> Total Assets | 41,100 | 60,400 | 65,300 | 75,700 | 75,100 | 78,100 | 103,500 | 160,200 | 157,200 | 165,200 | 175,400 | 192,300 | 196,700 | 209,900 | 224,400 | 342,900 | 329,400 | 332,700 | 322,700 | 322,200 | 316,900 | 318,300 | 337,163 | 364,945 | 376,832 | 375,311 | 375,346 | 406,594 | 378,175 | 388,302 | 469,746 | 548,343 | 518,871 | 402,629 | 383,648 | 378,480 | 406,018 | 404,162 | 393,286 | 351,025 | 320,518 | 315,077 | 303,227 | 244,242 | 218,662 | 230,685 | 249,913 | 274,238 | 247,617 | 261,915 | 273,004 | 528,897 | 507,943 | 538,229 | 554,346 | 554,626 | 528,531 | 521,934 | 511,601 | 515,976 | 479,817 | 449,317 | 427,017 | 394,713 | 373,774 | 364,639 | 362,084 | 411,975 | 394,057 | 382,553 | 403,994 | 368,335 | 338,830 | 345,438 | 361,661 | 382,748 | 367,059 | 358,911 | 383,030 | 407,972 | 378,235 | 343,354 | 317,065 | 315,361 | 266,780 | 276,393 | 439,431 | 419,738 | 289,944 | 267,357 | 243,952 | 247,942 | 202,723 | 195,796 | 246,007 | 264,924 | 939,668 | 952,446 | 938,667 | 903,065 | 1,021,657 | 1,044,555 | 1,130,048 | 1,232,502 | 1,255,979 | 1,287,889 | 1,372,661 | 1,454,000 | 1,320,174 | 1,303,930 | 1,381,017 | 14,969,922 | 14,900,653 | 14,566,909 | 14,486,052 | 14,486,052 | 14,240,674 | 14,227,844 | 14,109,427 | 14,071,707 | 13,916,939 |
| 13,916,939 | 14,071,707 | 14,109,427 | 14,227,844 | 14,240,674 | 14,486,052 | 14,486,052 | 14,566,909 | 14,900,653 | 14,969,922 | 1,381,017 | 1,303,930 | 1,320,174 | 1,454,000 | 1,372,661 | 1,287,889 | 1,255,979 | 1,232,502 | 1,130,048 | 1,044,555 | 1,021,657 | 903,065 | 938,667 | 952,446 | 939,668 | 264,924 | 246,007 | 195,796 | 202,723 | 247,942 | 243,952 | 267,357 | 289,944 | 419,738 | 439,431 | 276,393 | 266,780 | 315,361 | 317,065 | 343,354 | 378,235 | 407,972 | 383,030 | 358,911 | 367,059 | 382,748 | 361,661 | 345,438 | 338,830 | 368,335 | 403,994 | 382,553 | 394,057 | 411,975 | 362,084 | 364,639 | 373,774 | 394,713 | 427,017 | 449,317 | 479,817 | 515,976 | 511,601 | 521,934 | 528,531 | 554,626 | 554,346 | 538,229 | 507,943 | 528,897 | 273,004 | 261,915 | 247,617 | 274,238 | 249,913 | 230,685 | 218,662 | 244,242 | 303,227 | 315,077 | 320,518 | 351,025 | 393,286 | 404,162 | 406,018 | 378,480 | 383,648 | 402,629 | 518,871 | 548,343 | 469,746 | 388,302 | 378,175 | 406,594 | 375,346 | 375,311 | 376,832 | 364,945 | 337,163 | 318,300 | 316,900 | 322,200 | 322,700 | 332,700 | 329,400 | 342,900 | 224,400 | 209,900 | 196,700 | 192,300 | 175,400 | 165,200 | 157,200 | 160,200 | 103,500 | 78,100 | 75,100 | 75,700 | 65,300 | 60,400 | 41,100 |
---|
> Total Current Assets | 20,800 | 36,500 | 41,700 | 46,100 | 52,600 | 57,400 | 62,700 | 112,100 | 107,400 | 103,400 | 106,800 | 115,000 | 114,200 | 123,900 | 136,600 | 238,000 | 223,500 | 229,500 | 223,600 | 227,700 | 223,400 | 232,500 | 247,305 | 261,555 | 257,201 | 241,446 | 231,594 | 235,964 | 208,954 | 225,304 | 278,759 | 240,139 | 213,569 | 212,033 | 196,486 | 193,801 | 226,323 | 232,964 | 225,908 | 207,452 | 191,979 | 187,133 | 173,491 | 147,759 | 123,020 | 132,055 | 150,958 | 171,380 | 162,124 | 169,055 | 179,240 | 318,958 | 291,870 | 311,683 | 319,296 | 333,340 | 309,784 | 297,252 | 296,178 | 301,986 | 274,711 | 253,589 | 259,317 | 250,283 | 238,284 | 234,536 | 247,653 | 253,863 | 241,119 | 242,666 | 276,538 | 261,463 | 237,967 | 251,577 | 235,549 | 285,351 | 286,880 | 291,209 | 318,420 | 329,682 | 308,656 | 265,966 | 258,405 | 263,630 | 219,937 | 230,226 | 394,987 | 361,323 | 225,664 | 168,409 | 147,052 | 146,186 | 101,937 | 88,739 | 111,163 | 131,185 | 459,724 | 466,446 | 462,652 | 429,040 | 407,450 | 426,866 | 541,658 | 650,234 | 670,432 | 588,724 | 686,738 | 768,317 | 610,122 | 587,902 | 695,034 | 1,042,926 | 1,045,397 | 876,038 | 833,064 | 833,064 | 684,323 | 709,251 | 794,769 | 876,066 | 832,226 |
| 832,226 | 876,066 | 794,769 | 709,251 | 684,323 | 833,064 | 833,064 | 876,038 | 1,045,397 | 1,042,926 | 695,034 | 587,902 | 610,122 | 768,317 | 686,738 | 588,724 | 670,432 | 650,234 | 541,658 | 426,866 | 407,450 | 429,040 | 462,652 | 466,446 | 459,724 | 131,185 | 111,163 | 88,739 | 101,937 | 146,186 | 147,052 | 168,409 | 225,664 | 361,323 | 394,987 | 230,226 | 219,937 | 263,630 | 258,405 | 265,966 | 308,656 | 329,682 | 318,420 | 291,209 | 286,880 | 285,351 | 235,549 | 251,577 | 237,967 | 261,463 | 276,538 | 242,666 | 241,119 | 253,863 | 247,653 | 234,536 | 238,284 | 250,283 | 259,317 | 253,589 | 274,711 | 301,986 | 296,178 | 297,252 | 309,784 | 333,340 | 319,296 | 311,683 | 291,870 | 318,958 | 179,240 | 169,055 | 162,124 | 171,380 | 150,958 | 132,055 | 123,020 | 147,759 | 173,491 | 187,133 | 191,979 | 207,452 | 225,908 | 232,964 | 226,323 | 193,801 | 196,486 | 212,033 | 213,569 | 240,139 | 278,759 | 225,304 | 208,954 | 235,964 | 231,594 | 241,446 | 257,201 | 261,555 | 247,305 | 232,500 | 223,400 | 227,700 | 223,600 | 229,500 | 223,500 | 238,000 | 136,600 | 123,900 | 114,200 | 115,000 | 106,800 | 103,400 | 107,400 | 112,100 | 62,700 | 57,400 | 52,600 | 46,100 | 41,700 | 36,500 | 20,800 |
---|
Cash And Cash Equivalents | 2,000 | 2,200 | 5,000 | 4,200 | 8,100 | 9,300 | 6,300 | 9,000 | 13,100 | 6,200 | 10,700 | 16,100 | 12,700 | 15,500 | 25,300 | 78,700 | 68,700 | 52,600 | 37,800 | 33,500 | 33,600 | 37,900 | 37,913 | 49,371 | 44,225 | 35,009 | 33,872 | 36,633 | 25,517 | 51,794 | 103,174 | 33,571 | 43,291 | 50,610 | 53,414 | 51,567 | 101,591 | 124,941 | 114,387 | 107,677 | 92,555 | 86,887 | 69,127 | 68,149 | 47,700 | 57,458 | 70,089 | 86,272 | 88,866 | 92,549 | 100,836 | 132,267 | 129,468 | 131,586 | 136,355 | 134,048 | 136,563 | 122,803 | 126,257 | 122,213 | 108,965 | 109,437 | 119,054 | 124,945 | 123,161 | 131,642 | 151,038 | 149,985 | 145,356 | 143,255 | 182,564 | 165,242 | 163,363 | 175,224 | 139,042 | 132,432 | 125,604 | 137,477 | 181,483 | 199,526 | 193,134 | 158,443 | 143,962 | 156,249 | 129,739 | 170,623 | 96,910 | 318,336 | 48,377 | 67,026 | 84,552 | 101,954 | 58,983 | 48,703 | 71,075 | 96,165 | 52,048 | 54,428 | 65,592 | 71,926 | 57,943 | 80,486 | 192,172 | 287,796 | 317,511 | 217,487 | 317,099 | 379,853 | 247,965 | 211,399 | 285,217 | 449,725 | 446,088 | 286,736 | 241,209 | 241,209 | 120,540 | 130,753 | 177,592 | 236,970 | 221,093 |
| 221,093 | 236,970 | 177,592 | 130,753 | 120,540 | 241,209 | 241,209 | 286,736 | 446,088 | 449,725 | 285,217 | 211,399 | 247,965 | 379,853 | 317,099 | 217,487 | 317,511 | 287,796 | 192,172 | 80,486 | 57,943 | 71,926 | 65,592 | 54,428 | 52,048 | 96,165 | 71,075 | 48,703 | 58,983 | 101,954 | 84,552 | 67,026 | 48,377 | 318,336 | 96,910 | 170,623 | 129,739 | 156,249 | 143,962 | 158,443 | 193,134 | 199,526 | 181,483 | 137,477 | 125,604 | 132,432 | 139,042 | 175,224 | 163,363 | 165,242 | 182,564 | 143,255 | 145,356 | 149,985 | 151,038 | 131,642 | 123,161 | 124,945 | 119,054 | 109,437 | 108,965 | 122,213 | 126,257 | 122,803 | 136,563 | 134,048 | 136,355 | 131,586 | 129,468 | 132,267 | 100,836 | 92,549 | 88,866 | 86,272 | 70,089 | 57,458 | 47,700 | 68,149 | 69,127 | 86,887 | 92,555 | 107,677 | 114,387 | 124,941 | 101,591 | 51,567 | 53,414 | 50,610 | 43,291 | 33,571 | 103,174 | 51,794 | 25,517 | 36,633 | 33,872 | 35,009 | 44,225 | 49,371 | 37,913 | 37,900 | 33,600 | 33,500 | 37,800 | 52,600 | 68,700 | 78,700 | 25,300 | 15,500 | 12,700 | 16,100 | 10,700 | 6,200 | 13,100 | 9,000 | 6,300 | 9,300 | 8,100 | 4,200 | 5,000 | 2,200 | 2,000 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63,500 | 68,800 | 60,800 | 69,514 | 64,161 | 62,250 | 48,151 | 42,531 | 31,005 | 29,992 | 14,253 | 14,624 | 18,549 | 4,603 | 3,055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,535 | 57,015 | 69,792 | 81,173 | 75,357 | 67,619 | 72,352 | 72,675 | 71,848 | 59,197 | 51,757 | 29,946 | 9,025 | 3,006 | 143,174 | 72,939 | 17,137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18,971 | 0 | 0 | 0 |
| 0 | 0 | 0 | -18,971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,137 | 72,939 | 143,174 | 3,006 | 9,025 | 29,946 | 51,757 | 59,197 | 71,848 | 72,675 | 72,352 | 67,619 | 75,357 | 81,173 | 69,792 | 57,015 | 30,535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,055 | 4,603 | 18,549 | 14,624 | 14,253 | 29,992 | 31,005 | 42,531 | 48,151 | 62,250 | 64,161 | 69,514 | 60,800 | 68,800 | 63,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 5,900 | 10,300 | 12,900 | 24,000 | 10,900 | 27,700 | 50,400 | 57,700 | 47,100 | 53,700 | 55,300 | 75,700 | 78,400 | 85,800 | 74,300 | 113,500 | 103,800 | 84,000 | 62,300 | 115,800 | 106,700 | 117,100 | 102,377 | 128,548 | 100,985 | 107,032 | 132,809 | 147,483 | 99,220 | 136,903 | 136,405 | 166,391 | 102,609 | 134,763 | 125,649 | 127,724 | 111,742 | 96,164 | 98,925 | 89,660 | 90,574 | 89,673 | 91,407 | 57,609 | 62,242 | 64,780 | 71,817 | 76,295 | 64,819 | 67,969 | 69,212 | 176,528 | 153,458 | 168,106 | 168,844 | 185,277 | 151,980 | 148,610 | 144,243 | 153,406 | 139,838 | 120,645 | 113,956 | 111,002 | 105,548 | 94,809 | 86,054 | 84,636 | 78,078 | 82,282 | 76,461 | 72,523 | 57,294 | 61,460 | 50,182 | 52,722 | 48,982 | 36,442 | 34,556 | 40,828 | 26,300 | 20,217 | 29,598 | 33,418 | 23,218 | 15,699 | 21,749 | 20,476 | 21,847 | 17,927 | 35,192 | 27,670 | 28,284 | 24,208 | 27,755 | 21,910 | 371,966 | 377,721 | 360,038 | 341,977 | 335,635 | 331,760 | 335,255 | 344,902 | 336,272 | 356,312 | 347,869 | 361,109 | 344,639 | 360,406 | 394,815 | 552,237 | 575,559 | 558,748 | 552,703 | 552,703 | 516,454 | 549,163 | 588,480 | 603,193 | 574,554 |
| 574,554 | 603,193 | 588,480 | 549,163 | 516,454 | 552,703 | 552,703 | 558,748 | 575,559 | 552,237 | 394,815 | 360,406 | 344,639 | 361,109 | 347,869 | 356,312 | 336,272 | 344,902 | 335,255 | 331,760 | 335,635 | 341,977 | 360,038 | 377,721 | 371,966 | 21,910 | 27,755 | 24,208 | 28,284 | 27,670 | 35,192 | 17,927 | 21,847 | 20,476 | 21,749 | 15,699 | 23,218 | 33,418 | 29,598 | 20,217 | 26,300 | 40,828 | 34,556 | 36,442 | 48,982 | 52,722 | 50,182 | 61,460 | 57,294 | 72,523 | 76,461 | 82,282 | 78,078 | 84,636 | 86,054 | 94,809 | 105,548 | 111,002 | 113,956 | 120,645 | 139,838 | 153,406 | 144,243 | 148,610 | 151,980 | 185,277 | 168,844 | 168,106 | 153,458 | 176,528 | 69,212 | 67,969 | 64,819 | 76,295 | 71,817 | 64,780 | 62,242 | 57,609 | 91,407 | 89,673 | 90,574 | 89,660 | 98,925 | 96,164 | 111,742 | 127,724 | 125,649 | 134,763 | 102,609 | 166,391 | 136,405 | 136,903 | 99,220 | 147,483 | 132,809 | 107,032 | 100,985 | 128,548 | 102,377 | 117,100 | 106,700 | 115,800 | 62,300 | 84,000 | 103,800 | 113,500 | 74,300 | 85,800 | 78,400 | 75,700 | 55,300 | 53,700 | 47,100 | 57,700 | 50,400 | 27,700 | 10,900 | 24,000 | 12,900 | 10,300 | 5,900 |
---|
Other Current Assets | 12,900 | 24,000 | 23,800 | 17,900 | 33,600 | 20,400 | 6,000 | 45,400 | 47,200 | 43,500 | 40,800 | 23,200 | 23,100 | 22,600 | 37,000 | 45,800 | 51,000 | 92,900 | 123,500 | 14,900 | 14,300 | 16,700 | 37,501 | 19,475 | 49,741 | 51,254 | 22,382 | 3,252 | 32,506 | 22,354 | 24,556 | 2,929 | 41,869 | 23,605 | 2,929 | 14,510 | 12,990 | 11,859 | 12,596 | 10,115 | 266 | 10,573 | 12,957 | 9,826 | 13,078 | 9,817 | 9,052 | 8,813 | 8,439 | 8,537 | 9,192 | 10,163 | 8,944 | 11,991 | 14,097 | 14,015 | 21,241 | 25,839 | 25,678 | 26,367 | 25,908 | 23,507 | 26,307 | 14,336 | 9,575 | 8,085 | 10,561 | 19,242 | 17,685 | 17,129 | 17,513 | 23,698 | 17,310 | 14,893 | 15,790 | 43,182 | 42,502 | 36,117 | 27,024 | 21,709 | 16,870 | 14,631 | 12,997 | 14,766 | 15,223 | 13,958 | 267,303 | 19,505 | 12,266 | 10,517 | 10,171 | 16,562 | 14,670 | 15,828 | 12,333 | 13,110 | 35,710 | 34,297 | 37,022 | 15,137 | 13,872 | 14,620 | 14,231 | 14,846 | 16,649 | 14,925 | 21,770 | 27,355 | 17,518 | 16,097 | 15,002 | 53,341 | 23,750 | 22,951 | 27,728 | 27,728 | 32,010 | 29,335 | 28,697 | 35,903 | 36,579 |
| 36,579 | 35,903 | 28,697 | 29,335 | 32,010 | 27,728 | 27,728 | 22,951 | 23,750 | 53,341 | 15,002 | 16,097 | 17,518 | 27,355 | 21,770 | 14,925 | 16,649 | 14,846 | 14,231 | 14,620 | 13,872 | 15,137 | 37,022 | 34,297 | 35,710 | 13,110 | 12,333 | 15,828 | 14,670 | 16,562 | 10,171 | 10,517 | 12,266 | 19,505 | 267,303 | 13,958 | 15,223 | 14,766 | 12,997 | 14,631 | 16,870 | 21,709 | 27,024 | 36,117 | 42,502 | 43,182 | 15,790 | 14,893 | 17,310 | 23,698 | 17,513 | 17,129 | 17,685 | 19,242 | 10,561 | 8,085 | 9,575 | 14,336 | 26,307 | 23,507 | 25,908 | 26,367 | 25,678 | 25,839 | 21,241 | 14,015 | 14,097 | 11,991 | 8,944 | 10,163 | 9,192 | 8,537 | 8,439 | 8,813 | 9,052 | 9,817 | 13,078 | 9,826 | 12,957 | 10,573 | 266 | 10,115 | 12,596 | 11,859 | 12,990 | 14,510 | 2,929 | 23,605 | 41,869 | 2,929 | 24,556 | 22,354 | 32,506 | 3,252 | 22,382 | 51,254 | 49,741 | 19,475 | 37,501 | 16,700 | 14,300 | 14,900 | 123,500 | 92,900 | 51,000 | 45,800 | 37,000 | 22,600 | 23,100 | 23,200 | 40,800 | 43,500 | 47,200 | 45,400 | 6,000 | 20,400 | 33,600 | 17,900 | 23,800 | 24,000 | 12,900 |
---|
> Long-term Assets | 20,300 | 23,900 | 23,600 | 29,600 | 22,500 | 20,700 | 40,800 | 48,100 | 49,800 | 61,800 | 68,600 | 77,300 | 82,500 | 86,000 | 87,800 | 104,900 | 105,900 | 103,200 | 99,100 | 94,500 | 93,500 | 85,800 | 89,858 | 103,390 | 119,631 | 133,865 | 143,752 | 170,630 | 169,221 | 162,998 | 190,987 | 308,204 | 305,302 | 190,596 | 187,162 | 184,679 | 179,695 | 171,198 | 167,378 | 143,573 | 128,539 | 127,944 | 129,736 | 96,483 | 95,642 | 98,630 | 98,955 | 102,858 | 85,493 | 92,860 | 93,764 | 209,939 | 216,073 | 226,546 | 235,050 | 221,286 | 218,747 | 224,682 | 215,423 | 213,990 | 205,106 | 195,728 | 167,700 | 144,430 | 135,490 | 130,103 | 114,431 | 158,112 | 152,938 | 139,887 | 127,456 | 106,872 | 100,863 | 93,861 | 126,112 | 97,397 | 80,179 | 67,702 | 64,610 | 78,290 | 69,579 | 77,388 | 58,660 | 51,731 | 46,843 | 46,167 | 44,444 | 58,415 | 64,280 | 98,948 | 96,900 | 101,756 | 100,786 | 107,057 | 134,844 | 133,739 | 479,944 | 486,000 | 476,015 | 474,025 | 614,207 | 617,689 | 588,390 | 582,268 | 585,547 | 699,165 | 685,923 | 685,683 | 710,052 | 716,028 | 685,983 | 13,926,996 | 13,855,256 | 13,690,871 | 13,652,988 | 13,652,988 | 13,556,351 | 13,518,593 | 13,314,658 | 13,195,641 | 13,084,713 |
| 13,084,713 | 13,195,641 | 13,314,658 | 13,518,593 | 13,556,351 | 13,652,988 | 13,652,988 | 13,690,871 | 13,855,256 | 13,926,996 | 685,983 | 716,028 | 710,052 | 685,683 | 685,923 | 699,165 | 585,547 | 582,268 | 588,390 | 617,689 | 614,207 | 474,025 | 476,015 | 486,000 | 479,944 | 133,739 | 134,844 | 107,057 | 100,786 | 101,756 | 96,900 | 98,948 | 64,280 | 58,415 | 44,444 | 46,167 | 46,843 | 51,731 | 58,660 | 77,388 | 69,579 | 78,290 | 64,610 | 67,702 | 80,179 | 97,397 | 126,112 | 93,861 | 100,863 | 106,872 | 127,456 | 139,887 | 152,938 | 158,112 | 114,431 | 130,103 | 135,490 | 144,430 | 167,700 | 195,728 | 205,106 | 213,990 | 215,423 | 224,682 | 218,747 | 221,286 | 235,050 | 226,546 | 216,073 | 209,939 | 93,764 | 92,860 | 85,493 | 102,858 | 98,955 | 98,630 | 95,642 | 96,483 | 129,736 | 127,944 | 128,539 | 143,573 | 167,378 | 171,198 | 179,695 | 184,679 | 187,162 | 190,596 | 305,302 | 308,204 | 190,987 | 162,998 | 169,221 | 170,630 | 143,752 | 133,865 | 119,631 | 103,390 | 89,858 | 85,800 | 93,500 | 94,500 | 99,100 | 103,200 | 105,900 | 104,900 | 87,800 | 86,000 | 82,500 | 77,300 | 68,600 | 61,800 | 49,800 | 48,100 | 40,800 | 20,700 | 22,500 | 29,600 | 23,600 | 23,900 | 20,300 |
---|
Property Plant Equipment | 3,500 | 3,600 | 3,700 | 4,600 | 4,600 | 5,200 | 15,000 | 17,700 | 19,400 | 22,800 | 25,400 | 28,300 | 31,900 | 33,200 | 35,900 | 42,700 | 42,300 | 41,900 | 41,800 | 36,800 | 35,600 | 34,300 | 34,326 | 36,093 | 39,235 | 42,385 | 42,320 | 43,276 | 46,222 | 44,824 | 44,666 | 50,803 | 49,244 | 39,447 | 35,522 | 31,158 | 27,878 | 25,840 | 23,895 | 18,664 | 17,325 | 16,355 | 15,161 | 11,388 | 9,829 | 9,293 | 8,764 | 8,351 | 8,093 | 7,026 | 6,228 | 17,639 | 18,051 | 17,288 | 16,788 | 17,242 | 15,805 | 15,179 | 13,965 | 13,522 | 12,710 | 9,154 | 8,581 | 8,057 | 7,677 | 7,693 | 7,179 | 6,730 | 6,205 | 5,885 | 5,337 | 7,037 | 7,881 | 7,727 | 7,176 | 7,829 | 7,957 | 7,123 | 7,167 | 7,588 | 9,513 | 18,327 | 18,459 | 18,039 | 17,353 | 17,049 | 15,938 | 15,825 | 15,766 | 14,992 | 14,154 | 13,400 | 12,360 | 11,483 | 10,703 | 9,806 | 9,006 | 8,311 | 7,589 | 7,234 | 37,101 | 37,238 | 40,520 | 40,868 | 39,652 | 39,179 | 37,095 | 38,149 | 37,005 | 34,725 | 36,259 | 95,434 | 88,564 | 87,505 | 86,312 | 86,312 | 81,806 | 113,791 | 110,767 | 113,423 | 113,094 |
| 113,094 | 113,423 | 110,767 | 113,791 | 81,806 | 86,312 | 86,312 | 87,505 | 88,564 | 95,434 | 36,259 | 34,725 | 37,005 | 38,149 | 37,095 | 39,179 | 39,652 | 40,868 | 40,520 | 37,238 | 37,101 | 7,234 | 7,589 | 8,311 | 9,006 | 9,806 | 10,703 | 11,483 | 12,360 | 13,400 | 14,154 | 14,992 | 15,766 | 15,825 | 15,938 | 17,049 | 17,353 | 18,039 | 18,459 | 18,327 | 9,513 | 7,588 | 7,167 | 7,123 | 7,957 | 7,829 | 7,176 | 7,727 | 7,881 | 7,037 | 5,337 | 5,885 | 6,205 | 6,730 | 7,179 | 7,693 | 7,677 | 8,057 | 8,581 | 9,154 | 12,710 | 13,522 | 13,965 | 15,179 | 15,805 | 17,242 | 16,788 | 17,288 | 18,051 | 17,639 | 6,228 | 7,026 | 8,093 | 8,351 | 8,764 | 9,293 | 9,829 | 11,388 | 15,161 | 16,355 | 17,325 | 18,664 | 23,895 | 25,840 | 27,878 | 31,158 | 35,522 | 39,447 | 49,244 | 50,803 | 44,666 | 44,824 | 46,222 | 43,276 | 42,320 | 42,385 | 39,235 | 36,093 | 34,326 | 34,300 | 35,600 | 36,800 | 41,800 | 41,900 | 42,300 | 42,700 | 35,900 | 33,200 | 31,900 | 28,300 | 25,400 | 22,800 | 19,400 | 17,700 | 15,000 | 5,200 | 4,600 | 4,600 | 3,700 | 3,600 | 3,500 |
---|
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 | 24,276 | 84,258 | 84,283 | 11,341 | 14,287 | 14,333 | 14,692 | 14,725 | 14,741 | 14,736 | 14,737 | 14,769 | 14,757 | 14,729 | 14,723 | 14,713 | 14,769 | 14,917 | 14,901 | 17,826 | 17,964 | 19,112 | 20,134 | 19,287 | 18,936 | 19,019 | 18,270 | 16,024 | 15,665 | 16,686 | 17,459 | 17,672 | 17,909 | 17,361 | 17,839 | 18,161 | 18,546 | 18,624 | 17,791 | 17,903 | 19,812 | 19,399 | 19,995 | 19,851 | 19,465 | 19,132 | 19,523 | 19,199 | 18,869 | 19,276 | 18,596 | 18,045 | 17,026 | 17,360 | 16,610 | 16,258 | 16,781 | 23,438 | 25,278 | 53,033 | 50,909 | 51,248 | 51,738 | 55,703 | 76,016 | 75,590 | 75,649 | 74,802 | 73,534 | 78,383 | 126,937 | 140,025 | 133,906 | 137,055 | 139,416 | 157,797 | 158,182 | 159,852 | 157,241 | 156,626 | 157,855 | 8,266,809 | 8,328,846 | 8,328,210 | 8,330,811 | 8,330,811 | 8,328,192 | 8,329,997 | 8,329,499 | 8,328,201 | 8,330,124 |
| 8,330,124 | 8,328,201 | 8,329,499 | 8,329,997 | 8,328,192 | 8,330,811 | 8,330,811 | 8,328,210 | 8,328,846 | 8,266,809 | 157,855 | 156,626 | 157,241 | 159,852 | 158,182 | 157,797 | 139,416 | 137,055 | 133,906 | 140,025 | 126,937 | 78,383 | 73,534 | 74,802 | 75,649 | 75,590 | 76,016 | 55,703 | 51,738 | 51,248 | 50,909 | 53,033 | 25,278 | 23,438 | 16,781 | 16,258 | 16,610 | 17,360 | 17,026 | 18,045 | 18,596 | 19,276 | 18,869 | 19,199 | 19,523 | 19,132 | 19,465 | 19,851 | 19,995 | 19,399 | 19,812 | 17,903 | 17,791 | 18,624 | 18,546 | 18,161 | 17,839 | 17,361 | 17,909 | 17,672 | 17,459 | 16,686 | 15,665 | 16,024 | 18,270 | 19,019 | 18,936 | 19,287 | 20,134 | 19,112 | 17,964 | 17,826 | 14,901 | 14,917 | 14,769 | 14,713 | 14,723 | 14,729 | 14,757 | 14,769 | 14,737 | 14,736 | 14,741 | 14,725 | 14,692 | 14,333 | 14,287 | 11,341 | 84,283 | 84,258 | 24,276 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,566 | 0 | 20,597 | 14,046 | 10,042 | 8,089 | 47,183 | 36,316 | 26,949 | 18,049 | 18,942 | 32,081 | 24,186 | 25,832 | 9,390 | 3,300 | 255 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 258 | 255 | 3,300 | 9,390 | 25,832 | 24,186 | 32,081 | 18,942 | 18,049 | 26,949 | 36,316 | 47,183 | 8,089 | 10,042 | 14,046 | 20,597 | 0 | 40,566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9,800 | 9,100 | 8,500 | 14,000 | 13,200 | 12,800 | 12,000 | 11,600 | 13,600 | 12,900 | 13,400 | 12,500 | 11,700 | 9,100 | 8,600 | 8,000 | 7,343 | 8,856 | 22,907 | 29,289 | 28,000 | 43,964 | 43,130 | 41,763 | 70,070 | 125,363 | 122,869 | 43,081 | 43,481 | 43,140 | 41,566 | 39,536 | 37,619 | 35,602 | 33,445 | 31,723 | 29,665 | 27,582 | 25,682 | 23,698 | 21,719 | 20,752 | 19,924 | 17,696 | 13,981 | 585 | 577 | 761 | 689 | 615 | 421 | 214 | 172 | 156 | 421 | 2,560 | 2,413 | 2,367 | 2,188 | 2,028 | 2,949 | 2,813 | 2,489 | 2,255 | 1,946 | 1,689 | 1,445 | 1,618 | 1,480 | 1,742 | 1,708 | 1,733 | 1,536 | 1,390 | 1,349 | 1,153 | 1,161 | 1,026 | 841 | 674 | 539 | 5,720 | 9,747 | 22,199 | 21,728 | 21,456 | 20,969 | 28,503 | 36,709 | 35,956 | 34,887 | 33,580 | 33,208 | 34,913 | 62,160 | 48,616 | 45,199 | 43,779 | 43,299 | 49,661 | 47,251 | 45,788 | 42,998 | 40,804 | 38,740 | 5,112,781 | 4,902,442 | 4,780,644 | 4,659,657 | 4,659,657 | 4,549,858 | 4,428,636 | 4,306,689 | 4,184,750 | 4,063,852 |
| 4,063,852 | 4,184,750 | 4,306,689 | 4,428,636 | 4,549,858 | 4,659,657 | 4,659,657 | 4,780,644 | 4,902,442 | 5,112,781 | 38,740 | 40,804 | 42,998 | 45,788 | 47,251 | 49,661 | 43,299 | 43,779 | 45,199 | 48,616 | 62,160 | 34,913 | 33,208 | 33,580 | 34,887 | 35,956 | 36,709 | 28,503 | 20,969 | 21,456 | 21,728 | 22,199 | 9,747 | 5,720 | 539 | 674 | 841 | 1,026 | 1,161 | 1,153 | 1,349 | 1,390 | 1,536 | 1,733 | 1,708 | 1,742 | 1,480 | 1,618 | 1,445 | 1,689 | 1,946 | 2,255 | 2,489 | 2,813 | 2,949 | 2,028 | 2,188 | 2,367 | 2,413 | 2,560 | 421 | 156 | 172 | 214 | 421 | 615 | 689 | 761 | 577 | 585 | 13,981 | 17,696 | 19,924 | 20,752 | 21,719 | 23,698 | 25,682 | 27,582 | 29,665 | 31,723 | 33,445 | 35,602 | 37,619 | 39,536 | 41,566 | 43,140 | 43,481 | 43,081 | 122,869 | 125,363 | 70,070 | 41,763 | 43,130 | 43,964 | 28,000 | 29,289 | 22,907 | 8,856 | 7,343 | 8,000 | 8,600 | 9,100 | 11,700 | 12,500 | 13,400 | 12,900 | 13,600 | 11,600 | 12,000 | 12,800 | 13,200 | 14,000 | 8,500 | 9,100 | 9,800 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 16,800 | 20,300 | 19,900 | 25,000 | 17,900 | 15,500 | 16,000 | 21,300 | 21,900 | 25,000 | 30,000 | 36,200 | 38,600 | 41,200 | 38,300 | 49,300 | 50,200 | 48,800 | 45,600 | 48,600 | 49,300 | 43,500 | 48,189 | 58,441 | 57,489 | 62,191 | 73,432 | 83,390 | 64,340 | 60,680 | 57,742 | 132,038 | 117,613 | 92,492 | 92,583 | 96,550 | 96,420 | 91,991 | 92,033 | 86,815 | 75,183 | 77,247 | 82,297 | 56,159 | 58,739 | 64,346 | 52,413 | 57,243 | 40,980 | 47,179 | 52,314 | 172,603 | 177,311 | 189,210 | 198,637 | 1,976 | 1,825 | 1,881 | 1,875 | 1,777 | 1,941 | 1,854 | 1,745 | 2,424 | 2,629 | 2,786 | 2,246 | 3,639 | 3,857 | 4,850 | 6,720 | 6,142 | 7,117 | 7,403 | 10,135 | 8,091 | 7,776 | 7,460 | 5,125 | 6,001 | 5,279 | 3,264 | 1,754 | 1,815 | 1,407 | 1,403 | 1,455 | 1,196 | 1,225 | 1,182 | 1,241 | 1,300 | 1,315 | 1,275 | 1,516 | 1,297 | 1,279 | 1,075 | 1,279 | 1,334 | 2,197 | 1,513 | 1,844 | 1,838 | 2,318 | 2,112 | 3,042 | 3,537 | 3,584 | 3,718 | 450,972 | 18,803 | 136,169 | -23,696 | 13,474 | 13,474 | 19,721 | 9,488 | 29,578 | 35,672 | 37,395 |
| 37,395 | 35,672 | 29,578 | 9,488 | 19,721 | 13,474 | 13,474 | -23,696 | 136,169 | 18,803 | 450,972 | 3,718 | 3,584 | 3,537 | 3,042 | 2,112 | 2,318 | 1,838 | 1,844 | 1,513 | 2,197 | 1,334 | 1,279 | 1,075 | 1,279 | 1,297 | 1,516 | 1,275 | 1,315 | 1,300 | 1,241 | 1,182 | 1,225 | 1,196 | 1,455 | 1,403 | 1,407 | 1,815 | 1,754 | 3,264 | 5,279 | 6,001 | 5,125 | 7,460 | 7,776 | 8,091 | 10,135 | 7,403 | 7,117 | 6,142 | 6,720 | 4,850 | 3,857 | 3,639 | 2,246 | 2,786 | 2,629 | 2,424 | 1,745 | 1,854 | 1,941 | 1,777 | 1,875 | 1,881 | 1,825 | 1,976 | 198,637 | 189,210 | 177,311 | 172,603 | 52,314 | 47,179 | 40,980 | 57,243 | 52,413 | 64,346 | 58,739 | 56,159 | 82,297 | 77,247 | 75,183 | 86,815 | 92,033 | 91,991 | 96,420 | 96,550 | 92,583 | 92,492 | 117,613 | 132,038 | 57,742 | 60,680 | 64,340 | 83,390 | 73,432 | 62,191 | 57,489 | 58,441 | 48,189 | 43,500 | 49,300 | 48,600 | 45,600 | 48,800 | 50,200 | 49,300 | 38,300 | 41,200 | 38,600 | 36,200 | 30,000 | 25,000 | 21,900 | 21,300 | 16,000 | 15,500 | 17,900 | 25,000 | 19,900 | 20,300 | 16,800 |
---|
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 | 0 | 0 | 0 | 72,711 | 58,559 | 54,383 | 49,173 | 43,318 | 25,250 | 17,147 | 15,130 | 13,821 | 12,765 | 11,207 | 11,265 | 11,120 | 10,444 | 10,377 | 10,525 | 9,731 | 12,236 | 12,264 | 7,542 | 8,868 | 14,352 | 14,404 | 10,093 | 9,900 | 11,090 | 1,176 | 1,651 | 1,696 | 1,669 | 1,781 | 1,754 | 0 | 1,735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,735 | 0 | 1,754 | 1,781 | 1,669 | 1,696 | 1,651 | 1,176 | 11,090 | 9,900 | 10,093 | 14,404 | 14,352 | 8,868 | 7,542 | 12,264 | 12,236 | 9,731 | 10,525 | 10,377 | 10,444 | 11,120 | 11,265 | 11,207 | 12,765 | 13,821 | 15,130 | 17,147 | 25,250 | 43,318 | 49,173 | 54,383 | 58,559 | 72,711 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 25,400 | 26,100 | 28,200 | 33,900 | 32,500 | 33,100 | 79,200 | 60,400 | 54,900 | 57,400 | 61,300 | 60,900 | 65,000 | 68,800 | 81,300 | 177,900 | 167,200 | 170,700 | 165,100 | 179,000 | 173,500 | 172,900 | 181,352 | 195,747 | 191,072 | 189,185 | 184,063 | 205,524 | 187,037 | 197,666 | 226,755 | 294,555 | 271,709 | 289,565 | 268,570 | 338,393 | 342,235 | 335,765 | 321,152 | 320,414 | 323,603 | 323,340 | 323,468 | 293,327 | 274,057 | 279,211 | 288,177 | 296,119 | 275,725 | 176,984 | 154,518 | 391,691 | 378,057 | 392,201 | 403,440 | 381,813 | 342,694 | 314,211 | 294,442 | 286,566 | 268,086 | 257,607 | 254,031 | 253,743 | 245,804 | 242,463 | 242,991 | 254,172 | 252,602 | 244,427 | 274,104 | 254,743 | 230,632 | 241,141 | 261,834 | 280,850 | 272,756 | 268,436 | 296,827 | 324,296 | 308,246 | 305,634 | 343,859 | 363,907 | 329,801 | 298,589 | 474,886 | 494,772 | 473,529 | 460,234 | 493,447 | 508,726 | 470,180 | 470,303 | 524,613 | 549,039 | 466,549 | 520,252 | 513,382 | 509,780 | 628,374 | 652,377 | 744,934 | 738,787 | 747,937 | 633,757 | 639,773 | 653,243 | 627,928 | 612,126 | 606,162 | 1,800,565 | 1,753,588 | 1,447,830 | 1,415,123 | 1,415,123 | 1,313,755 | 1,378,771 | 1,298,605 | 1,258,852 | 1,163,980 |
| 1,163,980 | 1,258,852 | 1,298,605 | 1,378,771 | 1,313,755 | 1,415,123 | 1,415,123 | 1,447,830 | 1,753,588 | 1,800,565 | 606,162 | 612,126 | 627,928 | 653,243 | 639,773 | 633,757 | 747,937 | 738,787 | 744,934 | 652,377 | 628,374 | 509,780 | 513,382 | 520,252 | 466,549 | 549,039 | 524,613 | 470,303 | 470,180 | 508,726 | 493,447 | 460,234 | 473,529 | 494,772 | 474,886 | 298,589 | 329,801 | 363,907 | 343,859 | 305,634 | 308,246 | 324,296 | 296,827 | 268,436 | 272,756 | 280,850 | 261,834 | 241,141 | 230,632 | 254,743 | 274,104 | 244,427 | 252,602 | 254,172 | 242,991 | 242,463 | 245,804 | 253,743 | 254,031 | 257,607 | 268,086 | 286,566 | 294,442 | 314,211 | 342,694 | 381,813 | 403,440 | 392,201 | 378,057 | 391,691 | 154,518 | 176,984 | 275,725 | 296,119 | 288,177 | 279,211 | 274,057 | 293,327 | 323,468 | 323,340 | 323,603 | 320,414 | 321,152 | 335,765 | 342,235 | 338,393 | 268,570 | 289,565 | 271,709 | 294,555 | 226,755 | 197,666 | 187,037 | 205,524 | 184,063 | 189,185 | 191,072 | 195,747 | 181,352 | 172,900 | 173,500 | 179,000 | 165,100 | 170,700 | 167,200 | 177,900 | 81,300 | 68,800 | 65,000 | 60,900 | 61,300 | 57,400 | 54,900 | 60,400 | 79,200 | 33,100 | 32,500 | 33,900 | 28,200 | 26,100 | 25,400 |
---|
> Total Current Liabilities | 13,000 | 13,600 | 14,000 | 18,500 | 16,800 | 15,900 | 43,000 | 43,200 | 37,900 | 42,200 | 46,200 | 44,000 | 46,800 | 47,500 | 57,300 | 65,200 | 55,700 | 60,600 | 55,300 | 75,600 | 71,100 | 70,500 | 79,889 | 92,175 | 87,559 | 86,665 | 83,382 | 108,550 | 90,910 | 99,855 | 129,640 | 171,028 | 151,229 | 159,707 | 143,222 | 151,863 | 131,383 | 127,248 | 127,666 | 191,312 | 179,699 | 176,563 | 173,104 | 143,783 | 121,177 | 123,973 | 128,680 | 146,131 | 123,177 | 128,732 | 135,816 | 265,939 | 237,546 | 241,543 | 258,169 | 217,033 | 185,956 | 213,987 | 206,313 | 204,072 | 190,338 | 143,432 | 152,473 | 155,817 | 141,621 | 136,565 | 153,794 | 173,675 | 173,809 | 163,602 | 198,324 | 195,719 | 172,197 | 175,815 | 195,578 | 215,461 | 206,902 | 213,170 | 242,499 | 266,504 | 242,639 | 233,995 | 275,854 | 296,466 | 264,052 | 234,659 | 416,298 | 432,623 | 411,665 | 395,000 | 427,275 | 467,243 | 429,672 | 430,419 | 477,777 | 502,288 | 275,107 | 328,655 | 326,766 | 320,755 | 417,326 | 142,251 | 236,143 | 219,825 | 232,108 | 119,141 | 126,646 | 141,530 | 179,990 | 172,735 | 170,674 | 300,936 | 605,203 | 355,132 | 352,427 | 352,427 | 302,231 | 371,983 | 342,279 | 337,401 | 267,551 |
| 267,551 | 337,401 | 342,279 | 371,983 | 302,231 | 352,427 | 352,427 | 355,132 | 605,203 | 300,936 | 170,674 | 172,735 | 179,990 | 141,530 | 126,646 | 119,141 | 232,108 | 219,825 | 236,143 | 142,251 | 417,326 | 320,755 | 326,766 | 328,655 | 275,107 | 502,288 | 477,777 | 430,419 | 429,672 | 467,243 | 427,275 | 395,000 | 411,665 | 432,623 | 416,298 | 234,659 | 264,052 | 296,466 | 275,854 | 233,995 | 242,639 | 266,504 | 242,499 | 213,170 | 206,902 | 215,461 | 195,578 | 175,815 | 172,197 | 195,719 | 198,324 | 163,602 | 173,809 | 173,675 | 153,794 | 136,565 | 141,621 | 155,817 | 152,473 | 143,432 | 190,338 | 204,072 | 206,313 | 213,987 | 185,956 | 217,033 | 258,169 | 241,543 | 237,546 | 265,939 | 135,816 | 128,732 | 123,177 | 146,131 | 128,680 | 123,973 | 121,177 | 143,783 | 173,104 | 176,563 | 179,699 | 191,312 | 127,666 | 127,248 | 131,383 | 151,863 | 143,222 | 159,707 | 151,229 | 171,028 | 129,640 | 99,855 | 90,910 | 108,550 | 83,382 | 86,665 | 87,559 | 92,175 | 79,889 | 70,500 | 71,100 | 75,600 | 55,300 | 60,600 | 55,700 | 65,200 | 57,300 | 47,500 | 46,800 | 44,000 | 46,200 | 42,200 | 37,900 | 43,200 | 43,000 | 15,900 | 16,800 | 18,500 | 14,000 | 13,600 | 13,000 |
---|
Short-term Debt | 500 | 500 | 500 | 500 | 400 | 300 | 4,000 | 400 | 300 | 400 | 300 | 300 | 1,800 | 300 | 1,600 | 2,200 | 1,900 | 1,300 | 800 | 2,400 | 700 | 500 | 843 | 1,327 | 2,898 | 2,733 | 2,503 | 2,539 | 247 | 2,373 | 32,663 | 16,434 | 4,983 | 4,807 | 4,954 | 3,849 | 2,632 | 2,427 | 1,996 | 58,595 | 58,366 | 58,215 | 58,108 | 1,042 | 775 | 502 | 232 | 247 | 249 | 266 | 254 | 102,019 | 78,546 | 70,264 | 56,149 | 47,816 | 51,228 | 101,707 | 91,119 | 83,885 | 82,648 | 33,166 | 33,175 | 30,424 | 27,836 | 23,817 | 24,981 | 15,756 | 16,615 | 12,568 | 15,095 | 10,756 | 5,616 | 18,522 | 19,496 | 24,867 | 16,511 | 21,493 | 23,450 | 25,111 | 15,434 | 18,845 | 18,698 | 23,619 | 29,317 | 19,700 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 151,000 | 170,000 | 170,000 | 170,000 | 220,000 | 220,000 | 220,000 | 326,462 | 51,637 | 141,531 | 141,987 | 142,065 | 23,094 | 25,214 | 26,751 | 29,281 | 31,511 | 33,119 | 35,191 | 276,627 | 12,683 | 12,928 | 12,928 | 12,570 | 27,620 | 27,396 | 26,250 | 24,344 |
| 24,344 | 26,250 | 27,396 | 27,620 | 12,570 | 12,928 | 12,928 | 12,683 | 276,627 | 35,191 | 33,119 | 31,511 | 29,281 | 26,751 | 25,214 | 23,094 | 142,065 | 141,987 | 141,531 | 51,637 | 326,462 | 220,000 | 220,000 | 220,000 | 170,000 | 170,000 | 170,000 | 151,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 19,700 | 29,317 | 23,619 | 18,698 | 18,845 | 15,434 | 25,111 | 23,450 | 21,493 | 16,511 | 24,867 | 19,496 | 18,522 | 5,616 | 10,756 | 15,095 | 12,568 | 16,615 | 15,756 | 24,981 | 23,817 | 27,836 | 30,424 | 33,175 | 33,166 | 82,648 | 83,885 | 91,119 | 101,707 | 51,228 | 47,816 | 56,149 | 70,264 | 78,546 | 102,019 | 254 | 266 | 249 | 247 | 232 | 502 | 775 | 1,042 | 58,108 | 58,215 | 58,366 | 58,595 | 1,996 | 2,427 | 2,632 | 3,849 | 4,954 | 4,807 | 4,983 | 16,434 | 32,663 | 2,373 | 247 | 2,539 | 2,503 | 2,733 | 2,898 | 1,327 | 843 | 500 | 700 | 2,400 | 800 | 1,300 | 1,900 | 2,200 | 1,600 | 300 | 1,800 | 300 | 300 | 400 | 300 | 400 | 4,000 | 300 | 400 | 500 | 500 | 500 | 500 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140,000 | 0 | 0 | 0 | 140,000 | 0 | 0 | 0 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 151,000 | 170,000 | 170,000 | 0 | 0 | 220,000 | 220,000 | 320,000 | 45,200 | 135,200 | 135,163 | 135,200 | 16,000 | 18,000 | 20,000 | 22,000 | 24,000 | 26,000 | 28,000 | 30,000 | 264,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264,000 | 30,000 | 28,000 | 26,000 | 24,000 | 22,000 | 20,000 | 18,000 | 16,000 | 135,200 | 135,163 | 135,200 | 45,200 | 320,000 | 220,000 | 220,000 | 0 | 0 | 170,000 | 170,000 | 151,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 0 | 0 | 0 | 140,000 | 0 | 0 | 0 | 140,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 4,800 | 1,500 | 1,700 | 2,000 | 6,400 | 6,500 | 15,300 | 6,000 | 19,400 | 22,000 | 24,200 | 6,700 | 22,400 | 23,300 | 26,300 | 6,100 | 27,400 | 31,900 | 26,100 | 7,800 | 39,500 | 39,000 | 41,615 | 8,748 | 45,862 | 41,126 | 40,503 | 7,114 | 48,378 | 47,920 | 46,619 | 16,852 | 78,709 | 93,258 | 75,619 | 8,622 | 73,426 | 67,957 | 70,949 | 7,689 | 71,310 | 70,206 | 63,005 | 5,086 | 66,087 | 65,936 | 64,068 | 4,613 | 70,104 | 4,231 | 3,524 | 5,833 | 5,285 | 5,975 | 3,202 | 6,586 | 4,610 | 5,444 | 4,986 | 5,135 | 5,463 | 6,972 | 4,688 | 6,092 | 4,707 | 6,259 | 4,090 | 2,099 | 4,789 | 3,326 | 2,389 | 2,566 | 1,446 | 4,502 | 1,432 | 846 | 1,484 | 1,133 | 1,116 | 412 | 1,961 | 2,250 | 3,369 | 5,240 | 2,799 | 3,924 | 3,877 | 3,559 | 3,754 | 1,289 | 4,643 | 5,467 | 3,522 | 3,996 | 5,823 | 4,230 | 2,501 | 5,249 | 4,023 | 5,891 | 10,641 | 3,049 | 4,058 | 3,988 | 2,890 | 2,876 | 3,563 | 4,367 | 4,087 | 4,666 | 7,176 | 21,416 | 12,975 | 11,531 | 20,299 | 20,299 | 15,301 | 16,517 | 9,876 | 8,099 | 12,050 |
| 12,050 | 8,099 | 9,876 | 16,517 | 15,301 | 20,299 | 20,299 | 11,531 | 12,975 | 21,416 | 7,176 | 4,666 | 4,087 | 4,367 | 3,563 | 2,876 | 2,890 | 3,988 | 4,058 | 3,049 | 10,641 | 5,891 | 4,023 | 5,249 | 2,501 | 4,230 | 5,823 | 3,996 | 3,522 | 5,467 | 4,643 | 1,289 | 3,754 | 3,559 | 3,877 | 3,924 | 2,799 | 5,240 | 3,369 | 2,250 | 1,961 | 412 | 1,116 | 1,133 | 1,484 | 846 | 1,432 | 4,502 | 1,446 | 2,566 | 2,389 | 3,326 | 4,789 | 2,099 | 4,090 | 6,259 | 4,707 | 6,092 | 4,688 | 6,972 | 5,463 | 5,135 | 4,986 | 5,444 | 4,610 | 6,586 | 3,202 | 5,975 | 5,285 | 5,833 | 3,524 | 4,231 | 70,104 | 4,613 | 64,068 | 65,936 | 66,087 | 5,086 | 63,005 | 70,206 | 71,310 | 7,689 | 70,949 | 67,957 | 73,426 | 8,622 | 75,619 | 93,258 | 78,709 | 16,852 | 46,619 | 47,920 | 48,378 | 7,114 | 40,503 | 41,126 | 45,862 | 8,748 | 41,615 | 39,000 | 39,500 | 7,800 | 26,100 | 31,900 | 27,400 | 6,100 | 26,300 | 23,300 | 22,400 | 6,700 | 24,200 | 22,000 | 19,400 | 6,000 | 15,300 | 6,500 | 6,400 | 2,000 | 1,700 | 1,500 | 4,800 |
---|
Other Current Liabilities | 7,700 | 11,600 | 11,800 | 16,000 | 10,000 | 9,100 | 23,700 | 36,800 | 18,200 | 19,800 | 21,700 | 37,000 | 22,600 | 23,900 | 29,400 | 56,900 | 26,400 | 27,400 | 28,400 | 65,400 | 30,900 | 31,000 | 37,431 | 82,100 | 38,799 | 42,806 | 17,834 | 74,556 | 17,349 | 18,980 | 21,308 | 78,135 | 10,150 | 26,030 | 23,762 | 102,126 | 19,772 | 21,577 | 18,714 | 77,220 | 424 | 446 | 21,054 | 102,801 | 23,379 | 30,322 | 64,380 | 77,033 | 120,060 | 69,748 | 71,580 | 95,742 | 90,237 | 76,681 | 81,421 | 76,080 | 61,796 | 50,136 | 48,806 | 52,251 | 42,045 | 45,702 | 41,973 | 51,449 | 36,205 | 34,714 | 31,368 | 65,139 | 55,369 | 48,075 | 50,443 | 38,819 | 27,495 | 11,253 | 11,027 | 11,407 | 10,055 | 9,472 | 10,630 | 12,041 | 11,699 | 15,122 | 17,762 | 16,639 | 14,500 | 14,844 | 38,136 | 36,544 | 41,806 | 39,828 | 41,841 | 49,752 | 52,674 | 42,770 | 40,732 | 41,213 | 78,869 | 80,261 | 78,328 | 69,546 | 54,524 | 51,521 | 47,508 | 45,355 | 42,080 | 44,589 | 43,139 | 54,019 | 92,781 | 87,094 | 79,810 | 101,002 | 168,714 | 176,605 | 167,750 | 167,750 | 157,250 | 295,917 | 266,864 | 256,999 | 228,248 |
| 228,248 | 256,999 | 266,864 | 295,917 | 157,250 | 167,750 | 167,750 | 176,605 | 168,714 | 101,002 | 79,810 | 87,094 | 92,781 | 54,019 | 43,139 | 44,589 | 42,080 | 45,355 | 47,508 | 51,521 | 54,524 | 69,546 | 78,328 | 80,261 | 78,869 | 41,213 | 40,732 | 42,770 | 52,674 | 49,752 | 41,841 | 39,828 | 41,806 | 36,544 | 38,136 | 14,844 | 14,500 | 16,639 | 17,762 | 15,122 | 11,699 | 12,041 | 10,630 | 9,472 | 10,055 | 11,407 | 11,027 | 11,253 | 27,495 | 38,819 | 50,443 | 48,075 | 55,369 | 65,139 | 31,368 | 34,714 | 36,205 | 51,449 | 41,973 | 45,702 | 42,045 | 52,251 | 48,806 | 50,136 | 61,796 | 76,080 | 81,421 | 76,681 | 90,237 | 95,742 | 71,580 | 69,748 | 120,060 | 77,033 | 64,380 | 30,322 | 23,379 | 102,801 | 21,054 | 446 | 424 | 77,220 | 18,714 | 21,577 | 19,772 | 102,126 | 23,762 | 26,030 | 10,150 | 78,135 | 21,308 | 18,980 | 17,349 | 74,556 | 17,834 | 42,806 | 38,799 | 82,100 | 37,431 | 31,000 | 30,900 | 65,400 | 28,400 | 27,400 | 26,400 | 56,900 | 29,400 | 23,900 | 22,600 | 37,000 | 21,700 | 19,800 | 18,200 | 36,800 | 23,700 | 9,100 | 10,000 | 16,000 | 11,800 | 11,600 | 7,700 |
---|
> Long-term Liabilities | 12,400 | 12,500 | 14,200 | 15,400 | 15,700 | 17,200 | 36,200 | 17,200 | 17,000 | 15,200 | 15,100 | 16,900 | 18,200 | 21,300 | 24,000 | 112,700 | 111,500 | 110,100 | 109,800 | 103,400 | 102,400 | 102,400 | 101,463 | 103,572 | 103,513 | 102,520 | 100,681 | 96,974 | 96,127 | 97,811 | 97,115 | 123,527 | 120,480 | 129,858 | 125,348 | 186,530 | 210,852 | 208,517 | 193,486 | 129,102 | 143,904 | 146,777 | 150,364 | 149,544 | 152,880 | 155,238 | 159,497 | 149,988 | 152,548 | 48,252 | 18,702 | 125,752 | 140,511 | 150,658 | 145,271 | 164,780 | 156,738 | 100,224 | 88,129 | 82,494 | 77,748 | 114,175 | 101,558 | 97,926 | 104,183 | 105,898 | 89,197 | 80,497 | 78,793 | 80,825 | 75,780 | 59,024 | 58,435 | 65,326 | 66,256 | 65,389 | 65,854 | 55,266 | 54,328 | 57,792 | 65,607 | 71,639 | 68,005 | 67,441 | 65,749 | 63,930 | 58,588 | 62,149 | 61,864 | 65,234 | 66,172 | 41,483 | 40,508 | 39,884 | 46,836 | 46,751 | 191,442 | 191,597 | 186,616 | 189,025 | 211,048 | 510,126 | 508,791 | 518,962 | 515,829 | 514,616 | 513,127 | 511,713 | 447,938 | 439,391 | 435,488 | 1,499,629 | 1,148,385 | 1,092,698 | 1,062,696 | 1,062,696 | 1,011,524 | 1,006,788 | 956,326 | 921,451 | 896,429 |
| 896,429 | 921,451 | 956,326 | 1,006,788 | 1,011,524 | 1,062,696 | 1,062,696 | 1,092,698 | 1,148,385 | 1,499,629 | 435,488 | 439,391 | 447,938 | 511,713 | 513,127 | 514,616 | 515,829 | 518,962 | 508,791 | 510,126 | 211,048 | 189,025 | 186,616 | 191,597 | 191,442 | 46,751 | 46,836 | 39,884 | 40,508 | 41,483 | 66,172 | 65,234 | 61,864 | 62,149 | 58,588 | 63,930 | 65,749 | 67,441 | 68,005 | 71,639 | 65,607 | 57,792 | 54,328 | 55,266 | 65,854 | 65,389 | 66,256 | 65,326 | 58,435 | 59,024 | 75,780 | 80,825 | 78,793 | 80,497 | 89,197 | 105,898 | 104,183 | 97,926 | 101,558 | 114,175 | 77,748 | 82,494 | 88,129 | 100,224 | 156,738 | 164,780 | 145,271 | 150,658 | 140,511 | 125,752 | 18,702 | 48,252 | 152,548 | 149,988 | 159,497 | 155,238 | 152,880 | 149,544 | 150,364 | 146,777 | 143,904 | 129,102 | 193,486 | 208,517 | 210,852 | 186,530 | 125,348 | 129,858 | 120,480 | 123,527 | 97,115 | 97,811 | 96,127 | 96,974 | 100,681 | 102,520 | 103,513 | 103,572 | 101,463 | 102,400 | 102,400 | 103,400 | 109,800 | 110,100 | 111,500 | 112,700 | 24,000 | 21,300 | 18,200 | 16,900 | 15,100 | 15,200 | 17,000 | 17,200 | 36,200 | 17,200 | 15,700 | 15,400 | 14,200 | 12,500 | 12,400 |
---|
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 | 8,194 | 5,062 | 335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 299,965 | 296,167 | 292,369 | 288,571 | 284,757 | 278,960 | 273,162 | 267,365 | 261,177 | 253,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253,412 | 261,177 | 267,365 | 273,162 | 278,960 | 284,757 | 288,571 | 292,369 | 296,167 | 299,965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 335 | 5,062 | 8,194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 72,711 | 58,559 | 54,383 | 49,173 | 43,318 | 25,250 | 17,147 | 15,130 | 13,821 | 12,765 | 11,207 | 11,265 | 11,120 | 10,444 | 10,377 | 10,525 | 9,731 | 12,236 | 12,264 | 7,542 | 8,868 | 14,352 | 14,404 | 10,093 | 9,900 | 11,090 | 1,176 | 1,651 | 1,696 | 1,669 | 1,781 | 1,754 | 0 | 1,735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,735 | 0 | 1,754 | 1,781 | 1,669 | 1,696 | 1,651 | 1,176 | 11,090 | 9,900 | 10,093 | 14,404 | 14,352 | 8,868 | 7,542 | 12,264 | 12,236 | 9,731 | 10,525 | 10,377 | 10,444 | 11,120 | 11,265 | 11,207 | 12,765 | 13,821 | 15,130 | 17,147 | 25,250 | 43,318 | 49,173 | 54,383 | 58,559 | 72,711 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12,705 | 15,399 | 15,017 | 14,031 | 12,355 | 8,825 | 7,900 | 6,751 | 5,618 | 16,389 | 15,060 | 25,310 | 20,518 | 25,824 | 23,872 | 18,773 | 14,787 | 16,890 | 27,747 | 27,290 | 27,566 | 25,236 | 24,824 | 23,393 | 23,809 | 23,055 | 21,931 | 22,967 | 18,702 | 20,803 | 31,958 | 30,212 | 30,076 | 64,664 | 60,624 | 63,205 | 56,140 | 51,929 | 49,215 | 48,466 | 44,979 | 51,259 | 59,853 | 61,999 | 57,714 | 71,340 | 70,599 | 75,763 | 75,445 | 58,606 | 58,435 | 65,326 | 66,256 | 65,131 | 65,854 | 55,266 | 54,328 | 57,792 | 65,607 | 71,639 | 68,005 | 67,441 | 65,749 | 63,930 | 58,588 | 61,800 | 61,864 | 65,234 | 66,172 | 41,451 | 40,508 | 39,884 | 46,836 | 46,751 | 191,442 | 191,597 | 186,616 | 189,025 | 182,283 | 181,072 | 179,633 | 196,998 | 195,740 | 198,969 | 205,273 | 208,852 | 152,099 | 151,733 | 154,315 | 1,182,049 | 1,155,418 | 1,088,380 | 1,034,992 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1,034,992 | 1,088,380 | 1,155,418 | 1,182,049 | 154,315 | 151,733 | 152,099 | 208,852 | 205,273 | 198,969 | 195,740 | 196,998 | 179,633 | 181,072 | 182,283 | 189,025 | 186,616 | 191,597 | 191,442 | 46,751 | 46,836 | 39,884 | 40,508 | 41,451 | 66,172 | 65,234 | 61,864 | 61,800 | 58,588 | 63,930 | 65,749 | 67,441 | 68,005 | 71,639 | 65,607 | 57,792 | 54,328 | 55,266 | 65,854 | 65,131 | 66,256 | 65,326 | 58,435 | 58,606 | 75,445 | 75,763 | 70,599 | 71,340 | 57,714 | 61,999 | 59,853 | 51,259 | 44,979 | 48,466 | 49,215 | 51,929 | 56,140 | 63,205 | 60,624 | 64,664 | 30,076 | 30,212 | 31,958 | 20,803 | 18,702 | 22,967 | 21,931 | 23,055 | 23,809 | 23,393 | 24,824 | 25,236 | 27,566 | 27,290 | 27,747 | 16,890 | 14,787 | 18,773 | 23,872 | 25,824 | 20,518 | 25,310 | 15,060 | 16,389 | 5,618 | 6,751 | 7,900 | 8,825 | 12,355 | 14,031 | 15,017 | 15,399 | 12,705 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,783 | 44,597 | 44,603 | 43,595 | 42,890 | 50,358 | 52,251 | 53,012 | 53,483 | 43,695 | 42,337 | 45,942 | 43,267 | 40,634 | 37,813 | 37,919 | 36,078 | 33,870 | 30,537 | 29,558 | 28,097 | 27,452 | 27,661 | 28,335 | 26,754 | 26,025 | 27,312 | 28,259 | 174,609 | 175,405 | 174,213 | 178,644 | 177,579 | 176,266 | 174,835 | 193,891 | 192,599 | 194,258 | 200,431 | 29,056 | 29,312 | 29,679 | 152,035 | 5,473 | 8,679 | 9,042 | 11,174 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 11,174 | 9,042 | 8,679 | 5,473 | 152,035 | 29,679 | 29,312 | 29,056 | 200,431 | 194,258 | 192,599 | 193,891 | 174,835 | 176,266 | 177,579 | 178,644 | 174,213 | 175,405 | 174,609 | 28,259 | 27,312 | 26,025 | 26,754 | 28,335 | 27,661 | 27,452 | 28,097 | 29,558 | 30,537 | 33,870 | 36,078 | 37,919 | 37,813 | 40,634 | 43,267 | 45,942 | 42,337 | 43,695 | 53,483 | 53,012 | 52,251 | 50,358 | 42,890 | 43,595 | 44,603 | 44,597 | 38,783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15,700 | 34,300 | 37,100 | 41,800 | 42,600 | 45,000 | 24,300 | 99,800 | 102,300 | 107,800 | 114,100 | 131,400 | 131,700 | 141,100 | 143,100 | 165,000 | 162,200 | 162,000 | 157,600 | 143,200 | 143,400 | 145,400 | 155,811 | 169,198 | 185,760 | 186,126 | 191,283 | 201,070 | 191,138 | 190,636 | 242,991 | 253,788 | 247,162 | 113,064 | 115,078 | 40,087 | 63,783 | 68,397 | 72,134 | 30,611 | -3,085 | -8,263 | -20,241 | -49,085 | -55,395 | -48,526 | -38,264 | -21,881 | -28,108 | 84,931 | 118,486 | 137,206 | 129,886 | 146,028 | 150,906 | 172,813 | 185,837 | 207,723 | 217,159 | 229,410 | 211,731 | 191,710 | 172,986 | 140,970 | 127,970 | 122,176 | 119,093 | 157,803 | 141,455 | 138,126 | 129,890 | 113,592 | 108,198 | 104,297 | 99,827 | 101,898 | 94,303 | 90,475 | 86,203 | 83,676 | 69,989 | 37,720 | -26,794 | -48,546 | -63,021 | -22,196 | -35,455 | -75,034 | -183,585 | -192,877 | -249,495 | -260,784 | -267,457 | -274,507 | -278,606 | -284,115 | 473,119 | 432,194 | 425,285 | 393,285 | 393,283 | 392,178 | 385,114 | 493,715 | 508,042 | 654,132 | 732,888 | 800,757 | 692,246 | 691,804 | 774,855 | 13,169,357 | 13,147,065 | 13,119,079 | 13,070,929 | 13,070,929 | 12,926,919 | 12,849,073 | 12,810,822 | 12,812,855 | 12,752,959 |
| 12,752,959 | 12,812,855 | 12,810,822 | 12,849,073 | 12,926,919 | 13,070,929 | 13,070,929 | 13,119,079 | 13,147,065 | 13,169,357 | 774,855 | 691,804 | 692,246 | 800,757 | 732,888 | 654,132 | 508,042 | 493,715 | 385,114 | 392,178 | 393,283 | 393,285 | 425,285 | 432,194 | 473,119 | -284,115 | -278,606 | -274,507 | -267,457 | -260,784 | -249,495 | -192,877 | -183,585 | -75,034 | -35,455 | -22,196 | -63,021 | -48,546 | -26,794 | 37,720 | 69,989 | 83,676 | 86,203 | 90,475 | 94,303 | 101,898 | 99,827 | 104,297 | 108,198 | 113,592 | 129,890 | 138,126 | 141,455 | 157,803 | 119,093 | 122,176 | 127,970 | 140,970 | 172,986 | 191,710 | 211,731 | 229,410 | 217,159 | 207,723 | 185,837 | 172,813 | 150,906 | 146,028 | 129,886 | 137,206 | 118,486 | 84,931 | -28,108 | -21,881 | -38,264 | -48,526 | -55,395 | -49,085 | -20,241 | -8,263 | -3,085 | 30,611 | 72,134 | 68,397 | 63,783 | 40,087 | 115,078 | 113,064 | 247,162 | 253,788 | 242,991 | 190,636 | 191,138 | 201,070 | 191,283 | 186,126 | 185,760 | 169,198 | 155,811 | 145,400 | 143,400 | 143,200 | 157,600 | 162,000 | 162,200 | 165,000 | 143,100 | 141,100 | 131,700 | 131,400 | 114,100 | 107,800 | 102,300 | 99,800 | 24,300 | 45,000 | 42,600 | 41,800 | 37,100 | 34,300 | 15,700 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 | 2,500 | 2,600 | 2,632 | 2,906 | 2,988 | 3,002 | 3,063 | 3,157 | 3,189 | 3,195 | 3,216 | 3,773 | 3,819 | 3,838 | 3,905 | 3,929 | 4,005 | 4,072 | 4,145 | 4,173 | 4,227 | 4,262 | 4,312 | 4,330 | 4,381 | 4,416 | 4,540 | 4,909 | 5,370 | 8,090 | 8,823 | 8,913 | 8,940 | 9,019 | 9,021 | 9,024 | 9,026 | 9,028 | 9,031 | 9,033 | 9,035 | 9,174 | 9,236 | 9,267 | 9,329 | 9,378 | 9,449 | 9,494 | 9,536 | 9,570 | 9,620 | 9,666 | 9,745 | 9,829 | 9,932 | 9,995 | 10,036 | 10,055 | 10,086 | 10,103 | 10,119 | 10,128 | 10,139 | 10,161 | 10,171 | 10,183 | 10,192 | 10,203 | 10,222 | 10,233 | 10,249 | 10,257 | 10,269 | 10,278 | 10,294 | 10,313 | 10,328 | 10,340 | 10,348 | 10,365 | 10,372 | 10,379 | 10,387 | 10,399 | 10,403 | 10,410 | 10,429 | 10,455 | 10,465 | 10,480 | 10,485 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 |
| 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 10,485 | 10,480 | 10,465 | 10,455 | 10,429 | 10,410 | 10,403 | 10,399 | 10,387 | 10,379 | 10,372 | 10,365 | 10,348 | 10,340 | 10,328 | 10,313 | 10,294 | 10,278 | 10,269 | 10,257 | 10,249 | 10,233 | 10,222 | 10,203 | 10,192 | 10,183 | 10,171 | 10,161 | 10,139 | 10,128 | 10,119 | 10,103 | 10,086 | 10,055 | 10,036 | 9,995 | 9,932 | 9,829 | 9,745 | 9,666 | 9,620 | 9,570 | 9,536 | 9,494 | 9,449 | 9,378 | 9,329 | 9,267 | 9,236 | 9,174 | 9,035 | 9,033 | 9,031 | 9,028 | 9,026 | 9,024 | 9,021 | 9,019 | 8,940 | 8,913 | 8,823 | 8,090 | 5,370 | 4,909 | 4,540 | 4,416 | 4,381 | 4,330 | 4,312 | 4,262 | 4,227 | 4,173 | 4,145 | 4,072 | 4,005 | 3,929 | 3,905 | 3,838 | 3,819 | 3,773 | 3,216 | 3,195 | 3,189 | 3,157 | 3,063 | 3,002 | 2,988 | 2,906 | 2,632 | 2,600 | 2,500 | 2,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | -2,100 | -800 | 700 | 4,100 | 4,600 | 6,800 | -15,400 | -11,100 | -9,700 | -11,100 | -5,500 | 2,600 | 1,600 | 8,300 | 4,200 | 14,900 | 8,600 | 8,600 | 2,700 | -11,300 | -13,900 | -12,400 | -9,447 | -3,752 | -7,437 | -10,072 | -15,447 | -24,127 | -38,486 | -38,588 | -44,161 | -107,593 | -120,560 | -257,448 | -259,411 | -277,610 | -273,307 | -272,747 | -271,227 | -312,658 | -348,517 | -355,215 | -368,908 | -398,727 | -407,638 | -403,337 | -400,174 | -455,403 | -466,032 | -441,923 | -433,350 | -361,463 | -373,459 | -361,208 | -357,175 | -336,517 | -324,864 | -301,903 | -293,807 | -283,593 | -304,655 | -335,312 | -357,066 | -391,038 | -406,506 | -416,775 | -422,952 | -381,271 | -393,007 | -389,171 | -389,691 | -395,079 | -390,666 | -380,729 | -370,216 | -349,817 | -334,818 | -311,555 | -290,712 | -264,034 | -235,067 | -204,602 | -176,433 | -145,627 | -108,856 | -72,173 | -39,002 | -5,676 | 29,324 | 66,334 | 102,168 | 156,520 | 191,275 | 229,353 | 267,188 | 305,208 | 1,103,573 | 1,162,790 | 1,224,377 | 1,259,984 | 1,306,268 | 1,344,543 | 1,388,064 | 1,485,692 | 1,491,041 | 1,620,193 | 1,682,688 | 1,778,133 | 1,817,532 | 1,879,396 | 1,954,519 | 66,369 | -11,072 | -68,707 | -41,391 | -41,391 | -75,916 | -97,416 | -95,860 | -51,162 | -111,626 |
| -111,626 | -51,162 | -95,860 | -97,416 | -75,916 | -41,391 | -41,391 | -68,707 | -11,072 | 66,369 | 1,954,519 | 1,879,396 | 1,817,532 | 1,778,133 | 1,682,688 | 1,620,193 | 1,491,041 | 1,485,692 | 1,388,064 | 1,344,543 | 1,306,268 | 1,259,984 | 1,224,377 | 1,162,790 | 1,103,573 | 305,208 | 267,188 | 229,353 | 191,275 | 156,520 | 102,168 | 66,334 | 29,324 | -5,676 | -39,002 | -72,173 | -108,856 | -145,627 | -176,433 | -204,602 | -235,067 | -264,034 | -290,712 | -311,555 | -334,818 | -349,817 | -370,216 | -380,729 | -390,666 | -395,079 | -389,691 | -389,171 | -393,007 | -381,271 | -422,952 | -416,775 | -406,506 | -391,038 | -357,066 | -335,312 | -304,655 | -283,593 | -293,807 | -301,903 | -324,864 | -336,517 | -357,175 | -361,208 | -373,459 | -361,463 | -433,350 | -441,923 | -466,032 | -455,403 | -400,174 | -403,337 | -407,638 | -398,727 | -368,908 | -355,215 | -348,517 | -312,658 | -271,227 | -272,747 | -273,307 | -277,610 | -259,411 | -257,448 | -120,560 | -107,593 | -44,161 | -38,588 | -38,486 | -24,127 | -15,447 | -10,072 | -7,437 | -3,752 | -9,447 | -12,400 | -13,900 | -11,300 | 2,700 | 8,600 | 8,600 | 14,900 | 4,200 | 8,300 | 1,600 | 2,600 | -5,500 | -11,100 | -9,700 | -11,100 | -15,400 | 6,800 | 4,600 | 4,100 | 700 | -800 | -2,100 |
---|
Accumulated Other Comprehensive Income | -6,000 | -6,400 | -6,900 | -8,300 | -8,800 | -9,400 | -10,500 | -11,900 | -13,400 | -15,600 | -17,700 | -19,900 | -22,400 | -24,700 | -28,600 | -33,600 | -36,700 | -39,600 | -42,600 | -2,000 | -1,300 | -1,900 | -2,207 | -3,045 | -3,219 | -2,626 | -4,202 | -6,434 | -4,872 | -5,607 | 1,429 | -2,682 | -875 | -372 | 234 | -1,445 | 90 | 2,146 | 1,667 | 805 | 714 | 723 | 710 | 547 | 29 | -434 | -546 | -330 | -53 | 5,127 | 5,698 | 9,598 | 11,200 | 9,691 | 8,539 | 7,731 | 8,351 | 5,747 | 5,881 | 7,005 | 8,604 | 8,481 | 7,833 | 7,525 | 7,954 | 8,246 | 8,866 | 9,115 | 8,922 | 8,462 | 8,681 | 8,095 | 9,063 | 8,702 | 7,751 | 7,263 | 8,676 | 8,684 | 8,603 | 9,372 | 7,803 | 6,819 | 5,026 | 6,470 | 4,760 | 4,317 | 4,299 | 2,651 | 1,721 | 14 | 116 | 1,459 | 2,860 | 2,933 | 3,857 | 1,388 | 965 | 70 | 1,229 | 336 | -2,766 | 973 | -7,292 | -5,288 | -1,135 | 6,131 | 6,527 | 9,026 | 4,968 | 4,336 | 5,091 | -4,588 | -6,743 | -898 | 2,436 | 2,436 | -8,765 | -3,895 | -4,999 | -7,261 | -2,059 |
| -2,059 | -7,261 | -4,999 | -3,895 | -8,765 | 2,436 | 2,436 | -898 | -6,743 | -4,588 | 5,091 | 4,336 | 4,968 | 9,026 | 6,527 | 6,131 | -1,135 | -5,288 | -7,292 | 973 | -2,766 | 336 | 1,229 | 70 | 965 | 1,388 | 3,857 | 2,933 | 2,860 | 1,459 | 116 | 14 | 1,721 | 2,651 | 4,299 | 4,317 | 4,760 | 6,470 | 5,026 | 6,819 | 7,803 | 9,372 | 8,603 | 8,684 | 8,676 | 7,263 | 7,751 | 8,702 | 9,063 | 8,095 | 8,681 | 8,462 | 8,922 | 9,115 | 8,866 | 8,246 | 7,954 | 7,525 | 7,833 | 8,481 | 8,604 | 7,005 | 5,881 | 5,747 | 8,351 | 7,731 | 8,539 | 9,691 | 11,200 | 9,598 | 5,698 | 5,127 | -53 | -330 | -546 | -434 | 29 | 547 | 710 | 723 | 714 | 805 | 1,667 | 2,146 | 90 | -1,445 | 234 | -372 | -875 | -2,682 | 1,429 | -5,607 | -4,872 | -6,434 | -4,202 | -2,626 | -3,219 | -3,045 | -2,207 | -1,900 | -1,300 | -2,000 | -42,600 | -39,600 | -36,700 | -33,600 | -28,600 | -24,700 | -22,400 | -19,900 | -17,700 | -15,600 | -13,400 | -11,900 | -10,500 | -9,400 | -8,800 | -8,300 | -6,900 | -6,400 | -6,000 |
---|
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 | 0 | 535,707 | 540,036 | 543,930 | 547,546 | 553,855 | 559,983 | 568,247 | 575,770 | 580,641 | 583,523 | 588,458 | 591,324 | 595,223 | 605,455 | 622,266 | 641,883 | 647,403 | 651,976 | 655,555 | 659,287 | 646,647 | 672,041 | 679,471 | 687,479 | 694,638 | 699,428 | 706,554 | 715,475 | 724,752 | 725,493 | 730,830 | 739,099 | 745,908 | 752,782 | 760,454 | 769,411 | 774,232 | 783,897 | 799,743 | 819,642 | 825,780 | 828,780 | 850,948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 850,948 | 828,780 | 825,780 | 819,642 | 799,743 | 783,897 | 774,232 | 769,411 | 760,454 | 752,782 | 745,908 | 739,099 | 730,830 | 725,493 | 724,752 | 715,475 | |
---|