> Total Assets | 463,615 | 468,343 | 468,084 | 457,016 | 419,153 | 426,341 | 429,290 | 426,006 | 419,978 | 428,958 | 431,577 | 430,673 | 419,129 | 428,397 | 552,753 | 549,939 | 549,309 | 564,765 | 570,280 | 595,952 | 587,820 | 593,673 | 599,579 | 594,175 | 622,756 | 621,218 | 622,841 | 616,205 | 830,225 | 839,573 | 846,178 | 847,590 | 839,211 | 834,936 | 836,903 | 825,090 | 823,797 | 834,402 | 917,102 | 816,894 | 846,979 | 858,679 | 862,864 | 871,723 | 865,802 | 881,230 | 882,922 | 1,132,923 | 1,129,084 | 1,144,068 | 1,145,730 | 1,191,968 | 1,183,675 | 1,403,260 | 1,420,841 | 1,484,343 | 1,483,046 | 1,707,313 | 1,697,992 | 1,649,353 | 1,656,363 | 1,734,903 | 1,763,067 | 2,571,715 | 2,538,594 | 2,556,458 | 2,826,688 | 3,043,505 | 3,066,705 | 3,129,938 | 3,229,471 | 3,561,038 | 3,438,763 | 3,355,113 | 3,431,983 | 3,054,799 | 3,074,183 | 3,171,767 | 3,572,257 | 3,227,590 | 3,318,784 | 3,251,822 | 3,278,905 | 3,767,570 | 3,741,204 | 3,761,415 | 3,946,138 | 3,828,545 | 3,839,351 | 3,916,922 | 3,983,574 | 3,841,609 | 3,752,443 | 3,718,707 | 3,956,850 | 3,463,290 | 3,360,524 | 3,351,549 | 3,418,415 |
| 3,418,415 | 3,351,549 | 3,360,524 | 3,463,290 | 3,956,850 | 3,718,707 | 3,752,443 | 3,841,609 | 3,983,574 | 3,916,922 | 3,839,351 | 3,828,545 | 3,946,138 | 3,761,415 | 3,741,204 | 3,767,570 | 3,278,905 | 3,251,822 | 3,318,784 | 3,227,590 | 3,572,257 | 3,171,767 | 3,074,183 | 3,054,799 | 3,431,983 | 3,355,113 | 3,438,763 | 3,561,038 | 3,229,471 | 3,129,938 | 3,066,705 | 3,043,505 | 2,826,688 | 2,556,458 | 2,538,594 | 2,571,715 | 1,763,067 | 1,734,903 | 1,656,363 | 1,649,353 | 1,697,992 | 1,707,313 | 1,483,046 | 1,484,343 | 1,420,841 | 1,403,260 | 1,183,675 | 1,191,968 | 1,145,730 | 1,144,068 | 1,129,084 | 1,132,923 | 882,922 | 881,230 | 865,802 | 871,723 | 862,864 | 858,679 | 846,979 | 816,894 | 917,102 | 834,402 | 823,797 | 825,090 | 836,903 | 834,936 | 839,211 | 847,590 | 846,178 | 839,573 | 830,225 | 616,205 | 622,841 | 621,218 | 622,756 | 594,175 | 599,579 | 593,673 | 587,820 | 595,952 | 570,280 | 564,765 | 549,309 | 549,939 | 552,753 | 428,397 | 419,129 | 430,673 | 431,577 | 428,958 | 419,978 | 426,006 | 429,290 | 426,341 | 419,153 | 457,016 | 468,084 | 468,343 | 463,615 |
---|
> Total Current Assets | 102,256 | 107,589 | 110,476 | 125,308 | 91,305 | 101,484 | 105,939 | 106,280 | 97,100 | 104,261 | 108,631 | 108,811 | 98,043 | 107,477 | 115,886 | 113,680 | 113,706 | 129,533 | 135,488 | 147,455 | 140,195 | 149,166 | 155,881 | 150,826 | 149,764 | 148,598 | 151,110 | 145,321 | 156,895 | 165,912 | 174,798 | 176,922 | 166,879 | 164,781 | 170,420 | 163,842 | 164,246 | 176,119 | 260,343 | 165,920 | 194,166 | 207,591 | 213,440 | 215,071 | 211,797 | 229,154 | 232,520 | 150,224 | 149,987 | 166,792 | 171,671 | 164,096 | 160,356 | 366,116 | 192,836 | 181,737 | 185,356 | 204,792 | 232,110 | 196,519 | 207,607 | 289,559 | 258,202 | 463,161 | 461,993 | 486,765 | 754,925 | 549,776 | 573,223 | 631,335 | 724,516 | 886,595 | 767,830 | 687,343 | 965,317 | 586,096 | 572,102 | 597,437 | 1,003,255 | 661,793 | 771,722 | 717,849 | 752,621 | 737,301 | 729,396 | 750,191 | 932,778 | 834,456 | 859,872 | 916,760 | 1,149,417 | 1,018,817 | 936,846 | 914,556 | 1,280,711 | 802,824 | 785,321 | 796,576 | 882,507 |
| 882,507 | 796,576 | 785,321 | 802,824 | 1,280,711 | 914,556 | 936,846 | 1,018,817 | 1,149,417 | 916,760 | 859,872 | 834,456 | 932,778 | 750,191 | 729,396 | 737,301 | 752,621 | 717,849 | 771,722 | 661,793 | 1,003,255 | 597,437 | 572,102 | 586,096 | 965,317 | 687,343 | 767,830 | 886,595 | 724,516 | 631,335 | 573,223 | 549,776 | 754,925 | 486,765 | 461,993 | 463,161 | 258,202 | 289,559 | 207,607 | 196,519 | 232,110 | 204,792 | 185,356 | 181,737 | 192,836 | 366,116 | 160,356 | 164,096 | 171,671 | 166,792 | 149,987 | 150,224 | 232,520 | 229,154 | 211,797 | 215,071 | 213,440 | 207,591 | 194,166 | 165,920 | 260,343 | 176,119 | 164,246 | 163,842 | 170,420 | 164,781 | 166,879 | 176,922 | 174,798 | 165,912 | 156,895 | 145,321 | 151,110 | 148,598 | 149,764 | 150,826 | 155,881 | 149,166 | 140,195 | 147,455 | 135,488 | 129,533 | 113,706 | 113,680 | 115,886 | 107,477 | 98,043 | 108,811 | 108,631 | 104,261 | 97,100 | 106,280 | 105,939 | 101,484 | 91,305 | 125,308 | 110,476 | 107,589 | 102,256 |
---|
Cash And Cash Equivalents | 4,191 | 8,575 | 7,522 | 13,433 | 5,551 | 9,668 | 7,352 | 15,055 | 8,816 | 10,579 | 9,737 | 15,866 | 11,311 | 13,896 | 2,997 | 8,092 | 3,352 | 13,926 | 9,742 | 28,525 | 23,001 | 22,397 | 22,858 | 25,429 | 22,713 | 21,541 | 20,901 | 29,626 | 28,046 | 37,426 | 34,624 | 36,606 | 33,326 | 24,086 | 31,899 | 32,559 | 33,498 | 29,594 | 117,628 | 39,930 | 69,358 | 80,500 | 87,525 | 98,738 | 99,572 | 101,531 | 98,107 | 16,738 | 19,964 | 21,441 | 15,350 | 19,219 | 16,146 | 202,407 | 12,299 | 4,107 | 17,004 | 4,010 | 5,981 | 1,490 | 23,670 | 98,540 | 45,943 | 5,246 | 65,180 | 107,568 | 240,580 | 28,833 | 31,801 | 51,670 | 22,615 | 206,506 | 118,144 | 62,840 | 26,171 | 11,648 | 11,284 | 19,911 | 267,006 | 11,315 | 127,068 | 181,200 | 56,967 | 52,182 | 43,128 | 40,322 | 27,062 | 33,690 | 41,470 | 43,026 | 60,064 | 45,442 | 35,898 | 42,772 | 359,926 | 41,094 | 42,460 | 40,323 | 54,694 |
| 54,694 | 40,323 | 42,460 | 41,094 | 359,926 | 42,772 | 35,898 | 45,442 | 60,064 | 43,026 | 41,470 | 33,690 | 27,062 | 40,322 | 43,128 | 52,182 | 56,967 | 181,200 | 127,068 | 11,315 | 267,006 | 19,911 | 11,284 | 11,648 | 26,171 | 62,840 | 118,144 | 206,506 | 22,615 | 51,670 | 31,801 | 28,833 | 240,580 | 107,568 | 65,180 | 5,246 | 45,943 | 98,540 | 23,670 | 1,490 | 5,981 | 4,010 | 17,004 | 4,107 | 12,299 | 202,407 | 16,146 | 19,219 | 15,350 | 21,441 | 19,964 | 16,738 | 98,107 | 101,531 | 99,572 | 98,738 | 87,525 | 80,500 | 69,358 | 39,930 | 117,628 | 29,594 | 33,498 | 32,559 | 31,899 | 24,086 | 33,326 | 36,606 | 34,624 | 37,426 | 28,046 | 29,626 | 20,901 | 21,541 | 22,713 | 25,429 | 22,858 | 22,397 | 23,001 | 28,525 | 9,742 | 13,926 | 3,352 | 8,092 | 2,997 | 13,896 | 11,311 | 15,866 | 9,737 | 10,579 | 8,816 | 15,055 | 7,352 | 9,668 | 5,551 | 13,433 | 7,522 | 8,575 | 4,191 |
---|
Net Receivables | 17,914 | 25,153 | 24,769 | 24,171 | 20,262 | 19,554 | 22,536 | 21,621 | 17,073 | 21,814 | 20,591 | 21,900 | 18,774 | 19,336 | 26,232 | 22,348 | 25,632 | 27,566 | 28,918 | 35,233 | 35,296 | 32,789 | 36,132 | 32,487 | 27,659 | 29,075 | 29,627 | 31,606 | 36,016 | 32,895 | 38,919 | 42,931 | 35,217 | 37,870 | 39,011 | 38,799 | 33,432 | 31,442 | 35,901 | 35,352 | 32,842 | 29,558 | 33,008 | 34,616 | 32,658 | 34,480 | 36,418 | 42,005 | 41,636 | 40,659 | 44,507 | 47,619 | 50,163 | 51,388 | 61,966 | 66,185 | 55,825 | 69,607 | 80,984 | 70,367 | 60,931 | 54,562 | 66,476 | 72,226 | 72,584 | 85,613 | 97,964 | 130,052 | 152,130 | 134,238 | 180,910 | 158,186 | 176,546 | 153,859 | 184,542 | 153,105 | 164,295 | 146,549 | 180,004 | 152,842 | 219,650 | 145,412 | 181,776 | 148,696 | 150,704 | 131,868 | 186,996 | 149,565 | 165,327 | 163,805 | 187,519 | 158,043 | 167,641 | 155,651 | 163,779 | 151,003 | 139,310 | 153,856 | 159,986 |
| 159,986 | 153,856 | 139,310 | 151,003 | 163,779 | 155,651 | 167,641 | 158,043 | 187,519 | 163,805 | 165,327 | 149,565 | 186,996 | 131,868 | 150,704 | 148,696 | 181,776 | 145,412 | 219,650 | 152,842 | 180,004 | 146,549 | 164,295 | 153,105 | 184,542 | 153,859 | 176,546 | 158,186 | 180,910 | 134,238 | 152,130 | 130,052 | 97,964 | 85,613 | 72,584 | 72,226 | 66,476 | 54,562 | 60,931 | 70,367 | 80,984 | 69,607 | 55,825 | 66,185 | 61,966 | 51,388 | 50,163 | 47,619 | 44,507 | 40,659 | 41,636 | 42,005 | 36,418 | 34,480 | 32,658 | 34,616 | 33,008 | 29,558 | 32,842 | 35,352 | 35,901 | 31,442 | 33,432 | 38,799 | 39,011 | 37,870 | 35,217 | 42,931 | 38,919 | 32,895 | 36,016 | 31,606 | 29,627 | 29,075 | 27,659 | 32,487 | 36,132 | 32,789 | 35,296 | 35,233 | 28,918 | 27,566 | 25,632 | 22,348 | 26,232 | 19,336 | 18,774 | 21,900 | 20,591 | 21,814 | 17,073 | 21,621 | 22,536 | 19,554 | 20,262 | 24,171 | 24,769 | 25,153 | 17,914 |
---|
Inventory | 73,012 | 66,157 | 70,299 | 63,626 | 62,058 | 66,856 | 70,710 | 66,142 | 67,265 | 66,275 | 73,695 | 67,536 | 64,163 | 69,110 | 81,553 | 80,789 | 81,191 | 84,447 | 89,005 | 79,109 | 76,833 | 88,519 | 92,123 | 85,530 | 92,431 | 90,693 | 93,903 | 78,269 | 87,606 | 90,255 | 95,418 | 93,181 | 95,137 | 99,283 | 95,688 | 88,899 | 93,883 | 111,008 | 103,554 | 86,134 | 88,765 | 94,110 | 89,355 | 74,563 | 77,457 | 89,905 | 94,277 | 85,234 | 85,989 | 100,882 | 107,236 | 89,757 | 87,747 | 103,942 | 109,965 | 101,251 | 103,495 | 119,748 | 132,856 | 106,557 | 107,020 | 119,112 | 133,209 | 312,880 | 260,517 | 262,742 | 341,254 | 356,590 | 359,839 | 420,356 | 487,390 | 501,849 | 455,364 | 446,273 | 487,432 | 401,355 | 375,393 | 404,754 | 526,074 | 472,187 | 399,189 | 356,803 | 476,275 | 492,804 | 497,481 | 533,631 | 670,305 | 609,794 | 612,768 | 667,668 | 805,188 | 726,468 | 700,882 | 674,682 | 644,060 | 568,980 | 560,589 | 559,594 | 618,093 |
| 618,093 | 559,594 | 560,589 | 568,980 | 644,060 | 674,682 | 700,882 | 726,468 | 805,188 | 667,668 | 612,768 | 609,794 | 670,305 | 533,631 | 497,481 | 492,804 | 476,275 | 356,803 | 399,189 | 472,187 | 526,074 | 404,754 | 375,393 | 401,355 | 487,432 | 446,273 | 455,364 | 501,849 | 487,390 | 420,356 | 359,839 | 356,590 | 341,254 | 262,742 | 260,517 | 312,880 | 133,209 | 119,112 | 107,020 | 106,557 | 132,856 | 119,748 | 103,495 | 101,251 | 109,965 | 103,942 | 87,747 | 89,757 | 107,236 | 100,882 | 85,989 | 85,234 | 94,277 | 89,905 | 77,457 | 74,563 | 89,355 | 94,110 | 88,765 | 86,134 | 103,554 | 111,008 | 93,883 | 88,899 | 95,688 | 99,283 | 95,137 | 93,181 | 95,418 | 90,255 | 87,606 | 78,269 | 93,903 | 90,693 | 92,431 | 85,530 | 92,123 | 88,519 | 76,833 | 79,109 | 89,005 | 84,447 | 81,191 | 80,789 | 81,553 | 69,110 | 64,163 | 67,536 | 73,695 | 66,275 | 67,265 | 66,142 | 70,710 | 66,856 | 62,058 | 63,626 | 70,299 | 66,157 | 73,012 |
---|
Other Current Assets | 7,139 | 7,704 | 7,886 | 20,685 | 3,434 | 5,406 | 5,341 | 3,462 | 3,946 | 5,593 | 4,608 | 3,509 | 3,795 | 5,135 | 5,104 | 2,451 | 3,531 | 3,594 | 7,823 | 4,588 | 5,065 | 5,461 | 4,768 | 750 | 750 | 750 | 6,679 | 5,820 | 5,227 | 5,336 | 5,837 | 4,204 | 3,199 | 3,542 | 3,822 | 3,585 | 3,433 | 4,075 | 3,260 | 4,504 | 3,201 | 3,423 | 3,552 | 7,154 | 2,110 | 3,238 | 3,718 | 6,247 | 2,398 | 3,810 | 4,578 | 7,501 | 6,300 | 8,379 | 8,606 | 10,194 | 9,032 | 11,427 | 12,289 | 18,105 | 15,986 | 17,345 | 12,574 | 72,809 | 63,712 | 30,842 | 75,127 | 34,301 | 29,453 | 25,071 | 33,601 | 20,054 | 17,776 | 24,371 | 267,172 | 19,988 | 21,130 | 26,223 | 30,171 | 25,449 | 25,815 | 34,434 | 37,603 | 43,619 | 38,083 | 44,370 | 48,415 | 41,407 | 40,307 | 42,261 | 108,463 | 37,550 | 32,425 | 41,451 | 44,123 | 41,747 | 42,962 | 42,803 | 49,734 |
| 49,734 | 42,803 | 42,962 | 41,747 | 44,123 | 41,451 | 32,425 | 37,550 | 108,463 | 42,261 | 40,307 | 41,407 | 48,415 | 44,370 | 38,083 | 43,619 | 37,603 | 34,434 | 25,815 | 25,449 | 30,171 | 26,223 | 21,130 | 19,988 | 267,172 | 24,371 | 17,776 | 20,054 | 33,601 | 25,071 | 29,453 | 34,301 | 75,127 | 30,842 | 63,712 | 72,809 | 12,574 | 17,345 | 15,986 | 18,105 | 12,289 | 11,427 | 9,032 | 10,194 | 8,606 | 8,379 | 6,300 | 7,501 | 4,578 | 3,810 | 2,398 | 6,247 | 3,718 | 3,238 | 2,110 | 7,154 | 3,552 | 3,423 | 3,201 | 4,504 | 3,260 | 4,075 | 3,433 | 3,585 | 3,822 | 3,542 | 3,199 | 4,204 | 5,837 | 5,336 | 5,227 | 5,820 | 6,679 | 750 | 750 | 750 | 4,768 | 5,461 | 5,065 | 4,588 | 7,823 | 3,594 | 3,531 | 2,451 | 5,104 | 5,135 | 3,795 | 3,509 | 4,608 | 5,593 | 3,946 | 3,462 | 5,341 | 5,406 | 3,434 | 20,685 | 7,886 | 7,704 | 7,139 |
---|
> Long-term Assets | 361,359 | 360,754 | 357,608 | 331,708 | 327,848 | 324,857 | 323,351 | 319,726 | 322,878 | 324,697 | 322,946 | 321,862 | 321,086 | 320,920 | 436,867 | 436,259 | 435,603 | 435,232 | 434,792 | 448,497 | 447,625 | 444,507 | 443,698 | 443,349 | 472,992 | 472,620 | 471,731 | 470,884 | 673,330 | 673,661 | 671,380 | 670,668 | 672,332 | 670,155 | 666,483 | 661,248 | 659,551 | 658,283 | 656,759 | 650,974 | 652,813 | 651,088 | 649,424 | 656,652 | 654,005 | 652,076 | 650,402 | 982,699 | 979,097 | 977,276 | 974,059 | 1,027,872 | 1,023,319 | 1,037,144 | 1,228,005 | 1,302,606 | 1,297,690 | 1,502,521 | 1,465,882 | 1,452,834 | 1,448,756 | 1,445,344 | 1,504,865 | 2,108,554 | 2,076,601 | 2,069,693 | 2,071,763 | 2,493,729 | 2,493,482 | 2,498,603 | 2,504,955 | 2,674,443 | 2,670,933 | 2,667,770 | 2,466,666 | 2,468,703 | 2,502,081 | 2,574,330 | 2,569,002 | 2,565,797 | 2,547,062 | 2,533,973 | 2,526,284 | 3,030,269 | 3,011,808 | 3,011,224 | 3,013,360 | 2,994,089 | 2,979,479 | 3,000,162 | 2,834,157 | 2,822,792 | 2,815,597 | 2,804,151 | 2,676,139 | 2,660,466 | 2,575,203 | 2,554,973 | 2,535,908 |
| 2,535,908 | 2,554,973 | 2,575,203 | 2,660,466 | 2,676,139 | 2,804,151 | 2,815,597 | 2,822,792 | 2,834,157 | 3,000,162 | 2,979,479 | 2,994,089 | 3,013,360 | 3,011,224 | 3,011,808 | 3,030,269 | 2,526,284 | 2,533,973 | 2,547,062 | 2,565,797 | 2,569,002 | 2,574,330 | 2,502,081 | 2,468,703 | 2,466,666 | 2,667,770 | 2,670,933 | 2,674,443 | 2,504,955 | 2,498,603 | 2,493,482 | 2,493,729 | 2,071,763 | 2,069,693 | 2,076,601 | 2,108,554 | 1,504,865 | 1,445,344 | 1,448,756 | 1,452,834 | 1,465,882 | 1,502,521 | 1,297,690 | 1,302,606 | 1,228,005 | 1,037,144 | 1,023,319 | 1,027,872 | 974,059 | 977,276 | 979,097 | 982,699 | 650,402 | 652,076 | 654,005 | 656,652 | 649,424 | 651,088 | 652,813 | 650,974 | 656,759 | 658,283 | 659,551 | 661,248 | 666,483 | 670,155 | 672,332 | 670,668 | 671,380 | 673,661 | 673,330 | 470,884 | 471,731 | 472,620 | 472,992 | 443,349 | 443,698 | 444,507 | 447,625 | 448,497 | 434,792 | 435,232 | 435,603 | 436,259 | 436,867 | 320,920 | 321,086 | 321,862 | 322,946 | 324,697 | 322,878 | 319,726 | 323,351 | 324,857 | 327,848 | 331,708 | 357,608 | 360,754 | 361,359 |
---|
Property Plant Equipment | 41,611 | 42,593 | 42,302 | 38,275 | 37,024 | 36,646 | 37,385 | 36,431 | 36,846 | 37,860 | 37,813 | 37,414 | 37,323 | 37,843 | 43,647 | 43,940 | 43,868 | 44,081 | 44,224 | 43,774 | 43,600 | 41,180 | 41,069 | 40,190 | 40,051 | 40,719 | 40,709 | 40,269 | 43,619 | 46,086 | 48,305 | 49,658 | 53,983 | 54,369 | 52,878 | 51,059 | 51,548 | 52,712 | 53,062 | 53,598 | 53,748 | 54,056 | 54,425 | 60,812 | 60,025 | 60,198 | 60,610 | 61,930 | 61,296 | 62,384 | 62,241 | 104,746 | 103,098 | 107,069 | 108,078 | 110,374 | 108,923 | 113,671 | 114,621 | 116,197 | 115,495 | 115,542 | 118,311 | 163,642 | 162,629 | 163,743 | 168,008 | 245,344 | 248,645 | 258,333 | 266,381 | 272,192 | 271,750 | 271,955 | 276,761 | 282,553 | 320,082 | 347,381 | 344,283 | 343,632 | 327,953 | 319,752 | 316,382 | 404,070 | 391,123 | 394,537 | 401,237 | 406,637 | 397,517 | 413,079 | 398,610 | 386,287 | 382,650 | 375,367 | 373,357 | 374,166 | 363,933 | 352,838 | 339,101 |
| 339,101 | 352,838 | 363,933 | 374,166 | 373,357 | 375,367 | 382,650 | 386,287 | 398,610 | 413,079 | 397,517 | 406,637 | 401,237 | 394,537 | 391,123 | 404,070 | 316,382 | 319,752 | 327,953 | 343,632 | 344,283 | 347,381 | 320,082 | 282,553 | 276,761 | 271,955 | 271,750 | 272,192 | 266,381 | 258,333 | 248,645 | 245,344 | 168,008 | 163,743 | 162,629 | 163,642 | 118,311 | 115,542 | 115,495 | 116,197 | 114,621 | 113,671 | 108,923 | 110,374 | 108,078 | 107,069 | 103,098 | 104,746 | 62,241 | 62,384 | 61,296 | 61,930 | 60,610 | 60,198 | 60,025 | 60,812 | 54,425 | 54,056 | 53,748 | 53,598 | 53,062 | 52,712 | 51,548 | 51,059 | 52,878 | 54,369 | 53,983 | 49,658 | 48,305 | 46,086 | 43,619 | 40,269 | 40,709 | 40,719 | 40,051 | 40,190 | 41,069 | 41,180 | 43,600 | 43,774 | 44,224 | 44,081 | 43,868 | 43,940 | 43,647 | 37,843 | 37,323 | 37,414 | 37,813 | 37,860 | 36,846 | 36,431 | 37,385 | 36,646 | 37,024 | 38,275 | 42,302 | 42,593 | 41,611 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112,319 | 112,319 | 112,319 | 112,319 | 112,319 | 112,319 | 188,946 | 188,629 | 188,629 | 188,629 | 188,629 | 188,629 | 188,629 | 188,629 | 188,629 | 189,028 | 214,814 | 198,072 | 198,076 | 198,076 | 253,714 | 253,763 | 253,677 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,744 | 253,744 | 253,744 | 253,744 | 262,827 | 262,827 | 262,977 | 262,977 | 267,940 | 267,940 | 268,008 | 296,910 | 319,292 | 320,317 | 371,954 | 370,096 | 370,424 | 370,539 | 370,589 | 388,044 | 473,145 | 473,145 | 472,545 | 473,956 | 614,278 | 615,770 | 615,770 | 615,770 | 649,292 | 650,568 | 652,143 | 585,153 | 584,435 | 584,435 | 597,827 | 595,913 | 596,391 | 599,557 | 598,860 | 598,860 | 644,747 | 644,801 | 645,070 | 644,869 | 644,871 | 644,949 | 649,105 | 619,095 | 619,241 | 619,256 | 619,399 | 619,221 | 619,399 | 548,661 | 548,589 | 548,675 |
| 548,675 | 548,589 | 548,661 | 619,399 | 619,221 | 619,399 | 619,256 | 619,241 | 619,095 | 649,105 | 644,949 | 644,871 | 644,869 | 645,070 | 644,801 | 644,747 | 598,860 | 598,860 | 599,557 | 596,391 | 595,913 | 597,827 | 584,435 | 584,435 | 585,153 | 652,143 | 650,568 | 649,292 | 615,770 | 615,770 | 615,770 | 614,278 | 473,956 | 472,545 | 473,145 | 473,145 | 388,044 | 370,589 | 370,539 | 370,424 | 370,096 | 371,954 | 320,317 | 319,292 | 296,910 | 268,008 | 267,940 | 267,940 | 262,977 | 262,977 | 262,827 | 262,827 | 253,744 | 253,744 | 253,744 | 253,744 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,353 | 253,677 | 253,763 | 253,714 | 198,076 | 198,076 | 198,072 | 214,814 | 189,028 | 188,629 | 188,629 | 188,629 | 188,629 | 188,629 | 188,629 | 188,629 | 188,629 | 188,946 | 112,319 | 112,319 | 112,319 | 112,319 | 112,319 | 112,319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162,781 | 50,462 | 162,781 | 162,781 | 162,781 | 162,781 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 194,264 | 198,564 | 214,966 | 214,778 | 214,589 | 354,826 | 353,213 | 351,601 | 349,988 | 348,375 | 346,763 | 345,150 | 343,538 | 341,925 | 340,313 | 338,700 | 337,088 | 335,475 | 333,863 | 332,250 | 332,001 | 330,362 | 328,725 | 327,088 | 634,522 | 632,500 | 630,477 | 628,455 | 637,196 | 635,129 | 641,873 | 803,488 | 844,141 | 840,894 | 985,546 | 951,101 | 947,895 | 945,222 | 942,549 | 982,622 | 1,442,340 | 1,438,932 | 1,430,165 | 1,426,895 | 1,629,482 | 1,624,059 | 1,619,793 | 1,615,528 | 1,748,220 | 1,743,711 | 1,739,102 | 1,600,061 | 1,595,569 | 1,591,078 | 1,622,477 | 1,619,848 | 1,615,126 | 1,610,404 | 1,606,164 | 1,601,429 | 1,971,326 | 1,965,897 | 1,961,498 | 1,955,597 | 1,927,119 | 1,922,090 | 1,920,656 | 1,793,034 | 1,788,157 | 1,782,952 | 1,778,097 | 1,653,008 | 1,627,836 | 1,622,335 | 1,617,047 | 1,612,146 |
| 1,612,146 | 1,617,047 | 1,622,335 | 1,627,836 | 1,653,008 | 1,778,097 | 1,782,952 | 1,788,157 | 1,793,034 | 1,920,656 | 1,922,090 | 1,927,119 | 1,955,597 | 1,961,498 | 1,965,897 | 1,971,326 | 1,601,429 | 1,606,164 | 1,610,404 | 1,615,126 | 1,619,848 | 1,622,477 | 1,591,078 | 1,595,569 | 1,600,061 | 1,739,102 | 1,743,711 | 1,748,220 | 1,615,528 | 1,619,793 | 1,624,059 | 1,629,482 | 1,426,895 | 1,430,165 | 1,438,932 | 1,442,340 | 982,622 | 942,549 | 945,222 | 947,895 | 951,101 | 985,546 | 840,894 | 844,141 | 803,488 | 641,873 | 635,129 | 637,196 | 628,455 | 630,477 | 632,500 | 634,522 | 327,088 | 328,725 | 330,362 | 332,001 | 332,250 | 333,863 | 335,475 | 337,088 | 338,700 | 340,313 | 341,925 | 343,538 | 345,150 | 346,763 | 348,375 | 349,988 | 351,601 | 353,213 | 354,826 | 214,589 | 214,778 | 214,966 | 198,564 | 194,264 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 193,481 | 162,781 | 162,781 | 162,781 | 162,781 | 50,462 | 162,781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 10,016 | 10,805 | 10,326 | 9,767 | 9,291 | 8,814 | 8,705 | 8,195 | 10,932 | 124,056 | 10,033 | 9,348 | 8,663 | 7,977 | 10,793 | 10,209 | 9,625 | 9,041 | 8,458 | 22,613 | 21,915 | 21,217 | 18,737 | 16,486 | 19,563 | 18,863 | 18,168 | 17,950 | 21,171 | 20,599 | 17,797 | 17,021 | 16,621 | 15,670 | 15,102 | 13,298 | 12,725 | 11,905 | 11,644 | 4,954 | 10,237 | 9,816 | 9,396 | 4,656 | 9,874 | 9,409 | 8,960 | 21,724 | 22,474 | 21,438 | 20,386 | 15,815 | 17,152 | 20,194 | 19,529 | 26,684 | 27,556 | 31,350 | 30,064 | 18,318 | 17,500 | 16,664 | 15,888 | 24,135 | 1,895 | 3,240 | 2,904 | -3,277 | 4,048 | 3,715 | 6,292 | 1,617 | 1,520 | 1,479 | 1,439 | 1,206 | 1,136 | 1,083 | 3,580 | 3,277 | 3,191 | 3,017 | 2,853 | 5,948 | 5,859 | 5,598 | 6,240 | 6,916 | 7,081 | 7,171 | 14,004 | 19,088 | 20,790 | 20,816 | 20,262 | 23,484 | 24,307 | 24,768 | 25,011 |
| 25,011 | 24,768 | 24,307 | 23,484 | 20,262 | 20,816 | 20,790 | 19,088 | 14,004 | 7,171 | 7,081 | 6,916 | 6,240 | 5,598 | 5,859 | 5,948 | 2,853 | 3,017 | 3,191 | 3,277 | 3,580 | 1,083 | 1,136 | 1,206 | 1,439 | 1,479 | 1,520 | 1,617 | 6,292 | 3,715 | 4,048 | -3,277 | 2,904 | 3,240 | 1,895 | 24,135 | 15,888 | 16,664 | 17,500 | 18,318 | 30,064 | 31,350 | 27,556 | 26,684 | 19,529 | 20,194 | 17,152 | 15,815 | 20,386 | 21,438 | 22,474 | 21,724 | 8,960 | 9,409 | 9,874 | 4,656 | 9,396 | 9,816 | 10,237 | 4,954 | 11,644 | 11,905 | 12,725 | 13,298 | 15,102 | 15,670 | 16,621 | 17,021 | 17,797 | 20,599 | 21,171 | 17,950 | 18,168 | 18,863 | 19,563 | 16,486 | 18,737 | 21,217 | 21,915 | 22,613 | 8,458 | 9,041 | 9,625 | 10,209 | 10,793 | 7,977 | 8,663 | 9,348 | 10,033 | 124,056 | 10,932 | 8,195 | 8,705 | 8,814 | 9,291 | 9,767 | 10,326 | 10,805 | 10,016 |
---|
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 | 960 | 992 | 984 | 3,122 | 3,384 | 3,091 | 3,252 | 4,940 | 5,350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,350 | 4,940 | 3,252 | 3,091 | 3,384 | 3,122 | 984 | 992 | 960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 406,098 | 409,682 | 409,234 | 400,228 | 361,757 | 367,251 | 369,065 | 363,170 | 354,124 | 358,397 | 357,155 | 352,592 | 338,807 | 344,045 | 465,175 | 456,760 | 450,812 | 460,475 | 508,990 | 503,691 | 496,876 | 506,643 | 513,677 | 510,901 | 540,813 | 541,100 | 543,533 | 540,718 | 755,586 | 656,162 | 668,067 | 672,955 | 671,413 | 667,260 | 675,295 | 680,442 | 679,331 | 689,898 | 687,739 | 591,286 | 629,481 | 639,456 | 641,208 | 641,138 | 632,145 | 643,583 | 645,691 | 897,376 | 891,502 | 902,293 | 899,011 | 830,793 | 819,855 | 1,054,779 | 1,072,676 | 1,105,980 | 1,106,595 | 1,331,761 | 1,344,774 | 1,311,358 | 1,317,113 | 1,268,942 | 1,296,364 | 2,114,030 | 1,919,724 | 1,934,001 | 2,021,840 | 2,257,848 | 2,275,738 | 2,342,272 | 2,438,082 | 2,680,219 | 2,566,115 | 2,528,099 | 2,599,397 | 2,154,750 | 2,197,064 | 2,303,407 | 2,728,842 | 2,415,048 | 2,522,497 | 2,434,673 | 2,435,529 | 2,935,693 | 2,900,590 | 2,919,810 | 3,115,516 | 2,908,291 | 2,925,385 | 2,976,741 | 3,142,000 | 2,973,443 | 2,890,624 | 2,852,344 | 3,116,211 | 2,627,827 | 2,579,304 | 2,586,538 | 2,663,108 |
| 2,663,108 | 2,586,538 | 2,579,304 | 2,627,827 | 3,116,211 | 2,852,344 | 2,890,624 | 2,973,443 | 3,142,000 | 2,976,741 | 2,925,385 | 2,908,291 | 3,115,516 | 2,919,810 | 2,900,590 | 2,935,693 | 2,435,529 | 2,434,673 | 2,522,497 | 2,415,048 | 2,728,842 | 2,303,407 | 2,197,064 | 2,154,750 | 2,599,397 | 2,528,099 | 2,566,115 | 2,680,219 | 2,438,082 | 2,342,272 | 2,275,738 | 2,257,848 | 2,021,840 | 1,934,001 | 1,919,724 | 2,114,030 | 1,296,364 | 1,268,942 | 1,317,113 | 1,311,358 | 1,344,774 | 1,331,761 | 1,106,595 | 1,105,980 | 1,072,676 | 1,054,779 | 819,855 | 830,793 | 899,011 | 902,293 | 891,502 | 897,376 | 645,691 | 643,583 | 632,145 | 641,138 | 641,208 | 639,456 | 629,481 | 591,286 | 687,739 | 689,898 | 679,331 | 680,442 | 675,295 | 667,260 | 671,413 | 672,955 | 668,067 | 656,162 | 755,586 | 540,718 | 543,533 | 541,100 | 540,813 | 510,901 | 513,677 | 506,643 | 496,876 | 503,691 | 508,990 | 460,475 | 450,812 | 456,760 | 465,175 | 344,045 | 338,807 | 352,592 | 357,155 | 358,397 | 354,124 | 363,170 | 369,065 | 367,251 | 361,757 | 400,228 | 409,234 | 409,682 | 406,098 |
---|
> Total Current Liabilities | 44,976 | 51,344 | 54,787 | 56,265 | 44,138 | 52,539 | 57,649 | 56,394 | 30,138 | 38,546 | 40,748 | 38,829 | 29,214 | 43,361 | 41,720 | 46,343 | 39,223 | 47,553 | 47,174 | 45,671 | 37,075 | 46,375 | 51,064 | 46,990 | 50,304 | 49,431 | 49,767 | 42,280 | 48,504 | 48,310 | 57,425 | 61,817 | 54,244 | 51,981 | 58,160 | 49,471 | 44,163 | 53,910 | 143,848 | 48,952 | 48,537 | 55,677 | 53,570 | 61,226 | 48,864 | 59,331 | 58,269 | 71,867 | 67,273 | 79,235 | 76,922 | 104,278 | 93,403 | 101,505 | 118,638 | 105,714 | 94,560 | 124,949 | 116,242 | 92,692 | 90,710 | 88,769 | 105,896 | 134,868 | 111,626 | 99,130 | 184,423 | 205,695 | 165,232 | 169,618 | 223,712 | 201,486 | 203,227 | 184,354 | 601,413 | 258,462 | 266,538 | 198,154 | 289,494 | 216,908 | 209,299 | 229,886 | 294,265 | 245,652 | 207,573 | 218,414 | 299,461 | 244,287 | 248,344 | 280,064 | 351,049 | 271,534 | 230,684 | 231,181 | 842,928 | 262,418 | 244,235 | 489,972 | 537,632 |
| 537,632 | 489,972 | 244,235 | 262,418 | 842,928 | 231,181 | 230,684 | 271,534 | 351,049 | 280,064 | 248,344 | 244,287 | 299,461 | 218,414 | 207,573 | 245,652 | 294,265 | 229,886 | 209,299 | 216,908 | 289,494 | 198,154 | 266,538 | 258,462 | 601,413 | 184,354 | 203,227 | 201,486 | 223,712 | 169,618 | 165,232 | 205,695 | 184,423 | 99,130 | 111,626 | 134,868 | 105,896 | 88,769 | 90,710 | 92,692 | 116,242 | 124,949 | 94,560 | 105,714 | 118,638 | 101,505 | 93,403 | 104,278 | 76,922 | 79,235 | 67,273 | 71,867 | 58,269 | 59,331 | 48,864 | 61,226 | 53,570 | 55,677 | 48,537 | 48,952 | 143,848 | 53,910 | 44,163 | 49,471 | 58,160 | 51,981 | 54,244 | 61,817 | 57,425 | 48,310 | 48,504 | 42,280 | 49,767 | 49,431 | 50,304 | 46,990 | 51,064 | 46,375 | 37,075 | 45,671 | 47,174 | 47,553 | 39,223 | 46,343 | 41,720 | 43,361 | 29,214 | 38,829 | 40,748 | 38,546 | 30,138 | 56,394 | 57,649 | 52,539 | 44,138 | 56,265 | 54,787 | 51,344 | 44,976 |
---|
Short-term Debt | 15,306 | 15,534 | 15,841 | 16,009 | 14,039 | 15,269 | 16,352 | 17,436 | 580 | 433 | 403 | 370 | 336 | 5,670 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 0 | 0 | 0 | 18,479 | 0 | 0 | 0 | 18,398 | 13,946 | 0 | 0 | 2,574 | 0 | 0 | 0 | 648 | 0 | 0 | 0 | 90,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,750 | 11,625 | 13,500 | 15,375 | 40,375 | 37,937 | 43,200 | 48,750 | 26,250 | 22,500 | 45,000 | 20,625 | 18,750 | 20,625 | 22,500 | 24,375 | 33,750 | 1,140 | 1,140 | 10,515 | 10,515 | 10,515 | 1,821,464 | 872 | 2,983 | 2,096,897 | 2,073,874 | 352,198 | 26,684 | 9,124 | 9,915 | 9,990 | 15,438 | 15,306 | 15,446 | 10,731 | 11,034 | 9,952 | 9,801 | 11,060 | 12,420 | 13,502 | 16,256 | 16,078 | 65,662 | 16,715 | 16,331 | 571,715 | 40,009 | 40,299 | 303,238 | 303,554 |
| 303,554 | 303,238 | 40,299 | 40,009 | 571,715 | 16,331 | 16,715 | 65,662 | 16,078 | 16,256 | 13,502 | 12,420 | 11,060 | 9,801 | 9,952 | 11,034 | 10,731 | 15,446 | 15,306 | 15,438 | 9,990 | 9,915 | 9,124 | 26,684 | 352,198 | 2,073,874 | 2,096,897 | 2,983 | 872 | 1,821,464 | 10,515 | 10,515 | 10,515 | 1,140 | 1,140 | 33,750 | 24,375 | 22,500 | 20,625 | 18,750 | 20,625 | 45,000 | 22,500 | 26,250 | 48,750 | 43,200 | 37,937 | 40,375 | 15,375 | 13,500 | 11,625 | 9,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,000 | 0 | 0 | 0 | 648 | 0 | 0 | 0 | 2,574 | 0 | 0 | 13,946 | 18,398 | 0 | 0 | 0 | 18,479 | 0 | 0 | 0 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 5,670 | 336 | 370 | 403 | 433 | 580 | 17,436 | 16,352 | 15,269 | 14,039 | 16,009 | 15,841 | 15,534 | 15,306 |
---|
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 | 18,750 | 0 | 0 | 0 | 33,750 | 1,140 | 1,140 | 10,515 | 10,515 | 1,769,606 | 1,821,464 | 1,852,932 | 2,217,574 | 2,096,897 | 2,073,874 | 352,198 | 0 | 9,124 | 0 | 0 | 5,625 | 4,500 | 4,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 0 | 0 | 555,439 | 22,000 | 22,000 | 265,392 | 265,392 |
| 265,392 | 265,392 | 22,000 | 22,000 | 555,439 | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,500 | 4,500 | 5,625 | 0 | 0 | 9,124 | 0 | 352,198 | 2,073,874 | 2,096,897 | 2,217,574 | 1,852,932 | 1,821,464 | 1,769,606 | 10,515 | 10,515 | 1,140 | 1,140 | 33,750 | 0 | 0 | 0 | 18,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16,231 | 20,696 | 26,714 | 24,781 | 17,103 | 21,279 | 27,797 | 21,256 | 16,776 | 17,153 | 24,377 | 18,826 | 16,467 | 19,343 | 21,720 | 19,816 | 21,341 | 23,805 | 30,688 | 25,861 | 22,067 | 25,341 | 26,563 | 26,337 | 24,264 | 27,747 | 23,748 | 21,520 | 21,938 | 23,828 | 25,147 | 32,126 | 25,706 | 27,817 | 30,045 | 27,286 | 25,774 | 30,893 | 31,036 | 22,574 | 25,462 | 25,892 | 26,613 | 15,531 | 21,024 | 23,535 | 28,072 | 24,427 | 24,783 | 28,533 | 29,308 | 25,050 | 23,208 | 28,237 | 25,369 | 42,638 | 29,857 | 42,623 | 49,706 | 38,052 | 26,278 | 30,811 | 34,163 | 49,593 | 41,772 | 38,562 | 97,285 | 98,033 | 76,675 | 93,683 | 137,205 | 122,358 | 111,313 | 115,595 | 156,267 | 140,000 | 126,208 | 113,536 | 177,115 | 114,936 | 102,629 | 122,887 | 185,362 | 126,537 | 125,165 | 119,578 | 202,675 | 129,861 | 152,309 | 164,118 | 228,248 | 127,809 | 131,316 | 136,308 | 182,191 | 123,778 | 132,907 | 126,210 | 175,739 |
| 175,739 | 126,210 | 132,907 | 123,778 | 182,191 | 136,308 | 131,316 | 127,809 | 228,248 | 164,118 | 152,309 | 129,861 | 202,675 | 119,578 | 125,165 | 126,537 | 185,362 | 122,887 | 102,629 | 114,936 | 177,115 | 113,536 | 126,208 | 140,000 | 156,267 | 115,595 | 111,313 | 122,358 | 137,205 | 93,683 | 76,675 | 98,033 | 97,285 | 38,562 | 41,772 | 49,593 | 34,163 | 30,811 | 26,278 | 38,052 | 49,706 | 42,623 | 29,857 | 42,638 | 25,369 | 28,237 | 23,208 | 25,050 | 29,308 | 28,533 | 24,783 | 24,427 | 28,072 | 23,535 | 21,024 | 15,531 | 26,613 | 25,892 | 25,462 | 22,574 | 31,036 | 30,893 | 25,774 | 27,286 | 30,045 | 27,817 | 25,706 | 32,126 | 25,147 | 23,828 | 21,938 | 21,520 | 23,748 | 27,747 | 24,264 | 26,337 | 26,563 | 25,341 | 22,067 | 25,861 | 30,688 | 23,805 | 21,341 | 19,816 | 21,720 | 19,343 | 16,467 | 18,826 | 24,377 | 17,153 | 16,776 | 21,256 | 27,797 | 21,279 | 17,103 | 24,781 | 26,714 | 20,696 | 16,231 |
---|
Other Current Liabilities | 13,439 | 15,114 | 12,232 | 15,475 | 12,996 | 15,991 | 13,500 | 17,702 | 12,782 | 20,960 | 15,968 | 19,633 | 12,411 | 18,348 | 18,500 | 25,027 | 16,382 | 22,248 | 14,986 | 19,810 | 15,008 | 21,034 | 4,240 | 20,653 | 26,040 | 21,684 | 4,240 | 4,240 | 26,566 | 24,482 | 32,278 | 29,691 | 28,538 | 24,164 | 27,467 | 22,185 | 18,389 | 23,017 | 22,812 | 26,378 | 23,075 | 29,785 | 26,957 | 45,695 | 27,840 | 35,796 | 30,197 | 37,690 | 30,865 | 37,202 | 30,384 | 38,853 | 32,258 | 30,068 | 42,408 | 36,826 | 42,203 | 37,326 | 41,618 | 35,890 | 43,807 | 35,458 | 47,358 | 51,525 | 69,854 | 56,495 | 76,097 | 93,272 | 88,557 | 75,935 | 86,395 | 78,989 | 91,914 | 68,759 | 89,696 | 86,838 | 97,930 | 74,293 | 97,011 | 86,080 | 89,636 | 89,256 | 91,412 | 107,980 | 71,322 | 88,912 | 85,263 | 102,006 | 82,533 | 89,539 | 97,309 | 78,063 | 82,653 | 75,196 | 87,318 | 112,145 | 70,399 | 60,284 | 56,505 |
| 56,505 | 60,284 | 70,399 | 112,145 | 87,318 | 75,196 | 82,653 | 78,063 | 97,309 | 89,539 | 82,533 | 102,006 | 85,263 | 88,912 | 71,322 | 107,980 | 91,412 | 89,256 | 89,636 | 86,080 | 97,011 | 74,293 | 97,930 | 86,838 | 89,696 | 68,759 | 91,914 | 78,989 | 86,395 | 75,935 | 88,557 | 93,272 | 76,097 | 56,495 | 69,854 | 51,525 | 47,358 | 35,458 | 43,807 | 35,890 | 41,618 | 37,326 | 42,203 | 36,826 | 42,408 | 30,068 | 32,258 | 38,853 | 30,384 | 37,202 | 30,865 | 37,690 | 30,197 | 35,796 | 27,840 | 45,695 | 26,957 | 29,785 | 23,075 | 26,378 | 22,812 | 23,017 | 18,389 | 22,185 | 27,467 | 24,164 | 28,538 | 29,691 | 32,278 | 24,482 | 26,566 | 4,240 | 4,240 | 21,684 | 26,040 | 20,653 | 4,240 | 21,034 | 15,008 | 19,810 | 14,986 | 22,248 | 16,382 | 25,027 | 18,500 | 18,348 | 12,411 | 19,633 | 15,968 | 20,960 | 12,782 | 17,702 | 13,500 | 15,991 | 12,996 | 15,475 | 12,232 | 15,114 | 13,439 |
---|
> Long-term Liabilities | 361,122 | 358,338 | 354,447 | 343,963 | 317,619 | 314,712 | 311,416 | 306,776 | 323,986 | 319,851 | 316,407 | 313,763 | 309,593 | 300,684 | 423,455 | 410,417 | 411,589 | 412,922 | 461,816 | 458,020 | 459,801 | 460,268 | 462,613 | 463,911 | 490,509 | 491,669 | 493,766 | 498,438 | 707,082 | 607,852 | 610,642 | 611,138 | 617,169 | 615,279 | 617,135 | 630,971 | 635,168 | 635,988 | 543,891 | 542,334 | 580,944 | 583,779 | 587,638 | 579,912 | 583,281 | 584,252 | 587,422 | 825,509 | 824,229 | 823,058 | 822,089 | 726,515 | 726,452 | 953,274 | 954,038 | 1,000,266 | 1,012,035 | 1,206,812 | 1,228,532 | 1,218,666 | 1,226,403 | 1,180,173 | 1,190,468 | 1,979,162 | 1,808,098 | 1,834,871 | 1,837,417 | 2,052,153 | 2,110,506 | 2,172,654 | 2,214,370 | 2,478,733 | 2,362,888 | 2,343,745 | 1,997,984 | 1,896,288 | 1,930,526 | 2,105,253 | 2,439,348 | 2,198,140 | 2,313,198 | 2,204,787 | 2,141,264 | 2,690,041 | 2,693,017 | 2,701,396 | 2,816,055 | 2,664,004 | 2,677,041 | 2,696,677 | 2,790,951 | 2,701,909 | 2,659,940 | 2,621,163 | 2,273,283 | 2,365,409 | 2,335,069 | 2,096,566 | 2,125,476 |
| 2,125,476 | 2,096,566 | 2,335,069 | 2,365,409 | 2,273,283 | 2,621,163 | 2,659,940 | 2,701,909 | 2,790,951 | 2,696,677 | 2,677,041 | 2,664,004 | 2,816,055 | 2,701,396 | 2,693,017 | 2,690,041 | 2,141,264 | 2,204,787 | 2,313,198 | 2,198,140 | 2,439,348 | 2,105,253 | 1,930,526 | 1,896,288 | 1,997,984 | 2,343,745 | 2,362,888 | 2,478,733 | 2,214,370 | 2,172,654 | 2,110,506 | 2,052,153 | 1,837,417 | 1,834,871 | 1,808,098 | 1,979,162 | 1,190,468 | 1,180,173 | 1,226,403 | 1,218,666 | 1,228,532 | 1,206,812 | 1,012,035 | 1,000,266 | 954,038 | 953,274 | 726,452 | 726,515 | 822,089 | 823,058 | 824,229 | 825,509 | 587,422 | 584,252 | 583,281 | 579,912 | 587,638 | 583,779 | 580,944 | 542,334 | 543,891 | 635,988 | 635,168 | 630,971 | 617,135 | 615,279 | 617,169 | 611,138 | 610,642 | 607,852 | 707,082 | 498,438 | 493,766 | 491,669 | 490,509 | 463,911 | 462,613 | 460,268 | 459,801 | 458,020 | 461,816 | 412,922 | 411,589 | 410,417 | 423,455 | 300,684 | 309,593 | 313,763 | 316,407 | 319,851 | 323,986 | 306,776 | 311,416 | 314,712 | 317,619 | 343,963 | 354,447 | 358,338 | 361,122 |
---|
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 | 477,908 | 477,988 | 710,357 | 706,244 | 702,131 | 698,019 | 597,314 | 593,175 | 821,422 | 815,841 | 844,635 | 852,178 | 1,000,265 | 1,024,686 | 1,007,107 | 1,011,527 | 961,947 | 954,491 | 1,725,866 | 1,545,825 | 1,545,999 | 1,537,943 | 1,715,268 | 1,769,606 | 1,821,464 | 1,852,932 | 2,217,574 | 2,096,897 | 2,073,874 | 1,723,110 | 1,635,881 | 1,636,754 | 1,802,626 | 2,133,487 | 1,874,158 | 1,974,861 | 1,874,442 | 1,804,586 | 2,334,086 | 2,329,994 | 2,325,908 | 2,406,830 | 2,267,759 | 2,281,195 | 2,292,139 | 2,418,090 | 2,340,844 | 2,281,464 | 2,245,630 | 1,930,140 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,930,140 | 2,245,630 | 2,281,464 | 2,340,844 | 2,418,090 | 2,292,139 | 2,281,195 | 2,267,759 | 2,406,830 | 2,325,908 | 2,329,994 | 2,334,086 | 1,804,586 | 1,874,442 | 1,974,861 | 1,874,158 | 2,133,487 | 1,802,626 | 1,636,754 | 1,635,881 | 1,723,110 | 2,073,874 | 2,096,897 | 2,217,574 | 1,852,932 | 1,821,464 | 1,769,606 | 1,715,268 | 1,537,943 | 1,545,999 | 1,545,825 | 1,725,866 | 954,491 | 961,947 | 1,011,527 | 1,007,107 | 1,024,686 | 1,000,265 | 852,178 | 844,635 | 815,841 | 821,422 | 593,175 | 597,314 | 698,019 | 702,131 | 706,244 | 710,357 | 477,988 | 477,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 960 | 992 | 984 | 3,122 | 3,384 | 3,091 | 3,252 | 4,940 | 5,350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,350 | 4,940 | 3,252 | 3,091 | 3,384 | 3,122 | 984 | 992 | 960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 291 | 0 | 0 | 0 | 347 | 0 | 348 | 335 | 317 | 299 | 281 | 263 | 245 | 227 | 209 | 190 | 4,972 | 6,959 | 4,771 | 5,865 | 6,376 | 12,312 | 6,274 | 6,872 | 23,671 | 24,807 | 22,285 | 22,790 | 19,265 | 18,745 | 18,657 | 19,422 | 4,232 | 3,098 | 1,810 | 2,083 | 9,409 | 8,015 | 8,323 | 6,890 | 8,038 | 7,380 | 4,406 | 4,781 | 8,692 | 8,972 | 2,131 | 2,356 | 7,352 | 6,100 | 4,846 | 5,339 | 3,212 | 2,346 | 3,077 | 3,119 | 21,405 | 22,178 | 22,692 | 17,779 | 24,881 | 265,991 | 269,871 | 274,874 | 260,407 | 262,468 | 267,206 | 271,446 | 291,985 | 307,824 | 302,342 | 311,169 | 331,996 | 339,482 | 343,686 | 362,690 | 340,638 | 343,218 | 343,759 | 315,771 | 309,338 | 0 | 324,587 | 289,358 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 289,358 | 324,587 | 0 | 309,338 | 315,771 | 343,759 | 343,218 | 340,638 | 362,690 | 343,686 | 339,482 | 331,996 | 311,169 | 302,342 | 307,824 | 291,985 | 271,446 | 267,206 | 262,468 | 260,407 | 274,874 | 269,871 | 265,991 | 24,881 | 17,779 | 22,692 | 22,178 | 21,405 | 3,119 | 3,077 | 2,346 | 3,212 | 5,339 | 4,846 | 6,100 | 7,352 | 2,356 | 2,131 | 8,972 | 8,692 | 4,781 | 4,406 | 7,380 | 8,038 | 6,890 | 8,323 | 8,015 | 9,409 | 2,083 | 1,810 | 3,098 | 4,232 | 19,422 | 18,657 | 18,745 | 19,265 | 22,790 | 22,285 | 24,807 | 23,671 | 6,872 | 6,274 | 12,312 | 6,376 | 5,865 | 4,771 | 6,959 | 4,972 | 190 | 209 | 227 | 245 | 263 | 281 | 299 | 317 | 335 | 348 | 0 | 347 | 0 | 0 | 0 | 291 | 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 | 104,534 | 107,351 | 105,743 | 109,970 | 112,604 | 117,180 | 121,163 | 125,897 | 127,446 | 133,416 | 146,939 | 150,885 | 204,416 | 201,490 | 204,207 | 208,776 | 213,380 | 230,638 | 250,084 | 259,927 | 285,795 | 296,355 | 315,480 | 318,722 | 328,498 | 343,659 | 236,278 | 241,137 | 243,873 | 252,867 | 235,902 | 239,881 | 243,754 | 252,131 | 254,339 | 268,854 | 268,962 | 0 | 4,600 | 0 | 0 | 0 | 3,700 | 0 | 0 | 0 | 2,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,800 | 0 | 0 | 0 | 3,700 | 0 | 0 | 0 | 4,600 | 0 | 268,962 | 268,854 | 254,339 | 252,131 | 243,754 | 239,881 | 235,902 | 252,867 | 243,873 | 241,137 | 236,278 | 343,659 | 328,498 | 318,722 | 315,480 | 296,355 | 285,795 | 259,927 | 250,084 | 230,638 | 213,380 | 208,776 | 204,207 | 201,490 | 204,416 | 150,885 | 146,939 | 133,416 | 127,446 | 125,897 | 121,163 | 117,180 | 112,604 | 109,970 | 105,743 | 107,351 | 104,534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 57,517 | 58,651 | 58,850 | 56,788 | 57,396 | 59,090 | 60,225 | 62,836 | 65,854 | 70,561 | 74,422 | 78,081 | 80,322 | 84,352 | 87,578 | 93,179 | 98,497 | 104,290 | 61,290 | 92,261 | 90,944 | 87,030 | 85,902 | 83,274 | 81,943 | 80,118 | 79,308 | 75,487 | 74,639 | 183,411 | 178,111 | 174,635 | 167,798 | 167,676 | 161,608 | 144,648 | 144,466 | 144,504 | 229,363 | 225,608 | 217,498 | 219,223 | 221,656 | 230,585 | 233,657 | 237,647 | 237,231 | 235,547 | 237,582 | 241,775 | 246,719 | 361,175 | 363,820 | 348,481 | 348,165 | 378,363 | 376,451 | 375,552 | 353,218 | 337,995 | 339,250 | 465,961 | 466,703 | 457,685 | 618,870 | 622,457 | 804,848 | 785,657 | 790,967 | 787,666 | 791,389 | 880,819 | 872,648 | 827,014 | 832,586 | 900,049 | 877,119 | 868,360 | 843,415 | 812,542 | 796,287 | 817,149 | 843,376 | 831,877 | 840,614 | 841,605 | 830,622 | 920,254 | 913,966 | 940,181 | 841,574 | 868,166 | 861,819 | 866,363 | 840,639 | 835,463 | 781,220 | 765,011 | 755,307 |
| 755,307 | 765,011 | 781,220 | 835,463 | 840,639 | 866,363 | 861,819 | 868,166 | 841,574 | 940,181 | 913,966 | 920,254 | 830,622 | 841,605 | 840,614 | 831,877 | 843,376 | 817,149 | 796,287 | 812,542 | 843,415 | 868,360 | 877,119 | 900,049 | 832,586 | 827,014 | 872,648 | 880,819 | 791,389 | 787,666 | 790,967 | 785,657 | 804,848 | 622,457 | 618,870 | 457,685 | 466,703 | 465,961 | 339,250 | 337,995 | 353,218 | 375,552 | 376,451 | 378,363 | 348,165 | 348,481 | 363,820 | 361,175 | 246,719 | 241,775 | 237,582 | 235,547 | 237,231 | 237,647 | 233,657 | 230,585 | 221,656 | 219,223 | 217,498 | 225,608 | 229,363 | 144,504 | 144,466 | 144,648 | 161,608 | 167,676 | 167,798 | 174,635 | 178,111 | 183,411 | 74,639 | 75,487 | 79,308 | 80,118 | 81,943 | 83,274 | 85,902 | 87,030 | 90,944 | 92,261 | 61,290 | 104,290 | 98,497 | 93,179 | 87,578 | 84,352 | 80,322 | 78,081 | 74,422 | 70,561 | 65,854 | 62,836 | 60,225 | 59,090 | 57,396 | 56,788 | 58,850 | 58,651 | 57,517 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 368 | 368 | 368 | 368 | 368 | 368 | 362 | 360 | 359 | 474 | 474 | 476 | 476 | 476 | 476 | 479 | 479 | 477 | 477 | 484 | 484 | 484 | 526 | 529 | 529 | 529 | 534 | 536 | 537 | 537 | 537 | 538 | 580 | 580 | 580 | 626 | 627 | 664 | 664 | 665 | 665 | 665 | 665 | 666 | 659 | 659 | 656 | 653 | 654 | 640 | 640 | 641 | 642 | 643 | 643 | 648 | 648 | 649 | 685 | 689 | 717 | 717 | 717 | 722 | 723 | 786 | 786 | 791 | 792 | 792 |
| 792 | 792 | 791 | 786 | 786 | 723 | 722 | 717 | 717 | 717 | 689 | 685 | 649 | 648 | 648 | 643 | 643 | 642 | 641 | 640 | 640 | 654 | 653 | 656 | 659 | 659 | 666 | 665 | 665 | 665 | 665 | 664 | 664 | 627 | 626 | 580 | 580 | 580 | 538 | 537 | 537 | 537 | 536 | 534 | 529 | 529 | 529 | 526 | 484 | 484 | 484 | 477 | 477 | 479 | 479 | 476 | 476 | 476 | 476 | 474 | 474 | 359 | 360 | 362 | 368 | 368 | 368 | 368 | 368 | 368 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 1,175 | 2,319 | 2,508 | 446 | 1,054 | 2,748 | 3,833 | 6,444 | 9,462 | 14,169 | 18,030 | 21,689 | 23,930 | 27,960 | 31,186 | 36,857 | 42,171 | 47,922 | 29,976 | -64,790 | -66,072 | -69,976 | -71,156 | -53,057 | -50,105 | -47,796 | -44,353 | -42,037 | -37,963 | -34,226 | -29,380 | -24,212 | -19,803 | -16,273 | -13,383 | -14,479 | -8,566 | -2,537 | 1,624 | 2,962 | 3,288 | 11,781 | 21,063 | 35,341 | 48,646 | 61,245 | 73,329 | 85,584 | 102,362 | 118,388 | 135,285 | 144,844 | 164,478 | 163,045 | 178,395 | 197,187 | 214,964 | 231,102 | 226,689 | 238,143 | 257,710 | 276,458 | 296,273 | 307,233 | 340,429 | 370,680 | 403,090 | 416,658 | 449,422 | 471,483 | 504,213 | 634,121 | 654,668 | 662,644 | 694,632 | 806,556 | 823,347 | 841,598 | 864,588 | 843,796 | 841,593 | 860,564 | 881,910 | 866,828 | 875,722 | 872,513 | 865,378 | 934,191 | 928,746 | 929,002 | 865,499 | 876,798 | 865,286 | 865,256 | 782,515 | 785,090 | 744,851 | 748,789 | 756,253 |
| 756,253 | 748,789 | 744,851 | 785,090 | 782,515 | 865,256 | 865,286 | 876,798 | 865,499 | 929,002 | 928,746 | 934,191 | 865,378 | 872,513 | 875,722 | 866,828 | 881,910 | 860,564 | 841,593 | 843,796 | 864,588 | 841,598 | 823,347 | 806,556 | 694,632 | 662,644 | 654,668 | 634,121 | 504,213 | 471,483 | 449,422 | 416,658 | 403,090 | 370,680 | 340,429 | 307,233 | 296,273 | 276,458 | 257,710 | 238,143 | 226,689 | 231,102 | 214,964 | 197,187 | 178,395 | 163,045 | 164,478 | 144,844 | 135,285 | 118,388 | 102,362 | 85,584 | 73,329 | 61,245 | 48,646 | 35,341 | 21,063 | 11,781 | 3,288 | 2,962 | 1,624 | -2,537 | -8,566 | -14,479 | -13,383 | -16,273 | -19,803 | -24,212 | -29,380 | -34,226 | -37,963 | -42,037 | -44,353 | -47,796 | -50,105 | -53,057 | -71,156 | -69,976 | -66,072 | -64,790 | 29,976 | 47,922 | 42,171 | 36,857 | 31,186 | 27,960 | 23,930 | 21,689 | 18,030 | 14,169 | 9,462 | 6,444 | 3,833 | 2,748 | 1,054 | 446 | 2,508 | 2,319 | 1,175 |
---|
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 | 182,398 | 169,556 | 159,916 | 145,010 | 133,104 | 120,953 | 226,900 | 209,775 | 195,781 | 179,965 | 183,113 | 163,443 | 146,374 | 128,487 | 110,349 | 92,021 | 199,832 | 180,726 | 162,568 | 288,269 | 263,978 | 417,237 | 387,699 | 355,967 | 327,143 | 297,303 | 266,789 | 234,827 | 186,745 | 156,193 | 116,339 | 75,001 | 46,284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,547 | 0 | 29,632 | 0 | 0 | 0 | 0 | 60,455 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 60,455 | 0 | 0 | 0 | 0 | 29,632 | 0 | 3,547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46,284 | 75,001 | 116,339 | 156,193 | 186,745 | 234,827 | 266,789 | 297,303 | 327,143 | 355,967 | 387,699 | 417,237 | 263,978 | 288,269 | 162,568 | 180,726 | 199,832 | 92,021 | 110,349 | 128,487 | 146,374 | 163,443 | 183,113 | 179,965 | 195,781 | 209,775 | 226,900 | 120,953 | 133,104 | 145,010 | 159,916 | 169,556 | 182,398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 56,342 | 56,332 | 56,342 | 56,342 | 56,342 | 56,342 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,396 | 56,396 | 56,396 | 31,317 | 156,800 | 156,800 | 156,800 | 156,800 | 136,112 | 131,872 | 127,632 | 123,392 | 119,152 | 114,912 | 217,832 | 210,024 | 202,197 | 194,400 | 186,957 | 179,308 | 171,123 | 164,771 | 158,371 | 238,287 | 231,549 | 222,785 | 215,694 | 208,539 | 201,770 | 191,304 | 182,398 | 169,556 | 159,916 | 145,010 | 133,104 | 120,953 | 226,900 | 209,775 | 195,781 | 179,965 | 183,113 | 163,443 | 146,374 | 128,487 | 110,349 | 92,021 | 199,832 | 180,726 | 162,568 | 288,269 | 263,978 | 417,237 | 387,699 | 355,967 | 327,143 | 297,303 | 266,789 | 234,827 | 186,745 | 156,193 | 116,339 | 75,001 | 46,284 | -21,813 | -31,894 | -45,947 | -44,057 | -39,177 | -35,594 | -35,756 | 312,615 | -35,405 | 3,547 | -15,469 | 29,632 | -24,642 | -9,349 | -4,189 | 384 | 60,455 | 46,990 | 32,894 | 21,288 | 8,368 |
| 8,368 | 21,288 | 32,894 | 46,990 | 60,455 | 384 | -4,189 | -9,349 | -24,642 | 29,632 | -15,469 | 3,547 | -35,405 | 312,615 | -35,756 | -35,594 | -39,177 | -44,057 | -45,947 | -31,894 | -21,813 | 46,284 | 75,001 | 116,339 | 156,193 | 186,745 | 234,827 | 266,789 | 297,303 | 327,143 | 355,967 | 387,699 | 417,237 | 263,978 | 288,269 | 162,568 | 180,726 | 199,832 | 92,021 | 110,349 | 128,487 | 146,374 | 163,443 | 183,113 | 179,965 | 195,781 | 209,775 | 226,900 | 120,953 | 133,104 | 145,010 | 159,916 | 169,556 | 182,398 | 191,304 | 201,770 | 208,539 | 215,694 | 222,785 | 231,549 | 238,287 | 158,371 | 164,771 | 171,123 | 179,308 | 186,957 | 194,400 | 202,197 | 210,024 | 217,832 | 114,912 | 119,152 | 123,392 | 127,632 | 131,872 | 136,112 | 156,800 | 156,800 | 156,800 | 156,800 | 31,317 | 56,396 | 56,396 | 56,396 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,392 | 56,342 | 56,342 | 56,342 | 56,342 | 56,332 | 56,342 |
---|