> Total Assets | 26,800 | 51,400 | 112,500 | 103,549 | 94,490 | 86,090 | 83,324 | 76,933 | 65,443 | 98,321 | 90,402 | 171,811 | 171,811 | 141,973 | 127,469 | 110,616 | 183,117 | 306,385 | 284,446 | 256,340 | 239,296 | 347,416 | 312,230 | 232,966 | 180,933 | 167,247 | 208,842 | 195,303 | 488,229 | 468,714 | 467,072 | 463,436 | 449,764 | 781,639 | 791,056 | 815,279 | 827,702 | 854,555 | 859,038 | 906,695 | 900,283 | 844,437 | 869,357 | 917,163 | 966,205 | 985,516 | 1,244,533 | 1,262,623 | 1,264,146 | 1,280,392 | 1,295,076 | 1,303,681 | 1,297,085 | 1,532,527 | 1,567,376 | 1,601,643 | 1,598,293 | 1,601,520 | 1,620,530 | 2,249,217 | 2,340,728 | 2,345,685 | 2,440,433 | 2,490,453 | 3,658,686 | 3,648,689 | 3,624,853 | 3,729,368 | 3,666,993 | 3,087,304 | 3,842,238 | 4,023,690 | 3,938,607 | 4,019,965 | 4,580,697 | 4,633,125 | 4,596,717 | 4,624,679 | 4,695,254 | 4,427,128 | 4,435,398 | 4,393,384 | 4,558,128 | 4,690,039 | 4,722,841 | 5,302,110 | 6,158,090 | 5,848,020 | 5,805,053 | 5,898,496 | 5,977,475 | 6,003,325 | 6,062,707 | 6,145,841 | 6,264,040 | 6,375,074 | 6,433,695 | 6,563,172 | 6,758,163 | 6,841,603 | 6,872,673 | 7,067,121 | 6,851,195 |
| 6,851,195 | 7,067,121 | 6,872,673 | 6,841,603 | 6,758,163 | 6,563,172 | 6,433,695 | 6,375,074 | 6,264,040 | 6,145,841 | 6,062,707 | 6,003,325 | 5,977,475 | 5,898,496 | 5,805,053 | 5,848,020 | 6,158,090 | 5,302,110 | 4,722,841 | 4,690,039 | 4,558,128 | 4,393,384 | 4,435,398 | 4,427,128 | 4,695,254 | 4,624,679 | 4,596,717 | 4,633,125 | 4,580,697 | 4,019,965 | 3,938,607 | 4,023,690 | 3,842,238 | 3,087,304 | 3,666,993 | 3,729,368 | 3,624,853 | 3,648,689 | 3,658,686 | 2,490,453 | 2,440,433 | 2,345,685 | 2,340,728 | 2,249,217 | 1,620,530 | 1,601,520 | 1,598,293 | 1,601,643 | 1,567,376 | 1,532,527 | 1,297,085 | 1,303,681 | 1,295,076 | 1,280,392 | 1,264,146 | 1,262,623 | 1,244,533 | 985,516 | 966,205 | 917,163 | 869,357 | 844,437 | 900,283 | 906,695 | 859,038 | 854,555 | 827,702 | 815,279 | 791,056 | 781,639 | 449,764 | 463,436 | 467,072 | 468,714 | 488,229 | 195,303 | 208,842 | 167,247 | 180,933 | 232,966 | 312,230 | 347,416 | 239,296 | 256,340 | 284,446 | 306,385 | 183,117 | 110,616 | 127,469 | 141,973 | 171,811 | 171,811 | 90,402 | 98,321 | 65,443 | 76,933 | 83,324 | 86,090 | 94,490 | 103,549 | 112,500 | 51,400 | 26,800 |
---|
> Total Current Assets | 5,500 | 21,100 | 76,400 | 66,422 | 61,552 | 53,532 | 51,414 | 44,541 | 35,861 | 63,586 | 50,642 | 136,783 | 136,783 | 105,555 | 91,370 | 81,072 | 154,795 | 275,052 | 254,206 | 225,269 | 208,825 | 181,587 | 140,687 | 85,277 | 53,599 | 39,336 | 82,188 | 68,941 | 378,759 | 344,807 | 339,366 | 334,224 | 320,645 | 640,932 | 641,234 | 644,297 | 683,728 | 701,814 | 697,013 | 737,696 | 713,575 | 506,981 | 520,267 | 467,727 | 500,431 | 521,908 | 554,189 | 504,260 | 503,830 | 514,111 | 487,024 | 469,802 | 513,390 | 681,534 | 719,386 | 743,462 | 723,024 | 720,920 | 713,479 | 1,137,418 | 1,246,410 | 1,220,227 | 1,077,819 | 1,425,629 | 1,522,728 | 1,213,929 | 1,175,589 | 1,089,639 | 992,790 | 1,105,946 | 1,666,571 | 1,421,791 | 1,352,788 | 1,458,820 | 2,050,029 | 2,207,144 | 2,241,110 | 2,280,067 | 2,407,853 | 2,056,215 | 1,916,855 | 1,806,768 | 1,859,359 | 1,942,143 | 2,116,249 | 2,647,566 | 2,738,979 | 2,342,219 | 2,288,766 | 2,357,837 | 2,311,570 | 2,274,385 | 2,394,024 | 2,517,598 | 2,682,701 | 2,751,457 | 2,842,105 | 2,950,117 | 2,955,308 | 2,956,088 | 2,985,012 | 3,259,630 | 3,056,590 |
| 3,056,590 | 3,259,630 | 2,985,012 | 2,956,088 | 2,955,308 | 2,950,117 | 2,842,105 | 2,751,457 | 2,682,701 | 2,517,598 | 2,394,024 | 2,274,385 | 2,311,570 | 2,357,837 | 2,288,766 | 2,342,219 | 2,738,979 | 2,647,566 | 2,116,249 | 1,942,143 | 1,859,359 | 1,806,768 | 1,916,855 | 2,056,215 | 2,407,853 | 2,280,067 | 2,241,110 | 2,207,144 | 2,050,029 | 1,458,820 | 1,352,788 | 1,421,791 | 1,666,571 | 1,105,946 | 992,790 | 1,089,639 | 1,175,589 | 1,213,929 | 1,522,728 | 1,425,629 | 1,077,819 | 1,220,227 | 1,246,410 | 1,137,418 | 713,479 | 720,920 | 723,024 | 743,462 | 719,386 | 681,534 | 513,390 | 469,802 | 487,024 | 514,111 | 503,830 | 504,260 | 554,189 | 521,908 | 500,431 | 467,727 | 520,267 | 506,981 | 713,575 | 737,696 | 697,013 | 701,814 | 683,728 | 644,297 | 641,234 | 640,932 | 320,645 | 334,224 | 339,366 | 344,807 | 378,759 | 68,941 | 82,188 | 39,336 | 53,599 | 85,277 | 140,687 | 181,587 | 208,825 | 225,269 | 254,206 | 275,052 | 154,795 | 81,072 | 91,370 | 105,555 | 136,783 | 136,783 | 50,642 | 63,586 | 35,861 | 44,541 | 51,414 | 53,532 | 61,552 | 66,422 | 76,400 | 21,100 | 5,500 |
---|
Cash And Cash Equivalents | 3,600 | 17,200 | 32,600 | 23,413 | 40,675 | 10,609 | 16,098 | 16,530 | 19,722 | 18,967 | 7,230 | 12,528 | 12,528 | 19,363 | 32,405 | 33,638 | 125,835 | 221,772 | 187,978 | 121,406 | 96,199 | 48,247 | 34,981 | 13,081 | 11,246 | 17,111 | 56,213 | 38,092 | 341,689 | 285,990 | 191,782 | 89,162 | 98,331 | 205,010 | 291,825 | 228,343 | 319,990 | 252,209 | 271,217 | 222,900 | 214,579 | 200,050 | 191,778 | 167,171 | 108,963 | 115,779 | 127,539 | 88,079 | 90,782 | 112,956 | 71,254 | 46,272 | 82,586 | 177,757 | 181,330 | 180,527 | 154,380 | 175,445 | 181,565 | 568,781 | 639,778 | 584,717 | 398,005 | 875,486 | 900,570 | 440,664 | 376,346 | 397,040 | 270,453 | 305,969 | 707,349 | 408,330 | 348,234 | 354,864 | 431,399 | 598,028 | 473,980 | 427,411 | 882,184 | 493,982 | 364,369 | 307,577 | 423,220 | 437,446 | 476,632 | 818,900 | 1,015,675 | 649,158 | 667,313 | 641,533 | 617,143 | 587,276 | 605,440 | 619,802 | 761,515 | 724,531 | 580,074 | 694,381 | 785,414 | 755,127 | 746,996 | 972,150 | 675,448 |
| 675,448 | 972,150 | 746,996 | 755,127 | 785,414 | 694,381 | 580,074 | 724,531 | 761,515 | 619,802 | 605,440 | 587,276 | 617,143 | 641,533 | 667,313 | 649,158 | 1,015,675 | 818,900 | 476,632 | 437,446 | 423,220 | 307,577 | 364,369 | 493,982 | 882,184 | 427,411 | 473,980 | 598,028 | 431,399 | 354,864 | 348,234 | 408,330 | 707,349 | 305,969 | 270,453 | 397,040 | 376,346 | 440,664 | 900,570 | 875,486 | 398,005 | 584,717 | 639,778 | 568,781 | 181,565 | 175,445 | 154,380 | 180,527 | 181,330 | 177,757 | 82,586 | 46,272 | 71,254 | 112,956 | 90,782 | 88,079 | 127,539 | 115,779 | 108,963 | 167,171 | 191,778 | 200,050 | 214,579 | 222,900 | 271,217 | 252,209 | 319,990 | 228,343 | 291,825 | 205,010 | 98,331 | 89,162 | 191,782 | 285,990 | 341,689 | 38,092 | 56,213 | 17,111 | 11,246 | 13,081 | 34,981 | 48,247 | 96,199 | 121,406 | 187,978 | 221,772 | 125,835 | 33,638 | 32,405 | 19,363 | 12,528 | 12,528 | 7,230 | 18,967 | 19,722 | 16,530 | 16,098 | 10,609 | 40,675 | 23,413 | 32,600 | 17,200 | 3,600 |
---|
Short-term Investments | 300 | 300 | 39,600 | 39,573 | 14,999 | 38,803 | 31,407 | 23,671 | 10,044 | 40,918 | 36,675 | 118,569 | 118,569 | 81,195 | 54,063 | 40,340 | 22,743 | 44,588 | 53,911 | 84,951 | 94,999 | 80,549 | 51,570 | 35,734 | 18,513 | 9,574 | 9,700 | 9,700 | 6,000 | 19,910 | 102,118 | 199,685 | 174,976 | 382,700 | 294,861 | 357,251 | 254,772 | 323,448 | 291,752 | 336,892 | 337,290 | 146,341 | 171,566 | 133,506 | 214,679 | 221,894 | 224,428 | 186,033 | 161,799 | 145,964 | 153,120 | 148,820 | 150,393 | 224,829 | 245,125 | 270,211 | 247,502 | 225,116 | 198,086 | 215,942 | 247,703 | 251,901 | 268,368 | 69,706 | 108,119 | 240,889 | 241,984 | 195,579 | 186,400 | 197,318 | 327,499 | 381,347 | 329,821 | 372,912 | 825,700 | 797,940 | 908,815 | 935,662 | 561,192 | 590,326 | 530,485 | 423,526 | 297,572 | 316,361 | 381,764 | 561,472 | 489,998 | 416,228 | 420,178 | 481,864 | 462,333 | 426,599 | 450,798 | 489,945 | 512,253 | 567,006 | 572,017 | 476,577 | 340,431 | 318,683 | 299,584 | 252,201 | 254,996 |
| 254,996 | 252,201 | 299,584 | 318,683 | 340,431 | 476,577 | 572,017 | 567,006 | 512,253 | 489,945 | 450,798 | 426,599 | 462,333 | 481,864 | 420,178 | 416,228 | 489,998 | 561,472 | 381,764 | 316,361 | 297,572 | 423,526 | 530,485 | 590,326 | 561,192 | 935,662 | 908,815 | 797,940 | 825,700 | 372,912 | 329,821 | 381,347 | 327,499 | 197,318 | 186,400 | 195,579 | 241,984 | 240,889 | 108,119 | 69,706 | 268,368 | 251,901 | 247,703 | 215,942 | 198,086 | 225,116 | 247,502 | 270,211 | 245,125 | 224,829 | 150,393 | 148,820 | 153,120 | 145,964 | 161,799 | 186,033 | 224,428 | 221,894 | 214,679 | 133,506 | 171,566 | 146,341 | 337,290 | 336,892 | 291,752 | 323,448 | 254,772 | 357,251 | 294,861 | 382,700 | 174,976 | 199,685 | 102,118 | 19,910 | 6,000 | 9,700 | 9,700 | 9,574 | 18,513 | 35,734 | 51,570 | 80,549 | 94,999 | 84,951 | 53,911 | 44,588 | 22,743 | 40,340 | 54,063 | 81,195 | 118,569 | 118,569 | 36,675 | 40,918 | 10,044 | 23,671 | 31,407 | 38,803 | 14,999 | 39,573 | 39,600 | 300 | 300 |
---|
Net Receivables | 900 | 1,500 | 400 | 2,466 | 5,006 | 3,018 | 2,960 | 2,934 | 754 | 2,231 | 4,851 | 3,096 | 3,096 | 2,135 | 2,332 | 0 | 0 | 0 | 0 | 0 | 0 | 4,612 | 119 | 4,047 | 1,831 | 2,871 | 5,328 | 5,860 | 7,493 | 10,946 | 13,000 | 14,670 | 14,525 | 15,900 | 15,968 | 16,976 | 47,253 | 52,156 | 51,135 | 54,298 | 61,355 | 81,346 | 68,378 | 73,540 | 82,606 | 77,682 | 78,734 | 93,884 | 106,198 | 106,606 | 107,057 | 110,932 | 105,828 | 100,750 | 117,290 | 109,066 | 120,345 | 115,063 | 124,745 | 117,822 | 110,462 | 122,282 | 121,395 | 144,472 | 175,738 | 186,083 | 148,949 | 164,959 | 180,751 | 214,158 | 215,894 | 215,280 | 230,250 | 238,338 | 251,891 | 261,365 | 318,394 | 363,566 | 384,343 | 342,633 | 393,429 | 377,150 | 402,970 | 377,404 | 396,384 | 381,215 | 411,712 | 448,351 | 396,097 | 424,419 | 374,937 | 373,399 | 430,147 | 466,507 | 419,622 | 461,316 | 597,913 | 610,222 | 572,498 | 633,704 | 637,163 | 691,232 | 777,547 |
| 777,547 | 691,232 | 637,163 | 633,704 | 572,498 | 610,222 | 597,913 | 461,316 | 419,622 | 466,507 | 430,147 | 373,399 | 374,937 | 424,419 | 396,097 | 448,351 | 411,712 | 381,215 | 396,384 | 377,404 | 402,970 | 377,150 | 393,429 | 342,633 | 384,343 | 363,566 | 318,394 | 261,365 | 251,891 | 238,338 | 230,250 | 215,280 | 215,894 | 214,158 | 180,751 | 164,959 | 148,949 | 186,083 | 175,738 | 144,472 | 121,395 | 122,282 | 110,462 | 117,822 | 124,745 | 115,063 | 120,345 | 109,066 | 117,290 | 100,750 | 105,828 | 110,932 | 107,057 | 106,606 | 106,198 | 93,884 | 78,734 | 77,682 | 82,606 | 73,540 | 68,378 | 81,346 | 61,355 | 54,298 | 51,135 | 52,156 | 47,253 | 16,976 | 15,968 | 15,900 | 14,525 | 14,670 | 13,000 | 10,946 | 7,493 | 5,860 | 5,328 | 2,871 | 1,831 | 4,047 | 119 | 4,612 | 0 | 0 | 0 | 0 | 0 | 0 | 2,332 | 2,135 | 3,096 | 3,096 | 4,851 | 2,231 | 754 | 2,934 | 2,960 | 3,018 | 5,006 | 2,466 | 400 | 1,500 | 900 |
---|
Inventory | 100 | 800 | 900 | 676 | 647 | 495 | 446 | 436 | 439 | 480 | 525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,074 | 3,090 | 2,316 | 2,439 | 3,386 | 7,720 | 10,898 | 18,137 | 24,247 | 25,762 | 25,075 | 27,438 | 30,714 | 31,551 | 32,445 | 54,736 | 61,802 | 68,094 | 73,162 | 76,423 | 72,836 | 75,441 | 78,662 | 79,761 | 83,778 | 91,741 | 109,698 | 110,067 | 112,299 | 115,628 | 130,118 | 124,064 | 120,125 | 120,825 | 128,695 | 135,822 | 142,296 | 148,684 | 162,605 | 176,893 | 193,498 | 204,444 | 199,452 | 222,833 | 237,532 | 262,100 | 271,683 | 296,979 | 326,556 | 347,420 | 355,126 | 384,143 | 429,831 | 457,393 | 475,775 | 468,161 | 473,356 | 508,482 | 530,871 | 534,696 | 578,736 | 609,049 | 680,275 | 705,652 | 743,852 | 700,847 | 698,548 | 713,929 | 710,975 | 749,406 | 776,669 | 786,356 | 802,315 | 839,460 | 894,083 | 918,921 | 975,546 | 1,032,159 | 1,107,183 | 1,137,982 | 1,183,621 | 1,179,339 |
| 1,179,339 | 1,183,621 | 1,137,982 | 1,107,183 | 1,032,159 | 975,546 | 918,921 | 894,083 | 839,460 | 802,315 | 786,356 | 776,669 | 749,406 | 710,975 | 713,929 | 698,548 | 700,847 | 743,852 | 705,652 | 680,275 | 609,049 | 578,736 | 534,696 | 530,871 | 508,482 | 473,356 | 468,161 | 475,775 | 457,393 | 429,831 | 384,143 | 355,126 | 347,420 | 326,556 | 296,979 | 271,683 | 262,100 | 237,532 | 222,833 | 199,452 | 204,444 | 193,498 | 176,893 | 162,605 | 148,684 | 142,296 | 135,822 | 128,695 | 120,825 | 120,125 | 124,064 | 130,118 | 115,628 | 112,299 | 110,067 | 109,698 | 91,741 | 83,778 | 79,761 | 78,662 | 75,441 | 72,836 | 76,423 | 73,162 | 68,094 | 61,802 | 54,736 | 32,445 | 31,551 | 30,714 | 27,438 | 25,075 | 25,762 | 24,247 | 18,137 | 10,898 | 7,720 | 3,386 | 2,439 | 2,316 | 3,090 | 2,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 525 | 480 | 439 | 436 | 446 | 495 | 647 | 676 | 900 | 800 | 100 |
---|
Other Current Assets | 600 | 1,300 | 2,900 | 294 | 225 | 607 | 503 | 970 | 3,386 | 990 | 1,361 | 2,590 | 2,590 | 2,862 | 2,570 | 7,094 | 6,217 | 8,692 | 12,317 | 18,912 | 17,627 | 20,981 | 25,729 | 4,801 | 6,640 | 6,275 | 3,227 | 4,391 | 5,440 | 3,714 | 6,704 | 5,632 | 5,375 | 6,608 | 7,029 | 9,282 | 6,977 | 12,199 | 14,815 | 50,444 | 23,928 | 239 | 13,104 | 14,848 | 14,422 | 22,775 | 31,747 | 235 | 34,984 | 36,286 | 39,965 | 4,994 | 50,519 | 58,073 | 54,816 | 25,509 | 35,501 | 33,526 | 28,161 | 41,707 | 41,013 | 37,268 | 56,458 | 105,310 | 84,265 | 77,558 | 115,330 | 60,378 | 58,207 | 61,945 | 68,409 | 61,708 | 60,340 | 62,875 | 83,646 | 74,036 | 71,760 | 80,072 | 71,652 | 98,403 | 93,876 | 119,779 | 126,548 | 130,657 | 155,817 | 142,127 | 120,747 | 129,934 | 91,249 | 99,046 | 107,751 | 110,442 | 121,283 | 139,029 | 149,851 | 104,521 | 173,180 | 193,391 | 224,806 | 141,391 | 163,287 | 160,426 | 169,260 |
| 169,260 | 160,426 | 163,287 | 141,391 | 224,806 | 193,391 | 173,180 | 104,521 | 149,851 | 139,029 | 121,283 | 110,442 | 107,751 | 99,046 | 91,249 | 129,934 | 120,747 | 142,127 | 155,817 | 130,657 | 126,548 | 119,779 | 93,876 | 98,403 | 71,652 | 80,072 | 71,760 | 74,036 | 83,646 | 62,875 | 60,340 | 61,708 | 68,409 | 61,945 | 58,207 | 60,378 | 115,330 | 77,558 | 84,265 | 105,310 | 56,458 | 37,268 | 41,013 | 41,707 | 28,161 | 33,526 | 35,501 | 25,509 | 54,816 | 58,073 | 50,519 | 4,994 | 39,965 | 36,286 | 34,984 | 235 | 31,747 | 22,775 | 14,422 | 14,848 | 13,104 | 239 | 23,928 | 50,444 | 14,815 | 12,199 | 6,977 | 9,282 | 7,029 | 6,608 | 5,375 | 5,632 | 6,704 | 3,714 | 5,440 | 4,391 | 3,227 | 6,275 | 6,640 | 4,801 | 25,729 | 20,981 | 17,627 | 18,912 | 12,317 | 8,692 | 6,217 | 7,094 | 2,570 | 2,862 | 2,590 | 2,590 | 1,361 | 990 | 3,386 | 970 | 503 | 607 | 225 | 294 | 2,900 | 1,300 | 600 |
---|
> Long-term Assets | 21,300 | 30,300 | 36,100 | 37,127 | 32,938 | 32,558 | 31,910 | 32,392 | 29,582 | 34,735 | 39,760 | 35,028 | 35,028 | 36,418 | 36,099 | 29,544 | 28,322 | 31,333 | 30,240 | 31,071 | 30,471 | 165,829 | 171,543 | 147,689 | 127,334 | 127,911 | 126,654 | 126,362 | 109,470 | 123,907 | 127,706 | 129,212 | 129,119 | 140,707 | 149,822 | 170,982 | 143,974 | 152,741 | 162,025 | 168,999 | 186,708 | 337,456 | 349,090 | 449,436 | 465,774 | 463,608 | 690,344 | 758,363 | 760,316 | 766,281 | 808,052 | 833,879 | 783,695 | 850,993 | 847,990 | 858,181 | 875,269 | 880,600 | 907,051 | 1,111,799 | 1,094,318 | 1,125,458 | 1,362,614 | 1,064,824 | 2,135,958 | 2,434,760 | 2,449,264 | 2,639,729 | 2,674,203 | 1,981,358 | 2,175,667 | 2,601,899 | 2,585,819 | 2,561,145 | 2,530,668 | 2,425,981 | 2,355,607 | 2,344,612 | 2,287,401 | 2,370,913 | 2,518,543 | 2,586,616 | 2,698,769 | 2,747,896 | 2,606,592 | 2,654,544 | 3,419,111 | 3,505,801 | 3,516,287 | 3,540,659 | 3,665,905 | 3,728,940 | 3,668,683 | 3,628,243 | 3,581,339 | 3,623,617 | 3,591,590 | 3,613,055 | 3,802,855 | 3,885,515 | 3,887,661 | 3,807,491 | 3,794,605 |
| 3,794,605 | 3,807,491 | 3,887,661 | 3,885,515 | 3,802,855 | 3,613,055 | 3,591,590 | 3,623,617 | 3,581,339 | 3,628,243 | 3,668,683 | 3,728,940 | 3,665,905 | 3,540,659 | 3,516,287 | 3,505,801 | 3,419,111 | 2,654,544 | 2,606,592 | 2,747,896 | 2,698,769 | 2,586,616 | 2,518,543 | 2,370,913 | 2,287,401 | 2,344,612 | 2,355,607 | 2,425,981 | 2,530,668 | 2,561,145 | 2,585,819 | 2,601,899 | 2,175,667 | 1,981,358 | 2,674,203 | 2,639,729 | 2,449,264 | 2,434,760 | 2,135,958 | 1,064,824 | 1,362,614 | 1,125,458 | 1,094,318 | 1,111,799 | 907,051 | 880,600 | 875,269 | 858,181 | 847,990 | 850,993 | 783,695 | 833,879 | 808,052 | 766,281 | 760,316 | 758,363 | 690,344 | 463,608 | 465,774 | 449,436 | 349,090 | 337,456 | 186,708 | 168,999 | 162,025 | 152,741 | 143,974 | 170,982 | 149,822 | 140,707 | 129,119 | 129,212 | 127,706 | 123,907 | 109,470 | 126,362 | 126,654 | 127,911 | 127,334 | 147,689 | 171,543 | 165,829 | 30,471 | 31,071 | 30,240 | 31,333 | 28,322 | 29,544 | 36,099 | 36,418 | 35,028 | 35,028 | 39,760 | 34,735 | 29,582 | 32,392 | 31,910 | 32,558 | 32,938 | 37,127 | 36,100 | 30,300 | 21,300 |
---|
Property Plant Equipment | 8,600 | 17,000 | 22,900 | 25,093 | 20,743 | 20,387 | 20,031 | 20,715 | 19,983 | 22,921 | 27,996 | 32,560 | 32,560 | 32,704 | 30,994 | 28,206 | 26,338 | 24,900 | 23,993 | 25,154 | 24,447 | 27,000 | 35,620 | 42,501 | 41,179 | 39,556 | 37,799 | 37,321 | 36,251 | 51,615 | 52,469 | 55,466 | 56,487 | 58,780 | 66,249 | 76,818 | 95,732 | 105,199 | 110,716 | 124,979 | 142,252 | 159,789 | 182,099 | 199,141 | 203,949 | 212,620 | 213,755 | 221,866 | 217,884 | 216,496 | 266,190 | 268,971 | 264,317 | 267,374 | 273,724 | 284,473 | 281,865 | 282,002 | 285,664 | 319,316 | 437,066 | 469,862 | 486,741 | 523,516 | 538,117 | 568,051 | 604,513 | 704,207 | 716,916 | 724,494 | 729,836 | 798,768 | 824,013 | 851,097 | 878,624 | 896,700 | 895,392 | 900,480 | 924,033 | 948,682 | 951,890 | 962,970 | 969,300 | 1,010,868 | 1,009,972 | 1,010,917 | 1,015,062 | 1,032,471 | 1,022,474 | 1,026,579 | 1,024,787 | 1,035,461 | 1,039,544 | 1,049,464 | 1,051,821 | 1,073,366 | 1,068,142 | 1,067,278 | 1,067,156 | 1,066,133 | 1,060,425 | 1,052,898 | 1,045,408 |
| 1,045,408 | 1,052,898 | 1,060,425 | 1,066,133 | 1,067,156 | 1,067,278 | 1,068,142 | 1,073,366 | 1,051,821 | 1,049,464 | 1,039,544 | 1,035,461 | 1,024,787 | 1,026,579 | 1,022,474 | 1,032,471 | 1,015,062 | 1,010,917 | 1,009,972 | 1,010,868 | 969,300 | 962,970 | 951,890 | 948,682 | 924,033 | 900,480 | 895,392 | 896,700 | 878,624 | 851,097 | 824,013 | 798,768 | 729,836 | 724,494 | 716,916 | 704,207 | 604,513 | 568,051 | 538,117 | 523,516 | 486,741 | 469,862 | 437,066 | 319,316 | 285,664 | 282,002 | 281,865 | 284,473 | 273,724 | 267,374 | 264,317 | 268,971 | 266,190 | 216,496 | 217,884 | 221,866 | 213,755 | 212,620 | 203,949 | 199,141 | 182,099 | 159,789 | 142,252 | 124,979 | 110,716 | 105,199 | 95,732 | 76,818 | 66,249 | 58,780 | 56,487 | 55,466 | 52,469 | 51,615 | 36,251 | 37,321 | 37,799 | 39,556 | 41,179 | 42,501 | 35,620 | 27,000 | 24,447 | 25,154 | 23,993 | 24,900 | 26,338 | 28,206 | 30,994 | 32,704 | 32,560 | 32,560 | 27,996 | 22,921 | 19,983 | 20,715 | 20,031 | 20,387 | 20,743 | 25,093 | 22,900 | 17,000 | 8,600 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,250 | 45,053 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 23,722 | 40,360 | 40,360 | 53,364 | 53,364 | 53,055 | 53,055 | 51,543 | 51,543 | 51,543 | 51,543 | 51,543 | 51,543 | 54,975 | 54,975 | 54,258 | 54,258 | 54,258 | 54,258 | 54,258 | 54,258 | 202,392 | 202,392 | 202,392 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 |
| 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 196,199 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 197,039 | 202,392 | 202,392 | 202,392 | 54,258 | 54,258 | 54,258 | 54,258 | 54,258 | 54,258 | 54,975 | 54,975 | 51,543 | 51,543 | 51,543 | 51,543 | 51,543 | 51,543 | 53,055 | 53,055 | 53,364 | 53,364 | 40,360 | 40,360 | 23,722 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 21,262 | 45,053 | 32,250 | 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 | 118,085 | 90,116 | 129,253 | 142,511 | 154,327 | 146,808 | 94,944 | 55,833 | 123,155 | 107,589 | 117,073 | 124,498 | 124,906 | 148,625 | 268,516 | 251,928 | 244,588 | 449,143 | 98,895 | 224,810 | 509,627 | 514,381 | 443,708 | 314,404 | 201,620 | 362,956 | 572,711 | 533,628 | 482,036 | 416,304 | 385,785 | 313,599 | 279,988 | 204,883 | 235,864 | 320,000 | 374,965 | 431,804 | 411,978 | 290,796 | 323,058 | 265,122 | 285,473 | 321,127 | 350,237 | 466,618 | 507,793 | 462,827 | 412,503 | 372,302 | 333,835 | 340,635 | 385,777 | 548,002 | 611,135 | 620,551 | 557,083 | 561,985 |
| 561,985 | 557,083 | 620,551 | 611,135 | 548,002 | 385,777 | 340,635 | 333,835 | 372,302 | 412,503 | 462,827 | 507,793 | 466,618 | 350,237 | 321,127 | 285,473 | 265,122 | 323,058 | 290,796 | 411,978 | 431,804 | 374,965 | 320,000 | 235,864 | 204,883 | 279,988 | 313,599 | 385,785 | 416,304 | 482,036 | 533,628 | 572,711 | 362,956 | 201,620 | 314,404 | 443,708 | 514,381 | 509,627 | 224,810 | 98,895 | 449,143 | 244,588 | 251,928 | 268,516 | 148,625 | 124,906 | 124,498 | 117,073 | 107,589 | 123,155 | 55,833 | 94,944 | 146,808 | 154,327 | 142,511 | 129,253 | 90,116 | 118,085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11,400 | 11,900 | 11,600 | 11,462 | 11,159 | 10,856 | 10,345 | 9,862 | 9,333 | 8,868 | 8,314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133,090 | 131,373 | 61,504 | 37,427 | 37,140 | 36,854 | 36,558 | 14,934 | 13,841 | 12,748 | 11,655 | 10,563 | 9,470 | 8,377 | 9,596 | 8,420 | 7,244 | 6,068 | 7,626 | 6,316 | 4,391 | 4,194 | 40,977 | 77,416 | 77,985 | 104,604 | 103,648 | 102,692 | 101,736 | 100,780 | 180,277 | 170,914 | 168,267 | 165,624 | 162,980 | 172,016 | 168,434 | 165,791 | 163,147 | 165,397 | 163,045 | 159,949 | 156,578 | 926,896 | 923,861 | 920,943 | 683,996 | 1,177,232 | 568,966 | 561,387 | 553,780 | 546,172 | 538,565 | 530,957 | 517,510 | 509,902 | 502,295 | 494,687 | 491,808 | 485,981 | 476,632 | 462,849 | 456,580 | 443,717 | 433,381 | 427,172 | 417,271 | 405,903 | 394,298 | 388,487 | 388,652 | 374,251 | 369,368 | 354,024 | 338,569 | 325,989 | 310,343 | 302,476 | 294,701 | 279,653 | 265,533 | 260,920 |
| 260,920 | 265,533 | 279,653 | 294,701 | 302,476 | 310,343 | 325,989 | 338,569 | 354,024 | 369,368 | 374,251 | 388,652 | 388,487 | 394,298 | 405,903 | 417,271 | 427,172 | 433,381 | 443,717 | 456,580 | 462,849 | 476,632 | 485,981 | 491,808 | 494,687 | 502,295 | 509,902 | 517,510 | 530,957 | 538,565 | 546,172 | 553,780 | 561,387 | 568,966 | 1,177,232 | 683,996 | 920,943 | 923,861 | 926,896 | 156,578 | 159,949 | 163,045 | 165,397 | 163,147 | 165,791 | 168,434 | 172,016 | 162,980 | 165,624 | 168,267 | 170,914 | 180,277 | 100,780 | 101,736 | 102,692 | 103,648 | 104,604 | 77,985 | 77,416 | 40,977 | 4,194 | 4,391 | 6,316 | 7,626 | 6,068 | 7,244 | 8,420 | 9,596 | 8,377 | 9,470 | 10,563 | 11,655 | 12,748 | 13,841 | 14,934 | 36,558 | 36,854 | 37,140 | 37,427 | 61,504 | 131,373 | 133,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,314 | 8,868 | 9,333 | 9,862 | 10,345 | 10,856 | 11,159 | 11,462 | 11,600 | 11,900 | 11,400 |
---|
Long-term Assets Other | 1,300 | 1,400 | 1,600 | 572 | 1,036 | 1,315 | 1,534 | 1,815 | 266 | 2,946 | 3,450 | 2,468 | 2,468 | 3,714 | 5,105 | 1,338 | 1,984 | 6,433 | 6,247 | 5,917 | 6,024 | 5,739 | 4,550 | 43,684 | 48,728 | 51,215 | 52,001 | 52,483 | 37,023 | 37,189 | 41,227 | 40,829 | 40,807 | 51,195 | 53,934 | 63,306 | 18,560 | 19,036 | 23,979 | 12,584 | 12,500 | 12,689 | 12,578 | 15,306 | 14,112 | 14,558 | 12,413 | 14,215 | 12,227 | 12,267 | 13,559 | 15,495 | 19,849 | 20,061 | 19,739 | 16,611 | 15,158 | 14,883 | 14,010 | 143,171 | 41,545 | 46,562 | 61,532 | 65,281 | 80,332 | 58,284 | 60,790 | 408,644 | 25,400 | 23,057 | 36,443 | 32,815 | 26,580 | 21,447 | 22,985 | 29,852 | 32,666 | 39,430 | 37,565 | 36,568 | 96,300 | 99,456 | 112,646 | 122,009 | 125,918 | 135,852 | 119,009 | 142,237 | 141,198 | 141,663 | 144,705 | 151,760 | 149,186 | 151,797 | 151,788 | 176,236 | 150,057 | 144,168 | 165,069 | 171,538 | 184,790 | 180,117 | 199,314 |
| 199,314 | 180,117 | 184,790 | 171,538 | 165,069 | 144,168 | 150,057 | 176,236 | 151,788 | 151,797 | 149,186 | 151,760 | 144,705 | 141,663 | 141,198 | 142,237 | 119,009 | 135,852 | 125,918 | 122,009 | 112,646 | 99,456 | 96,300 | 36,568 | 37,565 | 39,430 | 32,666 | 29,852 | 22,985 | 21,447 | 26,580 | 32,815 | 36,443 | 23,057 | 25,400 | 408,644 | 60,790 | 58,284 | 80,332 | 65,281 | 61,532 | 46,562 | 41,545 | 143,171 | 14,010 | 14,883 | 15,158 | 16,611 | 19,739 | 20,061 | 19,849 | 15,495 | 13,559 | 12,267 | 12,227 | 14,215 | 12,413 | 14,558 | 14,112 | 15,306 | 12,578 | 12,689 | 12,500 | 12,584 | 23,979 | 19,036 | 18,560 | 63,306 | 53,934 | 51,195 | 40,807 | 40,829 | 41,227 | 37,189 | 37,023 | 52,483 | 52,001 | 51,215 | 48,728 | 43,684 | 4,550 | 5,739 | 6,024 | 5,917 | 6,247 | 6,433 | 1,984 | 1,338 | 5,105 | 3,714 | 2,468 | 2,468 | 3,450 | 2,946 | 266 | 1,815 | 1,534 | 1,315 | 1,036 | 572 | 1,600 | 1,400 | 1,300 |
---|
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 | 236,017 | 231,947 | 228,400 | 229,172 | 222,649 | 221,239 | 220,593 | 229,771 | 225,501 | 226,757 | 235,400 | 238,703 | 150,391 | 144,124 | 147,143 | 150,991 | 166,296 | 163,411 | 172,545 | 146,245 | 220,191 | 243,212 | 266,182 | 288,006 | 446,786 | 458,387 | 470,961 | 484,759 | 399,095 | 407,009 | 425,380 | 429,194 | 460,952 | 467,333 | 475,554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475,554 | 467,333 | 460,952 | 429,194 | 425,380 | 407,009 | 399,095 | 484,759 | 470,961 | 458,387 | 446,786 | 288,006 | 266,182 | 243,212 | 220,191 | 146,245 | 172,545 | 163,411 | 166,296 | 150,991 | 147,143 | 144,124 | 150,391 | 238,703 | 235,400 | 226,757 | 225,501 | 229,771 | 220,593 | 221,239 | 222,649 | 229,172 | 228,400 | 231,947 | 236,017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,700 | 34,000 | 5,700 | 5,172 | 4,759 | 2,894 | 3,672 | 6,939 | 3,684 | 5,321 | 6,236 | 12,263 | 12,263 | 11,194 | 11,259 | 12,073 | 17,215 | 143,948 | 142,483 | 138,487 | 140,524 | 304,226 | 298,067 | 300,944 | 271,168 | 277,689 | 274,221 | 272,765 | 442,224 | 419,827 | 344,955 | 345,634 | 285,050 | 614,037 | 616,511 | 627,553 | 618,536 | 628,528 | 621,137 | 630,020 | 626,343 | 561,003 | 565,504 | 594,978 | 620,965 | 622,554 | 658,869 | 545,366 | 543,306 | 548,087 | 520,537 | 530,633 | 525,135 | 532,101 | 552,182 | 585,880 | 348,141 | 343,262 | 344,044 | 908,176 | 880,607 | 883,716 | 931,991 | 962,559 | 1,233,231 | 1,291,732 | 1,332,213 | 1,328,521 | 1,376,757 | 1,169,728 | 1,196,430 | 1,257,415 | 1,169,520 | 1,224,386 | 1,767,135 | 1,824,462 | 1,789,714 | 1,739,575 | 1,780,309 | 1,459,188 | 1,498,771 | 1,432,430 | 1,483,723 | 1,567,658 | 1,482,879 | 2,065,431 | 2,104,197 | 1,742,018 | 1,643,043 | 1,656,925 | 1,711,326 | 1,732,585 | 1,671,392 | 1,641,034 | 1,695,526 | 1,771,918 | 1,774,652 | 1,780,345 | 1,861,266 | 1,890,054 | 1,798,857 | 1,780,822 | 1,437,799 |
| 1,437,799 | 1,780,822 | 1,798,857 | 1,890,054 | 1,861,266 | 1,780,345 | 1,774,652 | 1,771,918 | 1,695,526 | 1,641,034 | 1,671,392 | 1,732,585 | 1,711,326 | 1,656,925 | 1,643,043 | 1,742,018 | 2,104,197 | 2,065,431 | 1,482,879 | 1,567,658 | 1,483,723 | 1,432,430 | 1,498,771 | 1,459,188 | 1,780,309 | 1,739,575 | 1,789,714 | 1,824,462 | 1,767,135 | 1,224,386 | 1,169,520 | 1,257,415 | 1,196,430 | 1,169,728 | 1,376,757 | 1,328,521 | 1,332,213 | 1,291,732 | 1,233,231 | 962,559 | 931,991 | 883,716 | 880,607 | 908,176 | 344,044 | 343,262 | 348,141 | 585,880 | 552,182 | 532,101 | 525,135 | 530,633 | 520,537 | 548,087 | 543,306 | 545,366 | 658,869 | 622,554 | 620,965 | 594,978 | 565,504 | 561,003 | 626,343 | 630,020 | 621,137 | 628,528 | 618,536 | 627,553 | 616,511 | 614,037 | 285,050 | 345,634 | 344,955 | 419,827 | 442,224 | 272,765 | 274,221 | 277,689 | 271,168 | 300,944 | 298,067 | 304,226 | 140,524 | 138,487 | 142,483 | 143,948 | 17,215 | 12,073 | 11,259 | 11,194 | 12,263 | 12,263 | 6,236 | 5,321 | 3,684 | 6,939 | 3,672 | 2,894 | 4,759 | 5,172 | 5,700 | 34,000 | 1,700 |
---|
> Total Current Liabilities | 1,600 | 7,900 | 5,600 | 5,087 | 4,682 | 2,826 | 3,609 | 6,883 | 3,637 | 5,123 | 6,090 | 8,302 | 8,302 | 7,731 | 8,347 | 6,847 | 12,719 | 15,251 | 16,243 | 12,815 | 15,161 | 81,270 | 75,715 | 70,054 | 50,695 | 43,702 | 44,224 | 40,367 | 56,887 | 38,004 | 43,229 | 46,045 | 38,829 | 44,543 | 49,062 | 61,543 | 53,311 | 63,423 | 120,735 | 130,081 | 126,314 | 60,033 | 64,070 | 78,154 | 78,699 | 83,930 | 92,097 | 83,844 | 75,986 | 82,035 | 83,254 | 94,125 | 119,814 | 119,997 | 134,929 | 170,433 | 144,008 | 142,241 | 167,633 | 183,271 | 156,038 | 166,720 | 206,550 | 235,739 | 305,506 | 347,704 | 390,491 | 445,457 | 388,011 | 364,580 | 377,335 | 439,310 | 340,206 | 374,303 | 417,529 | 816,518 | 773,471 | 804,950 | 838,660 | 523,241 | 500,986 | 439,428 | 493,745 | 932,503 | 820,470 | 813,302 | 854,693 | 492,548 | 430,035 | 443,344 | 514,898 | 539,822 | 490,418 | 464,727 | 521,020 | 588,884 | 598,231 | 597,231 | 1,163,223 | 117,702 | 1,087,900 | 1,067,337 | 715,658 |
| 715,658 | 1,067,337 | 1,087,900 | 117,702 | 1,163,223 | 597,231 | 598,231 | 588,884 | 521,020 | 464,727 | 490,418 | 539,822 | 514,898 | 443,344 | 430,035 | 492,548 | 854,693 | 813,302 | 820,470 | 932,503 | 493,745 | 439,428 | 500,986 | 523,241 | 838,660 | 804,950 | 773,471 | 816,518 | 417,529 | 374,303 | 340,206 | 439,310 | 377,335 | 364,580 | 388,011 | 445,457 | 390,491 | 347,704 | 305,506 | 235,739 | 206,550 | 166,720 | 156,038 | 183,271 | 167,633 | 142,241 | 144,008 | 170,433 | 134,929 | 119,997 | 119,814 | 94,125 | 83,254 | 82,035 | 75,986 | 83,844 | 92,097 | 83,930 | 78,699 | 78,154 | 64,070 | 60,033 | 126,314 | 130,081 | 120,735 | 63,423 | 53,311 | 61,543 | 49,062 | 44,543 | 38,829 | 46,045 | 43,229 | 38,004 | 56,887 | 40,367 | 44,224 | 43,702 | 50,695 | 70,054 | 75,715 | 81,270 | 15,161 | 12,815 | 16,243 | 15,251 | 12,719 | 6,847 | 8,347 | 7,731 | 8,302 | 8,302 | 6,090 | 5,123 | 3,637 | 6,883 | 3,609 | 2,826 | 4,682 | 5,087 | 5,600 | 7,900 | 1,600 |
---|
Short-term Debt | 0 | 0 | 0 | 26 | 26 | 29 | 28 | 27 | 29 | 98 | 95 | 1,591 | 1,591 | 0 | 0 | 0 | 0 | 0 | 0 | 118,396 | 0 | 58,228 | 48,747 | 42,805 | 25,056 | 12,145 | 11,696 | 11,337 | 27,048 | 6,705 | 6,787 | 6,787 | 6,786 | 6,785 | 6,549 | 6,309 | 6,065 | 5,816 | 45,193 | 70,741 | 70,317 | 0 | 0 | 0 | 0 | 0 | 0 | 75,620 | 0 | 0 | 0 | 0 | 23,455 | 23,440 | 23,440 | 23,365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 642,902 | 0 | 0 | 0 | 662,286 | 0 | 24,420 | 22,460 | 22,478 | 22,495 | 676,205 | 17,430 | 360,949 | 365,326 | 369,752 | 374,230 | 0 | 9,210 | 10,165 | 10,225 | 361,882 | 365,964 | 370,100 | 374,290 | 11,754 | 11,227 | 11,024 | 9,659 | 10,464 | 10,829 | 10,611 | 9,226 | 10,375 | 9,251 | 8,294 | 493,398 | 502,656 | 502,931 | 505,526 | 15,551 |
| 15,551 | 505,526 | 502,931 | 502,656 | 493,398 | 8,294 | 9,251 | 10,375 | 9,226 | 10,611 | 10,829 | 10,464 | 9,659 | 11,024 | 11,227 | 11,754 | 374,290 | 370,100 | 365,964 | 361,882 | 10,225 | 10,165 | 9,210 | 0 | 374,230 | 369,752 | 365,326 | 360,949 | 17,430 | 676,205 | 22,495 | 22,478 | 22,460 | 24,420 | 0 | 662,286 | 0 | 0 | 0 | 642,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,365 | 23,440 | 23,440 | 23,455 | 0 | 0 | 0 | 0 | 75,620 | 0 | 0 | 0 | 0 | 0 | 0 | 70,317 | 70,741 | 45,193 | 5,816 | 6,065 | 6,309 | 6,549 | 6,785 | 6,786 | 6,787 | 6,787 | 6,705 | 27,048 | 11,337 | 11,696 | 12,145 | 25,056 | 42,805 | 48,747 | 58,228 | 0 | 118,396 | 0 | 0 | 0 | 0 | 0 | 0 | 1,591 | 1,591 | 95 | 98 | 29 | 27 | 28 | 29 | 26 | 26 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 642,902 | 0 | 0 | 0 | 662,286 | 0 | 72,238 | 71,206 | 22,478 | 67,759 | 676,205 | 1,166,036 | 360,949 | 365,326 | 369,752 | 374,230 | 0 | 6,347 | 0 | 0 | 361,882 | 365,964 | 370,100 | 374,290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 493,398 | 493,877 | 494,357 | 494,837 | 0 |
| 0 | 494,837 | 494,357 | 493,877 | 493,398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 374,290 | 370,100 | 365,964 | 361,882 | 0 | 0 | 6,347 | 0 | 374,230 | 369,752 | 365,326 | 360,949 | 1,166,036 | 676,205 | 67,759 | 22,478 | 71,206 | 72,238 | 0 | 662,286 | 0 | 0 | 0 | 642,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 800 | 6,000 | 5,000 | 3,095 | 1,367 | 990 | 1,792 | 4,747 | 1,616 | 3,049 | 3,923 | 4,284 | 4,284 | 2,014 | 763 | 3,930 | 9,532 | 12,123 | 13,399 | 10,098 | 2,299 | 840 | 466 | 946 | 2,470 | 2,324 | 539 | 484 | 440 | 231 | 1,498 | 2,285 | 748 | 754 | 1,313 | 1,169 | 2,326 | 2,847 | 2,029 | 58,851 | 5,178 | 31,012 | 2,076 | 7,567 | 3,276 | 9,708 | 7,184 | 4,956 | 5,274 | 7,252 | 7,107 | 12,239 | 12,439 | 12,501 | 11,459 | 147,068 | 144,008 | 142,241 | 167,633 | 95,302 | 156,038 | 166,720 | 206,550 | 235,739 | 230,212 | 256,330 | 296,200 | 392,511 | 290,562 | 292,342 | 306,129 | 370,505 | 135,604 | 158,229 | 364,920 | 401,921 | 346,538 | 358,732 | 378,226 | 437,290 | 412,830 | 429,502 | 483,745 | 570,621 | 454,506 | 443,202 | 218,021 | 191,429 | 399,225 | 411,132 | 203,321 | 193,003 | 187,810 | 199,251 | 207,165 | 231,238 | 264,778 | 277,944 | 301,369 | 315,509 | 292,238 | 257,412 | 312,321 |
| 312,321 | 257,412 | 292,238 | 315,509 | 301,369 | 277,944 | 264,778 | 231,238 | 207,165 | 199,251 | 187,810 | 193,003 | 203,321 | 411,132 | 399,225 | 191,429 | 218,021 | 443,202 | 454,506 | 570,621 | 483,745 | 429,502 | 412,830 | 437,290 | 378,226 | 358,732 | 346,538 | 401,921 | 364,920 | 158,229 | 135,604 | 370,505 | 306,129 | 292,342 | 290,562 | 392,511 | 296,200 | 256,330 | 230,212 | 235,739 | 206,550 | 166,720 | 156,038 | 95,302 | 167,633 | 142,241 | 144,008 | 147,068 | 11,459 | 12,501 | 12,439 | 12,239 | 7,107 | 7,252 | 5,274 | 4,956 | 7,184 | 9,708 | 3,276 | 7,567 | 2,076 | 31,012 | 5,178 | 58,851 | 2,029 | 2,847 | 2,326 | 1,169 | 1,313 | 754 | 748 | 2,285 | 1,498 | 231 | 440 | 484 | 539 | 2,324 | 2,470 | 946 | 466 | 840 | 2,299 | 10,098 | 13,399 | 12,123 | 9,532 | 3,930 | 763 | 2,014 | 4,284 | 4,284 | 3,923 | 3,049 | 1,616 | 4,747 | 1,792 | 990 | 1,367 | 3,095 | 5,000 | 6,000 | 800 |
---|
Other Current Liabilities | 800 | 1,900 | 600 | 1,966 | 3,289 | 1,807 | 1,789 | 2,109 | 1,992 | 1,976 | 2,072 | 2,427 | 229 | 5,717 | 7,584 | 2,917 | 3,187 | 3,128 | 2,844 | 2,717 | 12,862 | 9,821 | 7,843 | 1,903 | 2,286 | 19,391 | 22,397 | 20,450 | 19,506 | 22,842 | 27,702 | 29,881 | 24,141 | 29,850 | 34,561 | 48,738 | 40,041 | 51,524 | 72,070 | 182 | 50,699 | 28,092 | 61,845 | 78,068 | 75,265 | 74,222 | 84,913 | 3,056 | 70,712 | 74,783 | 76,147 | 81,886 | 79,627 | 82,614 | 98,946 | 77,847 | 72,195 | 69,926 | 89,095 | 87,969 | 72,811 | 62,934 | 86,093 | 98,991 | 75,294 | 91,374 | 94,291 | 52,946 | 97,449 | 47,818 | 48,746 | 46,327 | 45,264 | 216,074 | 52,609 | 53,648 | 61,607 | 76,466 | 86,204 | 85,951 | 88,156 | 9,926 | 10,000 | -13,037 | -7,889 | -5,350 | 259,142 | 289,213 | 30,810 | 32,212 | 48,187 | 329,399 | 291,473 | 254,560 | 304,214 | 346,560 | 324,202 | 597,231 | 669,825 | 351,588 | 281,509 | 283,623 | 371,891 |
| 371,891 | 283,623 | 281,509 | 351,588 | 669,825 | 597,231 | 324,202 | 346,560 | 304,214 | 254,560 | 291,473 | 329,399 | 48,187 | 32,212 | 30,810 | 289,213 | 259,142 | -5,350 | -7,889 | -13,037 | 10,000 | 9,926 | 88,156 | 85,951 | 86,204 | 76,466 | 61,607 | 53,648 | 52,609 | 216,074 | 45,264 | 46,327 | 48,746 | 47,818 | 97,449 | 52,946 | 94,291 | 91,374 | 75,294 | 98,991 | 86,093 | 62,934 | 72,811 | 87,969 | 89,095 | 69,926 | 72,195 | 77,847 | 98,946 | 82,614 | 79,627 | 81,886 | 76,147 | 74,783 | 70,712 | 3,056 | 84,913 | 74,222 | 75,265 | 78,068 | 61,845 | 28,092 | 50,699 | 182 | 72,070 | 51,524 | 40,041 | 48,738 | 34,561 | 29,850 | 24,141 | 29,881 | 27,702 | 22,842 | 19,506 | 20,450 | 22,397 | 19,391 | 2,286 | 1,903 | 7,843 | 9,821 | 12,862 | 2,717 | 2,844 | 3,128 | 3,187 | 2,917 | 7,584 | 5,717 | 229 | 2,427 | 2,072 | 1,976 | 1,992 | 2,109 | 1,789 | 1,807 | 3,289 | 1,966 | 600 | 1,900 | 800 |
---|
> Long-term Liabilities | 100 | 26,100 | 100 | 85 | 77 | 68 | 63 | 56 | 47 | 198 | 146 | 3,961 | 3,961 | 3,463 | 2,912 | 5,226 | 4,496 | 128,697 | 126,240 | 125,672 | 125,363 | 222,956 | 222,352 | 230,890 | 220,473 | 233,987 | 229,997 | 232,398 | 385,337 | 381,823 | 301,726 | 299,589 | 246,221 | 569,494 | 567,449 | 566,010 | 565,225 | 565,105 | 500,402 | 499,939 | 500,029 | 500,970 | 501,434 | 516,824 | 542,266 | 538,624 | 566,772 | 461,522 | 467,320 | 466,052 | 437,283 | 436,508 | 405,321 | 412,104 | 417,253 | 415,447 | 204,133 | 201,021 | 176,411 | 724,905 | 724,569 | 716,996 | 725,441 | 726,820 | 927,725 | 944,028 | 941,722 | 883,064 | 988,746 | 805,148 | 819,095 | 818,105 | 829,314 | 850,083 | 1,349,606 | 1,007,944 | 1,016,243 | 934,625 | 941,649 | 935,947 | 997,785 | 993,002 | 989,978 | 635,155 | 662,409 | 1,252,129 | 1,249,504 | 1,249,470 | 1,213,008 | 1,213,581 | 1,196,428 | 1,192,763 | 1,180,974 | 1,176,307 | 1,174,506 | 1,183,034 | 1,176,421 | 1,183,114 | 698,043 | 713,030 | 710,957 | 713,485 | 722,141 |
| 722,141 | 713,485 | 710,957 | 713,030 | 698,043 | 1,183,114 | 1,176,421 | 1,183,034 | 1,174,506 | 1,176,307 | 1,180,974 | 1,192,763 | 1,196,428 | 1,213,581 | 1,213,008 | 1,249,470 | 1,249,504 | 1,252,129 | 662,409 | 635,155 | 989,978 | 993,002 | 997,785 | 935,947 | 941,649 | 934,625 | 1,016,243 | 1,007,944 | 1,349,606 | 850,083 | 829,314 | 818,105 | 819,095 | 805,148 | 988,746 | 883,064 | 941,722 | 944,028 | 927,725 | 726,820 | 725,441 | 716,996 | 724,569 | 724,905 | 176,411 | 201,021 | 204,133 | 415,447 | 417,253 | 412,104 | 405,321 | 436,508 | 437,283 | 466,052 | 467,320 | 461,522 | 566,772 | 538,624 | 542,266 | 516,824 | 501,434 | 500,970 | 500,029 | 499,939 | 500,402 | 565,105 | 565,225 | 566,010 | 567,449 | 569,494 | 246,221 | 299,589 | 301,726 | 381,823 | 385,337 | 232,398 | 229,997 | 233,987 | 220,473 | 230,890 | 222,352 | 222,956 | 125,363 | 125,672 | 126,240 | 128,697 | 4,496 | 5,226 | 2,912 | 3,463 | 3,961 | 3,961 | 146 | 198 | 47 | 56 | 63 | 68 | 77 | 85 | 100 | 26,100 | 100 |
---|
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 | 497,083 | 497,083 | 377,521 | 377,521 | 377,520 | 348,339 | 348,329 | 324,872 | 324,865 | 324,861 | 324,859 | 109,849 | 109,822 | 78,310 | 655,566 | 661,419 | 650,872 | 656,884 | 657,976 | 655,491 | 661,492 | 667,793 | 662,286 | 668,009 | 645,685 | 653,178 | 660,761 | 668,437 | 676,205 | 1,166,036 | 813,521 | 817,672 | 821,871 | 826,119 | 830,417 | 834,766 | 839,165 | 853,160 | 486,238 | 486,713 | 1,073,202 | 1,074,164 | 1,075,145 | 1,076,127 | 1,077,110 | 1,078,093 | 1,079,077 | 1,080,061 | 1,081,047 | 1,082,033 | 0 | 1,084,006 | 1,084,994 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,084,994 | 1,084,006 | 0 | 1,082,033 | 1,081,047 | 1,080,061 | 1,079,077 | 1,078,093 | 1,077,110 | 1,076,127 | 1,075,145 | 1,074,164 | 1,073,202 | 486,713 | 486,238 | 853,160 | 839,165 | 834,766 | 830,417 | 826,119 | 821,871 | 817,672 | 813,521 | 1,166,036 | 676,205 | 668,437 | 660,761 | 653,178 | 645,685 | 668,009 | 662,286 | 667,793 | 661,492 | 655,491 | 657,976 | 656,884 | 650,872 | 661,419 | 655,566 | 78,310 | 109,822 | 109,849 | 324,859 | 324,861 | 324,865 | 324,872 | 348,329 | 348,339 | 377,520 | 377,521 | 377,521 | 497,083 | 497,083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 236,017 | 231,947 | 228,400 | 229,172 | 222,649 | 221,239 | 220,593 | 229,771 | 225,501 | 226,757 | 235,400 | 238,703 | 150,391 | 144,124 | 147,143 | 150,991 | 166,296 | 163,411 | 172,545 | 146,245 | 220,191 | 243,212 | 266,182 | 288,006 | 446,786 | 458,387 | 470,961 | 484,759 | 399,095 | 407,009 | 425,380 | 429,194 | 460,952 | 467,333 | 475,554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475,554 | 467,333 | 460,952 | 429,194 | 425,380 | 407,009 | 399,095 | 484,759 | 470,961 | 458,387 | 446,786 | 288,006 | 266,182 | 243,212 | 220,191 | 146,245 | 172,545 | 163,411 | 166,296 | 150,991 | 147,143 | 144,124 | 150,391 | 238,703 | 235,400 | 226,757 | 225,501 | 229,771 | 220,593 | 221,239 | 222,649 | 229,172 | 228,400 | 231,947 | 236,017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,843 | 1,816 | 3,697 | 1,240 | 0 | 363 | 704 | 290 | 2,852 | 3,049 | 18,022 | 15,550 | 19,476 | 17,501 | 14,512 | 8,642 | 7,101 | 5,776 | 4,787 | 3,128 | 2,082 | 1,769 | 1,917 | 3,162 | 2,586 | 2,724 | 3,708 | 4,218 | 17,196 | 28,700 | 25,100 | 42,552 | 47,484 | 53,282 | 52,015 | 52,427 | 53,052 | 47,751 | 54,541 | 59,694 | 57,292 | 56,763 | 54,017 | 60,911 | 69,339 | 63,150 | 66,124 | 68,557 | 68,844 | 79,032 | 89,334 | 80,727 | 77,251 | 177,210 | 159,463 | 165,917 | 157,344 | 160,877 | 173,878 | 183,570 | 194,423 | 198,571 | 112,754 | 115,530 | 105,530 | 115,068 | 99,958 | 91,319 | 98,117 | 175,696 | 132,099 | 129,939 | 174,325 | 136,881 | 136,471 | 118,335 | 113,686 | 100,913 | 95,260 | 92,473 | 73,502 | 92,415 | 0 | 105,457 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 105,457 | 0 | 92,415 | 73,502 | 92,473 | 95,260 | 100,913 | 113,686 | 118,335 | 136,471 | 136,881 | 174,325 | 129,939 | 132,099 | 175,696 | 98,117 | 91,319 | 99,958 | 115,068 | 105,530 | 115,530 | 112,754 | 198,571 | 194,423 | 183,570 | 173,878 | 160,877 | 157,344 | 165,917 | 159,463 | 177,210 | 77,251 | 80,727 | 89,334 | 79,032 | 68,844 | 68,557 | 66,124 | 63,150 | 69,339 | 60,911 | 54,017 | 56,763 | 57,292 | 59,694 | 54,541 | 47,751 | 53,052 | 52,427 | 52,015 | 53,282 | 47,484 | 42,552 | 25,100 | 28,700 | 17,196 | 4,218 | 3,708 | 2,724 | 2,586 | 3,162 | 1,917 | 1,769 | 2,082 | 3,128 | 4,787 | 5,776 | 7,101 | 8,642 | 14,512 | 17,501 | 19,476 | 15,550 | 18,022 | 3,049 | 2,852 | 290 | 704 | 363 | 0 | 1,240 | 3,697 | 1,816 | 1,843 | 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 | 33,296 | 37,521 | 37,182 | 37,190 | 0 | 0 | 0 | 0 | 0 | 193,202 | 193,202 | 193,202 | 143,527 | 143,527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143,527 | 143,527 | 193,202 | 193,202 | 193,202 | 0 | 0 | 0 | 0 | 0 | 37,190 | 37,182 | 37,521 | 33,296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 25,100 | 17,400 | 106,800 | 98,377 | 89,731 | 83,196 | 79,652 | 69,994 | 61,759 | 93,000 | 84,166 | 159,548 | 159,548 | 130,779 | 116,210 | 98,543 | 165,902 | 162,437 | 141,963 | 117,853 | 98,772 | 43,190 | 14,163 | -67,978 | -90,235 | -110,442 | -65,379 | -77,462 | 46,005 | 48,887 | 122,117 | 117,802 | 164,714 | 167,602 | 174,545 | 187,726 | 209,166 | 226,027 | 237,901 | 276,675 | 273,940 | 283,434 | 303,853 | 322,185 | 345,240 | 362,962 | 585,664 | 717,257 | 720,840 | 732,305 | 774,539 | 773,048 | 771,950 | 1,000,426 | 1,015,194 | 1,015,763 | 1,250,152 | 1,258,258 | 1,276,486 | 1,341,041 | 1,460,121 | 1,461,969 | 1,508,442 | 1,527,894 | 2,425,455 | 2,356,957 | 2,292,640 | 2,400,847 | 2,290,236 | 1,917,576 | 2,645,808 | 2,766,275 | 2,769,087 | 2,795,579 | 2,813,562 | 2,808,663 | 2,807,003 | 2,885,104 | 2,914,945 | 2,967,940 | 2,936,627 | 2,960,954 | 3,074,405 | 3,122,381 | 3,239,962 | 3,236,679 | 4,053,893 | 4,106,002 | 4,162,010 | 4,241,571 | 4,266,149 | 4,270,740 | 4,391,315 | 4,504,807 | 4,568,514 | 4,603,156 | 4,659,043 | 4,782,827 | 4,896,897 | 4,951,549 | 5,073,816 | 5,286,299 | 5,413,396 |
| 5,413,396 | 5,286,299 | 5,073,816 | 4,951,549 | 4,896,897 | 4,782,827 | 4,659,043 | 4,603,156 | 4,568,514 | 4,504,807 | 4,391,315 | 4,270,740 | 4,266,149 | 4,241,571 | 4,162,010 | 4,106,002 | 4,053,893 | 3,236,679 | 3,239,962 | 3,122,381 | 3,074,405 | 2,960,954 | 2,936,627 | 2,967,940 | 2,914,945 | 2,885,104 | 2,807,003 | 2,808,663 | 2,813,562 | 2,795,579 | 2,769,087 | 2,766,275 | 2,645,808 | 1,917,576 | 2,290,236 | 2,400,847 | 2,292,640 | 2,356,957 | 2,425,455 | 1,527,894 | 1,508,442 | 1,461,969 | 1,460,121 | 1,341,041 | 1,276,486 | 1,258,258 | 1,250,152 | 1,015,763 | 1,015,194 | 1,000,426 | 771,950 | 773,048 | 774,539 | 732,305 | 720,840 | 717,257 | 585,664 | 362,962 | 345,240 | 322,185 | 303,853 | 283,434 | 273,940 | 276,675 | 237,901 | 226,027 | 209,166 | 187,726 | 174,545 | 167,602 | 164,714 | 117,802 | 122,117 | 48,887 | 46,005 | -77,462 | -65,379 | -110,442 | -90,235 | -67,978 | 14,163 | 43,190 | 98,772 | 117,853 | 141,963 | 162,437 | 165,902 | 98,543 | 116,210 | 130,779 | 159,548 | 159,548 | 84,166 | 93,000 | 61,759 | 69,994 | 79,652 | 83,196 | 89,731 | 98,377 | 106,800 | 17,400 | 25,100 |
---|
Common Stock | 0 | 0 | 0 | 35 | 35 | 35 | 37 | 37 | 37 | 42 | 42 | 52 | 52 | 53 | 54 | 54 | 63 | 64 | 64 | 64 | 64 | 64 | 64 | 65 | 65 | 65 | 74 | 75 | 85 | 85 | 91 | 92 | 96 | 96 | 97 | 97 | 98 | 99 | 100 | 100 | 100 | 100 | 101 | 101 | 102 | 102 | 103 | 111 | 111 | 112 | 114 | 115 | 116 | 123 | 124 | 126 | 139 | 140 | 142 | 144 | 146 | 147 | 148 | 149 | 161 | 161 | 162 | 162 | 163 | 164 | 173 | 173 | 173 | 175 | 176 | 176 | 177 | 178 | 178 | 178 | 179 | 179 | 180 | 180 | 181 | 181 | 181 | 182 | 183 | 183 | 184 | 184 | 185 | 186 | 186 | 186 | 188 | 188 | 188 | 189 | 190 | 190 | 191 |
| 191 | 190 | 190 | 189 | 188 | 188 | 188 | 186 | 186 | 186 | 185 | 184 | 184 | 183 | 183 | 182 | 181 | 181 | 181 | 180 | 180 | 179 | 179 | 178 | 178 | 178 | 177 | 176 | 176 | 175 | 173 | 173 | 173 | 164 | 163 | 162 | 162 | 161 | 161 | 149 | 148 | 147 | 146 | 144 | 142 | 140 | 139 | 126 | 124 | 123 | 116 | 115 | 114 | 112 | 111 | 111 | 103 | 102 | 102 | 101 | 101 | 100 | 100 | 100 | 100 | 99 | 98 | 97 | 97 | 96 | 96 | 92 | 91 | 85 | 85 | 75 | 74 | 65 | 65 | 65 | 64 | 64 | 64 | 64 | 64 | 64 | 63 | 54 | 54 | 53 | 52 | 52 | 42 | 42 | 37 | 37 | 37 | 35 | 35 | 35 | 0 | 0 | 0 |
---|
Retained Earnings | | -319,638 | -425,718 | -532,892 | -621,554 | -641,929 | -682,307 | -738,347 | -789,199 | -788,949 | -777,227 | -804,891 | -925,689 | -867,791 | -831,297 | -844,238 | -861,609 | -883,708 | -1,668,511 | -1,639,328 | -1,720,709 | -1,735,733 | -1,790,769 | -1,753,334 | -1,694,134 | -1,690,475 | -1,677,855 | -1,661,063 | -1,637,548 | -1,586,156 | -1,573,629 | -1,536,796 | -1,520,506 | -1,573,068 | -1,530,271 | -1,106,711 | -1,021,569 | -1,090,186 | -999,260 | -917,271 | -849,770 | -779,973 | -787,418 | -753,916 | -715,801 | -653,811 | -600,791 | -579,258 | -539,448 | -486,436 | -481,079 | -449,073 | -425,101 | -398,366 | -380,713 | -375,636 | -371,265 | -359,076 | -576,410 | -575,933 | -577,084 | -581,795 | -588,436 | -589,748 | -576,596 | -601,102 | -601,931 | -605,741 | -607,427 | -609,997 | -604,781 | -600,917 | -591,624 | -581,233 | -574,197 | -572,871 | -563,091 | -548,095 | -532,619 | -511,279 | -488,821 | -406,399 | -376,921 | -321,323 | -301,378 | -275,651 | -254,360 | -245,263 | -225,580 | -206,250 | -189,133 | -148,119 | -148,119 | -113,197 | -102,182 | -90,213 | -80,513 | -70,119 | -61,970 | -54,884 | -43,149 | -34,100 | -26,500 | -19,600 |
---|
Accumulated Other Comprehensive Income | -6,000 | -5,800 | -5,400 | -5,101 | -4,832 | -4,510 | -3,422 | -3,470 | -3,285 | 2,033 | 2,217 | -14,248 | 2,385 | 3,046 | 3,996 | 5,031 | 5,043 | 5,128 | 5,195 | 5,057 | 5,102 | -530 | -260 | -363 | -235 | -144 | -16 | -16 | -15 | -49 | -24 | -25 | -5 | -7 | 128 | 139 | 351 | -575 | -2,754 | 1,106 | 2,069 | 101 | -704 | 933 | 4,405 | 10,224 | -1,581 | 188 | -5,787 | -5,923 | 1,304 | 4,887 | 2,512 | 4,650 | 2,333 | -202 | 1,155 | 2,441 | 11,473 | 5,018 | 7,275 | 9,941 | 19,189 | 27,466 | 43,819 | 32,461 | 25,184 | 21,033 | 47 | 4,528 | 2,158 | 12,816 | 5,020 | -14,658 | -21,434 | -22,961 | -28,545 | -1,129 | -2,160 | 5,271 | 19,794 | 17,439 | 37,003 | 20,164 | 34,127 | 30,050 | 10,385 | -16,139 | 5,004 | -939 | 10,239 | 14,432 | -877 | 18,472 | 30,749 | -3,867 | -10,722 | -18,617 | 6,257 | -28,788 | -12,746 | 15,126 | 4,650 |
| 4,650 | 15,126 | -12,746 | -28,788 | 6,257 | -18,617 | -10,722 | -3,867 | 30,749 | 18,472 | -877 | 14,432 | 10,239 | -939 | 5,004 | -16,139 | 10,385 | 30,050 | 34,127 | 20,164 | 37,003 | 17,439 | 19,794 | 5,271 | -2,160 | -1,129 | -28,545 | -22,961 | -21,434 | -14,658 | 5,020 | 12,816 | 2,158 | 4,528 | 47 | 21,033 | 25,184 | 32,461 | 43,819 | 27,466 | 19,189 | 9,941 | 7,275 | 5,018 | 11,473 | 2,441 | 1,155 | -202 | 2,333 | 4,650 | 2,512 | 4,887 | 1,304 | -5,923 | -5,787 | 188 | -1,581 | 10,224 | 4,405 | 933 | -704 | 101 | 2,069 | 1,106 | -2,754 | -575 | 351 | 139 | 128 | -7 | -5 | -25 | -24 | -49 | -15 | -16 | -16 | -144 | -235 | -363 | -260 | -530 | 5,102 | 5,057 | 5,195 | 5,128 | 5,043 | 5,031 | 3,996 | 3,046 | 2,385 | -14,248 | 2,217 | 2,033 | -3,285 | -3,470 | -3,422 | -4,510 | -4,832 | -5,101 | -5,400 | -5,800 | -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 | 931,361 | 948,394 | 1,090,188 | 1,103,885 | 1,122,732 | 1,175,422 | 1,197,082 | 1,221,933 | 1,483,336 | 1,505,776 | 1,561,890 | 1,833,831 | 1,863,961 | 1,926,133 | 2,059,101 | 2,213,347 | 2,249,445 | 2,278,761 | 2,359,744 | 3,308,137 | 3,337,503 | 3,371,377 | 3,414,837 | 3,410,297 | 3,458,124 | 4,231,514 | 4,288,113 | 4,314,793 | 4,397,980 | 4,435,449 | 4,483,220 | 4,510,451 | 4,577,300 | 4,620,817 | 4,669,926 | 4,682,900 | 4,744,316 | 4,782,916 | 4,832,707 | 4,854,814 | 4,885,637 | 4,937,791 | 4,993,407 | 5,010,619 | 5,083,831 | 5,133,742 | 5,191,502 | 5,206,287 | 5,272,666 | 5,335,853 | 0 | 5,417,873 | 5,493,956 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 5,493,956 | 5,417,873 | 0 | 5,335,853 | 5,272,666 | 5,206,287 | 5,191,502 | 5,133,742 | 5,083,831 | 5,010,619 | 4,993,407 | 4,937,791 | 4,885,637 | 4,854,814 | 4,832,707 | 4,782,916 | 4,744,316 | 4,682,900 | 4,669,926 | 4,620,817 | 4,577,300 | 4,510,451 | 4,483,220 | 4,435,449 | 4,397,980 | 4,314,793 | 4,288,113 | 4,231,514 | 3,458,124 | 3,410,297 | 3,414,837 | 3,371,377 | 3,337,503 | 3,308,137 | 2,359,744 | 2,278,761 | 2,249,445 | 2,213,347 | 2,059,101 | 1,926,133 | 1,863,961 | 1,833,831 | 1,561,890 | 1,505,776 | 1,483,336 | 1,221,933 | 1,197,082 | 1,175,422 | 1,122,732 | 1,103,885 | 1,090,188 | 948,394 | 931,361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 50,700 | 49,700 | 146,300 | 145,863 | 149,097 | 149,641 | 153,156 | 153,940 | 155,220 | 193,107 | 195,104 | 0 | 305,230 | 316,813 | 318,410 | 319,038 | 406,059 | 411,605 | 412,355 | 414,110 | 414,929 | 420,577 | 420,758 | 421,141 | 421,214 | 422,256 | 482,658 | 485,570 | 618,806 | 623,048 | 703,283 | 709,359 | 765,540 | 772,294 | 784,317 | 794,917 | 814,458 | 828,434 | 841,657 | 852,065 | 861,519 | 871,669 | 886,251 | 898,235 | 916,666 | 929,046 | 946,218 | 1,088,223 | 1,102,152 | 1,118,829 | 1,171,487 | 1,193,147 | 1,218,395 | 1,476,732 | 1,499,173 | 1,555,287 | 1,828,116 | 1,856,468 | 1,918,682 | 2,051,680 | 2,206,616 | 2,239,299 | 2,269,078 | 2,350,049 | 3,298,746 | 3,323,595 | 3,357,480 | 3,401,221 | 3,396,737 | 3,443,155 | 4,216,545 | 4,273,792 | 4,300,690 | 4,383,691 | 4,420,976 | 4,468,996 | 4,496,434 | 4,563,910 | 4,607,402 | 4,656,625 | 4,669,988 | 4,734,105 | 4,772,955 | 4,822,746 | 4,844,982 | 4,874,959 | 4,927,035 | 4,983,568 | 5,001,061 | 5,073,624 | 5,123,517 | 5,181,813 | 5,196,898 | 5,263,376 | 5,326,528 | 5,396,036 | 5,407,924 | 5,483,563 | 5,532,381 | 5,601,702 | 5,607,564 | 5,696,701 | 5,728,193 |
| 5,728,193 | 5,696,701 | 5,607,564 | 5,601,702 | 5,532,381 | 5,483,563 | 5,407,924 | 5,396,036 | 5,326,528 | 5,263,376 | 5,196,898 | 5,181,813 | 5,123,517 | 5,073,624 | 5,001,061 | 4,983,568 | 4,927,035 | 4,874,959 | 4,844,982 | 4,822,746 | 4,772,955 | 4,734,105 | 4,669,988 | 4,656,625 | 4,607,402 | 4,563,910 | 4,496,434 | 4,468,996 | 4,420,976 | 4,383,691 | 4,300,690 | 4,273,792 | 4,216,545 | 3,443,155 | 3,396,737 | 3,401,221 | 3,357,480 | 3,323,595 | 3,298,746 | 2,350,049 | 2,269,078 | 2,239,299 | 2,206,616 | 2,051,680 | 1,918,682 | 1,856,468 | 1,828,116 | 1,555,287 | 1,499,173 | 1,476,732 | 1,218,395 | 1,193,147 | 1,171,487 | 1,118,829 | 1,102,152 | 1,088,223 | 946,218 | 929,046 | 916,666 | 898,235 | 886,251 | 871,669 | 861,519 | 852,065 | 841,657 | 828,434 | 814,458 | 794,917 | 784,317 | 772,294 | 765,540 | 709,359 | 703,283 | 623,048 | 618,806 | 485,570 | 482,658 | 422,256 | 421,214 | 421,141 | 420,758 | 420,577 | 414,929 | 414,110 | 412,355 | 411,605 | 406,059 | 319,038 | 318,410 | 316,813 | 305,230 | 0 | 195,104 | 193,107 | 155,220 | 153,940 | 153,156 | 149,641 | 149,097 | 145,863 | 146,300 | 49,700 | 50,700 |
---|