> Total Assets | 17,946 | 46,683 | 49,067 | 46,429 | 43,117 | 38,893 | 37,666 | 28,709 | 27,796 | 26,891 | 33,709 | 59,983 | 63,537 | 96,668 | 86,355 | 39,145 | 33,534 | 29,662 | 23,315 | 19,653 | 17,264 | 14,613 | 11,545 | 6,705 | 4,855 | 5,822 | 14,875 | 15,571 | 24,633 | 33,165 | 29,967 | 39,080 | 32,133 | 26,876 | 36,846 | 31,120 | 26,250 | 24,685 | 20,896 | 19,958 | 19,905 | 18,808 | 20,054 | 21,551 | 21,602 | 21,544 | 21,933 | 21,856 | 21,223 | 22,388 | 23,075 | 23,712 | 26,005 | 25,756 | 29,452 | 26,584 | 29,269 | 61,667 | 66,607 | 130,733 | 140,624 | 144,719 | 148,943 | 152,611 | 157,281 | 161,898 | 296,551 | 299,203 | 303,154 | 307,333 | 308,018 | 295,624 | 307,032 | 298,616 | 303,588 | 313,452 | 315,647 | 322,032 | 323,848 | 333,855 | 360,146 | 357,843 | 274,925 | 277,209 | 315,551 | 309,632 | 304,026 | 546,358 | 558,493 | 666,610 | 732,499 | 700,641 | 688,093 | 687,244 | 692,811 | 678,409 | 675,658 | 672,842 | 755,841 | 910,268 | 889,147 | 855,941 |
| 855,941 | 889,147 | 910,268 | 755,841 | 672,842 | 675,658 | 678,409 | 692,811 | 687,244 | 688,093 | 700,641 | 732,499 | 666,610 | 558,493 | 546,358 | 304,026 | 309,632 | 315,551 | 277,209 | 274,925 | 357,843 | 360,146 | 333,855 | 323,848 | 322,032 | 315,647 | 313,452 | 303,588 | 298,616 | 307,032 | 295,624 | 308,018 | 307,333 | 303,154 | 299,203 | 296,551 | 161,898 | 157,281 | 152,611 | 148,943 | 144,719 | 140,624 | 130,733 | 66,607 | 61,667 | 29,269 | 26,584 | 29,452 | 25,756 | 26,005 | 23,712 | 23,075 | 22,388 | 21,223 | 21,856 | 21,933 | 21,544 | 21,602 | 21,551 | 20,054 | 18,808 | 19,905 | 19,958 | 20,896 | 24,685 | 26,250 | 31,120 | 36,846 | 26,876 | 32,133 | 39,080 | 29,967 | 33,165 | 24,633 | 15,571 | 14,875 | 5,822 | 4,855 | 6,705 | 11,545 | 14,613 | 17,264 | 19,653 | 23,315 | 29,662 | 33,534 | 39,145 | 86,355 | 96,668 | 63,537 | 59,983 | 33,709 | 26,891 | 27,796 | 28,709 | 37,666 | 38,893 | 43,117 | 46,429 | 49,067 | 46,683 | 17,946 |
---|
> Total Current Assets | 16,440 | 45,114 | 47,529 | 44,898 | 41,681 | 36,925 | 35,416 | 26,489 | 22,254 | 21,187 | 25,796 | 53,380 | 54,832 | 51,000 | 41,272 | 30,932 | 26,179 | 23,283 | 18,095 | 15,006 | 13,078 | 10,874 | 8,603 | 5,816 | 4,300 | 5,489 | 14,590 | 15,400 | 24,400 | 32,545 | 28,489 | 37,029 | 29,800 | 24,118 | 33,667 | 23,815 | 20,774 | 20,276 | 16,635 | 16,799 | 16,314 | 16,257 | 17,726 | 19,405 | 19,619 | 19,756 | 20,108 | 19,928 | 19,260 | 20,265 | 21,053 | 21,449 | 21,568 | 21,077 | 24,690 | 22,076 | 22,166 | 22,777 | 25,348 | 35,886 | 44,570 | 47,050 | 51,860 | 63,670 | 68,132 | 74,509 | 186,758 | 116,933 | 192,749 | 198,566 | 200,317 | 191,596 | 174,137 | 168,672 | 174,900 | 185,900 | 184,887 | 189,235 | 192,483 | 197,354 | 202,101 | 194,215 | 189,154 | 178,598 | 186,022 | 175,324 | 161,509 | 397,391 | 357,128 | 267,120 | 302,381 | 277,162 | 267,801 | 268,539 | 274,264 | 276,533 | 266,230 | 272,875 | 368,397 | 275,622 | 272,717 | 263,666 |
| 263,666 | 272,717 | 275,622 | 368,397 | 272,875 | 266,230 | 276,533 | 274,264 | 268,539 | 267,801 | 277,162 | 302,381 | 267,120 | 357,128 | 397,391 | 161,509 | 175,324 | 186,022 | 178,598 | 189,154 | 194,215 | 202,101 | 197,354 | 192,483 | 189,235 | 184,887 | 185,900 | 174,900 | 168,672 | 174,137 | 191,596 | 200,317 | 198,566 | 192,749 | 116,933 | 186,758 | 74,509 | 68,132 | 63,670 | 51,860 | 47,050 | 44,570 | 35,886 | 25,348 | 22,777 | 22,166 | 22,076 | 24,690 | 21,077 | 21,568 | 21,449 | 21,053 | 20,265 | 19,260 | 19,928 | 20,108 | 19,756 | 19,619 | 19,405 | 17,726 | 16,257 | 16,314 | 16,799 | 16,635 | 20,276 | 20,774 | 23,815 | 33,667 | 24,118 | 29,800 | 37,029 | 28,489 | 32,545 | 24,400 | 15,400 | 14,590 | 5,489 | 4,300 | 5,816 | 8,603 | 10,874 | 13,078 | 15,006 | 18,095 | 23,283 | 26,179 | 30,932 | 41,272 | 51,000 | 54,832 | 53,380 | 25,796 | 21,187 | 22,254 | 26,489 | 35,416 | 36,925 | 41,681 | 44,898 | 47,529 | 45,114 | 16,440 |
---|
Cash And Cash Equivalents | 12,948 | 36,413 | 33,187 | 26,677 | 22,377 | 18,366 | 17,064 | 15,810 | 17,929 | 16,527 | 21,781 | 48,576 | 49,443 | 43,200 | 34,443 | 24,126 | 21,889 | 19,026 | 13,806 | 12,422 | 10,494 | 8,405 | 6,147 | 3,371 | 1,903 | 2,380 | 13,188 | 13,249 | 21,180 | 27,969 | 22,111 | 22,515 | 13,442 | 5,091 | 16,807 | 6,259 | 6,090 | 5,253 | 6,182 | 6,735 | 5,518 | 5,365 | 8,769 | 11,185 | 13,034 | 15,772 | 16,195 | 16,376 | 15,485 | 16,121 | 17,070 | 18,056 | 18,092 | 17,875 | 18,586 | 16,474 | 16,934 | 17,200 | 20,004 | 22,426 | 36,274 | 38,108 | 44,557 | 50,305 | 55,915 | 59,345 | 172,114 | 59,159 | 55,073 | 56,048 | 52,598 | 53,110 | 29,298 | 28,795 | 23,866 | 33,576 | 27,466 | 32,094 | 33,457 | 41,030 | 53,175 | 34,570 | 31,769 | 31,703 | 34,557 | 24,677 | 28,325 | 276,583 | 269,025 | 162,219 | 184,794 | 137,394 | 116,690 | 121,848 | 106,877 | 112,531 | 109,288 | 102,989 | 200,352 | 91,205 | 92,686 | 100,512 |
| 100,512 | 92,686 | 91,205 | 200,352 | 102,989 | 109,288 | 112,531 | 106,877 | 121,848 | 116,690 | 137,394 | 184,794 | 162,219 | 269,025 | 276,583 | 28,325 | 24,677 | 34,557 | 31,703 | 31,769 | 34,570 | 53,175 | 41,030 | 33,457 | 32,094 | 27,466 | 33,576 | 23,866 | 28,795 | 29,298 | 53,110 | 52,598 | 56,048 | 55,073 | 59,159 | 172,114 | 59,345 | 55,915 | 50,305 | 44,557 | 38,108 | 36,274 | 22,426 | 20,004 | 17,200 | 16,934 | 16,474 | 18,586 | 17,875 | 18,092 | 18,056 | 17,070 | 16,121 | 15,485 | 16,376 | 16,195 | 15,772 | 13,034 | 11,185 | 8,769 | 5,365 | 5,518 | 6,735 | 6,182 | 5,253 | 6,090 | 6,259 | 16,807 | 5,091 | 13,442 | 22,515 | 22,111 | 27,969 | 21,180 | 13,249 | 13,188 | 2,380 | 1,903 | 3,371 | 6,147 | 8,405 | 10,494 | 12,422 | 13,806 | 19,026 | 21,889 | 24,126 | 34,443 | 43,200 | 49,443 | 48,576 | 21,781 | 16,527 | 17,929 | 15,810 | 17,064 | 18,366 | 22,377 | 26,677 | 33,187 | 36,413 | 12,948 |
---|
Short-term Investments | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191 | 77 | 178 | 208 | 879 | 1,010 | 0 | 800 | 158 | 160 | 610 | 9,035 | 11,175 | 14,348 | 10,663 | 12,726 | 9,730 | 8,237 | 5,244 | 5,197 | 5,919 | 7,542 | 5,570 | 3,382 | 1,799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,920 | 1,927 | 1,942 | 1,904 | 1,912 | 1,942 | 1,968 | 2,009 | 1,965 | 1,964 | 1,899 | 1,909 | 1,901 | 47,181 | 126,937 | 129,519 | 135,291 | 123,984 | 127,668 | 120,352 | 130,719 | 129,274 | 139,607 | 137,650 | 139,194 | 133,959 | 124,630 | 132,480 | 129,208 | 120,559 | 109,903 | 104,232 | 86,507 | 69,899 | 27,486 | 29,324 | 30,283 | 33,458 | 40,580 | 31,381 | 41,738 | 40,337 | 31,231 | 44,607 | 44,551 | 44,845 | 48,945 | 30,411 |
| 30,411 | 48,945 | 44,845 | 44,551 | 44,607 | 31,231 | 40,337 | 41,738 | 31,381 | 40,580 | 33,458 | 30,283 | 29,324 | 27,486 | 69,899 | 86,507 | 104,232 | 109,903 | 120,559 | 129,208 | 132,480 | 124,630 | 133,959 | 139,194 | 137,650 | 139,607 | 129,274 | 130,719 | 120,352 | 127,668 | 123,984 | 135,291 | 129,519 | 126,937 | 47,181 | 1,901 | 1,909 | 1,899 | 1,964 | 1,965 | 2,009 | 1,968 | 1,942 | 1,912 | 1,904 | 1,942 | 1,927 | 1,920 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,799 | 3,382 | 5,570 | 7,542 | 5,919 | 5,197 | 5,244 | 8,237 | 9,730 | 12,726 | 10,663 | 14,348 | 11,175 | 9,035 | 610 | 160 | 158 | 800 | 0 | 1,010 | 879 | 208 | 178 | 77 | 191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 0 |
---|
Net Receivables | 1,925 | 4,997 | 4,569 | 4,527 | 4,330 | 3,874 | 6,771 | 5,886 | 1,918 | 1,613 | 1,395 | 2,394 | 2,004 | 2,362 | 2,174 | 2,907 | 1,166 | 1,218 | 1,845 | 1,239 | 1,298 | 1,457 | 1,192 | 1,290 | 419 | 1,266 | 607 | 608 | 197 | 411 | 1,493 | 1,144 | 460 | 538 | 619 | 776 | 792 | 1,092 | 640 | 736 | 804 | 554 | 614 | 1,807 | 1,558 | 710 | 698 | 414 | 415 | 422 | 476 | 554 | 680 | 804 | 758 | 863 | 1,070 | 1,796 | 1,917 | 2,279 | 2,837 | 4,153 | 3,605 | 3,880 | 3,595 | 4,686 | 5,169 | 5,503 | 5,947 | 7,266 | 7,233 | 6,642 | 8,041 | 10,135 | 9,927 | 11,070 | 11,538 | 11,661 | 13,069 | 14,264 | 14,478 | 15,179 | 17,937 | 16,296 | 17,725 | 18,870 | 19,068 | 20,181 | 23,361 | 30,743 | 37,384 | 37,811 | 40,572 | 42,971 | 50,404 | 51,150 | 49,755 | 51,178 | 48,442 | 57,400 | 55,441 | 58,345 |
| 58,345 | 55,441 | 57,400 | 48,442 | 51,178 | 49,755 | 51,150 | 50,404 | 42,971 | 40,572 | 37,811 | 37,384 | 30,743 | 23,361 | 20,181 | 19,068 | 18,870 | 17,725 | 16,296 | 17,937 | 15,179 | 14,478 | 14,264 | 13,069 | 11,661 | 11,538 | 11,070 | 9,927 | 10,135 | 8,041 | 6,642 | 7,233 | 7,266 | 5,947 | 5,503 | 5,169 | 4,686 | 3,595 | 3,880 | 3,605 | 4,153 | 2,837 | 2,279 | 1,917 | 1,796 | 1,070 | 863 | 758 | 804 | 680 | 554 | 476 | 422 | 415 | 414 | 698 | 710 | 1,558 | 1,807 | 614 | 554 | 804 | 736 | 640 | 1,092 | 792 | 776 | 619 | 538 | 460 | 1,144 | 1,493 | 411 | 197 | 608 | 607 | 1,266 | 419 | 1,290 | 1,192 | 1,457 | 1,298 | 1,239 | 1,845 | 1,218 | 1,166 | 2,907 | 2,174 | 2,362 | 2,004 | 2,394 | 1,395 | 1,613 | 1,918 | 5,886 | 6,771 | 3,874 | 4,330 | 4,527 | 4,569 | 4,997 | 1,925 |
---|
Inventory | 918 | 2,706 | 8,766 | 12,758 | 14,224 | 13,311 | 10,729 | 3,915 | 1,508 | 1,668 | 1,536 | 1,367 | 926 | 1,136 | 1,481 | 1,328 | 1,109 | 1,071 | 915 | 733 | 563 | 116 | 411 | 352 | 380 | 198 | 231 | 98 | 1,026 | 2,415 | 1,784 | 1,600 | 2,209 | 1,342 | 3,188 | 1,738 | 2,685 | 3,641 | 2,848 | 2,629 | 2,603 | 1,889 | 1,896 | 1,539 | 1,717 | 1,753 | 1,901 | 2,297 | 2,589 | 2,853 | 2,789 | 2,174 | 2,021 | 1,521 | 2,600 | 2,105 | 1,566 | 654 | 539 | 581 | 593 | 571 | 573 | 511 | 567 | 403 | 828 | 811 | 753 | 754 | 532 | 704 | 618 | 879 | 786 | 520 | 463 | 464 | 572 | 908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 908 | 572 | 464 | 463 | 520 | 786 | 879 | 618 | 704 | 532 | 754 | 753 | 811 | 828 | 403 | 567 | 511 | 573 | 571 | 593 | 581 | 539 | 654 | 1,566 | 2,105 | 2,600 | 1,521 | 2,021 | 2,174 | 2,789 | 2,853 | 2,589 | 2,297 | 1,901 | 1,753 | 1,717 | 1,539 | 1,896 | 1,889 | 2,603 | 2,629 | 2,848 | 3,641 | 2,685 | 1,738 | 3,188 | 1,342 | 2,209 | 1,600 | 1,784 | 2,415 | 1,026 | 98 | 231 | 198 | 380 | 352 | 411 | 116 | 563 | 733 | 915 | 1,071 | 1,109 | 1,328 | 1,481 | 1,136 | 926 | 1,367 | 1,536 | 1,668 | 1,508 | 3,915 | 10,729 | 13,311 | 14,224 | 12,758 | 8,766 | 2,706 | 918 |
---|
Other Current Assets | 649 | 998 | 1,007 | 876 | 750 | 1,374 | 852 | 878 | 899 | 1,379 | 1,084 | 1,043 | 2,459 | 4,302 | 3,174 | 2,571 | 2,015 | 1,968 | 1,529 | 612 | 532 | 819 | 675 | 595 | 719 | 635 | 564 | 1,445 | 1,839 | 1,590 | 2,491 | 2,735 | 2,514 | 2,799 | 2,390 | 2,316 | 1,477 | 2,053 | 1,721 | 1,502 | 1,470 | 907 | 877 | 1,492 | 1,511 | 1,521 | 1,314 | 841 | 771 | 869 | 718 | 665 | 775 | 877 | 826 | 707 | 654 | 1,223 | 976 | 8,658 | 2,898 | 2,209 | 1,160 | 7,010 | 6,156 | 8,166 | 6,746 | 4,279 | 4,039 | 4,979 | 4,663 | 7,156 | 8,512 | 8,511 | 9,602 | 11,460 | 5,813 | 7,366 | 6,191 | 7,193 | 9,818 | 11,986 | 10,240 | 10,040 | 23,837 | 27,545 | 27,609 | 30,728 | 37,256 | 44,834 | 49,920 | 68,499 | 69,959 | 72,339 | 75,245 | 72,515 | 75,956 | 74,101 | 75,052 | 82,172 | 75,645 | 74,398 |
| 74,398 | 75,645 | 82,172 | 75,052 | 74,101 | 75,956 | 72,515 | 75,245 | 72,339 | 69,959 | 68,499 | 49,920 | 44,834 | 37,256 | 30,728 | 27,609 | 27,545 | 23,837 | 10,040 | 10,240 | 11,986 | 9,818 | 7,193 | 6,191 | 7,366 | 5,813 | 11,460 | 9,602 | 8,511 | 8,512 | 7,156 | 4,663 | 4,979 | 4,039 | 4,279 | 6,746 | 8,166 | 6,156 | 7,010 | 1,160 | 2,209 | 2,898 | 8,658 | 976 | 1,223 | 654 | 707 | 826 | 877 | 775 | 665 | 718 | 869 | 771 | 841 | 1,314 | 1,521 | 1,511 | 1,492 | 877 | 907 | 1,470 | 1,502 | 1,721 | 2,053 | 1,477 | 2,316 | 2,390 | 2,799 | 2,514 | 2,735 | 2,491 | 1,590 | 1,839 | 1,445 | 564 | 635 | 719 | 595 | 675 | 819 | 532 | 612 | 1,529 | 1,968 | 2,015 | 2,571 | 3,174 | 4,302 | 2,459 | 1,043 | 1,084 | 1,379 | 899 | 878 | 852 | 1,374 | 750 | 876 | 1,007 | 998 | 649 |
---|
> Long-term Assets | 1,506 | 1,569 | 1,538 | 1,531 | 1,436 | 1,968 | 2,250 | 2,220 | 5,542 | 5,704 | 7,913 | 6,603 | 8,705 | 45,668 | 45,083 | 8,213 | 7,355 | 6,379 | 5,220 | 4,647 | 4,186 | 3,739 | 2,942 | 889 | 555 | 333 | 285 | 171 | 233 | 620 | 1,478 | 2,051 | 2,333 | 2,758 | 3,179 | 7,305 | 5,476 | 4,409 | 4,261 | 3,159 | 3,591 | 2,551 | 2,328 | 2,146 | 1,983 | 1,788 | 1,825 | 1,928 | 1,963 | 2,123 | 2,022 | 2,263 | 4,437 | 4,679 | 4,762 | 4,508 | 7,103 | 38,890 | 41,259 | 94,847 | 96,054 | 97,669 | 97,083 | 88,941 | 89,149 | 87,389 | 109,793 | 182,270 | 110,405 | 108,767 | 107,701 | 104,028 | 132,895 | 129,944 | 128,688 | 127,552 | 130,760 | 132,797 | 131,365 | 136,501 | 158,045 | 163,628 | 85,771 | 98,611 | 129,529 | 134,308 | 142,517 | 148,967 | 201,365 | 399,490 | 430,118 | 423,479 | 420,292 | 418,705 | 418,547 | 401,876 | 409,428 | 399,967 | 387,444 | 634,646 | 616,430 | 592,275 |
| 592,275 | 616,430 | 634,646 | 387,444 | 399,967 | 409,428 | 401,876 | 418,547 | 418,705 | 420,292 | 423,479 | 430,118 | 399,490 | 201,365 | 148,967 | 142,517 | 134,308 | 129,529 | 98,611 | 85,771 | 163,628 | 158,045 | 136,501 | 131,365 | 132,797 | 130,760 | 127,552 | 128,688 | 129,944 | 132,895 | 104,028 | 107,701 | 108,767 | 110,405 | 182,270 | 109,793 | 87,389 | 89,149 | 88,941 | 97,083 | 97,669 | 96,054 | 94,847 | 41,259 | 38,890 | 7,103 | 4,508 | 4,762 | 4,679 | 4,437 | 2,263 | 2,022 | 2,123 | 1,963 | 1,928 | 1,825 | 1,788 | 1,983 | 2,146 | 2,328 | 2,551 | 3,591 | 3,159 | 4,261 | 4,409 | 5,476 | 7,305 | 3,179 | 2,758 | 2,333 | 2,051 | 1,478 | 620 | 233 | 171 | 285 | 333 | 555 | 889 | 2,942 | 3,739 | 4,186 | 4,647 | 5,220 | 6,379 | 7,355 | 8,213 | 45,083 | 45,668 | 8,705 | 6,603 | 7,913 | 5,704 | 5,542 | 2,220 | 2,250 | 1,968 | 1,436 | 1,531 | 1,538 | 1,569 | 1,506 |
---|
Property Plant Equipment | 1,314 | 1,383 | 1,377 | 1,370 | 1,275 | 1,857 | 2,165 | 2,163 | 1,998 | 2,239 | 2,260 | 2,687 | 2,942 | 5,254 | 7,645 | 5,016 | 4,422 | 3,753 | 3,132 | 2,740 | 2,293 | 1,841 | 1,305 | 841 | 524 | 230 | 172 | 158 | 221 | 608 | 1,464 | 1,788 | 2,071 | 2,495 | 2,917 | 3,071 | 3,230 | 3,151 | 3,002 | 2,840 | 2,651 | 2,399 | 2,184 | 2,010 | 1,856 | 1,770 | 1,814 | 1,485 | 1,533 | 1,705 | 1,617 | 1,871 | 2,212 | 2,493 | 2,614 | 2,398 | 2,393 | 3,252 | 3,483 | 3,820 | 5,240 | 7,225 | 6,922 | 6,673 | 6,636 | 6,335 | 7,485 | 7,711 | 8,339 | 9,555 | 10,179 | 10,248 | 11,714 | 11,310 | 11,969 | 12,375 | 13,015 | 15,315 | 15,224 | 16,384 | 26,973 | 29,600 | 32,551 | 35,732 | 38,100 | 42,395 | 47,744 | 52,835 | 75,775 | 142,923 | 166,838 | 173,345 | 172,166 | 169,026 | 164,923 | 159,740 | 154,178 | 149,239 | 141,312 | 142,431 | 133,735 | 122,918 |
| 122,918 | 133,735 | 142,431 | 141,312 | 149,239 | 154,178 | 159,740 | 164,923 | 169,026 | 172,166 | 173,345 | 166,838 | 142,923 | 75,775 | 52,835 | 47,744 | 42,395 | 38,100 | 35,732 | 32,551 | 29,600 | 26,973 | 16,384 | 15,224 | 15,315 | 13,015 | 12,375 | 11,969 | 11,310 | 11,714 | 10,248 | 10,179 | 9,555 | 8,339 | 7,711 | 7,485 | 6,335 | 6,636 | 6,673 | 6,922 | 7,225 | 5,240 | 3,820 | 3,483 | 3,252 | 2,393 | 2,398 | 2,614 | 2,493 | 2,212 | 1,871 | 1,617 | 1,705 | 1,533 | 1,485 | 1,814 | 1,770 | 1,856 | 2,010 | 2,184 | 2,399 | 2,651 | 2,840 | 3,002 | 3,151 | 3,230 | 3,071 | 2,917 | 2,495 | 2,071 | 1,788 | 1,464 | 608 | 221 | 158 | 172 | 230 | 524 | 841 | 1,305 | 1,841 | 2,293 | 2,740 | 3,132 | 3,753 | 4,422 | 5,016 | 7,645 | 5,254 | 2,942 | 2,687 | 2,260 | 2,239 | 1,998 | 2,163 | 2,165 | 1,857 | 1,275 | 1,370 | 1,377 | 1,383 | 1,314 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,544 | 3,465 | 3,307 | 3,916 | 5,054 | 39,778 | 36,874 | 3,197 | 2,933 | 2,626 | 2,088 | 1,907 | 1,893 | 1,898 | 1,637 | 48 | 31 | 103 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,501 | 1,210 | 1,210 | 1,210 | 2,466 | 22,642 | 25,150 | 25,150 | 25,150 | 25,150 | 25,150 | 25,150 | 25,150 | 23,939 | 38,235 | 38,461 | 38,802 | 38,114 | 37,497 | 36,887 | 48,039 | 48,695 | 48,144 | 47,420 | 45,931 | 45,290 | 44,327 | 46,136 | 46,926 | 47,519 | 39,576 | 40,054 | 39,651 | 39,495 | 39,442 | 39,694 | 39,403 | 131,879 | 131,000 | 128,300 | 128,980 | 130,152 | 132,067 | 131,520 | 131,599 | 130,869 | 131,186 | 266,867 | 265,029 | 262,393 |
| 262,393 | 265,029 | 266,867 | 131,186 | 130,869 | 131,599 | 131,520 | 132,067 | 130,152 | 128,980 | 128,300 | 131,000 | 131,879 | 39,403 | 39,694 | 39,442 | 39,495 | 39,651 | 40,054 | 39,576 | 47,519 | 46,926 | 46,136 | 44,327 | 45,290 | 45,931 | 47,420 | 48,144 | 48,695 | 48,039 | 36,887 | 37,497 | 38,114 | 38,802 | 38,461 | 38,235 | 23,939 | 25,150 | 25,150 | 25,150 | 25,150 | 25,150 | 25,150 | 25,150 | 22,642 | 2,466 | 1,210 | 1,210 | 1,210 | 1,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113 | 103 | 31 | 48 | 1,637 | 1,898 | 1,893 | 1,907 | 2,088 | 2,626 | 2,933 | 3,197 | 36,874 | 39,778 | 5,054 | 3,916 | 3,307 | 3,465 | 3,544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,667 | 20,448 | 20,126 | 16,083 | 9,965 | 6,181 | 3,878 | 0 | 12,712 | 10,245 | 6,933 | 2,671 | 0 | 0 |
| 0 | 0 | 2,671 | 6,933 | 10,245 | 12,712 | 0 | 3,878 | 6,181 | 9,965 | 16,083 | 20,126 | 20,448 | 21,667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,544 | 3,465 | 3,307 | 3,916 | 5,054 | 39,778 | 36,874 | 3,197 | 2,933 | 2,626 | 2,088 | 1,907 | 1,893 | 1,898 | 1,637 | 48 | 31 | 103 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,501 | 265 | 239 | 214 | 1,234 | 12,336 | 11,979 | 11,622 | 11,265 | 10,908 | 10,551 | 10,194 | 9,854 | 9,523 | 15,606 | 15,095 | 14,670 | 13,826 | 13,032 | 12,260 | 28,510 | 25,083 | 23,050 | 21,464 | 19,531 | 18,212 | 16,726 | 17,038 | 15,950 | 14,957 | 12,677 | 11,958 | 13,610 | 12,162 | 13,273 | 11,680 | 10,125 | 28,410 | 26,455 | 24,001 | 21,773 | 19,959 | 18,426 | 17,130 | 15,845 | 14,580 | 13,501 | 128,213 | 122,737 | 117,490 |
| 117,490 | 122,737 | 128,213 | 13,501 | 14,580 | 15,845 | 17,130 | 18,426 | 19,959 | 21,773 | 24,001 | 26,455 | 28,410 | 10,125 | 11,680 | 13,273 | 12,162 | 13,610 | 11,958 | 12,677 | 14,957 | 15,950 | 17,038 | 16,726 | 18,212 | 19,531 | 21,464 | 23,050 | 25,083 | 28,510 | 12,260 | 13,032 | 13,826 | 14,670 | 15,095 | 15,606 | 9,523 | 9,854 | 10,194 | 10,551 | 10,908 | 11,265 | 11,622 | 11,979 | 12,336 | 1,234 | 214 | 239 | 265 | 1,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113 | 103 | 31 | 48 | 1,637 | 1,898 | 1,893 | 1,907 | 2,088 | 2,626 | 2,933 | 3,197 | 36,874 | 39,778 | 5,054 | 3,916 | 3,307 | 3,465 | 3,544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 192 | 186 | 161 | 161 | 161 | 111 | 85 | 57 | 0 | 0 | 2,346 | 0 | 709 | 636 | 564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 12 | 12 | 14 | 263 | 262 | 263 | 262 | 2,234 | 246 | 258 | 259 | 319 | -60 | 152 | 144 | 136 | 127 | 18 | 11 | 443 | 430 | 418 | 405 | 392 | 724 | 711 | 699 | 686 | 1,010 | 660 | 647 | 278 | 422 | 409 | 395 | 572 | 983 | 1,066 | 1,101 | 1,185 | 1,074 | 1,144 | 1,307 | 1,464 | 1,463 | 1,687 | 2,356 | 3,104 | 3,751 | 5,415 | 6,645 | 8,084 | 432 | 417 | 967 | 10,867 | 38,168 | 40,256 | 42,058 | 44,758 | 54,395 | 75,830 | 85,699 | 81,750 | 87,408 | 93,387 | 99,253 | 93,486 | 95,094 | 95,034 | 94,512 | 94,464 | 94,929 | 89,474 |
| 89,474 | 94,929 | 94,464 | 94,512 | 95,034 | 95,094 | 93,486 | 99,253 | 93,387 | 87,408 | 81,750 | 85,699 | 75,830 | 54,395 | 44,758 | 42,058 | 40,256 | 38,168 | 10,867 | 967 | 417 | 432 | 8,084 | 6,645 | 5,415 | 3,751 | 3,104 | 2,356 | 1,687 | 1,463 | 1,464 | 1,307 | 1,144 | 1,074 | 1,185 | 1,101 | 1,066 | 983 | 572 | 395 | 409 | 422 | 278 | 647 | 660 | 1,010 | 686 | 699 | 711 | 724 | 392 | 405 | 418 | 430 | 443 | 11 | 18 | 127 | 136 | 144 | 152 | -60 | 319 | 259 | 258 | 246 | 2,234 | 262 | 263 | 262 | 263 | 14 | 12 | 12 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 564 | 636 | 709 | 0 | 2,346 | 0 | 0 | 57 | 85 | 111 | 161 | 161 | 161 | 186 | 192 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,169 | 0 | 0 | 0 | 0 | 0 | 67,764 | 71,135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71,135 | 67,764 | 0 | 0 | 0 | 0 | 0 | 43,169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,579 | 11,159 | 13,118 | 9,901 | 9,843 | 8,928 | 10,956 | 9,886 | 7,027 | 7,273 | 14,399 | 12,593 | 18,767 | 19,828 | 20,126 | 17,513 | 16,105 | 14,276 | 7,206 | 6,419 | 6,015 | 5,158 | 5,604 | 4,541 | 4,008 | 2,866 | 3,035 | 2,785 | 3,348 | 15,748 | 6,904 | 9,336 | 7,465 | 7,702 | 10,401 | 11,027 | 11,232 | 11,669 | 10,455 | 14,581 | 13,811 | 13,817 | 13,354 | 13,702 | 12,167 | 11,581 | 11,584 | 12,826 | 11,732 | 11,525 | 11,020 | 10,412 | 11,120 | 10,893 | 12,135 | 10,723 | 11,052 | 13,526 | 12,750 | 12,283 | 13,019 | 13,731 | 14,964 | 15,578 | 16,091 | 16,578 | 21,154 | 21,025 | 22,413 | 22,881 | 22,237 | 23,413 | 30,593 | 30,905 | 34,281 | 38,146 | 38,667 | 40,708 | 41,573 | 45,254 | 48,329 | 50,903 | 54,516 | 58,435 | 63,709 | 70,269 | 76,298 | 296,968 | 328,346 | 427,733 | 513,008 | 509,910 | 509,227 | 512,785 | 525,408 | 517,905 | 518,862 | 520,291 | 638,668 | 727,902 | 755,625 | 771,159 |
| 771,159 | 755,625 | 727,902 | 638,668 | 520,291 | 518,862 | 517,905 | 525,408 | 512,785 | 509,227 | 509,910 | 513,008 | 427,733 | 328,346 | 296,968 | 76,298 | 70,269 | 63,709 | 58,435 | 54,516 | 50,903 | 48,329 | 45,254 | 41,573 | 40,708 | 38,667 | 38,146 | 34,281 | 30,905 | 30,593 | 23,413 | 22,237 | 22,881 | 22,413 | 21,025 | 21,154 | 16,578 | 16,091 | 15,578 | 14,964 | 13,731 | 13,019 | 12,283 | 12,750 | 13,526 | 11,052 | 10,723 | 12,135 | 10,893 | 11,120 | 10,412 | 11,020 | 11,525 | 11,732 | 12,826 | 11,584 | 11,581 | 12,167 | 13,702 | 13,354 | 13,817 | 13,811 | 14,581 | 10,455 | 11,669 | 11,232 | 11,027 | 10,401 | 7,702 | 7,465 | 9,336 | 6,904 | 15,748 | 3,348 | 2,785 | 3,035 | 2,866 | 4,008 | 4,541 | 5,604 | 5,158 | 6,015 | 6,419 | 7,206 | 14,276 | 16,105 | 17,513 | 20,126 | 19,828 | 18,767 | 12,593 | 14,399 | 7,273 | 7,027 | 9,886 | 10,956 | 8,928 | 9,843 | 9,901 | 13,118 | 11,159 | 7,579 |
---|
> Total Current Liabilities | 7,583 | 11,196 | 13,118 | 9,901 | 9,843 | 8,928 | 10,956 | 9,886 | 7,027 | 7,273 | 6,899 | 7,095 | 13,084 | 13,150 | 13,356 | 11,275 | 9,682 | 7,668 | 6,308 | 5,606 | 5,313 | 4,456 | 4,926 | 3,872 | 3,520 | 2,759 | 3,035 | 2,785 | 3,127 | 15,531 | 6,687 | 9,336 | 7,387 | 7,621 | 10,325 | 10,957 | 11,037 | 11,493 | 10,299 | 10,941 | 11,198 | 12,833 | 12,843 | 13,258 | 11,815 | 11,440 | 11,518 | 12,514 | 11,518 | 11,241 | 10,526 | 10,134 | 11,003 | 10,796 | 12,068 | 10,684 | 10,624 | 13,117 | 12,350 | 12,215 | 12,980 | 11,911 | 13,070 | 13,735 | 14,303 | 14,845 | 19,470 | 18,121 | 19,786 | 20,349 | 20,052 | 21,830 | 25,688 | 26,682 | 30,422 | 34,734 | 35,426 | 37,275 | 38,491 | 43,344 | 46,425 | 49,339 | 53,356 | 56,263 | 60,722 | 66,262 | 71,235 | 74,705 | 88,834 | 109,047 | 121,636 | 123,425 | 121,540 | 116,413 | 127,754 | 121,378 | 121,202 | 120,940 | 121,491 | 191,527 | 175,416 | 168,985 |
| 168,985 | 175,416 | 191,527 | 121,491 | 120,940 | 121,202 | 121,378 | 127,754 | 116,413 | 121,540 | 123,425 | 121,636 | 109,047 | 88,834 | 74,705 | 71,235 | 66,262 | 60,722 | 56,263 | 53,356 | 49,339 | 46,425 | 43,344 | 38,491 | 37,275 | 35,426 | 34,734 | 30,422 | 26,682 | 25,688 | 21,830 | 20,052 | 20,349 | 19,786 | 18,121 | 19,470 | 14,845 | 14,303 | 13,735 | 13,070 | 11,911 | 12,980 | 12,215 | 12,350 | 13,117 | 10,624 | 10,684 | 12,068 | 10,796 | 11,003 | 10,134 | 10,526 | 11,241 | 11,518 | 12,514 | 11,518 | 11,440 | 11,815 | 13,258 | 12,843 | 12,833 | 11,198 | 10,941 | 10,299 | 11,493 | 11,037 | 10,957 | 10,325 | 7,621 | 7,387 | 9,336 | 6,687 | 15,531 | 3,127 | 2,785 | 3,035 | 2,759 | 3,520 | 3,872 | 4,926 | 4,456 | 5,313 | 5,606 | 6,308 | 7,668 | 9,682 | 11,275 | 13,356 | 13,150 | 13,084 | 7,095 | 6,899 | 7,273 | 7,027 | 9,886 | 10,956 | 8,928 | 9,843 | 9,901 | 13,118 | 11,196 | 7,583 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 2,186 | 2,070 | 2,183 | 2,843 | 2,920 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,063 | 5,292 | 4,320 | 5,875 | 9,989 | 9,498 | 12,691 | 12,942 | 12,792 | 13,271 | 12,955 | 15,485 | 14,424 | 12,648 |
| 12,648 | 14,424 | 15,485 | 12,955 | 13,271 | 12,792 | 12,942 | 12,691 | 9,498 | 9,989 | 5,875 | 4,320 | 5,292 | 7,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,920 | 2,843 | 2,183 | 2,070 | 2,186 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 2,186 | 2,070 | 2,183 | 2,843 | 2,920 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,920 | 2,843 | 2,183 | 2,070 | 2,186 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 1,775 | 3,157 | 4,855 | 2,625 | 1,791 | 2,001 | 2,636 | 1,917 | 1,371 | 1,548 | 1,750 | 1,887 | 3,577 | 2,658 | 2,500 | 1,387 | 680 | 793 | 406 | 548 | 525 | 361 | 659 | 652 | 833 | 433 | 790 | 854 | 1,465 | 1,581 | 3,202 | 4,496 | 3,218 | 3,558 | 4,923 | 4,907 | 4,933 | 5,627 | 4,610 | 4,919 | 5,208 | 4,338 | 4,835 | 4,885 | 5,652 | 3,769 | 3,992 | 4,810 | 5,404 | 4,046 | 4,008 | 3,780 | 5,210 | 4,746 | 4,795 | 4,551 | 3,448 | 4,719 | 4,481 | 5,476 | 6,375 | 5,065 | 5,170 | 5,644 | 5,500 | 5,908 | 6,497 | 6,789 | 8,217 | 8,898 | 7,272 | 7,775 | 9,736 | 9,852 | 9,917 | 10,954 | 12,649 | 14,026 | 12,537 | 15,711 | 20,512 | 20,123 | 21,755 | 23,899 | 26,900 | 27,649 | 28,318 | 32,280 | 32,723 | 42,134 | 50,334 | 40,261 | 39,342 | 35,278 | 32,337 | 31,236 | 33,233 | 29,618 | 24,727 | 49,721 | 42,584 | 43,844 |
| 43,844 | 42,584 | 49,721 | 24,727 | 29,618 | 33,233 | 31,236 | 32,337 | 35,278 | 39,342 | 40,261 | 50,334 | 42,134 | 32,723 | 32,280 | 28,318 | 27,649 | 26,900 | 23,899 | 21,755 | 20,123 | 20,512 | 15,711 | 12,537 | 14,026 | 12,649 | 10,954 | 9,917 | 9,852 | 9,736 | 7,775 | 7,272 | 8,898 | 8,217 | 6,789 | 6,497 | 5,908 | 5,500 | 5,644 | 5,170 | 5,065 | 6,375 | 5,476 | 4,481 | 4,719 | 3,448 | 4,551 | 4,795 | 4,746 | 5,210 | 3,780 | 4,008 | 4,046 | 5,404 | 4,810 | 3,992 | 3,769 | 5,652 | 4,885 | 4,835 | 4,338 | 5,208 | 4,919 | 4,610 | 5,627 | 4,933 | 4,907 | 4,923 | 3,558 | 3,218 | 4,496 | 3,202 | 1,581 | 1,465 | 854 | 790 | 433 | 833 | 652 | 659 | 361 | 525 | 548 | 406 | 793 | 680 | 1,387 | 2,500 | 2,658 | 3,577 | 1,887 | 1,750 | 1,548 | 1,371 | 1,917 | 2,636 | 2,001 | 1,791 | 2,625 | 4,855 | 3,157 | 1,775 |
---|
Other Current Liabilities | 5,038 | 4,818 | 5,446 | 4,829 | 5,123 | 4,751 | 4,837 | 3,880 | 4,470 | 4,127 | 3,818 | 4,477 | 4,992 | 5,170 | 5,033 | 3,985 | 3,765 | 3,007 | 2,939 | 2,637 | 2,684 | 2,330 | 3,012 | 2,675 | 2,395 | 1,833 | 1,740 | 1,384 | 1,243 | 13,295 | 1,654 | 2,238 | 2,474 | 2,242 | 3,360 | 3,557 | 3,965 | 3,866 | 3,908 | 4,534 | 4,525 | 4,878 | 4,964 | 5,234 | 3,682 | 4,025 | 4,314 | 5,450 | 4,624 | 5,003 | 4,861 | 5,044 | 4,736 | 4,537 | 6,234 | 5,298 | 6,485 | 7,075 | 6,856 | 4,376 | 4,313 | 4,184 | 4,981 | 4,943 | 5,090 | 4,994 | 7,656 | 7,152 | 7,375 | 7,359 | 8,410 | 9,487 | 11,001 | 11,422 | 13,945 | 16,655 | 15,267 | 15,544 | 18,782 | 20,135 | 17,067 | 21,409 | 23,568 | 23,438 | 23,054 | 22,821 | 24,920 | 25,227 | 33,358 | 45,176 | 48,096 | 59,933 | 54,637 | 50,611 | 50,412 | 44,334 | 41,871 | 43,624 | 45,883 | 59,486 | 52,480 | 50,054 |
| 50,054 | 52,480 | 59,486 | 45,883 | 43,624 | 41,871 | 44,334 | 50,412 | 50,611 | 54,637 | 59,933 | 48,096 | 45,176 | 33,358 | 25,227 | 24,920 | 22,821 | 23,054 | 23,438 | 23,568 | 21,409 | 17,067 | 20,135 | 18,782 | 15,544 | 15,267 | 16,655 | 13,945 | 11,422 | 11,001 | 9,487 | 8,410 | 7,359 | 7,375 | 7,152 | 7,656 | 4,994 | 5,090 | 4,943 | 4,981 | 4,184 | 4,313 | 4,376 | 6,856 | 7,075 | 6,485 | 5,298 | 6,234 | 4,537 | 4,736 | 5,044 | 4,861 | 5,003 | 4,624 | 5,450 | 4,314 | 4,025 | 3,682 | 5,234 | 4,964 | 4,878 | 4,525 | 4,534 | 3,908 | 3,866 | 3,965 | 3,557 | 3,360 | 2,242 | 2,474 | 2,238 | 1,654 | 13,295 | 1,243 | 1,384 | 1,740 | 1,833 | 2,395 | 2,675 | 3,012 | 2,330 | 2,684 | 2,637 | 2,939 | 3,007 | 3,765 | 3,985 | 5,033 | 5,170 | 4,992 | 4,477 | 3,818 | 4,127 | 4,470 | 3,880 | 4,837 | 4,751 | 5,123 | 4,829 | 5,446 | 4,818 | 5,038 |
---|
> Long-term Liabilities | -4 | -37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,500 | 5,498 | 5,683 | 6,678 | 6,770 | 6,238 | 6,423 | 6,608 | 898 | 813 | 702 | 702 | 678 | 669 | 488 | 107 | 0 | 200 | 221 | 217 | 217 | 0 | 78 | 81 | 76 | 70 | 195 | 176 | 156 | 3,640 | 2,613 | 984 | 511 | 444 | 352 | 141 | 66 | 312 | 214 | 284 | 494 | 278 | 117 | 97 | 67 | 39 | 428 | 409 | 400 | 68 | 39 | 1,820 | 1,894 | 1,843 | 1,788 | 1,733 | 1,684 | 2,904 | 2,627 | 2,532 | 2,185 | 1,583 | 4,905 | 4,223 | 3,859 | 3,412 | 3,241 | 3,433 | 3,082 | 1,910 | 1,904 | 1,564 | 1,160 | 2,172 | 2,987 | 4,007 | 5,063 | 222,263 | 239,512 | 318,686 | 391,372 | 386,485 | 387,687 | 396,372 | 397,654 | 396,527 | 397,660 | 399,351 | 517,177 | 536,375 | 580,209 | 602,174 |
| 602,174 | 580,209 | 536,375 | 517,177 | 399,351 | 397,660 | 396,527 | 397,654 | 396,372 | 387,687 | 386,485 | 391,372 | 318,686 | 239,512 | 222,263 | 5,063 | 4,007 | 2,987 | 2,172 | 1,160 | 1,564 | 1,904 | 1,910 | 3,082 | 3,433 | 3,241 | 3,412 | 3,859 | 4,223 | 4,905 | 1,583 | 2,185 | 2,532 | 2,627 | 2,904 | 1,684 | 1,733 | 1,788 | 1,843 | 1,894 | 1,820 | 39 | 68 | 400 | 409 | 428 | 39 | 67 | 97 | 117 | 278 | 494 | 284 | 214 | 312 | 66 | 141 | 352 | 444 | 511 | 984 | 2,613 | 3,640 | 156 | 176 | 195 | 70 | 76 | 81 | 78 | 0 | 217 | 217 | 221 | 200 | 0 | 107 | 488 | 669 | 678 | 702 | 702 | 813 | 898 | 6,608 | 6,423 | 6,238 | 6,770 | 6,678 | 5,683 | 5,498 | 7,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37 | -4 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216,035 | 219,208 | 222,432 | 287,464 | 291,537 | 295,662 | 299,853 | 304,111 | 308,435 | 312,828 | 317,291 | 440,988 | 447,452 | 494,444 | 516,731 |
| 516,731 | 494,444 | 447,452 | 440,988 | 317,291 | 312,828 | 308,435 | 304,111 | 299,853 | 295,662 | 291,537 | 287,464 | 222,432 | 219,208 | 216,035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,169 | 0 | 0 | 0 | 0 | 0 | 67,764 | 71,135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71,135 | 67,764 | 0 | 0 | 0 | 0 | 0 | 43,169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 221 | 217 | 217 | 0 | 78 | 81 | 76 | 0 | 3,420 | 3,000 | 2,941 | 3,518 | 2,613 | 984 | 511 | 358 | 276 | 75 | 10 | 266 | 175 | 219 | 442 | 234 | 83 | 72 | 53 | 33 | 426 | 378 | 378 | 5 | 39 | 1,820 | 1,894 | 1,817 | 1,788 | 1,733 | 1,684 | 2,864 | 2,627 | 2,532 | 2,185 | 1,583 | 4,905 | 4,223 | 3,859 | 2,596 | 3,241 | 3,433 | 3,082 | 871 | 1,904 | 1,564 | 1,160 | 2,172 | 2,987 | 4,007 | 5,063 | 6,118 | 8,260 | 21,033 | 17,721 | 2,496 | 4,141 | 9,057 | 8,164 | 5,636 | 5,429 | 4,904 | 2,062 | 14,405 | 13,959 | 17,006 |
| 17,006 | 13,959 | 14,405 | 2,062 | 4,904 | 5,429 | 5,636 | 8,164 | 9,057 | 4,141 | 2,496 | 17,721 | 21,033 | 8,260 | 6,118 | 5,063 | 4,007 | 2,987 | 2,172 | 1,160 | 1,564 | 1,904 | 871 | 3,082 | 3,433 | 3,241 | 2,596 | 3,859 | 4,223 | 4,905 | 1,583 | 2,185 | 2,532 | 2,627 | 2,864 | 1,684 | 1,733 | 1,788 | 1,817 | 1,894 | 1,820 | 39 | 5 | 378 | 378 | 426 | 33 | 53 | 72 | 83 | 234 | 442 | 219 | 175 | 266 | 10 | 75 | 276 | 358 | 511 | 984 | 2,613 | 3,518 | 2,941 | 3,000 | 3,420 | 0 | 76 | 81 | 78 | 0 | 217 | 217 | 221 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,285 | 1,072 | 1,038 | 760 | 231 | 196 | 177 | 137 | 154 | 134 | 112 | 81 | 60 | 0 | 0 | 0 | 19 | 27,041 | 29,229 | 30,893 | 33,693 | 36,843 | 42,139 | 48,656 | 53,307 | 58,535 | 64,061 | 69,859 | 72,427 | 74,394 | 75,668 | 76,701 | 75,668 | 76,083 | 71,647 |
| 71,647 | 76,083 | 75,668 | 76,701 | 75,668 | 74,394 | 72,427 | 69,859 | 64,061 | 58,535 | 53,307 | 48,656 | 42,139 | 36,843 | 33,693 | 30,893 | 29,229 | 27,041 | 19 | 0 | 0 | 0 | 60 | 81 | 112 | 134 | 154 | 137 | 177 | 196 | 231 | 760 | 1,038 | 1,072 | 1,285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10,367 | 35,524 | 35,949 | 36,528 | 33,274 | 29,965 | 26,710 | 18,823 | 20,769 | 19,618 | 19,310 | 47,390 | 44,770 | 76,840 | 66,229 | 21,632 | 17,429 | 15,386 | 16,109 | 13,234 | 11,249 | 9,455 | 5,941 | 2,164 | 847 | 2,956 | 11,840 | 12,786 | 21,285 | 17,417 | 23,063 | 29,744 | 24,668 | 19,174 | 26,445 | 20,093 | 15,018 | 13,016 | 10,441 | 5,377 | 6,094 | 4,991 | 6,700 | 7,849 | 9,435 | 9,963 | 10,349 | 9,030 | 9,491 | 10,863 | 12,055 | 13,300 | 14,885 | 14,863 | 17,317 | 15,861 | 18,217 | 48,141 | 53,857 | 118,450 | 127,605 | 130,988 | 133,979 | 137,033 | 141,190 | 145,320 | 275,397 | 278,178 | 280,741 | 284,452 | 285,781 | 272,211 | 276,439 | 267,711 | 269,307 | 275,306 | 276,980 | 281,324 | 282,275 | 288,601 | 311,817 | 306,940 | 220,409 | 218,774 | 251,842 | 239,363 | 227,728 | 249,390 | 230,147 | 238,877 | 219,491 | 190,731 | 178,866 | 174,459 | 167,403 | 160,504 | 156,796 | 152,551 | 117,173 | 182,366 | 133,522 | 84,782 |
| 84,782 | 133,522 | 182,366 | 117,173 | 152,551 | 156,796 | 160,504 | 167,403 | 174,459 | 178,866 | 190,731 | 219,491 | 238,877 | 230,147 | 249,390 | 227,728 | 239,363 | 251,842 | 218,774 | 220,409 | 306,940 | 311,817 | 288,601 | 282,275 | 281,324 | 276,980 | 275,306 | 269,307 | 267,711 | 276,439 | 272,211 | 285,781 | 284,452 | 280,741 | 278,178 | 275,397 | 145,320 | 141,190 | 137,033 | 133,979 | 130,988 | 127,605 | 118,450 | 53,857 | 48,141 | 18,217 | 15,861 | 17,317 | 14,863 | 14,885 | 13,300 | 12,055 | 10,863 | 9,491 | 9,030 | 10,349 | 9,963 | 9,435 | 7,849 | 6,700 | 4,991 | 6,094 | 5,377 | 10,441 | 13,016 | 15,018 | 20,093 | 26,445 | 19,174 | 24,668 | 29,744 | 23,063 | 17,417 | 21,285 | 12,786 | 11,840 | 2,956 | 847 | 2,164 | 5,941 | 9,455 | 11,249 | 13,234 | 16,109 | 15,386 | 17,429 | 21,632 | 66,229 | 76,840 | 44,770 | 47,390 | 19,310 | 19,618 | 20,769 | 18,823 | 26,710 | 29,965 | 33,274 | 36,528 | 35,949 | 35,524 | 10,367 |
---|
Common Stock | 7 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 18 | 18 | 19 | 23 | 23 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 28 | 28 | 28 | 28 | 52 | 59 | 38 | 43 | 43 | 47 | 54 | 54 | 54 | 61 | 61 | 61 | 61 | 61 | 62 | 62 | 62 | 62 | 62 | 62 | 62 | 62 | 63 | 63 | 63 | 63 | 63 | 63 | 62 | 63 | 62 | 62 | 62 | 62 | 71 | 71 | 72 | 72 | 72 | 73 | 73 | 88 | 88 | 89 | 89 | 90 | 88 | 88 | 87 | 88 | 89 | 89 | 90 | 90 | 91 | 91 | 92 | 92 | 93 | 92 | 95 | 96 | 96 | 97 | 100 | 101 | 103 | 104 | 106 | 107 | 109 | 111 | 113 | 112 | 118 | 120 | 111 |
| 111 | 120 | 118 | 112 | 113 | 111 | 109 | 107 | 106 | 104 | 103 | 101 | 100 | 97 | 96 | 96 | 95 | 92 | 93 | 92 | 92 | 91 | 91 | 90 | 90 | 89 | 89 | 88 | 87 | 88 | 88 | 90 | 89 | 89 | 88 | 88 | 73 | 73 | 72 | 72 | 72 | 71 | 71 | 62 | 62 | 62 | 62 | 63 | 62 | 63 | 63 | 63 | 63 | 63 | 63 | 62 | 62 | 62 | 62 | 62 | 62 | 62 | 62 | 61 | 61 | 61 | 61 | 61 | 54 | 54 | 54 | 47 | 43 | 43 | 38 | 59 | 52 | 28 | 28 | 28 | 28 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 23 | 23 | 19 | 18 | 18 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 7 |
---|
Retained Earnings | | -757,448 | -745,809 | -766,438 | -720,856 | -677,285 | -634,961 | -591,055 | -546,021 | -505,796 | -467,383 | -422,670 | -372,570 | -325,499 | -284,567 | -250,302 | -222,170 | -198,400 | -176,918 | -201,464 | -188,202 | -99,681 | -99,135 | -114,610 | -111,685 | -110,360 | -110,387 | -109,859 | -108,783 | -107,103 | -105,211 | -104,739 | -104,922 | -105,366 | -106,657 | -106,665 | -104,720 | -104,809 | -107,040 | -109,179 | -110,840 | -112,760 | -114,501 | -123,118 | -186,981 | -189,567 | -190,399 | -192,346 | -194,357 | -195,853 | -197,822 | -198,840 | -199,955 | -200,969 | -202,305 | -202,719 | -198,807 | -198,987 | -199,031 | -200,219 | -200,910 | -202,299 | -199,741 | -200,249 | -206,532 | -203,474 | -200,746 | -195,005 | -188,359 | -181,570 | -176,002 | -170,866 | -163,877 | -158,036 | -154,287 | -151,718 | -150,185 | -149,432 | -150,179 | -148,679 | -144,901 | -141,360 | -139,398 | -137,276 | -134,159 | -134,576 | -132,593 | -128,146 | -83,778 | -71,943 | -56,972 | -53,747 | -44,309 | -42,075 | -40,637 | -28,899 | -20,519 | -17,296 | -13,646 | -9,675 | -9,757 | -9,889 | -9,984 |
---|
Accumulated Other Comprehensive Income | -5,400 | -5,600 | -5,600 | -6,026 | -6,200 | -6,400 | -6,600 | -6,902 | -7,200 | -7,500 | -6,900 | -7,572 | -7,909 | -8,676 | -7,572 | -9,485 | -9,485 | -9,485 | -9,485 | -11,516 | -11,516 | -11,516 | -21 | -12 | -10 | -7 | -5 | -3 | -1 | -8,284 | -8,284 | -20 | -11 | -27 | -20 | -35 | -32 | -11 | -6 | -3 | -4 | 6 | 3 | 5 | -3,888 | -3,888 | -3,888 | -5,023 | 0 | 0 | 0 | -5,197 | 0 | 0 | -80 | -73 | -58 | -96 | -88 | -58 | -32 | 9 | -35 | -36 | -101 | -91 | 227 | 430 | 969 | -26 | -1,153 | -2,109 | -679 | -2,117 | -3,333 | -4,184 | -6,822 | -8,361 | -10,322 | -9,642 | -7,824 | -6,434 | -6,449 | -5,645 | -7,204 | -7,435 | -8,085 | -7,353 | -7,884 | -11,140 | -6,565 | -12,176 | -10,869 | -7,967 | -3,503 | -4,193 | -3,943 | -6,107 | -5,275 | -7,913 | -16,391 | -24,944 |
| -24,944 | -16,391 | -7,913 | -5,275 | -6,107 | -3,943 | -4,193 | -3,503 | -7,967 | -10,869 | -12,176 | -6,565 | -11,140 | -7,884 | -7,353 | -8,085 | -7,435 | -7,204 | -5,645 | -6,449 | -6,434 | -7,824 | -9,642 | -10,322 | -8,361 | -6,822 | -4,184 | -3,333 | -2,117 | -679 | -2,109 | -1,153 | -26 | 969 | 430 | 227 | -91 | -101 | -36 | -35 | 9 | -32 | -58 | -88 | -96 | -58 | -73 | -80 | 0 | 0 | -5,197 | 0 | 0 | 0 | -5,023 | -3,888 | -3,888 | -3,888 | 5 | 3 | 6 | -4 | -3 | -6 | -11 | -32 | -35 | -20 | -27 | -11 | -20 | -8,284 | -8,284 | -1 | -3 | -5 | -7 | -10 | -12 | -21 | -11,516 | -11,516 | -11,516 | -9,485 | -9,485 | -9,485 | -9,485 | -7,572 | -8,676 | -7,909 | -7,572 | -6,900 | -7,500 | -7,200 | -6,902 | -6,600 | -6,400 | -6,200 | -6,026 | -5,600 | -5,600 | -5,400 |
---|
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 | 208,612 | 237,742 | 240,864 | 241,555 | 242,067 | 243,667 | 244,782 | 246,176 | 248,258 | 250,147 | 379,802 | 384,325 | 386,340 | 389,755 | 391,766 | 378,971 | 382,241 | 376,844 | 381,335 | 389,260 | 394,100 | 399,955 | 404,192 | 412,762 | 418,685 | 412,963 | 414,968 | 425,790 | 435,872 | 445,103 | 457,887 | 506,949 | 522,501 | 575,416 | 598,525 | 625,474 | 657,014 | 688,116 | 716,820 | 755,643 | 795,589 | 835,830 | 843,192 | 956,599 | 895,602 | 867,063 |
| 867,063 | 895,602 | 956,599 | 843,192 | 835,830 | 795,589 | 755,643 | 716,820 | 688,116 | 657,014 | 625,474 | 598,525 | 575,416 | 522,501 | 506,949 | 457,887 | 445,103 | 435,872 | 425,790 | 414,968 | 412,963 | 418,685 | 412,762 | 404,192 | 399,955 | 394,100 | 389,260 | 381,335 | 376,844 | 382,241 | 378,971 | 391,766 | 389,755 | 386,340 | 384,325 | 379,802 | 250,147 | 248,258 | 246,176 | 244,782 | 243,667 | 242,067 | 241,555 | 240,864 | 237,742 | 208,612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
---|
Other Stockholders Equity | 25,744 | 50,998 | 51,291 | 52,214 | 53,105 | 53,646 | 53,814 | 54,609 | 68,588 | 69,175 | 70,500 | 108,686 | 109,628 | 157,432 | 157,552 | 159,236 | 159,480 | 159,420 | 159,726 | 161,999 | 162,136 | 162,303 | 150,835 | 150,827 | 151,008 | 152,343 | 161,971 | 164,469 | 175,530 | 183,694 | 195,177 | 200,576 | 200,627 | 200,717 | 214,763 | 215,072 | 215,735 | 216,440 | 216,918 | 205,567 | 205,777 | 207,222 | 207,545 | 208,001 | 212,292 | 212,776 | 212,982 | 211,686 | 211,733 | 211,769 | 211,947 | 217,274 | 212,644 | 210,654 | 211,691 | 208,218 | 208,612 | 237,742 | 240,864 | 241,555 | 242,067 | 243,667 | 244,782 | 246,176 | 248,258 | 250,147 | 379,802 | 384,325 | 386,340 | 389,755 | 391,766 | 378,971 | 382,241 | 376,844 | 381,335 | 389,260 | 394,100 | 399,955 | 404,192 | 412,762 | 418,685 | 412,963 | 414,968 | 425,790 | 435,872 | 445,103 | 457,887 | 506,949 | 522,501 | 575,416 | 598,525 | 625,474 | 657,014 | 688,116 | 716,820 | 755,643 | 795,589 | 835,830 | 843,192 | 956,599 | 895,602 | 867,063 |
| 867,063 | 895,602 | 956,599 | 843,192 | 835,830 | 795,589 | 755,643 | 716,820 | 688,116 | 657,014 | 625,474 | 598,525 | 575,416 | 522,501 | 506,949 | 457,887 | 445,103 | 435,872 | 425,790 | 414,968 | 412,963 | 418,685 | 412,762 | 404,192 | 399,955 | 394,100 | 389,260 | 381,335 | 376,844 | 382,241 | 378,971 | 391,766 | 389,755 | 386,340 | 384,325 | 379,802 | 250,147 | 248,258 | 246,176 | 244,782 | 243,667 | 242,067 | 241,555 | 240,864 | 237,742 | 208,612 | 208,218 | 211,691 | 210,654 | 212,644 | 217,274 | 211,947 | 211,769 | 211,733 | 211,686 | 212,982 | 212,776 | 212,292 | 208,001 | 207,545 | 207,222 | 205,777 | 205,567 | 216,918 | 216,440 | 215,735 | 215,072 | 214,763 | 200,717 | 200,627 | 200,576 | 195,177 | 183,694 | 175,530 | 164,469 | 161,971 | 152,343 | 151,008 | 150,827 | 150,835 | 162,303 | 162,136 | 161,999 | 159,726 | 159,420 | 159,480 | 159,236 | 157,552 | 157,432 | 109,628 | 108,686 | 70,500 | 69,175 | 68,588 | 54,609 | 53,814 | 53,646 | 53,105 | 52,214 | 51,291 | 50,998 | 25,744 |
---|