 600 | 600 | 400 | 400 | 400 | 400 | 1,400 | 1,400 | 1,500 | 1,500 | 3,400 | 3,400 | 3,300 | 3,400 | 7,600 | 7,300 | 5,727 | 7,100 | 6,068 | 5,759 | 5,727 | 5,748 | 6,178 | 5,735 | 5,705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,705 | 5,735 | 6,178 | 5,748 | 5,727 | 5,759 | 6,068 | 7,100 | 5,727 | 7,300 | 7,600 | 3,400 | 3,300 | 3,400 | 3,400 | 1,500 | 1,500 | 1,400 | 1,400 | 400 | 400 | 400 | 400 | 600 | 600 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 64,621 | 73,049 | 77,643 | 87,160 | 84,218 | 66,917 | 78,365 | 65,374 | 55,160 | 46,660 | 63,557 | 64,977 | 63,179 | 71,985 | 63,562 | 63,192 | 64,697 | 82,062 | 103,151 | 99,756 | 99,096 | 100,608 | 94,947 | 98,873 | 111,804 | 118,487 | 116,259 | 111,164 | 90,100 | 222,900 | 280,100 | 272,300 | 267,100 | 247,100 | 229,100 | 229,400 | 218,000 | 207,200 | 212,300 | 186,800 | 186,800 | 189,700 | 183,800 | 173,200 | 220,800 | 214,900 | 206,200 | 192,300 | 170,300 | 182,400 | 172,100 | 169,000 | 172,900 | 150,100 | 155,900 | 159,900 | 150,500 | 139,900 | 141,300 | 150,300 | 150,900 | 141,700 | 141,000 | 145,500 | 132,300 | 121,400 | 112,654 | 99,879 | 102,537 | 96,676 | 98,236 | 97,793 | 99,298 | 94,635 | 98,545 | 96,867 | 97,857 | 99,596 | 97,677 | 106,359 | 111,352 | 112,818 | 112,818 | 111,120 | 100,876 | 108,813 | 110,855 | 114,318 | 121,007 | 124,231 | 122,352 | 122,151 | 127,306 | 140,792 | 149,308 | 144,398 | 144,149 | 246,171 | 231,836 | 279,338 | 343,745 |
| 343,745 | 279,338 | 231,836 | 246,171 | 144,149 | 144,398 | 149,308 | 140,792 | 127,306 | 122,151 | 122,352 | 124,231 | 121,007 | 114,318 | 110,855 | 108,813 | 100,876 | 111,120 | 112,818 | 112,818 | 111,352 | 106,359 | 97,677 | 99,596 | 97,857 | 96,867 | 98,545 | 94,635 | 99,298 | 97,793 | 98,236 | 96,676 | 102,537 | 99,879 | 112,654 | 121,400 | 132,300 | 145,500 | 141,000 | 141,700 | 150,900 | 150,300 | 141,300 | 139,900 | 150,500 | 159,900 | 155,900 | 150,100 | 172,900 | 169,000 | 172,100 | 182,400 | 170,300 | 192,300 | 206,200 | 214,900 | 220,800 | 173,200 | 183,800 | 189,700 | 186,800 | 186,800 | 212,300 | 207,200 | 218,000 | 229,400 | 229,100 | 247,100 | 267,100 | 272,300 | 280,100 | 222,900 | 90,100 | 111,164 | 116,259 | 118,487 | 111,804 | 98,873 | 94,947 | 100,608 | 99,096 | 99,756 | 103,151 | 82,062 | 64,697 | 63,192 | 63,562 | 71,985 | 63,179 | 64,977 | 63,557 | 46,660 | 55,160 | 65,374 | 78,365 | 66,917 | 84,218 | 87,160 | 77,643 | 73,049 | 64,621 |
---|
> Total Current Liabilities | 64,601 | 73,049 | 77,643 | 87,160 | 84,218 | 66,917 | 78,365 | 65,374 | 55,160 | 39,985 | 50,846 | 52,806 | 43,408 | 52,840 | 45,389 | 46,035 | 48,490 | 61,751 | 65,806 | 64,841 | 64,300 | 68,423 | 65,262 | 71,540 | 86,884 | 81,111 | 82,861 | 81,272 | 90,100 | 184,200 | 213,000 | 219,900 | 215,700 | 204,200 | 201,000 | 205,200 | 194,300 | 182,300 | 194,400 | 169,700 | 171,100 | 173,200 | 166,600 | 155,500 | 202,000 | 197,400 | 197,100 | 175,100 | 153,300 | 169,700 | 155,400 | 152,100 | 147,200 | 130,700 | 136,000 | 132,300 | 135,700 | 126,000 | 121,600 | 131,400 | 100,700 | 89,000 | 122,700 | 128,600 | 113,300 | 103,500 | 99,947 | 88,069 | 90,862 | 85,160 | 86,018 | 85,835 | 87,521 | 82,529 | 86,468 | 83,171 | 83,853 | 85,365 | 82,211 | 88,317 | 93,550 | 96,023 | 96,023 | 93,970 | 84,077 | 91,758 | 93,666 | 96,369 | 103,240 | 107,095 | 105,656 | 104,479 | 110,880 | 124,481 | 133,220 | 130,061 | 129,213 | 183,714 | 171,138 | 218,857 | 248,197 |
| 248,197 | 218,857 | 171,138 | 183,714 | 129,213 | 130,061 | 133,220 | 124,481 | 110,880 | 104,479 | 105,656 | 107,095 | 103,240 | 96,369 | 93,666 | 91,758 | 84,077 | 93,970 | 96,023 | 96,023 | 93,550 | 88,317 | 82,211 | 85,365 | 83,853 | 83,171 | 86,468 | 82,529 | 87,521 | 85,835 | 86,018 | 85,160 | 90,862 | 88,069 | 99,947 | 103,500 | 113,300 | 128,600 | 122,700 | 89,000 | 100,700 | 131,400 | 121,600 | 126,000 | 135,700 | 132,300 | 136,000 | 130,700 | 147,200 | 152,100 | 155,400 | 169,700 | 153,300 | 175,100 | 197,100 | 197,400 | 202,000 | 155,500 | 166,600 | 173,200 | 171,100 | 169,700 | 194,400 | 182,300 | 194,300 | 205,200 | 201,000 | 204,200 | 215,700 | 219,900 | 213,000 | 184,200 | 90,100 | 81,272 | 82,861 | 81,111 | 86,884 | 71,540 | 65,262 | 68,423 | 64,300 | 64,841 | 65,806 | 61,751 | 48,490 | 46,035 | 45,389 | 52,840 | 43,408 | 52,806 | 50,846 | 39,985 | 55,160 | 65,374 | 78,365 | 66,917 | 84,218 | 87,160 | 77,643 | 73,049 | 64,601 |
---|
Short-term Debt | 519 | 167 | 85 | 54 | 22 | 0 | 0 | 1,297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,250 | 6,250 | 6,250 | 6,250 | 6,250 | 6,250 | 19,250 | 11,250 | 11,250 | 11,250 | 100 | 14,200 | 15,000 | 11,700 | 10,100 | 7,600 | 23,100 | 11,400 | 11,100 | 11,000 | 10,700 | 10,000 | 10,000 | 10,000 | 5,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 10,100 | 4,100 | 4,100 | 4,100 | 9,800 | 8,800 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 8,000 | 8,000 | 8,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 13,194 | 12,310 | 0 | 11,396 | 10,445 | 1,027 | 935 | 754 | 769 | 621 | 595 | 565 | 513 | 833 | 784 | 6,921 | 610 | 723 | 3,949 | 3,955 | 0 | 4,645 |
| 4,645 | 0 | 3,955 | 3,949 | 723 | 610 | 6,921 | 784 | 833 | 513 | 565 | 595 | 621 | 769 | 754 | 935 | 1,027 | 10,445 | 11,396 | 0 | 12,310 | 13,194 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 8,000 | 8,000 | 8,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 8,800 | 9,800 | 4,100 | 4,100 | 4,100 | 10,100 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 5,000 | 10,000 | 10,000 | 10,000 | 10,700 | 11,000 | 11,100 | 11,400 | 23,100 | 7,600 | 10,100 | 11,700 | 15,000 | 14,200 | 100 | 11,250 | 11,250 | 11,250 | 19,250 | 6,250 | 6,250 | 6,250 | 6,250 | 6,250 | 6,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,297 | 0 | 0 | 22 | 54 | 85 | 167 | 519 |
---|
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 | 6,000 | 0 | 0 | 0 | 9,000 | 0 | 0 | 9,000 | 9,000 | 8,000 | 8,000 | 8,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,200 | 0 | 0 | 2,395 | 2,395 | 2,396 | 2,395 |
| 2,395 | 2,396 | 2,395 | 2,395 | 0 | 0 | 6,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 8,000 | 8,000 | 8,000 | 9,000 | 9,000 | 0 | 0 | 9,000 | 0 | 0 | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 32,400 | 39,582 | 45,497 | 55,867 | 57,079 | 50,653 | 52,012 | 40,006 | 28,840 | 20,579 | 24,321 | 26,047 | 18,326 | 23,095 | 20,626 | 24,454 | 26,354 | 40,033 | 37,812 | 38,033 | 31,030 | 34,472 | 28,951 | 33,654 | 34,081 | 38,725 | 41,218 | 40,330 | 46,500 | 81,300 | 84,700 | 92,100 | 96,500 | 81,800 | 81,100 | 76,600 | 73,500 | 50,100 | 69,600 | 63,600 | 54,500 | 57,100 | 58,600 | 53,400 | 73,800 | 58,500 | 70,300 | 61,700 | 42,300 | 55,000 | 51,600 | 58,800 | 42,400 | 40,800 | 50,600 | 50,000 | 45,700 | 39,600 | 88,800 | 46,100 | 45,600 | 37,400 | 74,000 | 46,600 | 40,400 | 34,400 | 33,217 | 29,296 | 31,962 | 29,816 | 33,606 | 34,443 | 33,098 | 31,661 | 30,878 | 33,336 | 34,777 | 34,165 | 35,605 | 31,834 | 38,344 | 38,434 | 38,434 | 31,995 | 31,720 | 37,623 | 37,247 | 32,405 | 39,378 | 43,515 | 40,634 | 42,394 | 48,236 | 59,750 | 61,670 | 60,141 | 61,767 | 67,382 | 64,557 | 92,854 | 104,926 |
| 104,926 | 92,854 | 64,557 | 67,382 | 61,767 | 60,141 | 61,670 | 59,750 | 48,236 | 42,394 | 40,634 | 43,515 | 39,378 | 32,405 | 37,247 | 37,623 | 31,720 | 31,995 | 38,434 | 38,434 | 38,344 | 31,834 | 35,605 | 34,165 | 34,777 | 33,336 | 30,878 | 31,661 | 33,098 | 34,443 | 33,606 | 29,816 | 31,962 | 29,296 | 33,217 | 34,400 | 40,400 | 46,600 | 74,000 | 37,400 | 45,600 | 46,100 | 88,800 | 39,600 | 45,700 | 50,000 | 50,600 | 40,800 | 42,400 | 58,800 | 51,600 | 55,000 | 42,300 | 61,700 | 70,300 | 58,500 | 73,800 | 53,400 | 58,600 | 57,100 | 54,500 | 63,600 | 69,600 | 50,100 | 73,500 | 76,600 | 81,100 | 81,800 | 96,500 | 92,100 | 84,700 | 81,300 | 46,500 | 40,330 | 41,218 | 38,725 | 34,081 | 33,654 | 28,951 | 34,472 | 31,030 | 38,033 | 37,812 | 40,033 | 26,354 | 24,454 | 20,626 | 23,095 | 18,326 | 26,047 | 24,321 | 20,579 | 28,840 | 40,006 | 52,012 | 50,653 | 57,079 | 55,867 | 45,497 | 39,582 | 32,400 |
---|
Other Current Liabilities | 31,682 | 33,300 | 32,061 | 31,239 | 27,117 | 16,264 | 26,353 | 24,071 | 26,320 | 19,406 | 26,525 | 26,759 | 25,082 | 29,745 | 24,763 | 21,581 | 22,136 | -40,033 | 21,744 | 20,558 | 27,020 | 27,701 | 30,061 | 31,636 | 33,553 | -38,725 | 30,393 | 29,692 | 27,900 | 71,800 | 91,000 | 71,100 | 65,300 | 70,000 | 66,700 | 66,100 | 57,800 | 86,200 | 76,800 | 65,900 | 71,800 | 67,700 | 65,800 | 64,500 | 81,300 | 83,900 | 75,000 | 67,200 | 68,000 | 62,200 | 58,400 | 48,800 | 48,100 | 45,600 | 49,500 | 55,500 | 55,100 | 50,400 | 36,100 | 45,700 | 13,600 | 4,400 | 45,600 | 31,300 | 27,600 | 27,500 | 27,115 | 25,416 | 25,449 | 24,126 | 23,408 | 22,305 | 20,150 | 21,315 | 27,290 | 27,165 | 24,230 | 23,693 | 23,644 | 25,259 | 23,759 | 1,538 | 24,708 | 29,658 | 26,097 | 27,493 | 28,711 | 30,891 | 27,758 | 27,232 | 26,391 | 27,832 | 26,328 | 25,077 | 24,281 | 25,042 | 20,673 | 50,591 | 54,249 | 21,614 | 47,528 |
| 47,528 | 21,614 | 54,249 | 50,591 | 20,673 | 25,042 | 24,281 | 25,077 | 26,328 | 27,832 | 26,391 | 27,232 | 27,758 | 30,891 | 28,711 | 27,493 | 26,097 | 29,658 | 24,708 | 1,538 | 23,759 | 25,259 | 23,644 | 23,693 | 24,230 | 27,165 | 27,290 | 21,315 | 20,150 | 22,305 | 23,408 | 24,126 | 25,449 | 25,416 | 27,115 | 27,500 | 27,600 | 31,300 | 45,600 | 4,400 | 13,600 | 45,700 | 36,100 | 50,400 | 55,100 | 55,500 | 49,500 | 45,600 | 48,100 | 48,800 | 58,400 | 62,200 | 68,000 | 67,200 | 75,000 | 83,900 | 81,300 | 64,500 | 65,800 | 67,700 | 71,800 | 65,900 | 76,800 | 86,200 | 57,800 | 66,100 | 66,700 | 70,000 | 65,300 | 71,100 | 91,000 | 71,800 | 27,900 | 29,692 | 30,393 | -38,725 | 33,553 | 31,636 | 30,061 | 27,701 | 27,020 | 20,558 | 21,744 | -40,033 | 22,136 | 21,581 | 24,763 | 29,745 | 25,082 | 26,759 | 26,525 | 19,406 | 26,320 | 24,071 | 26,353 | 16,264 | 27,117 | 31,239 | 32,061 | 33,300 | 31,682 |
---|
> Long-term Liabilities | 20 | 39,749 | 45,582 | 55,921 | 57,101 | 50,653 | 52,012 | 41,303 | 28,840 | 6,675 | 12,711 | 12,171 | 19,771 | 19,145 | 18,173 | 17,157 | 16,207 | 20,311 | 37,345 | 34,915 | 34,796 | 32,185 | 29,685 | 27,333 | 24,920 | 37,376 | 33,398 | 29,892 | 62,200 | 38,700 | 67,100 | 52,400 | 51,400 | 42,900 | 28,100 | 24,200 | 23,700 | 24,900 | 17,900 | 17,100 | 15,700 | 16,500 | 17,200 | 17,700 | 18,800 | 17,500 | 9,100 | 17,200 | 17,000 | 12,700 | 16,700 | 16,900 | 25,700 | 19,400 | 19,900 | 27,600 | 14,800 | 13,900 | 19,700 | 18,900 | 50,200 | 52,700 | 16,900 | 16,900 | 19,000 | 17,900 | 12,707 | 11,810 | 11,675 | 11,516 | 12,218 | 11,958 | 11,777 | 12,106 | 12,077 | 13,696 | 14,004 | 14,231 | 15,466 | 18,042 | 17,802 | 16,795 | 16,795 | 17,150 | 16,799 | 17,055 | 17,189 | 17,949 | 17,767 | 17,136 | 16,696 | 17,672 | 16,426 | 16,311 | 16,088 | 14,337 | 14,936 | 62,457 | 60,698 | 60,481 | 95,548 |
| 95,548 | 60,481 | 60,698 | 62,457 | 14,936 | 14,337 | 16,088 | 16,311 | 16,426 | 17,672 | 16,696 | 17,136 | 17,767 | 17,949 | 17,189 | 17,055 | 16,799 | 17,150 | 16,795 | 16,795 | 17,802 | 18,042 | 15,466 | 14,231 | 14,004 | 13,696 | 12,077 | 12,106 | 11,777 | 11,958 | 12,218 | 11,516 | 11,675 | 11,810 | 12,707 | 17,900 | 19,000 | 16,900 | 16,900 | 52,700 | 50,200 | 18,900 | 19,700 | 13,900 | 14,800 | 27,600 | 19,900 | 19,400 | 25,700 | 16,900 | 16,700 | 12,700 | 17,000 | 17,200 | 9,100 | 17,500 | 18,800 | 17,700 | 17,200 | 16,500 | 15,700 | 17,100 | 17,900 | 24,900 | 23,700 | 24,200 | 28,100 | 42,900 | 51,400 | 52,400 | 67,100 | 38,700 | 62,200 | 29,892 | 33,398 | 37,376 | 24,920 | 27,333 | 29,685 | 32,185 | 34,796 | 34,915 | 37,345 | 20,311 | 16,207 | 17,157 | 18,173 | 19,145 | 19,771 | 12,171 | 12,711 | 6,675 | 28,840 | 41,303 | 52,012 | 50,653 | 57,101 | 55,921 | 45,582 | 39,749 | 20 |
---|
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 | 3,800 | 8,800 | 7,700 | 6,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,700 | 7,700 | 8,800 | 3,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 700 | 600 | 600 | 400 | 400 | 400 | 400 | 1,400 | 1,400 | 1,500 | 1,500 | 3,400 | 3,400 | 3,300 | 3,400 | 7,600 | 7,300 | 5,727 | 7,100 | 6,068 | 5,759 | 5,727 | 5,748 | 6,178 | 5,735 | 5,705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,705 | 5,735 | 6,178 | 5,748 | 5,727 | 5,759 | 6,068 | 7,100 | 5,727 | 7,300 | 7,600 | 3,400 | 3,300 | 3,400 | 3,400 | 1,500 | 1,500 | 1,400 | 1,400 | 400 | 400 | 400 | 400 | 600 | 600 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14,180 | 6,749 | 0 | 0 | 12,642 | 3,074 | 0 | 16,300 | 15,700 | 13,300 | 11,400 | 6,800 | 11,000 | 9,700 | 9,000 | 8,100 | 7,600 | 7,900 | 6,500 | 7,400 | 8,300 | 8,800 | 9,900 | 8,600 | 7,700 | 7,500 | 7,300 | 7,500 | 7,000 | 8,300 | 18,100 | 18,500 | 23,100 | 26,800 | 13,000 | 12,400 | 14,500 | 14,500 | 12,400 | 10,800 | 12,200 | 13,500 | 14,300 | 13,200 | 11,210 | 10,326 | 10,183 | 10,019 | 10,537 | 10,177 | 10,034 | 12,106 | 12,077 | 13,696 | 14,004 | 14,231 | 15,466 | 15,236 | 15,212 | 0 | 14,302 | 14,847 | 14,652 | 14,584 | 14,845 | 14,726 | 14,696 | 14,212 | 13,910 | 15,260 | 14,019 | 13,943 | 0 | 12,197 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 12,197 | 0 | 13,943 | 14,019 | 15,260 | 13,910 | 14,212 | 14,696 | 14,726 | 14,845 | 14,584 | 14,652 | 14,847 | 14,302 | 0 | 15,212 | 15,236 | 15,466 | 14,231 | 14,004 | 13,696 | 12,077 | 12,106 | 10,034 | 10,177 | 10,537 | 10,019 | 10,183 | 10,326 | 11,210 | 13,200 | 14,300 | 13,500 | 12,200 | 10,800 | 12,400 | 14,500 | 14,500 | 12,400 | 13,000 | 26,800 | 23,100 | 18,500 | 18,100 | 8,300 | 7,000 | 7,500 | 7,300 | 7,500 | 7,700 | 8,600 | 9,900 | 8,800 | 8,300 | 7,400 | 6,500 | 7,900 | 7,600 | 8,100 | 9,000 | 9,700 | 11,000 | 6,800 | 11,400 | 13,300 | 15,700 | 16,300 | 0 | 3,074 | 12,642 | 0 | 0 | 6,749 | 14,180 | 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 | 1,400 | 1,400 | 1,400 | 900 | 900 | 900 | 900 | 10,200 | 10,500 | 9,300 | 9,100 | 13,700 | 13,400 | 12,600 | 11,800 | 13,300 | 14,700 | 9,192 | 14,700 | 9,884 | 9,213 | 9,192 | 9,058 | 8,743 | 8,526 | 8,252 | 8,545 | 7,886 | 1,538 | 1,534 | 1,553 | 1,378 | 810 | 814 | 0 | 818 | 0 | 0 | 608 | 565 | 614 | 0 | 608 | 586 | 563 | 563 | 563 | 563 | 492 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 492 | 563 | 563 | 563 | 563 | 586 | 608 | 0 | 614 | 565 | 608 | 0 | 0 | 818 | 0 | 814 | 810 | 1,378 | 1,553 | 1,534 | 1,538 | 7,886 | 8,545 | 8,252 | 8,526 | 8,743 | 9,058 | 9,192 | 9,213 | 9,884 | 14,700 | 9,192 | 14,700 | 13,300 | 11,800 | 12,600 | 13,400 | 13,700 | 9,100 | 9,300 | 10,500 | 10,200 | 900 | 900 | 900 | 900 | 1,400 | 1,400 | 1,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 201,400 | 264,392 | 275,737 | 284,224 | 295,069 | 259,863 | 216,400 | 230,299 | 175,569 | 167,457 | 142,907 | 137,337 | 120,869 | 112,800 | 110,882 | 103,963 | 97,204 | 81,182 | 72,879 | 89,692 | 72,476 | 60,023 | 57,109 | 55,092 | 56,904 | 62,343 | 68,093 | 72,990 | 267,700 | 752,500 | 758,000 | 763,500 | 768,500 | 776,300 | 748,200 | 752,000 | 424,800 | 386,400 | 387,900 | 382,100 | 375,800 | 351,400 | 263,200 | 242,300 | 231,100 | 195,800 | 177,700 | 172,800 | 159,500 | 158,400 | 157,500 | 157,600 | 154,200 | 154,000 | 149,900 | 137,900 | 128,900 | 115,300 | 102,600 | 103,400 | 91,500 | 77,500 | 83,800 | 83,900 | 76,700 | 69,700 | 53,116 | 52,578 | 53,968 | 54,366 | 53,797 | 53,786 | 59,997 | 58,101 | 57,516 | 62,324 | 63,327 | 67,607 | 71,516 | 69,974 | 68,467 | 66,943 | 66,943 | 68,681 | 75,897 | 84,563 | 179,721 | 183,335 | 187,912 | 192,892 | 197,330 | 201,753 | 199,422 | 208,496 | 215,354 | 220,098 | 226,150 | 253,936 | 258,507 | 255,885 | 247,112 |
| 247,112 | 255,885 | 258,507 | 253,936 | 226,150 | 220,098 | 215,354 | 208,496 | 199,422 | 201,753 | 197,330 | 192,892 | 187,912 | 183,335 | 179,721 | 84,563 | 75,897 | 68,681 | 66,943 | 66,943 | 68,467 | 69,974 | 71,516 | 67,607 | 63,327 | 62,324 | 57,516 | 58,101 | 59,997 | 53,786 | 53,797 | 54,366 | 53,968 | 52,578 | 53,116 | 69,700 | 76,700 | 83,900 | 83,800 | 77,500 | 91,500 | 103,400 | 102,600 | 115,300 | 128,900 | 137,900 | 149,900 | 154,000 | 154,200 | 157,600 | 157,500 | 158,400 | 159,500 | 172,800 | 177,700 | 195,800 | 231,100 | 242,300 | 263,200 | 351,400 | 375,800 | 382,100 | 387,900 | 386,400 | 424,800 | 752,000 | 748,200 | 776,300 | 768,500 | 763,500 | 758,000 | 752,500 | 267,700 | 72,990 | 68,093 | 62,343 | 56,904 | 55,092 | 57,109 | 60,023 | 72,476 | 89,692 | 72,879 | 81,182 | 97,204 | 103,963 | 110,882 | 112,800 | 120,869 | 137,337 | 142,907 | 167,457 | 175,569 | 230,299 | 216,400 | 259,863 | 295,069 | 284,224 | 275,737 | 264,392 | 201,400 |
---|
Common Stock | 317,489 | 727 | 378,041 | 380,693 | 382,066 | 738 | 384,115 | 455,543 | 456,263 | 823 | 457,264 | 825 | 826 | 827 | 458,169 | 830 | 839 | 840 | 842 | 947 | 947 | 948 | 951 | 953 | 962 | 969 | 976 | 974 | 0 | 600 | 300 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 54 | 53 | 54 | 54 | 54 | 54 | 54 | 0 | 54 | 54 | 54 | 56 | 112 | 112 | 112 | 112 | 112 | 112 | 113 | 114 | 114 | 115 | 117 | 125 | 126 | 0 | 127 |
| 127 | 0 | 126 | 125 | 117 | 115 | 114 | 114 | 113 | 112 | 112 | 112 | 112 | 112 | 112 | 56 | 54 | 54 | 54 | 0 | 54 | 54 | 54 | 54 | 54 | 53 | 54 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 300 | 600 | 0 | 974 | 976 | 969 | 962 | 953 | 951 | 948 | 947 | 947 | 842 | 840 | 839 | 830 | 458,169 | 827 | 826 | 825 | 457,264 | 823 | 456,263 | 455,543 | 384,115 | 738 | 382,066 | 380,693 | 378,041 | 727 | 317,489 |
---|
Retained Earnings | | -590,392 | -578,513 | -577,601 | -581,019 | -583,909 | -587,914 | -591,253 | -596,142 | -602,188 | -599,442 | -603,975 | -610,004 | -615,920 | -620,602 | -623,433 | -718,164 | -724,805 | -730,741 | -731,884 | -731,884 | -732,615 | -730,944 | -730,998 | -734,837 | -739,176 | -741,487 | -746,359 | -746,413 | -743,790 | -748,861 | -748,204 | -746,731 | -746,332 | -748,010 | -747,381 | -732,300 | -724,400 | -717,500 | -717,500 | -723,300 | -711,100 | -702,100 | -692,800 | -689,200 | -674,400 | -664,500 | -650,900 | -645,100 | -643,400 | -638,100 | -635,900 | -634,600 | -631,400 | -618,600 | -611,800 | -592,000 | -555,100 | -542,600 | -521,300 | -432,500 | -406,800 | -398,900 | -391,100 | -384,200 | -345,900 | -30,500 | -36,100 | -15,400 | -22,700 | -21,700 | -20,900 | -15,600 | 0 | -412,648 | -414,202 | -416,022 | -419,340 | -420,152 | -417,891 | -413,725 | -400,475 | -382,541 | -375,763 | -367,779 | -350,989 | -341,089 | -334,087 | -330,711 | -322,598 | -306,435 | -302,019 | -279,156 | -270,268 | -212,840 | -156,353 | -110,283 | -71,098 | -83,074 | -94,241 | -103,288 | -110,604 |
---|
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 | 792,500 | 794,000 | 795,300 | 796,800 | 798,300 | 800,200 | 801,800 | 803,500 | 805,000 | 805,800 | 806,400 | 807,000 | 807,600 | 808,000 | 808,700 | 809,200 | 809,700 | 810,100 | 810,600 | 811,601 | 812,062 | 812,552 | 813,120 | 813,733 | 814,314 | 814,898 | 815,437 | 816,426 | 816,483 | 815,392 | 815,421 | 815,196 | 814,113 | 813,867 | 0 | 813,986 | 0 | 0 | 817,042 | 818,155 | 818,939 | 819,711 | 820,791 | 821,976 | 823,259 | 824,786 | 826,812 | 828,411 | 830,048 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 830,048 | 828,411 | 826,812 | 824,786 | 823,259 | 821,976 | 820,791 | 819,711 | 818,939 | 818,155 | 817,042 | 0 | 0 | 813,986 | 0 | 813,867 | 814,113 | 815,196 | 815,421 | 815,392 | 816,483 | 816,426 | 815,437 | 814,898 | 814,314 | 813,733 | 813,120 | 812,552 | 812,062 | 811,601 | 810,600 | 810,100 | 809,700 | 809,200 | 808,700 | 808,000 | 807,600 | 807,000 | 806,400 | 805,800 | 805,000 | 803,500 | 801,800 | 800,200 | 798,300 | 796,800 | 795,300 | 794,000 | 792,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5,398 | -3,408 | -1,500 | -787 | -458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5,485 | 372,750 | -8,063 | -13,395 | -15,899 | 382,537 | -11,362 | -12,404 | -10,426 | 456,087 | -12,338 | 456,689 | 456,946 | 457,147 | 0 | 457,744 | 461,034 | 461,483 | 461,806 | 484,963 | 485,135 | 485,382 | 485,715 | 486,825 | 487,663 | 489,370 | 493,519 | 496,462 | 272,500 | 773,200 | 778,600 | 781,600 | 784,800 | 786,900 | 779,900 | 780,900 | 781,400 | 781,800 | 783,200 | 784,100 | 784,700 | 785,100 | 786,500 | 787,300 | 788,600 | 790,200 | 791,600 | 792,500 | 794,000 | 795,300 | 796,800 | 798,300 | 800,200 | 801,800 | 803,500 | 805,000 | 805,800 | 806,400 | -2,900 | 807,000 | 808,000 | 808,700 | -8,500 | 809,200 | 810,100 | 810,600 | 811,601 | 812,062 | 812,552 | 813,120 | 813,733 | 814,314 | 814,898 | 815,437 | 816,426 | 816,483 | 815,392 | 815,421 | 815,196 | 814,113 | 813,867 | 0 | 813,986 | 814,337 | 815,203 | 817,042 | 817,697 | 818,152 | 818,211 | 817,383 | 816,578 | 817,112 | 818,639 | 820,665 | 822,264 | 823,901 | 825,913 | 850,256 | 851,749 | 0 | 854,544 |
| 854,544 | 0 | 851,749 | 850,256 | 825,913 | 823,901 | 822,264 | 820,665 | 818,639 | 817,112 | 816,578 | 817,383 | 818,211 | 818,152 | 817,697 | 817,042 | 815,203 | 814,337 | 813,986 | 0 | 813,867 | 814,113 | 815,196 | 815,421 | 815,392 | 816,483 | 816,426 | 815,437 | 814,898 | 814,314 | 813,733 | 813,120 | 812,552 | 812,062 | 811,601 | 810,600 | 810,100 | 809,200 | -8,500 | 808,700 | 808,000 | 807,000 | -2,900 | 806,400 | 805,800 | 805,000 | 803,500 | 801,800 | 800,200 | 798,300 | 796,800 | 795,300 | 794,000 | 792,500 | 791,600 | 790,200 | 788,600 | 787,300 | 786,500 | 785,100 | 784,700 | 784,100 | 783,200 | 781,800 | 781,400 | 780,900 | 779,900 | 786,900 | 784,800 | 781,600 | 778,600 | 773,200 | 272,500 | 496,462 | 493,519 | 489,370 | 487,663 | 486,825 | 485,715 | 485,382 | 485,135 | 484,963 | 461,806 | 461,483 | 461,034 | 457,744 | 0 | 457,147 | 456,946 | 456,689 | -12,338 | 456,087 | -10,426 | -12,404 | -11,362 | 382,537 | -15,899 | -13,395 | -8,063 | 372,750 | -5,485 |
---|