> Total Assets | 0 | 0 | 0 | 328,400,000 | 328,400,000 | 0 | 0 | 433,299,000 | 433,299,000 | 0 | 0 | 558,788,000 | 558,788,000 | 665,669,372 | 0 | 763,855,000 | 763,855,000 | 849,473,243 | 0 | 932,828,000 | 932,828,000 | 963,983,000 | 946,418,000 | 1,044,828,000 | 1,044,828,000 | 1,160,322,000 | 1,128,245,000 | 1,226,257,000 | 1,226,257,000 | 1,320,354,000 | 1,372,735,000 | 1,514,206,000 | 1,410,579,000 | 1,546,891,000 | 1,521,936,000 | 1,652,057,000 | 1,583,907,000 | 1,769,234,000 | 1,783,808,000 | 1,938,010,000 | 1,898,916,000 | 1,984,035,000 | 0 | 1,972,941,000 | 1,972,941,000 | 2,120,114,000 | 2,145,535,000 | 2,246,567,000 | 2,246,567,000 | 2,379,555,000 | 2,322,352,000 | 2,543,697,000 | 2,448,315,000 | 2,589,046,000 | 2,681,156,000 | 2,696,951,000 | 2,696,951,000 | 2,875,092,000 | 2,868,525,000 | 2,986,319,000 | 2,897,591,000 | 3,043,178,000 | 3,116,499,000 | 3,254,403,000 | 3,254,403,000 | 3,479,860,000 | 3,609,078,000 | 3,726,734,000 | 3,726,734,000 | 3,966,033,000 | 4,059,708,000 | 4,252,410,000 | 4,252,410,000 | 4,652,793,000 | 0 | 4,891,085,000 | 4,891,085,000 | 5,173,524,000 | 5,128,085,000 | 5,462,586,000 | 5,507,193,000 | 5,759,367,000 | 5,886,688,000 | 5,886,688,000 | 6,044,923,000 |
| 6,044,923,000 | 5,886,688,000 | 5,886,688,000 | 5,759,367,000 | 5,507,193,000 | 5,462,586,000 | 5,128,085,000 | 5,173,524,000 | 4,891,085,000 | 4,891,085,000 | 0 | 4,652,793,000 | 4,252,410,000 | 4,252,410,000 | 4,059,708,000 | 3,966,033,000 | 3,726,734,000 | 3,726,734,000 | 3,609,078,000 | 3,479,860,000 | 3,254,403,000 | 3,254,403,000 | 3,116,499,000 | 3,043,178,000 | 2,897,591,000 | 2,986,319,000 | 2,868,525,000 | 2,875,092,000 | 2,696,951,000 | 2,696,951,000 | 2,681,156,000 | 2,589,046,000 | 2,448,315,000 | 2,543,697,000 | 2,322,352,000 | 2,379,555,000 | 2,246,567,000 | 2,246,567,000 | 2,145,535,000 | 2,120,114,000 | 1,972,941,000 | 1,972,941,000 | 0 | 1,984,035,000 | 1,898,916,000 | 1,938,010,000 | 1,783,808,000 | 1,769,234,000 | 1,583,907,000 | 1,652,057,000 | 1,521,936,000 | 1,546,891,000 | 1,410,579,000 | 1,514,206,000 | 1,372,735,000 | 1,320,354,000 | 1,226,257,000 | 1,226,257,000 | 1,128,245,000 | 1,160,322,000 | 1,044,828,000 | 1,044,828,000 | 946,418,000 | 963,983,000 | 932,828,000 | 932,828,000 | 0 | 849,473,243 | 763,855,000 | 763,855,000 | 0 | 665,669,372 | 558,788,000 | 558,788,000 | 0 | 0 | 433,299,000 | 433,299,000 | 0 | 0 | 328,400,000 | 328,400,000 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 45,417,000 | 45,417,000 | 0 | 0 | 31,129,000 | 31,129,000 | 0 | 0 | 33,010,000 | 33,010,000 | 0 | 0 | 56,279,000 | 56,279,000 | 0 | 0 | 31,535,000 | 31,535,000 | 52,586,000 | 55,990,000 | 268,790,000 | 268,790,000 | 349,439,000 | 85,289,000 | 387,998,000 | 387,998,000 | 478,396,000 | 510,940,000 | 124,097,000 | 496,713,000 | 592,122,000 | 93,529,000 | 685,222,000 | 585,031,000 | 103,530,000 | 100,963,000 | 126,323,000 | 591,818,000 | 550,174,000 | 776,971,000 | 531,559,000 | 531,559,000 | 595,856,000 | 55,742,000 | 673,027,000 | 673,027,000 | 834,510,000 | 736,301,000 | 756,635,000 | 870,903,000 | 869,317,000 | 704,331,000 | 849,023,000 | 849,023,000 | 969,795,000 | 615,332,000 | 61,342,000 | 890,062,000 | 944,835,000 | 67,579,000 | 947,471,000 | 947,471,000 | 1,031,916,000 | 303,971,000 | 1,133,919,000 | 1,133,919,000 | 1,181,313,000 | 54,463,000 | 1,296,587,000 | 1,296,587,000 | 1,471,778,000 | 366,944,000 | 1,510,088,000 | 1,510,088,000 | 1,762,645,000 | 481,421,000 | 2,135,590,000 | 2,882,463,000 | 2,335,654,000 | 681,564,000 | 681,564,000 | 2,124,288,000 |
| 2,124,288,000 | 681,564,000 | 681,564,000 | 2,335,654,000 | 2,882,463,000 | 2,135,590,000 | 481,421,000 | 1,762,645,000 | 1,510,088,000 | 1,510,088,000 | 366,944,000 | 1,471,778,000 | 1,296,587,000 | 1,296,587,000 | 54,463,000 | 1,181,313,000 | 1,133,919,000 | 1,133,919,000 | 303,971,000 | 1,031,916,000 | 947,471,000 | 947,471,000 | 67,579,000 | 944,835,000 | 890,062,000 | 61,342,000 | 615,332,000 | 969,795,000 | 849,023,000 | 849,023,000 | 704,331,000 | 869,317,000 | 870,903,000 | 756,635,000 | 736,301,000 | 834,510,000 | 673,027,000 | 673,027,000 | 55,742,000 | 595,856,000 | 531,559,000 | 531,559,000 | 776,971,000 | 550,174,000 | 591,818,000 | 126,323,000 | 100,963,000 | 103,530,000 | 585,031,000 | 685,222,000 | 93,529,000 | 592,122,000 | 496,713,000 | 124,097,000 | 510,940,000 | 478,396,000 | 387,998,000 | 387,998,000 | 85,289,000 | 349,439,000 | 268,790,000 | 268,790,000 | 55,990,000 | 52,586,000 | 31,535,000 | 31,535,000 | 0 | 0 | 56,279,000 | 56,279,000 | 0 | 0 | 33,010,000 | 33,010,000 | 0 | 0 | 31,129,000 | 31,129,000 | 0 | 0 | 45,417,000 | 45,417,000 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 42,616,000 | 42,616,000 | 0 | 0 | 27,217,000 | 27,217,000 | 0 | 0 | 28,051,000 | 28,051,000 | 0 | 0 | 50,213,000 | 50,213,000 | 0 | 0 | 25,317,000 | 25,317,000 | 42,226,000 | 30,516,000 | 34,085,000 | 34,085,000 | 61,279,000 | 58,291,000 | 36,197,000 | 36,197,000 | 44,718,000 | 39,275,000 | 82,566,000 | 47,854,000 | 79,531,000 | 46,569,000 | 641,824,000 | 55,985,000 | 88,317,000 | 48,067,000 | 65,304,000 | 69,452,000 | 51,113,000 | 702,252,000 | 21,330,000 | 21,330,000 | 43,186,000 | 55,742,000 | 47,034,000 | 47,034,000 | 75,369,000 | 654,826,000 | 668,221,000 | 76,096,000 | 72,101,000 | 607,695,000 | 67,046,000 | 67,046,000 | 47,834,000 | 522,146,000 | 61,342,000 | 48,586,000 | 57,973,000 | 67,579,000 | 50,809,000 | 50,809,000 | 57,259,000 | 62,689,000 | 53,306,000 | 53,306,000 | 80,889,000 | 54,463,000 | 56,629,000 | 56,629,000 | 81,779,000 | 0 | 60,440,000 | 60,440,000 | 94,127,000 | 121,213,000 | -1,459,000 | 195,232,000 | 158,633,000 | 165,253,000 | 165,253,000 | 264,456,000 |
| 264,456,000 | 165,253,000 | 165,253,000 | 158,633,000 | 195,232,000 | -1,459,000 | 121,213,000 | 94,127,000 | 60,440,000 | 60,440,000 | 0 | 81,779,000 | 56,629,000 | 56,629,000 | 54,463,000 | 80,889,000 | 53,306,000 | 53,306,000 | 62,689,000 | 57,259,000 | 50,809,000 | 50,809,000 | 67,579,000 | 57,973,000 | 48,586,000 | 61,342,000 | 522,146,000 | 47,834,000 | 67,046,000 | 67,046,000 | 607,695,000 | 72,101,000 | 76,096,000 | 668,221,000 | 654,826,000 | 75,369,000 | 47,034,000 | 47,034,000 | 55,742,000 | 43,186,000 | 21,330,000 | 21,330,000 | 702,252,000 | 51,113,000 | 69,452,000 | 65,304,000 | 48,067,000 | 88,317,000 | 55,985,000 | 641,824,000 | 46,569,000 | 79,531,000 | 47,854,000 | 82,566,000 | 39,275,000 | 44,718,000 | 36,197,000 | 36,197,000 | 58,291,000 | 61,279,000 | 34,085,000 | 34,085,000 | 30,516,000 | 42,226,000 | 25,317,000 | 25,317,000 | 0 | 0 | 50,213,000 | 50,213,000 | 0 | 0 | 28,051,000 | 28,051,000 | 0 | 0 | 27,217,000 | 27,217,000 | 0 | 0 | 42,616,000 | 42,616,000 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 14,118,000 | 14,118,000 | 0 | 0 | 670,000 | 670,000 | 0 | 0 | 981,000 | 981,000 | 0 | 0 | 2,371,000 | 2,371,000 | 0 | 0 | 12,197,000 | 12,197,000 | 12,899,000 | 19,425,000 | 228,272,000 | 228,272,000 | 276,438,000 | 19,705,000 | 344,983,000 | 344,983,000 | 421,194,000 | 428,283,000 | 40,339,000 | 441,585,000 | 499,125,000 | 55,903,000 | 66,905,000 | 520,793,000 | 71,188,000 | 75,784,000 | 93,786,000 | 506,416,000 | 481,537,000 | 127,276,000 | 491,527,000 | 491,527,000 | 533,745,000 | 0 | 607,531,000 | 607,531,000 | 736,231,000 | 216,224,000 | 246,721,000 | 770,516,000 | 769,624,000 | 236,303,000 | 766,423,000 | 766,423,000 | 891,194,000 | 404,729,000 | 810,734,000 | 810,734,000 | 849,093,000 | 6,126,000 | 870,533,000 | 870,533,000 | 932,947,000 | 1,893,000 | 1,058,957,000 | 1,058,957,000 | 1,052,029,000 | 0 | 1,215,603,000 | 1,215,603,000 | 1,339,433,000 | 0 | 1,429,287,000 | 1,429,287,000 | 1,618,290,000 | 1,613,800,000 | 2,013,737,000 | 2,687,231,000 | 2,043,774,000 | 425,031,000 | 425,031,000 | 1,859,832,000 |
| 1,859,832,000 | 425,031,000 | 425,031,000 | 2,043,774,000 | 2,687,231,000 | 2,013,737,000 | 1,613,800,000 | 1,618,290,000 | 1,429,287,000 | 1,429,287,000 | 0 | 1,339,433,000 | 1,215,603,000 | 1,215,603,000 | 0 | 1,052,029,000 | 1,058,957,000 | 1,058,957,000 | 1,893,000 | 932,947,000 | 870,533,000 | 870,533,000 | 6,126,000 | 849,093,000 | 810,734,000 | 810,734,000 | 404,729,000 | 891,194,000 | 766,423,000 | 766,423,000 | 236,303,000 | 769,624,000 | 770,516,000 | 246,721,000 | 216,224,000 | 736,231,000 | 607,531,000 | 607,531,000 | 0 | 533,745,000 | 491,527,000 | 491,527,000 | 127,276,000 | 481,537,000 | 506,416,000 | 93,786,000 | 75,784,000 | 71,188,000 | 520,793,000 | 66,905,000 | 55,903,000 | 499,125,000 | 441,585,000 | 40,339,000 | 428,283,000 | 421,194,000 | 344,983,000 | 344,983,000 | 19,705,000 | 276,438,000 | 228,272,000 | 228,272,000 | 19,425,000 | 12,899,000 | 12,197,000 | 12,197,000 | 0 | 0 | 2,371,000 | 2,371,000 | 0 | 0 | 981,000 | 981,000 | 0 | 0 | 670,000 | 670,000 | 0 | 0 | 14,118,000 | 14,118,000 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 2,801,000 | 2,801,000 | 0 | 0 | 3,912,000 | 3,912,000 | 0 | 0 | 4,959,000 | 4,959,000 | 0 | 0 | 6,066,000 | 6,066,000 | 0 | 0 | 6,218,000 | 6,218,000 | 10,360,000 | 25,474,000 | 6,433,000 | 6,433,000 | 11,722,000 | 26,998,000 | 6,818,000 | 6,818,000 | 12,484,000 | 43,382,000 | 41,531,000 | 7,274,000 | 13,466,000 | 46,960,000 | 43,398,000 | 8,253,000 | 15,213,000 | 52,896,000 | 61,019,000 | 15,950,000 | 17,524,000 | 74,719,000 | 18,702,000 | 18,702,000 | 18,925,000 | 0 | 18,462,000 | 18,462,000 | 22,910,000 | 81,475,000 | 88,414,000 | 24,291,000 | 27,592,000 | 96,636,000 | 15,554,000 | 15,554,000 | 30,767,000 | 93,186,000 | 30,742,000 | 30,742,000 | 37,769,000 | 42,297,000 | 26,129,000 | 26,129,000 | 41,710,000 | 51,461,000 | 21,656,000 | 21,656,000 | 48,395,000 | 56,865,000 | 24,355,000 | 24,355,000 | 50,566,000 | 57,594,000 | 20,361,000 | 20,361,000 | 50,228,000 | 58,228,000 | 121,853,000 | 23,570,000 | 133,247,000 | 67,207,000 | 29,494,000 | 0 |
| 0 | 29,494,000 | 67,207,000 | 133,247,000 | 23,570,000 | 121,853,000 | 58,228,000 | 50,228,000 | 20,361,000 | 20,361,000 | 57,594,000 | 50,566,000 | 24,355,000 | 24,355,000 | 56,865,000 | 48,395,000 | 21,656,000 | 21,656,000 | 51,461,000 | 41,710,000 | 26,129,000 | 26,129,000 | 42,297,000 | 37,769,000 | 30,742,000 | 30,742,000 | 93,186,000 | 30,767,000 | 15,554,000 | 15,554,000 | 96,636,000 | 27,592,000 | 24,291,000 | 88,414,000 | 81,475,000 | 22,910,000 | 18,462,000 | 18,462,000 | 0 | 18,925,000 | 18,702,000 | 18,702,000 | 74,719,000 | 17,524,000 | 15,950,000 | 61,019,000 | 52,896,000 | 15,213,000 | 8,253,000 | 43,398,000 | 46,960,000 | 13,466,000 | 7,274,000 | 41,531,000 | 43,382,000 | 12,484,000 | 6,818,000 | 6,818,000 | 26,998,000 | 11,722,000 | 6,433,000 | 6,433,000 | 25,474,000 | 10,360,000 | 6,218,000 | 6,218,000 | 0 | 0 | 6,066,000 | 6,066,000 | 0 | 0 | 4,959,000 | 4,959,000 | 0 | 0 | 3,912,000 | 3,912,000 | 0 | 0 | 2,801,000 | 2,801,000 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,532,037 | 58,371,000 | 53,629,001 | 58,073,000 | 11,506,908 | 47,569,000 | 9,593,131 | 51,507,000 | 10,556,371 | 43,751,000 | 62,863,000 | 49,629,000 | 69,667,000 | 1,297,357 | 78,422,000 | 52,073,000 | 69,551,000 | 693,905 | 191,411,000 | 59,851,000 | 59,048,000 | 306,405,000 | 433,500,000 | 61,787,000 | 343,582,000 | 573,262,000 | 314,522,000 | 681,564,000 | 681,564,000 | 2,124,288,000 |
| 2,124,288,000 | 681,564,000 | 681,564,000 | 314,522,000 | 573,262,000 | 343,582,000 | 61,787,000 | 433,500,000 | 306,405,000 | 59,048,000 | 59,851,000 | 191,411,000 | 693,905 | 69,551,000 | 52,073,000 | 78,422,000 | 1,297,357 | 69,667,000 | 49,629,000 | 62,863,000 | 43,751,000 | 10,556,371 | 51,507,000 | 9,593,131 | 47,569,000 | 11,506,908 | 58,073,000 | 53,629,001 | 58,371,000 | 13,532,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 93,330,000 | 93,330,000 | 0 | 0 | 179,755,000 | 179,755,000 | 0 | 0 | 307,812,000 | 307,812,000 | 12,527,068 | 0 | 467,956,000 | 467,956,000 | 15,256,853 | 0 | 655,099,000 | 655,099,000 | 638,330,000 | 666,918,000 | 905,566,000 | 905,566,000 | 980,376,000 | 729,194,000 | 1,132,651,000 | 1,132,651,000 | 1,197,187,000 | 1,245,168,000 | 850,564,000 | 1,285,533,000 | 1,363,696,000 | 859,208,000 | 890,753,000 | 1,414,036,000 | 916,827,000 | 979,066,000 | 1,061,533,000 | 1,050,496,000 | 1,053,821,000 | 1,046,249,000 | 1,093,125,000 | 1,093,125,000 | 1,162,349,000 | 2,089,793,000 | 1,253,741,000 | 1,253,741,000 | 1,365,988,000 | 1,358,992,000 | 1,529,124,000 | 1,492,728,000 | 1,612,093,000 | 1,728,634,000 | 1,726,287,000 | 1,726,287,000 | 1,879,439,000 | 1,834,984,000 | 2,924,977,000 | 1,874,960,000 | 1,988,839,000 | 3,048,920,000 | 2,072,815,000 | 2,072,815,000 | 2,216,366,000 | 0 | 2,423,237,000 | 2,423,237,000 | 2,486,100,000 | 4,005,245,000 | 2,870,005,000 | 2,870,005,000 | 3,172,181,000 | 0 | 3,492,691,000 | 3,492,691,000 | 3,710,402,000 | 0 | 4,191,699,000 | 4,726,905,000 | 4,355,902,000 | 5,205,124,000 | 5,205,124,000 | 3,920,635,000 |
| 3,920,635,000 | 5,205,124,000 | 5,205,124,000 | 4,355,902,000 | 4,726,905,000 | 4,191,699,000 | 0 | 3,710,402,000 | 3,492,691,000 | 3,492,691,000 | 0 | 3,172,181,000 | 2,870,005,000 | 2,870,005,000 | 4,005,245,000 | 2,486,100,000 | 2,423,237,000 | 2,423,237,000 | 0 | 2,216,366,000 | 2,072,815,000 | 2,072,815,000 | 3,048,920,000 | 1,988,839,000 | 1,874,960,000 | 2,924,977,000 | 1,834,984,000 | 1,879,439,000 | 1,726,287,000 | 1,726,287,000 | 1,728,634,000 | 1,612,093,000 | 1,492,728,000 | 1,529,124,000 | 1,358,992,000 | 1,365,988,000 | 1,253,741,000 | 1,253,741,000 | 2,089,793,000 | 1,162,349,000 | 1,093,125,000 | 1,093,125,000 | 1,046,249,000 | 1,053,821,000 | 1,050,496,000 | 1,061,533,000 | 979,066,000 | 916,827,000 | 1,414,036,000 | 890,753,000 | 859,208,000 | 1,363,696,000 | 1,285,533,000 | 850,564,000 | 1,245,168,000 | 1,197,187,000 | 1,132,651,000 | 1,132,651,000 | 729,194,000 | 980,376,000 | 905,566,000 | 905,566,000 | 666,918,000 | 638,330,000 | 655,099,000 | 655,099,000 | 0 | 15,256,853 | 467,956,000 | 467,956,000 | 0 | 12,527,068 | 307,812,000 | 307,812,000 | 0 | 0 | 179,755,000 | 179,755,000 | 0 | 0 | 93,330,000 | 93,330,000 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 12,008,000 | 12,008,000 | 0 | 0 | 12,250,000 | 12,250,000 | 0 | 0 | 12,710,000 | 12,710,000 | 12,527,068 | 0 | 14,565,000 | 14,565,000 | 15,256,853 | 0 | 16,771,000 | 16,771,000 | 17,174,000 | 15,665,000 | 18,151,000 | 18,151,000 | 18,052,000 | 16,276,000 | 17,467,000 | 17,467,000 | 17,908,000 | 15,943,000 | 18,460,000 | 18,946,000 | 19,282,000 | 18,939,000 | 19,613,000 | 20,231,000 | 20,321,000 | 20,369,000 | 21,692,000 | 22,335,000 | 20,686,000 | 20,763,000 | 23,393,000 | 23,393,000 | 23,383,000 | 23,336,000 | 25,348,000 | 25,348,000 | 25,190,000 | 25,160,000 | 26,541,000 | 26,974,000 | 27,281,000 | 27,314,000 | 30,389,000 | 30,389,000 | 38,269,000 | 38,419,000 | 43,493,000 | 42,707,000 | 45,389,000 | 45,790,000 | 47,281,000 | 47,281,000 | 51,110,000 | 52,413,000 | 63,108,000 | 63,108,000 | 54,594,000 | 53,087,000 | 55,823,000 | 55,823,000 | 56,118,000 | 55,078,000 | 56,916,000 | 56,916,000 | 55,732,000 | 54,527,000 | 55,134,000 | 55,317,000 | 54,595,000 | 54,774,000 | 54,774,000 | 54,262,000 |
| 54,262,000 | 54,774,000 | 54,774,000 | 54,595,000 | 55,317,000 | 55,134,000 | 54,527,000 | 55,732,000 | 56,916,000 | 56,916,000 | 55,078,000 | 56,118,000 | 55,823,000 | 55,823,000 | 53,087,000 | 54,594,000 | 63,108,000 | 63,108,000 | 52,413,000 | 51,110,000 | 47,281,000 | 47,281,000 | 45,790,000 | 45,389,000 | 42,707,000 | 43,493,000 | 38,419,000 | 38,269,000 | 30,389,000 | 30,389,000 | 27,314,000 | 27,281,000 | 26,974,000 | 26,541,000 | 25,160,000 | 25,190,000 | 25,348,000 | 25,348,000 | 23,336,000 | 23,383,000 | 23,393,000 | 23,393,000 | 20,763,000 | 20,686,000 | 22,335,000 | 21,692,000 | 20,369,000 | 20,321,000 | 20,231,000 | 19,613,000 | 18,939,000 | 19,282,000 | 18,946,000 | 18,460,000 | 15,943,000 | 17,908,000 | 17,467,000 | 17,467,000 | 16,276,000 | 18,052,000 | 18,151,000 | 18,151,000 | 15,665,000 | 17,174,000 | 16,771,000 | 16,771,000 | 0 | 15,256,853 | 14,565,000 | 14,565,000 | 0 | 12,527,068 | 12,710,000 | 12,710,000 | 0 | 0 | 12,250,000 | 12,250,000 | 0 | 0 | 12,008,000 | 12,008,000 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290,747,876 | 2,157,376,000 | 1,668,292,325 | 2,117,770,000 | 328,683,203 | 2,187,233,000 | 336,257,199 | 2,282,811,000 | 354,474,377 | 2,430,624,000 | 2,165,256,000 | 2,639,741,000 | 2,352,299,000 | 0 | 2,431,506,000 | 0 | 2,806,126,000 | 0 | 3,116,063,000 | 0 | 3,427,764,000 | 0 | 3,654,670,000 | 3,667,365,000 | 3,797,281,000 | 4,128,122,000 | 4,671,588,000 | 4,292,967,000 | 4,480,973,000 | 5,247,789,000 |
| 5,247,789,000 | 4,480,973,000 | 4,292,967,000 | 4,671,588,000 | 4,128,122,000 | 3,797,281,000 | 3,667,365,000 | 3,654,670,000 | 0 | 3,427,764,000 | 0 | 3,116,063,000 | 0 | 2,806,126,000 | 0 | 2,431,506,000 | 0 | 2,352,299,000 | 2,639,741,000 | 2,165,256,000 | 2,430,624,000 | 354,474,377 | 2,282,811,000 | 336,257,199 | 2,187,233,000 | 328,683,203 | 2,117,770,000 | 1,668,292,325 | 2,157,376,000 | 290,747,876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,661,000 | 0 | 2,657,000 | 0 | 2,775,000 | 0 | 2,747,000 | 0 | 3,371,000 | 0 | 3,715,000 | 3,728,000 | 3,728,000 | 0 | 0 | 6,517,000 | 6,517,000 | 6,495,000 | 0 | 6,464,000 | 6,330,000 | 6,413,000 | 6,397,000 | 6,183,000 | 6,183,000 | 6,399,000 | 6,349,000 | 6,137,000 | 6,137,000 | 6,261,000 | 6,211,000 | 6,158,000 | 5,998,000 | 6,103,000 | 6,066,000 | 5,855,000 | 5,855,000 | 6,397,000 | 6,364,000 | 6,477,000 | 6,201,000 | 6,312,000 | 8,033,000 | 7,906,000 | 7,906,000 | 8,024,000 | 7,970,000 | 7,830,000 | 7,830,000 | 8,057,000 | 8,021,000 | 8,056,000 | 8,056,000 | 8,201,000 | 0 | 8,011,000 | 8,011,000 | 8,441,000 | 8,396,000 | 8,443,000 | 8,374,000 | 8,340,000 | 8,369,000 | 8,369,000 | 8,273,000 |
| 8,273,000 | 8,369,000 | 8,369,000 | 8,340,000 | 8,374,000 | 8,443,000 | 8,396,000 | 8,441,000 | 8,011,000 | 8,011,000 | 0 | 8,201,000 | 8,056,000 | 8,056,000 | 8,021,000 | 8,057,000 | 7,830,000 | 7,830,000 | 7,970,000 | 8,024,000 | 7,906,000 | 7,906,000 | 8,033,000 | 6,312,000 | 6,201,000 | 6,477,000 | 6,364,000 | 6,397,000 | 5,855,000 | 5,855,000 | 6,066,000 | 6,103,000 | 5,998,000 | 6,158,000 | 6,211,000 | 6,261,000 | 6,137,000 | 6,137,000 | 6,349,000 | 6,399,000 | 6,183,000 | 6,183,000 | 6,397,000 | 6,413,000 | 6,330,000 | 6,464,000 | 0 | 6,495,000 | 6,517,000 | 6,517,000 | 0 | 0 | 3,728,000 | 3,728,000 | 3,715,000 | 0 | 3,371,000 | 0 | 2,747,000 | 0 | 2,775,000 | 0 | 2,657,000 | 0 | 2,661,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 189,973,000 | 189,653,000 | 0 | 0 | 222,787,000 | 222,415,000 | 0 | 0 | 218,397,000 | 217,966,000 | 0 | 0 | 240,160,000 | 239,620,000 | 0 | 0 | 247,070,000 | 246,194,000 | 273,067,000 | 223,510,000 | -129,528,000 | -129,528,000 | -169,493,000 | 313,762,000 | -294,392,000 | -294,392,000 | -355,229,000 | -383,373,000 | 539,545,000 | -371,667,000 | -408,927,000 | 569,199,000 | 76,082,000 | -415,160,000 | 748,877,000 | 703,779,000 | 750,154,000 | 256,602,000 | 380,040,000 | 0 | 348,257,000 | 348,257,000 | 361,909,000 | 0 | 319,799,000 | 319,799,000 | 179,057,000 | 227,059,000 | 257,938,000 | 84,684,000 | 107,636,000 | 248,191,000 | 121,641,000 | 121,641,000 | 25,858,000 | 418,209,000 | 132,569,000 | 132,569,000 | 109,504,000 | 453,011,000 | 234,117,000 | 234,117,000 | 231,578,000 | 604,983,000 | 169,578,000 | 169,578,000 | 298,620,000 | 680,406,000 | 85,818,000 | 85,818,000 | 8,834,000 | 707,881,000 | -111,694,000 | -111,694,000 | -299,523,000 | 630,636,000 | -864,703,000 | -2,102,175,000 | -932,189,000 | 663,106,000 | 0 | 0 |
| 0 | 0 | 663,106,000 | -932,189,000 | -2,102,175,000 | -864,703,000 | 630,636,000 | -299,523,000 | -111,694,000 | -111,694,000 | 707,881,000 | 8,834,000 | 85,818,000 | 85,818,000 | 680,406,000 | 298,620,000 | 169,578,000 | 169,578,000 | 604,983,000 | 231,578,000 | 234,117,000 | 234,117,000 | 453,011,000 | 109,504,000 | 132,569,000 | 132,569,000 | 418,209,000 | 25,858,000 | 121,641,000 | 121,641,000 | 248,191,000 | 107,636,000 | 84,684,000 | 257,938,000 | 227,059,000 | 179,057,000 | 319,799,000 | 319,799,000 | 0 | 361,909,000 | 348,257,000 | 348,257,000 | 0 | 380,040,000 | 256,602,000 | 750,154,000 | 703,779,000 | 748,877,000 | -415,160,000 | 76,082,000 | 569,199,000 | -408,927,000 | -371,667,000 | 539,545,000 | -383,373,000 | -355,229,000 | -294,392,000 | -294,392,000 | 313,762,000 | -169,493,000 | -129,528,000 | -129,528,000 | 223,510,000 | 273,067,000 | 246,194,000 | 247,070,000 | 0 | 0 | 239,620,000 | 240,160,000 | 0 | 0 | 217,966,000 | 218,397,000 | 0 | 0 | 222,415,000 | 222,787,000 | 0 | 0 | 189,653,000 | 189,973,000 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 3,686,000 | 3,686,000 | 0 | 0 | 4,371,000 | 4,371,000 | 0 | 0 | 42,613,000 | 42,613,000 | 0 | 0 | 623,650,000 | 623,650,000 | 0 | 0 | 726,452,000 | 726,452,000 | 796,247,000 | 7,626,000 | 863,255,000 | 863,255,000 | 956,517,000 | 12,194,000 | 1,013,481,000 | 1,013,481,000 | 1,126,955,000 | 1,164,411,000 | 1,298,870,000 | 1,200,104,000 | 1,348,047,000 | 1,999,000 | 1,445,320,000 | 1,390,519,000 | 1,553,848,000 | 1,569,729,000 | 2,346,000 | 1,675,815,000 | 1,751,307,000 | 2,353,000 | 1,750,356,000 | 1,750,356,000 | 1,877,193,000 | 1,885,212,000 | 1,959,236,000 | 1,959,236,000 | 2,065,250,000 | 2,020,010,000 | 2,225,343,000 | 2,122,101,000 | 2,282,289,000 | 2,368,203,000 | 2,389,303,000 | 2,389,303,000 | 2,562,368,000 | 2,541,463,000 | 2,646,478,000 | 2,572,281,000 | 2,715,658,000 | 2,781,321,000 | 2,931,113,000 | 2,931,113,000 | 3,106,271,000 | 3,214,928,000 | 3,317,392,000 | 3,317,392,000 | 3,543,856,000 | 3,635,628,000 | 3,795,479,000 | 3,795,479,000 | 4,174,130,000 | 0 | 4,404,427,000 | 4,404,427,000 | 4,685,367,000 | 4,665,971,000 | 4,992,310,000 | 48,348,000 | 5,307,899,000 | 5,416,576,000 | 5,416,576,000 | 5,554,175,000 |
| 5,554,175,000 | 5,416,576,000 | 5,416,576,000 | 5,307,899,000 | 48,348,000 | 4,992,310,000 | 4,665,971,000 | 4,685,367,000 | 4,404,427,000 | 4,404,427,000 | 0 | 4,174,130,000 | 3,795,479,000 | 3,795,479,000 | 3,635,628,000 | 3,543,856,000 | 3,317,392,000 | 3,317,392,000 | 3,214,928,000 | 3,106,271,000 | 2,931,113,000 | 2,931,113,000 | 2,781,321,000 | 2,715,658,000 | 2,572,281,000 | 2,646,478,000 | 2,541,463,000 | 2,562,368,000 | 2,389,303,000 | 2,389,303,000 | 2,368,203,000 | 2,282,289,000 | 2,122,101,000 | 2,225,343,000 | 2,020,010,000 | 2,065,250,000 | 1,959,236,000 | 1,959,236,000 | 1,885,212,000 | 1,877,193,000 | 1,750,356,000 | 1,750,356,000 | 2,353,000 | 1,751,307,000 | 1,675,815,000 | 2,346,000 | 1,569,729,000 | 1,553,848,000 | 1,390,519,000 | 1,445,320,000 | 1,999,000 | 1,348,047,000 | 1,200,104,000 | 1,298,870,000 | 1,164,411,000 | 1,126,955,000 | 1,013,481,000 | 1,013,481,000 | 12,194,000 | 956,517,000 | 863,255,000 | 863,255,000 | 7,626,000 | 796,247,000 | 726,452,000 | 726,452,000 | 0 | 0 | 623,650,000 | 623,650,000 | 0 | 0 | 42,613,000 | 42,613,000 | 0 | 0 | 4,371,000 | 4,371,000 | 0 | 0 | 3,686,000 | 3,686,000 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,948,000 | 34,948,000 | 0 | 0 | 72,455,000 | 72,455,000 | 96,428,000 | 7,626,000 | 28,986,000 | 28,986,000 | 114,433,000 | 12,194,000 | 5,721,000 | 5,721,000 | 7,924,000 | 37,000 | 2,732,000 | 8,275,000 | 11,843,000 | 1,999,000 | 2,311,000 | 11,954,000 | 16,498,000 | 2,139,000 | 2,346,000 | 19,349,000 | 26,010,000 | 2,353,000 | 24,809,000 | 24,809,000 | 27,250,000 | 5,862,000 | 27,536,000 | 27,536,000 | 29,013,000 | 32,237,000 | 40,195,000 | 32,690,000 | 35,842,000 | 41,521,000 | 42,751,000 | 42,751,000 | 43,470,000 | 50,605,000 | 16,246,000 | 50,479,000 | 48,712,000 | 11,817,000 | 54,733,000 | 54,733,000 | 50,931,000 | 341,699,000 | 58,437,000 | 58,437,000 | 54,774,000 | 15,185,000 | 62,082,000 | 62,082,000 | 57,798,000 | 442,470,000 | 56,818,000 | 56,818,000 | 60,339,000 | 326,922,000 | 73,495,000 | 69,039,000 | 72,273,000 | 509,548,000 | 509,548,000 | 5,411,738,000 |
| 5,411,738,000 | 509,548,000 | 509,548,000 | 72,273,000 | 69,039,000 | 73,495,000 | 326,922,000 | 60,339,000 | 56,818,000 | 56,818,000 | 442,470,000 | 57,798,000 | 62,082,000 | 62,082,000 | 15,185,000 | 54,774,000 | 58,437,000 | 58,437,000 | 341,699,000 | 50,931,000 | 54,733,000 | 54,733,000 | 11,817,000 | 48,712,000 | 50,479,000 | 16,246,000 | 50,605,000 | 43,470,000 | 42,751,000 | 42,751,000 | 41,521,000 | 35,842,000 | 32,690,000 | 40,195,000 | 32,237,000 | 29,013,000 | 27,536,000 | 27,536,000 | 5,862,000 | 27,250,000 | 24,809,000 | 24,809,000 | 2,353,000 | 26,010,000 | 19,349,000 | 2,346,000 | 2,139,000 | 16,498,000 | 11,954,000 | 2,311,000 | 1,999,000 | 11,843,000 | 8,275,000 | 2,732,000 | 37,000 | 7,924,000 | 5,721,000 | 5,721,000 | 12,194,000 | 114,433,000 | 28,986,000 | 28,986,000 | 7,626,000 | 96,428,000 | 72,455,000 | 72,455,000 | 0 | 0 | 34,948,000 | 34,948,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-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 | 737,000 | 134,768,993 | 781,000 | 0 | 110,118,000 | 0 | 0 | 0 | 0 | 13,175,895 | 0 | 0 | 17,877,170 | 6,803,268 | 0 | 0 | 19,250,436 | 164,739,000 | 0 | 0 | 243,411,000 | 176,883,000 | 0 | 18,000 | 167,727,000 | 154,614,000 | 217,461,000 | 217,461,000 | 166,406,000 |
| 166,406,000 | 217,461,000 | 217,461,000 | 154,614,000 | 167,727,000 | 18,000 | 0 | 176,883,000 | 243,411,000 | 0 | 0 | 164,739,000 | 19,250,436 | 0 | 0 | 6,803,268 | 17,877,170 | 0 | 0 | 13,175,895 | 0 | 0 | 0 | 0 | 110,118,000 | 0 | 781,000 | 134,768,993 | 737,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 19,474,298 | 146,244,000 | 134,768,993 | 101,377,000 | 16,306,730 | 110,118,000 | 356,779 | 0 | 2,252,381 | 0 | 13,130,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,429,000 | 0 | 18,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 18,000 | 0 | 1,429,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,130,000 | 0 | 2,252,381 | 0 | 356,779 | 110,118,000 | 16,306,730 | 101,377,000 | 134,768,993 | 146,244,000 | 19,474,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,948,000 | 34,948,000 | 0 | 0 | 72,455,000 | 72,455,000 | 24,892,000 | 7,626,000 | 28,986,000 | 28,986,000 | 30,475,000 | 12,194,000 | 5,721,000 | 5,721,000 | 7,924,000 | 37,000 | 2,732,000 | 8,275,000 | 11,843,000 | 1,999,000 | 2,311,000 | 11,954,000 | 16,498,000 | 2,139,000 | 2,346,000 | 19,349,000 | 26,010,000 | 2,353,000 | 24,809,000 | 24,809,000 | 27,250,000 | 0 | 27,536,000 | 27,536,000 | 29,013,000 | 32,237,000 | 40,195,000 | 32,690,000 | 35,842,000 | 41,521,000 | 42,751,000 | 42,751,000 | 43,470,000 | 49,824,000 | 50,479,000 | 50,479,000 | 48,712,000 | 148,192,000 | 54,733,000 | 54,733,000 | 50,931,000 | 172,801,000 | 58,437,000 | 58,437,000 | 54,774,000 | 189,444,000 | 62,082,000 | 62,082,000 | 57,798,000 | 208,044,000 | 56,818,000 | 56,818,000 | 60,339,000 | 193,838,000 | 73,477,000 | 69,039,000 | 72,273,000 | 167,353,000 | 167,353,000 | 5,241,512,000 |
| 5,241,512,000 | 167,353,000 | 167,353,000 | 72,273,000 | 69,039,000 | 73,477,000 | 193,838,000 | 60,339,000 | 56,818,000 | 56,818,000 | 208,044,000 | 57,798,000 | 62,082,000 | 62,082,000 | 189,444,000 | 54,774,000 | 58,437,000 | 58,437,000 | 172,801,000 | 50,931,000 | 54,733,000 | 54,733,000 | 148,192,000 | 48,712,000 | 50,479,000 | 50,479,000 | 49,824,000 | 43,470,000 | 42,751,000 | 42,751,000 | 41,521,000 | 35,842,000 | 32,690,000 | 40,195,000 | 32,237,000 | 29,013,000 | 27,536,000 | 27,536,000 | 0 | 27,250,000 | 24,809,000 | 24,809,000 | 2,353,000 | 26,010,000 | 19,349,000 | 2,346,000 | 2,139,000 | 16,498,000 | 11,954,000 | 2,311,000 | 1,999,000 | 11,843,000 | 8,275,000 | 2,732,000 | 37,000 | 7,924,000 | 5,721,000 | 5,721,000 | 12,194,000 | 30,475,000 | 28,986,000 | 28,986,000 | 7,626,000 | 24,892,000 | 72,455,000 | 72,455,000 | 0 | 0 | 34,948,000 | 34,948,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34,948,000 | -34,948,000 | 0 | 0 | -72,455,000 | -72,455,000 | -96,428,000 | -7,626,000 | -28,986,000 | -28,986,000 | -114,433,000 | -12,194,000 | -5,721,000 | -5,721,000 | -7,924,000 | -37,000 | -2,732,000 | -8,275,000 | -11,843,000 | -1,999,000 | -2,311,000 | -11,954,000 | -16,498,000 | -2,139,000 | -2,346,000 | -19,349,000 | -26,010,000 | -2,353,000 | -24,809,000 | -24,809,000 | -27,250,000 | 0 | -27,536,000 | -27,536,000 | -29,013,000 | -32,237,000 | -40,195,000 | -32,690,000 | -35,842,000 | -41,521,000 | -42,751,000 | -42,751,000 | -43,470,000 | -50,605,000 | -50,479,000 | -50,479,000 | -48,712,000 | 28,256,000 | -54,733,000 | -54,733,000 | -13,536,974 | 27,178,000 | -58,437,000 | -26,619,722 | -7,211,518 | 42,839,000 | -62,082,000 | -27,357,870 | -167,630,000 | 30,070,000 | -56,818,000 | -299,315,000 | -187,354,000 | 29,711,000 | -3,135,000 | -167,746,000 | -72,273,000 | 74,898,000 | 74,898,000 | 1,679,000 |
| 1,679,000 | 74,898,000 | 74,898,000 | -72,273,000 | -167,746,000 | -3,135,000 | 29,711,000 | -187,354,000 | -299,315,000 | -56,818,000 | 30,070,000 | -167,630,000 | -27,357,870 | -62,082,000 | 42,839,000 | -7,211,518 | -26,619,722 | -58,437,000 | 27,178,000 | -13,536,974 | -54,733,000 | -54,733,000 | 28,256,000 | -48,712,000 | -50,479,000 | -50,479,000 | -50,605,000 | -43,470,000 | -42,751,000 | -42,751,000 | -41,521,000 | -35,842,000 | -32,690,000 | -40,195,000 | -32,237,000 | -29,013,000 | -27,536,000 | -27,536,000 | 0 | -27,250,000 | -24,809,000 | -24,809,000 | -2,353,000 | -26,010,000 | -19,349,000 | -2,346,000 | -2,139,000 | -16,498,000 | -11,954,000 | -2,311,000 | -1,999,000 | -11,843,000 | -8,275,000 | -2,732,000 | -37,000 | -7,924,000 | -5,721,000 | -5,721,000 | -12,194,000 | -114,433,000 | -28,986,000 | -28,986,000 | -7,626,000 | -96,428,000 | -72,455,000 | -72,455,000 | 0 | 0 | -34,948,000 | -34,948,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 3,686,000 | 3,686,000 | 0 | 0 | 4,371,000 | 4,371,000 | 0 | 0 | 42,613,000 | 42,613,000 | 0 | 0 | 60,393,000 | 60,393,000 | 0 | 0 | 73,094,000 | 73,094,000 | 10,215,000 | 0 | 87,056,000 | 87,056,000 | 71,065,000 | 0 | 16,361,000 | 16,361,000 | 81,347,000 | 14,010,000 | 13,224,000 | 11,776,000 | 78,244,000 | 0 | 34,107,000 | 1,454,000 | 7,688,000 | 4,798,000 | 1,697,949,000 | 75,815,000 | 77,517,000 | 0 | 72,904,000 | 72,904,000 | 80,205,000 | 1,879,350,000 | 89,987,000 | 89,987,000 | 89,773,000 | 70,643,000 | 70,550,000 | 87,590,000 | 81,943,000 | 82,987,000 | 61,936,000 | 61,936,000 | 35,563,000 | 25,111,000 | 2,630,232,000 | 23,665,000 | 22,678,000 | 2,769,504,000 | 20,150,000 | 20,150,000 | 66,001,000 | 0 | 68,456,000 | 68,456,000 | 68,463,000 | 3,620,443,000 | 72,498,000 | 72,498,000 | 70,990,000 | 0 | 63,343,000 | 63,343,000 | 59,707,000 | 0 | 49,834,000 | 48,348,000 | 14,563,000 | 4,907,028,000 | 4,907,028,000 | 142,437,000 |
| 142,437,000 | 4,907,028,000 | 4,907,028,000 | 14,563,000 | 48,348,000 | 49,834,000 | 0 | 59,707,000 | 63,343,000 | 63,343,000 | 0 | 70,990,000 | 72,498,000 | 72,498,000 | 3,620,443,000 | 68,463,000 | 68,456,000 | 68,456,000 | 0 | 66,001,000 | 20,150,000 | 20,150,000 | 2,769,504,000 | 22,678,000 | 23,665,000 | 2,630,232,000 | 25,111,000 | 35,563,000 | 61,936,000 | 61,936,000 | 82,987,000 | 81,943,000 | 87,590,000 | 70,550,000 | 70,643,000 | 89,773,000 | 89,987,000 | 89,987,000 | 1,879,350,000 | 80,205,000 | 72,904,000 | 72,904,000 | 0 | 77,517,000 | 75,815,000 | 1,697,949,000 | 4,798,000 | 7,688,000 | 1,454,000 | 34,107,000 | 0 | 78,244,000 | 11,776,000 | 13,224,000 | 14,010,000 | 81,347,000 | 16,361,000 | 16,361,000 | 0 | 71,065,000 | 87,056,000 | 87,056,000 | 0 | 10,215,000 | 73,094,000 | 73,094,000 | 0 | 0 | 60,393,000 | 60,393,000 | 0 | 0 | 42,613,000 | 42,613,000 | 0 | 0 | 4,371,000 | 4,371,000 | 0 | 0 | 3,686,000 | 3,686,000 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273,318,934 | 2,173,241,000 | 1,605,799,460 | 2,260,364,000 | 329,504,511 | 2,341,993,000 | 344,905,669 | 2,453,063,000 | 2,405,139,000 | 2,685,071,000 | 2,661,306,000 | 2,816,074,000 | 2,767,277,000 | 3,086,649,000 | 3,069,957,000 | 3,259,848,000 | 3,224,674,000 | 3,568,382,000 | 3,562,606,000 | 3,756,414,000 | 3,708,174,000 | 3,992,809,000 | 4,058,486,000 | 4,284,080,000 | 0 | 4,704,748,000 | 4,704,748,000 | 4,839,375,000 | 0 | 0 |
| 0 | 0 | 4,839,375,000 | 4,704,748,000 | 4,704,748,000 | 0 | 4,284,080,000 | 4,058,486,000 | 3,992,809,000 | 3,708,174,000 | 3,756,414,000 | 3,562,606,000 | 3,568,382,000 | 3,224,674,000 | 3,259,848,000 | 3,069,957,000 | 3,086,649,000 | 2,767,277,000 | 2,816,074,000 | 2,661,306,000 | 2,685,071,000 | 2,405,139,000 | 2,453,063,000 | 344,905,669 | 2,341,993,000 | 329,504,511 | 2,260,364,000 | 1,605,799,460 | 2,173,241,000 | 273,318,934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 74,442 | 0 | 357,887 | 0 | 107,274 | 0 | 91,482 | 0 | 931,000 | 0 | 812,000 | 0 | 1,120,000 | 0 | 935,000 | 0 | 1,062,000 | 0 | 865,000 | 0 | 822,000 | 0 | 627,000 | 0 | 0 | 439,000 | 439,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 439,000 | 439,000 | 0 | 0 | 627,000 | 0 | 822,000 | 0 | 865,000 | 0 | 1,062,000 | 0 | 935,000 | 0 | 1,120,000 | 0 | 812,000 | 0 | 931,000 | 0 | 91,482 | 0 | 107,274 | 0 | 357,887 | 0 | 74,442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 62,436,000 | 62,436,000 | 0 | 0 | 66,530,000 | 66,530,000 | 0 | 0 | 80,378,000 | 80,378,000 | 91,574,707 | 0 | 139,665,000 | 139,665,000 | 167,429,494 | 0 | 205,500,000 | 205,500,000 | 166,738,000 | 132,254,000 | 180,649,000 | 180,649,000 | 202,196,000 | 148,127,000 | 211,072,000 | 211,072,000 | 191,739,000 | 206,598,000 | 213,530,000 | 208,710,000 | 197,051,000 | 176,091,000 | 204,825,000 | 191,530,000 | 213,473,000 | 212,119,000 | 231,877,000 | 221,085,000 | 230,643,000 | 236,077,000 | 220,331,000 | 220,331,000 | 240,586,000 | 257,898,000 | 284,121,000 | 284,121,000 | 310,947,000 | 298,789,000 | 314,530,000 | 322,492,000 | 302,948,000 | 308,972,000 | 303,621,000 | 303,621,000 | 308,595,000 | 322,800,000 | 335,339,000 | 320,933,000 | 323,008,000 | 330,385,000 | 318,371,000 | 318,371,000 | 368,434,000 | 388,754,000 | 403,764,000 | 403,764,000 | 415,906,000 | 417,502,000 | 450,051,000 | 450,051,000 | 471,449,000 | 0 | 478,585,000 | 478,585,000 | 479,850,000 | 453,446,000 | 460,964,000 | 477,935,000 | 441,878,000 | 460,110,000 | 460,110,000 | 480,406,000 |
| 480,406,000 | 460,110,000 | 460,110,000 | 441,878,000 | 477,935,000 | 460,964,000 | 453,446,000 | 479,850,000 | 478,585,000 | 478,585,000 | 0 | 471,449,000 | 450,051,000 | 450,051,000 | 417,502,000 | 415,906,000 | 403,764,000 | 403,764,000 | 388,754,000 | 368,434,000 | 318,371,000 | 318,371,000 | 330,385,000 | 323,008,000 | 320,933,000 | 335,339,000 | 322,800,000 | 308,595,000 | 303,621,000 | 303,621,000 | 308,972,000 | 302,948,000 | 322,492,000 | 314,530,000 | 298,789,000 | 310,947,000 | 284,121,000 | 284,121,000 | 257,898,000 | 240,586,000 | 220,331,000 | 220,331,000 | 236,077,000 | 230,643,000 | 221,085,000 | 231,877,000 | 212,119,000 | 213,473,000 | 191,530,000 | 204,825,000 | 176,091,000 | 197,051,000 | 208,710,000 | 213,530,000 | 206,598,000 | 191,739,000 | 211,072,000 | 211,072,000 | 148,127,000 | 202,196,000 | 180,649,000 | 180,649,000 | 132,254,000 | 166,738,000 | 205,500,000 | 205,500,000 | 0 | 167,429,494 | 139,665,000 | 139,665,000 | 0 | 91,574,707 | 80,378,000 | 80,378,000 | 0 | 0 | 66,530,000 | 66,530,000 | 0 | 0 | 62,436,000 | 62,436,000 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 26,765,000 | 26,765,000 | 0 | 0 | 26,765,000 | 26,765,000 | 0 | 0 | 26,765,000 | 26,765,000 | 26,764,916 | 0 | 28,265,000 | 28,265,000 | 28,252,585 | 0 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 |
| 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 28,265,000 | 0 | 28,252,585 | 28,265,000 | 28,265,000 | 0 | 26,764,916 | 26,765,000 | 26,765,000 | 0 | 0 | 26,765,000 | 26,765,000 | 0 | 0 | 26,765,000 | 26,765,000 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,242,000 | 0 | -1,000 | 0 | -1,000 | 0 | -1,000 | 0 | -1,000 | 97,363,000 | 97,363,000 | 65,853,000 | 65,853,000 | 91,044,000 | 91,044,000 | 104,028,000 | 104,884,000 | 113,146,000 | 112,428,000 | 110,852,000 | 108,798,000 | 96,913,000 | 96,913,000 | 109,710,000 | 56,179,000 | 145,919,000 | 145,919,000 | 155,770,000 | 133,476,000 | 150,172,000 | 163,381,000 | 149,009,000 | 151,903,000 | 145,007,000 | 145,007,000 | 146,708,000 | 146,335,000 | 60,277,000 | 145,675,000 | 146,121,000 | 60,466,000 | 149,293,000 | 149,293,000 | 170,734,000 | 0 | 197,221,000 | 197,221,000 | 205,598,000 | 79,457,000 | 237,890,000 | 237,890,000 | 241,503,000 | 0 | 249,055,000 | 249,055,000 | 248,346,000 | 0 | 213,149,000 | 153,270,000 | 213,569,000 | 176,653,000 | 176,653,000 | 148,392,000 |
| 148,392,000 | 176,653,000 | 176,653,000 | 213,569,000 | 153,270,000 | 213,149,000 | 0 | 248,346,000 | 249,055,000 | 249,055,000 | 0 | 241,503,000 | 237,890,000 | 237,890,000 | 79,457,000 | 205,598,000 | 197,221,000 | 197,221,000 | 0 | 170,734,000 | 149,293,000 | 149,293,000 | 60,466,000 | 146,121,000 | 145,675,000 | 60,277,000 | 146,335,000 | 146,708,000 | 145,007,000 | 145,007,000 | 151,903,000 | 149,009,000 | 163,381,000 | 150,172,000 | 133,476,000 | 155,770,000 | 145,919,000 | 145,919,000 | 56,179,000 | 109,710,000 | 96,913,000 | 96,913,000 | 108,798,000 | 110,852,000 | 112,428,000 | 113,146,000 | 104,884,000 | 104,028,000 | 91,044,000 | 91,044,000 | 65,853,000 | 65,853,000 | 97,363,000 | 97,363,000 | -1,000 | 0 | -1,000 | 0 | -1,000 | 0 | -1,000 | 0 | 70,242,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,794,913 | 0 | 77,368,000 | 77,368,000 | 86,790,480 | 0 | 114,825,000 | 114,825,000 | 74,888,000 | 0 | 85,378,000 | 85,378,000 | 0 | 78,813,000 | 102,787,000 | 102,787,000 | 92,397,000 | 100,346,000 | -2,000 | 100,512,000 | 90,563,000 | -3,000 | -3,000 | 83,371,000 | -3,000 | -3,000 | -3,000 | -3,000 | -3,000 | -3,000 | 0 | -3,000 | 0 | 0 | 0 | 0 | 0 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 5,736,000 | 7,791,000 | 7,791,000 | 7,791,000 | 77,426,000 | 7,791,000 | 7,791,000 | 7,791,000 | 79,457,000 | 54,862,000 | 97,986,000 | 53,048,000 | 45,002,000 | 50,299,000 | 21,733,000 | 216,263,000 | 66,652,000 | 48,627,000 | 5,561,000 | 5,561,000 | 53,861,000 | 53,861,000 | 0 |
| 0 | 53,861,000 | 53,861,000 | 5,561,000 | 5,561,000 | 48,627,000 | 66,652,000 | 216,263,000 | 21,733,000 | 50,299,000 | 45,002,000 | 53,048,000 | 97,986,000 | 54,862,000 | 79,457,000 | 7,791,000 | 7,791,000 | 7,791,000 | 77,426,000 | 7,791,000 | 7,791,000 | 7,791,000 | 5,736,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 7,791,000 | 0 | 0 | 0 | 0 | 0 | -3,000 | 0 | -3,000 | -3,000 | -3,000 | -3,000 | -3,000 | -3,000 | 83,371,000 | -3,000 | -3,000 | 90,563,000 | 100,512,000 | -2,000 | 100,346,000 | 92,397,000 | 102,787,000 | 102,787,000 | 78,813,000 | 0 | 85,378,000 | 85,378,000 | 0 | 74,888,000 | 114,825,000 | 114,825,000 | 0 | 86,790,480 | 77,368,000 | 77,368,000 | 0 | 40,794,913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|