> Total Assets | 0 | 0 | 0 | 20,400 | 29,300 | 43,600 | 38,600 | 39,500 | 46,100 | 51,900 | 54,900 | 66,200 | 71,600 | 85,100 | 107,200 | 99,600 | 99,939 | 230,373 | 246,014 | 243,902 | 246,285 | 255,866 | 433,151 | 403,553 | 376,275 | 310,473 | 293,500 | 285,943 | 264,397 | 255,979 | 245,691 | 232,439 | 242,630 | 229,900 | 220,712 | 213,243 | 199,962 | 208,364 | 207,974 | 206,287 | 206,500 | 207,783 | 203,555 | 287,547 | 272,317 | 264,232 | 243,618 | 287,547 | 230,283 | 324,319 | 352,735 | 329,278 | 287,696 | 236,405 | 189,554 | 184,559 | 179,632 | 182,153 | 173,201 | 173,201 | 177,838 | 171,243 | 178,876 | 170,298 | 163,314 | 173,193 | 175,429 | 169,866 | 172,262 | 177,587 | 168,110 | 173,714 | 167,243 | 163,418 | 166,012 | 191,342 | 218,966 | 203,828 | 159,991 | 160,907 | 160,212 | 161,566 | 166,239 | 127,211 | 133,399 | 135,688 | 140,476 | 144,084 | 139,468 | 138,305 | 135,994 | 135,898 | 129,991 | 130,125 | 126,656 | 109,562 | 106,989 | 110,914 | 119,638 | 126,241 | 128,126 | 165,951 | 177,192 | 180,813 | 191,761 | 188,168 | 193,523 | 189,082 | 181,768 | 188,071 | 172,053 | 142,859 | 135,187 | 120,997 | 108,441 |
| 108,441 | 120,997 | 135,187 | 142,859 | 172,053 | 188,071 | 181,768 | 189,082 | 193,523 | 188,168 | 191,761 | 180,813 | 177,192 | 165,951 | 128,126 | 126,241 | 119,638 | 110,914 | 106,989 | 109,562 | 126,656 | 130,125 | 129,991 | 135,898 | 135,994 | 138,305 | 139,468 | 144,084 | 140,476 | 135,688 | 133,399 | 127,211 | 166,239 | 161,566 | 160,212 | 160,907 | 159,991 | 203,828 | 218,966 | 191,342 | 166,012 | 163,418 | 167,243 | 173,714 | 168,110 | 177,587 | 172,262 | 169,866 | 175,429 | 173,193 | 163,314 | 170,298 | 178,876 | 171,243 | 177,838 | 173,201 | 173,201 | 182,153 | 179,632 | 184,559 | 189,554 | 236,405 | 287,696 | 329,278 | 352,735 | 324,319 | 230,283 | 287,547 | 243,618 | 264,232 | 272,317 | 287,547 | 203,555 | 207,783 | 206,500 | 206,287 | 207,974 | 208,364 | 199,962 | 213,243 | 220,712 | 229,900 | 242,630 | 232,439 | 245,691 | 255,979 | 264,397 | 285,943 | 293,500 | 310,473 | 376,275 | 403,553 | 433,151 | 255,866 | 246,285 | 243,902 | 246,014 | 230,373 | 99,939 | 99,600 | 107,200 | 85,100 | 71,600 | 66,200 | 54,900 | 51,900 | 46,100 | 39,500 | 38,600 | 43,600 | 29,300 | 20,400 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 12,100 | 17,900 | 30,500 | 22,500 | 22,200 | 23,100 | 26,800 | 24,500 | 25,100 | 21,600 | 28,800 | 42,100 | 35,400 | 37,631 | 168,099 | 175,396 | 154,872 | 140,146 | 118,548 | 266,751 | 232,593 | 210,913 | 157,306 | 143,774 | 140,731 | 122,064 | 97,177 | 91,778 | 81,419 | 114,047 | 104,465 | 95,714 | 89,897 | 77,489 | 92,032 | 90,532 | 89,538 | 88,106 | 84,190 | 81,375 | 183,315 | 155,631 | 148,335 | 124,453 | 183,315 | 106,536 | 127,557 | 144,724 | 154,790 | 158,938 | 111,432 | 96,971 | 95,249 | 93,222 | 98,796 | 92,121 | 92,121 | 98,735 | 92,394 | 98,580 | 91,351 | 89,840 | 100,594 | 99,901 | 95,406 | 97,786 | 100,743 | 93,518 | 100,297 | 95,391 | 93,283 | 97,349 | 103,891 | 201,524 | 179,980 | 151,037 | 151,685 | 150,237 | 151,040 | 150,649 | 111,216 | 115,534 | 117,775 | 121,582 | 124,685 | 119,225 | 118,007 | 116,080 | 116,050 | 109,374 | 107,832 | 87,404 | 71,969 | 68,047 | 74,312 | 83,045 | 90,110 | 92,815 | 132,130 | 141,114 | 144,319 | 147,959 | 143,970 | 143,012 | 95,223 | 91,993 | 100,730 | 84,468 | 90,966 | 85,815 | 73,782 | 67,729 |
| 67,729 | 73,782 | 85,815 | 90,966 | 84,468 | 100,730 | 91,993 | 95,223 | 143,012 | 143,970 | 147,959 | 144,319 | 141,114 | 132,130 | 92,815 | 90,110 | 83,045 | 74,312 | 68,047 | 71,969 | 87,404 | 107,832 | 109,374 | 116,050 | 116,080 | 118,007 | 119,225 | 124,685 | 121,582 | 117,775 | 115,534 | 111,216 | 150,649 | 151,040 | 150,237 | 151,685 | 151,037 | 179,980 | 201,524 | 103,891 | 97,349 | 93,283 | 95,391 | 100,297 | 93,518 | 100,743 | 97,786 | 95,406 | 99,901 | 100,594 | 89,840 | 91,351 | 98,580 | 92,394 | 98,735 | 92,121 | 92,121 | 98,796 | 93,222 | 95,249 | 96,971 | 111,432 | 158,938 | 154,790 | 144,724 | 127,557 | 106,536 | 183,315 | 124,453 | 148,335 | 155,631 | 183,315 | 81,375 | 84,190 | 88,106 | 89,538 | 90,532 | 92,032 | 77,489 | 89,897 | 95,714 | 104,465 | 114,047 | 81,419 | 91,778 | 97,177 | 122,064 | 140,731 | 143,774 | 157,306 | 210,913 | 232,593 | 266,751 | 118,548 | 140,146 | 154,872 | 175,396 | 168,099 | 37,631 | 35,400 | 42,100 | 28,800 | 21,600 | 25,100 | 24,500 | 26,800 | 23,100 | 22,200 | 22,500 | 30,500 | 17,900 | 12,100 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 1,400 | 1,900 | 13,900 | 7,700 | 3,700 | 3,300 | 2,600 | 1,400 | 4,500 | 1,800 | 1,600 | 14,900 | 7,200 | 2,722 | 122,203 | 120,048 | 50,849 | 26,903 | 16,874 | 81,717 | 71,239 | 74,826 | 53,038 | 54,290 | 42,716 | 27,103 | 37,845 | 31,742 | 28,439 | 54,378 | 39,541 | 24,641 | 19,422 | 11,926 | 24,049 | 16,037 | 19,525 | 15,239 | 23,048 | 16,138 | 22,592 | 16,367 | 28,824 | 15,361 | 22,592 | 14,610 | 22,734 | 18,183 | 18,227 | 15,318 | 10,614 | 9,386 | 14,028 | 15,138 | 17,181 | 14,404 | 14,404 | 19,944 | 14,338 | 18,829 | 15,598 | 22,139 | 24,112 | 20,245 | 9,047 | 11,883 | 5,922 | 5,914 | 16,104 | 18,144 | 18,175 | 18,165 | 20,687 | 147,576 | 140,965 | 114,129 | 111,885 | 115,520 | 110,031 | 105,046 | 63,905 | 62,181 | 68,605 | 66,094 | 68,333 | 64,200 | 65,477 | 65,312 | 63,117 | 57,284 | 50,604 | 20,503 | 21,574 | 15,356 | 22,030 | 29,497 | 30,390 | 31,120 | 63,728 | 67,191 | 71,621 | 74,896 | 80,928 | 74,609 | 25,625 | 23,692 | 24,348 | 19,717 | 26,211 | 20,679 | 11,990 | 7,728 |
| 7,728 | 11,990 | 20,679 | 26,211 | 19,717 | 24,348 | 23,692 | 25,625 | 74,609 | 80,928 | 74,896 | 71,621 | 67,191 | 63,728 | 31,120 | 30,390 | 29,497 | 22,030 | 15,356 | 21,574 | 20,503 | 50,604 | 57,284 | 63,117 | 65,312 | 65,477 | 64,200 | 68,333 | 66,094 | 68,605 | 62,181 | 63,905 | 105,046 | 110,031 | 115,520 | 111,885 | 114,129 | 140,965 | 147,576 | 20,687 | 18,165 | 18,175 | 18,144 | 16,104 | 5,914 | 5,922 | 11,883 | 9,047 | 20,245 | 24,112 | 22,139 | 15,598 | 18,829 | 14,338 | 19,944 | 14,404 | 14,404 | 17,181 | 15,138 | 14,028 | 9,386 | 10,614 | 15,318 | 18,227 | 18,183 | 22,734 | 14,610 | 22,592 | 15,361 | 28,824 | 16,367 | 22,592 | 16,138 | 23,048 | 15,239 | 19,525 | 16,037 | 24,049 | 11,926 | 19,422 | 24,641 | 39,541 | 54,378 | 28,439 | 31,742 | 37,845 | 27,103 | 42,716 | 54,290 | 53,038 | 74,826 | 71,239 | 81,717 | 16,874 | 26,903 | 50,849 | 120,048 | 122,203 | 2,722 | 7,200 | 14,900 | 1,600 | 1,800 | 4,500 | 1,400 | 2,600 | 3,300 | 3,700 | 7,700 | 13,900 | 1,900 | 1,400 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,896 | 40,425 | 11,974 | 77,914 | 76,422 | 52,780 | 43,023 | 34,807 | 41,465 | 46,833 | 5,876 | 6,252 | 28,439 | 24,052 | 30,975 | 33,400 | 32,150 | 26,400 | 20,450 | 20,500 | 20,650 | 18,300 | 10,150 | 7,900 | 101,375 | 70,650 | 48,425 | 32,975 | 101,375 | 15,150 | 988 | 1,869 | 2,679 | 612 | 773 | 1,400 | 1,350 | 1,350 | 1,250 | 1,200 | 1,200 | 2,346 | 2,635 | 2,226 | 544 | 1,660 | 1,242 | 571 | 82 | 1,027 | 330 | 702 | 815 | 552 | 1,993 | 806 | 1,482 | 407 | 168 | 26 | 375 | 1,103 | 529 | 1,219 | 965 | 562 | 193 | 423 | 421 | 33 | 52 | 193 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,244 |
| 1,244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 193 | 52 | 33 | 421 | 423 | 193 | 562 | 965 | 1,219 | 529 | 1,103 | 375 | 26 | 168 | 407 | 1,482 | 806 | 1,993 | 552 | 815 | 702 | 330 | 1,027 | 82 | 571 | 1,242 | 1,660 | 544 | 2,226 | 2,635 | 2,346 | 1,200 | 1,200 | 1,250 | 1,350 | 1,350 | 1,400 | 773 | 612 | 2,679 | 1,869 | 988 | 15,150 | 101,375 | 32,975 | 48,425 | 70,650 | 101,375 | 7,900 | 10,150 | 18,300 | 20,650 | 20,500 | 20,450 | 26,400 | 32,150 | 33,400 | 30,975 | 24,052 | 28,439 | 6,252 | 5,876 | 46,833 | 41,465 | 34,807 | 43,023 | 52,780 | 76,422 | 77,914 | 11,974 | 40,425 | 50,896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 3,000 | 6,700 | 6,500 | 7,700 | 10,900 | 9,900 | 13,700 | 10,900 | 8,000 | 7,100 | 14,200 | 13,600 | 13,900 | 15,549 | 19,542 | 19,666 | 20,574 | 33,548 | 40,644 | 48,010 | 33,079 | 29,942 | 24,814 | 20,452 | 24,335 | 19,560 | 21,312 | 21,684 | 25,920 | 19,927 | 16,971 | 19,984 | 20,990 | 21,080 | 28,773 | 31,390 | 26,830 | 29,892 | 24,983 | 27,870 | 30,840 | 39,945 | 38,277 | 42,566 | 30,840 | 41,744 | 53,218 | 68,574 | 60,443 | 61,459 | 49,066 | 41,892 | 39,417 | 40,726 | 42,732 | 37,312 | 37,312 | 40,125 | 38,088 | 37,858 | 34,875 | 25,732 | 28,111 | 30,726 | 36,939 | 36,786 | 39,537 | 39,289 | 41,826 | 35,920 | 37,453 | 43,196 | 44,864 | 15,316 | 17,110 | 14,083 | 17,319 | 14,430 | 19,326 | 21,630 | 18,432 | 21,029 | 17,411 | 22,285 | 22,265 | 23,130 | 17,767 | 14,870 | 19,275 | 18,362 | 20,131 | 18,451 | 19,552 | 20,904 | 21,796 | 21,933 | 26,890 | 27,858 | 30,521 | 31,756 | 32,210 | 32,620 | 27,694 | 31,726 | 24,919 | 22,686 | 29,993 | 22,614 | 23,977 | 24,215 | 21,998 | 22,594 |
| 22,594 | 21,998 | 24,215 | 23,977 | 22,614 | 29,993 | 22,686 | 24,919 | 31,726 | 27,694 | 32,620 | 32,210 | 31,756 | 30,521 | 27,858 | 26,890 | 21,933 | 21,796 | 20,904 | 19,552 | 18,451 | 20,131 | 18,362 | 19,275 | 14,870 | 17,767 | 23,130 | 22,265 | 22,285 | 17,411 | 21,029 | 18,432 | 21,630 | 19,326 | 14,430 | 17,319 | 14,083 | 17,110 | 15,316 | 44,864 | 43,196 | 37,453 | 35,920 | 41,826 | 39,289 | 39,537 | 36,786 | 36,939 | 30,726 | 28,111 | 25,732 | 34,875 | 37,858 | 38,088 | 40,125 | 37,312 | 37,312 | 42,732 | 40,726 | 39,417 | 41,892 | 49,066 | 61,459 | 60,443 | 68,574 | 53,218 | 41,744 | 30,840 | 42,566 | 38,277 | 39,945 | 30,840 | 27,870 | 24,983 | 29,892 | 26,830 | 31,390 | 28,773 | 21,080 | 20,990 | 19,984 | 16,971 | 19,927 | 25,920 | 21,684 | 21,312 | 19,560 | 24,335 | 20,452 | 24,814 | 29,942 | 33,079 | 48,010 | 40,644 | 33,548 | 20,574 | 19,666 | 19,542 | 15,549 | 13,900 | 13,600 | 14,200 | 7,100 | 8,000 | 10,900 | 13,700 | 9,900 | 10,900 | 7,700 | 6,500 | 6,700 | 3,000 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 100 | 0 | 200 | 100 | 400 | 700 | 600 | 1,400 | 200 | 200 | 300 | 300 | 300 | 527 | 4,723 | 3,225 | 1,829 | 2,711 | 5,245 | 5,878 | 4,471 | 3,374 | 3,018 | 2,214 | 1,188 | 1,071 | 2,237 | 1,793 | 1,954 | 1,574 | 2,308 | 2,606 | 2,496 | 2,107 | 2,361 | 1,555 | 4,185 | 4,234 | 3,843 | 4,527 | 4,518 | 3,977 | 4,408 | 3,876 | 5,256 | 5,407 | 7,096 | 7,901 | 8,824 | 8,240 | 4,393 | 4,790 | 6,233 | 4,554 | 5,050 | 4,832 | 5,269 | 6,610 | 8,607 | 9,387 | 7,712 | 12,076 | 15,625 | 9,992 | 14,228 | 12,116 | 19,680 | 11,924 | 10,252 | 9,298 | 9,137 | 8,439 | 12,268 | 22,706 | 6,404 | 5,834 | 5,351 | 5,416 | 4,891 | 4,997 | 4,729 | 4,126 | 5,411 | 7,056 | 8,948 | 8,494 | 11,037 | 11,746 | 12,808 | 13,262 | 16,425 | 17,327 | 6,792 | 1 | 6,904 | 7,205 | 7,305 | 5,982 | 8,134 | 8,805 | 8,179 | 9,160 | 7,299 | 14,910 | 7,644 | 2,148 | 2,074 | 2,431 | 13,293 | 8,967 | 7,670 | 6,958 |
| 6,958 | 7,670 | 8,967 | 13,293 | 2,431 | 2,074 | 2,148 | 7,644 | 14,910 | 7,299 | 9,160 | 8,179 | 8,805 | 8,134 | 5,982 | 7,305 | 7,205 | 6,904 | 1 | 6,792 | 17,327 | 16,425 | 13,262 | 12,808 | 11,746 | 11,037 | 8,494 | 8,948 | 7,056 | 5,411 | 4,126 | 4,729 | 4,997 | 4,891 | 5,416 | 5,351 | 5,834 | 6,404 | 22,706 | 12,268 | 8,439 | 9,137 | 9,298 | 10,252 | 11,924 | 19,680 | 12,116 | 14,228 | 9,992 | 15,625 | 12,076 | 7,712 | 9,387 | 8,607 | 6,610 | 5,269 | 4,832 | 5,050 | 4,554 | 6,233 | 4,790 | 4,393 | 8,240 | 8,824 | 7,901 | 7,096 | 5,407 | 5,256 | 3,876 | 4,408 | 3,977 | 4,518 | 4,527 | 3,843 | 4,234 | 4,185 | 1,555 | 2,361 | 2,107 | 2,496 | 2,606 | 2,308 | 1,574 | 1,954 | 1,793 | 2,237 | 1,071 | 1,188 | 2,214 | 3,018 | 3,374 | 4,471 | 5,878 | 5,245 | 2,711 | 1,829 | 3,225 | 4,723 | 527 | 300 | 300 | 300 | 200 | 200 | 1,400 | 600 | 700 | 400 | 100 | 200 | 0 | 100 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 8,300 | 11,400 | 13,100 | 16,100 | 17,300 | 23,000 | 25,100 | 30,400 | 41,100 | 50,000 | 56,300 | 65,100 | 64,200 | 62,308 | 62,274 | 70,618 | 89,030 | 106,139 | 137,318 | 166,400 | 170,960 | 165,362 | 153,167 | 149,726 | 145,212 | 142,333 | 158,802 | 153,913 | 151,020 | 128,583 | 125,435 | 124,998 | 123,346 | 122,473 | 116,332 | 117,442 | 116,749 | 118,394 | 123,593 | 122,180 | 0 | 0 | 0 | 0 | 104,232 | 123,747 | 196,762 | 208,011 | 174,488 | 128,758 | 124,973 | 92,583 | 89,310 | 86,410 | 83,357 | 0 | 81,080 | 79,103 | 78,849 | 80,296 | 78,947 | 73,474 | 72,599 | 75,528 | 74,460 | 74,476 | 76,844 | 74,592 | 73,417 | 71,852 | 70,135 | 68,663 | 87,451 | 17,442 | 23,848 | 8,954 | 9,222 | 9,975 | 10,526 | 15,590 | 15,995 | 17,865 | 17,913 | 18,894 | 19,399 | 20,243 | 20,298 | 19,914 | 19,848 | 20,617 | 22,293 | 39,252 | 37,593 | 38,942 | 36,602 | 36,593 | 36,131 | 35,311 | 33,821 | 36,078 | 36,494 | 43,802 | 44,198 | 50,511 | 93,859 | 89,775 | 87,341 | 87,585 | 51,893 | 49,417 | 47,215 | 40,712 |
| 40,712 | 47,215 | 49,417 | 51,893 | 87,585 | 87,341 | 89,775 | 93,859 | 50,511 | 44,198 | 43,802 | 36,494 | 36,078 | 33,821 | 35,311 | 36,131 | 36,593 | 36,602 | 38,942 | 37,593 | 39,252 | 22,293 | 20,617 | 19,848 | 19,914 | 20,298 | 20,243 | 19,399 | 18,894 | 17,913 | 17,865 | 15,995 | 15,590 | 10,526 | 9,975 | 9,222 | 8,954 | 23,848 | 17,442 | 87,451 | 68,663 | 70,135 | 71,852 | 73,417 | 74,592 | 76,844 | 74,476 | 74,460 | 75,528 | 72,599 | 73,474 | 78,947 | 80,296 | 78,849 | 79,103 | 81,080 | 0 | 83,357 | 86,410 | 89,310 | 92,583 | 124,973 | 128,758 | 174,488 | 208,011 | 196,762 | 123,747 | 104,232 | 0 | 0 | 0 | 0 | 122,180 | 123,593 | 118,394 | 116,749 | 117,442 | 116,332 | 122,473 | 123,346 | 124,998 | 125,435 | 128,583 | 151,020 | 153,913 | 158,802 | 142,333 | 145,212 | 149,726 | 153,167 | 165,362 | 170,960 | 166,400 | 137,318 | 106,139 | 89,030 | 70,618 | 62,274 | 62,308 | 64,200 | 65,100 | 56,300 | 50,000 | 41,100 | 30,400 | 25,100 | 23,000 | 17,300 | 16,100 | 13,100 | 11,400 | 8,300 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 7,800 | 7,900 | 12,800 | 15,700 | 16,800 | 19,200 | 21,200 | 25,900 | 36,200 | 40,600 | 43,300 | 44,300 | 46,300 | 48,354 | 50,693 | 57,233 | 69,701 | 89,188 | 117,548 | 139,391 | 143,223 | 141,547 | 107,327 | 104,589 | 101,302 | 97,611 | 102,185 | 98,120 | 95,809 | 72,515 | 70,560 | 67,689 | 65,354 | 63,422 | 61,450 | 58,103 | 56,957 | 55,487 | 57,378 | 56,997 | 55,186 | 54,489 | 54,236 | 55,081 | 55,186 | 60,294 | 74,165 | 84,938 | 83,278 | 80,622 | 77,932 | 57,695 | 55,028 | 52,719 | 50,374 | 48,675 | 48,675 | 46,990 | 44,827 | 44,155 | 46,786 | 42,733 | 42,571 | 46,923 | 47,896 | 48,374 | 50,461 | 50,665 | 49,744 | 48,678 | 47,213 | 46,048 | 44,987 | 8,228 | 7,976 | 8,580 | 8,925 | 9,730 | 10,228 | 11,001 | 12,213 | 14,043 | 14,203 | 15,684 | 16,635 | 17,157 | 16,728 | 17,577 | 18,216 | 19,088 | 21,095 | 37,231 | 37,223 | 38,582 | 36,096 | 36,096 | 35,618 | 34,820 | 33,351 | 35,591 | 36,033 | 43,359 | 43,767 | 47,017 | 61,110 | 55,597 | 53,564 | 50,922 | 37,081 | 35,462 | 33,768 | 27,805 |
| 27,805 | 33,768 | 35,462 | 37,081 | 50,922 | 53,564 | 55,597 | 61,110 | 47,017 | 43,767 | 43,359 | 36,033 | 35,591 | 33,351 | 34,820 | 35,618 | 36,096 | 36,096 | 38,582 | 37,223 | 37,231 | 21,095 | 19,088 | 18,216 | 17,577 | 16,728 | 17,157 | 16,635 | 15,684 | 14,203 | 14,043 | 12,213 | 11,001 | 10,228 | 9,730 | 8,925 | 8,580 | 7,976 | 8,228 | 44,987 | 46,048 | 47,213 | 48,678 | 49,744 | 50,665 | 50,461 | 48,374 | 47,896 | 46,923 | 42,571 | 42,733 | 46,786 | 44,155 | 44,827 | 46,990 | 48,675 | 48,675 | 50,374 | 52,719 | 55,028 | 57,695 | 77,932 | 80,622 | 83,278 | 84,938 | 74,165 | 60,294 | 55,186 | 55,081 | 54,236 | 54,489 | 55,186 | 56,997 | 57,378 | 55,487 | 56,957 | 58,103 | 61,450 | 63,422 | 65,354 | 67,689 | 70,560 | 72,515 | 95,809 | 98,120 | 102,185 | 97,611 | 101,302 | 104,589 | 107,327 | 141,547 | 143,223 | 139,391 | 117,548 | 89,188 | 69,701 | 57,233 | 50,693 | 48,354 | 46,300 | 44,300 | 43,300 | 40,600 | 36,200 | 25,900 | 21,200 | 19,200 | 16,800 | 15,700 | 12,800 | 7,900 | 7,800 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 2,700 | 2,500 | 2,200 | 7,300 | 6,200 | 5,100 | 4,028 | 2,930 | 1,832 | 734 | 0 | 2,997 | 2,841 | 2,687 | 2,687 | 24,971 | 20,384 | 20,384 | 23,464 | 36,363 | 36,095 | 35,767 | 36,770 | 31,884 | 38,947 | 33,584 | 33,782 | 33,969 | 40,084 | 34,643 | 35,630 | 40,424 | 40,476 | 40,447 | 40,457 | 40,460 | 40,846 | 40,447 | 41,681 | 89,739 | 76,850 | 52,227 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 70 | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 798 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 354 | 15,608 | 16,519 | 16,422 | 19,043 | 0 | 0 | 0 | -45 |
| -45 | 0 | 0 | 0 | 19,043 | 16,422 | 16,519 | 15,608 | 354 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 70 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 20,384 | 52,227 | 76,850 | 89,739 | 41,681 | 40,447 | 40,846 | 40,460 | 40,457 | 40,447 | 40,476 | 40,424 | 35,630 | 34,643 | 40,084 | 33,969 | 33,782 | 33,584 | 38,947 | 31,884 | 36,770 | 35,767 | 36,095 | 36,363 | 23,464 | 20,384 | 20,384 | 24,971 | 2,687 | 2,687 | 2,841 | 2,997 | 0 | 734 | 1,832 | 2,930 | 4,028 | 5,100 | 6,200 | 7,300 | 2,200 | 2,500 | 2,700 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,758 | 2,374 | 242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242 | 2,374 | 2,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,000 | 2,700 | 2,500 | 2,200 | 7,300 | 6,200 | 5,100 | 4,028 | 2,930 | 1,832 | 734 | 734 | 2,997 | 2,841 | 2,687 | 2,687 | 24,971 | 3,190 | 3,042 | 23,464 | 36,363 | 36,095 | 35,767 | 36,770 | 36,695 | 38,947 | 38,761 | 38,580 | 38,394 | 40,084 | 39,990 | 42,581 | 7,741 | 6,624 | 4,293 | 3,815 | 3,476 | 5,628 | 4,293 | 4,899 | 12,753 | 28,570 | 28,033 | 25,186 | 24,290 | 13,539 | 12,982 | 12,424 | 11,910 | 11,349 | 11,349 | 10,738 | 9,734 | 9,231 | 5,866 | 5,405 | 4,422 | 3,745 | 3,428 | 3,111 | 2,793 | 2,476 | 2,159 | 1,905 | 1,650 | 1,396 | 1,142 | 76 | 70 | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 239 | 229 | 220 | 211 | 202 | 193 | 184 | 175 | 167 | 161 | 149 | 1,548 | 14,790 | 15,234 | 14,947 | 15,294 | 12,245 | 11,796 | 11,258 | 10,772 |
| 10,772 | 11,258 | 11,796 | 12,245 | 15,294 | 14,947 | 15,234 | 14,790 | 1,548 | 149 | 161 | 167 | 175 | 184 | 193 | 202 | 211 | 220 | 229 | 239 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 70 | 76 | 1,142 | 1,396 | 1,650 | 1,905 | 2,159 | 2,476 | 2,793 | 3,111 | 3,428 | 3,745 | 4,422 | 5,405 | 5,866 | 9,231 | 9,734 | 10,738 | 11,349 | 11,349 | 11,910 | 12,424 | 12,982 | 13,539 | 24,290 | 25,186 | 28,033 | 28,570 | 12,753 | 4,899 | 4,293 | 5,628 | 3,476 | 3,815 | 4,293 | 6,624 | 7,741 | 42,581 | 39,990 | 40,084 | 38,394 | 38,580 | 38,761 | 38,947 | 36,695 | 36,770 | 35,767 | 36,095 | 36,363 | 23,464 | 3,042 | 3,190 | 24,971 | 2,687 | 2,687 | 2,841 | 2,997 | 734 | 734 | 1,832 | 2,930 | 4,028 | 5,100 | 6,200 | 7,300 | 2,200 | 2,500 | 2,700 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,581 | 13,385 | 19,329 | 16,951 | 19,770 | 27,009 | 27,737 | 23,815 | 45,840 | 45,137 | 43,910 | 44,722 | 56,617 | 55,793 | 55,211 | 56,068 | 54,875 | 57,309 | 57,992 | 59,051 | 54,882 | 59,339 | 59,792 | 62,907 | 66,215 | 65,183 | 49,046 | 62,197 | 61,661 | 64,084 | 62,677 | 63,453 | 122,597 | 123,073 | 91,210 | 48,136 | 47,041 | 34,888 | 34,282 | 33,691 | 32,983 | 32,405 | 32,113 | 32,453 | 34,022 | 36,141 | 32,161 | 30,741 | 30,028 | 28,605 | 26,564 | 26,102 | 26,383 | 23,927 | 23,673 | 23,174 | 22,922 | 22,615 | 42,464 | 9,214 | 15,872 | 374 | 297 | 245 | 298 | 4,589 | 3,782 | 3,822 | 3,710 | 3,210 | 2,764 | 3,086 | 3,570 | 2,337 | 1,632 | 1,529 | 1,198 | 973 | 62 | 62 | 217 | 217 | 242 | 14,491 | 217 | 243 | 225 | 213 | 213 | 1,592 | 2,351 | 2,425 | 0 | 2,326 | 0 | -45 | 0 | 0 |
| 0 | 0 | -45 | 0 | 2,326 | 0 | 2,425 | 2,351 | 1,592 | 213 | 213 | 225 | 243 | 217 | 14,491 | 242 | 217 | 217 | 62 | 62 | 973 | 1,198 | 1,529 | 1,632 | 2,337 | 3,570 | 3,086 | 2,764 | 3,210 | 3,710 | 3,822 | 3,782 | 4,589 | 298 | 245 | 297 | 374 | 15,872 | 9,214 | 42,464 | 22,615 | 22,922 | 23,174 | 23,673 | 23,927 | 26,383 | 26,102 | 26,564 | 28,605 | 30,028 | 30,741 | 32,161 | 36,141 | 34,022 | 32,453 | 32,113 | 32,405 | 32,983 | 33,691 | 34,282 | 34,888 | 47,041 | 48,136 | 91,210 | 123,073 | 122,597 | 63,453 | 62,677 | 64,084 | 61,661 | 62,197 | 49,046 | 65,183 | 66,215 | 62,907 | 59,792 | 59,339 | 54,882 | 59,051 | 57,992 | 57,309 | 54,875 | 56,068 | 55,211 | 55,793 | 56,617 | 44,722 | 43,910 | 45,137 | 45,840 | 23,815 | 27,737 | 27,009 | 19,770 | 16,951 | 19,329 | 13,385 | 11,581 | 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 | 0 | 20,172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 19,900 | 29,000 | 23,600 | 17,700 | 17,700 | 21,100 | 26,800 | 35,800 | 53,700 | 43,900 | 54,700 | 25,100 | 23,800 | 30,331 | 25,948 | 34,679 | 44,580 | 51,888 | 55,761 | 227,930 | 206,426 | 197,118 | 199,203 | 197,915 | 203,993 | 184,966 | 188,969 | 187,551 | 187,667 | 187,306 | 121,758 | 124,349 | 127,434 | 122,511 | 123,004 | 128,429 | 130,724 | 133,173 | 131,822 | 130,834 | 138,148 | 133,244 | 136,842 | 129,115 | 138,148 | 137,327 | 54,967 | 62,015 | 75,556 | 84,472 | 54,789 | 51,643 | 57,896 | 62,430 | 61,791 | 59,784 | 59,784 | 64,406 | 63,529 | 69,935 | 71,862 | 76,615 | 92,685 | 102,140 | 100,843 | 89,837 | 81,503 | 78,080 | 72,535 | 66,951 | 66,748 | 71,499 | 78,995 | 48,444 | 28,341 | 26,490 | 25,465 | 23,334 | 19,549 | 22,436 | 19,894 | 23,787 | 22,058 | 23,313 | 23,310 | 18,317 | 19,161 | 24,567 | 29,093 | 28,435 | 32,634 | 36,049 | 32,816 | 30,860 | 38,101 | 47,366 | 52,092 | 50,591 | 49,550 | 46,086 | 43,347 | 50,798 | 48,386 | 59,949 | 70,254 | 72,947 | 74,466 | 66,666 | 63,623 | 59,747 | 53,662 | 56,176 |
| 56,176 | 53,662 | 59,747 | 63,623 | 66,666 | 74,466 | 72,947 | 70,254 | 59,949 | 48,386 | 50,798 | 43,347 | 46,086 | 49,550 | 50,591 | 52,092 | 47,366 | 38,101 | 30,860 | 32,816 | 36,049 | 32,634 | 28,435 | 29,093 | 24,567 | 19,161 | 18,317 | 23,310 | 23,313 | 22,058 | 23,787 | 19,894 | 22,436 | 19,549 | 23,334 | 25,465 | 26,490 | 28,341 | 48,444 | 78,995 | 71,499 | 66,748 | 66,951 | 72,535 | 78,080 | 81,503 | 89,837 | 100,843 | 102,140 | 92,685 | 76,615 | 71,862 | 69,935 | 63,529 | 64,406 | 59,784 | 59,784 | 61,791 | 62,430 | 57,896 | 51,643 | 54,789 | 84,472 | 75,556 | 62,015 | 54,967 | 137,327 | 138,148 | 129,115 | 136,842 | 133,244 | 138,148 | 130,834 | 131,822 | 133,173 | 130,724 | 128,429 | 123,004 | 122,511 | 127,434 | 124,349 | 121,758 | 187,306 | 187,667 | 187,551 | 188,969 | 184,966 | 203,993 | 197,915 | 199,203 | 197,118 | 206,426 | 227,930 | 55,761 | 51,888 | 44,580 | 34,679 | 25,948 | 30,331 | 23,800 | 25,100 | 54,700 | 43,900 | 53,700 | 35,800 | 26,800 | 21,100 | 17,700 | 17,700 | 23,600 | 29,000 | 19,900 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 11,000 | 19,900 | 16,000 | 10,200 | 10,100 | 12,400 | 18,100 | 22,100 | 27,100 | 18,800 | 22,200 | 15,800 | 14,800 | 21,313 | 24,447 | 33,286 | 43,285 | 50,654 | 54,374 | 51,303 | 31,380 | 22,080 | 24,113 | 22,813 | 28,906 | 23,145 | 27,160 | 25,748 | 25,876 | 25,532 | 25,691 | 28,290 | 31,356 | 26,440 | 26,940 | 48,142 | 36,015 | 37,301 | 35,582 | 34,662 | 53,632 | 48,679 | 52,229 | 44,093 | 53,632 | 52,315 | 54,967 | 62,015 | 75,556 | 83,562 | 53,901 | 51,643 | 57,792 | 61,195 | 60,879 | 59,050 | 59,050 | 63,844 | 63,491 | 69,929 | 67,058 | 70,948 | 87,049 | 92,740 | 91,435 | 80,416 | 72,091 | 68,858 | 63,101 | 60,909 | 60,693 | 65,484 | 72,977 | 46,061 | 26,195 | 24,666 | 23,691 | 21,809 | 18,009 | 20,786 | 18,259 | 22,137 | 20,396 | 21,638 | 21,643 | 16,620 | 17,474 | 22,851 | 27,202 | 26,523 | 30,702 | 34,077 | 30,719 | 25,007 | 21,870 | 27,341 | 29,053 | 28,880 | 28,909 | 30,298 | 27,820 | 28,318 | 26,725 | 36,184 | 29,218 | 31,249 | 33,764 | 26,890 | 28,791 | 27,616 | 22,543 | 23,524 |
| 23,524 | 22,543 | 27,616 | 28,791 | 26,890 | 33,764 | 31,249 | 29,218 | 36,184 | 26,725 | 28,318 | 27,820 | 30,298 | 28,909 | 28,880 | 29,053 | 27,341 | 21,870 | 25,007 | 30,719 | 34,077 | 30,702 | 26,523 | 27,202 | 22,851 | 17,474 | 16,620 | 21,643 | 21,638 | 20,396 | 22,137 | 18,259 | 20,786 | 18,009 | 21,809 | 23,691 | 24,666 | 26,195 | 46,061 | 72,977 | 65,484 | 60,693 | 60,909 | 63,101 | 68,858 | 72,091 | 80,416 | 91,435 | 92,740 | 87,049 | 70,948 | 67,058 | 69,929 | 63,491 | 63,844 | 59,050 | 59,050 | 60,879 | 61,195 | 57,792 | 51,643 | 53,901 | 83,562 | 75,556 | 62,015 | 54,967 | 52,315 | 53,632 | 44,093 | 52,229 | 48,679 | 53,632 | 34,662 | 35,582 | 37,301 | 36,015 | 48,142 | 26,940 | 26,440 | 31,356 | 28,290 | 25,691 | 25,532 | 25,876 | 25,748 | 27,160 | 23,145 | 28,906 | 22,813 | 24,113 | 22,080 | 31,380 | 51,303 | 54,374 | 50,654 | 43,285 | 33,286 | 24,447 | 21,313 | 14,800 | 15,800 | 22,200 | 18,800 | 27,100 | 22,100 | 18,100 | 12,400 | 10,100 | 10,200 | 16,000 | 19,900 | 11,000 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 6,000 | 0 | 0 | 0 | 600 | 8,600 | 10,600 | 7,700 | 700 | 700 | 700 | 700 | 546 | 383 | 214 | 72 | 73 | 66 | 66 | 57 | 48 | 68 | 74 | 81 | 0 | 79 | 65 | 52 | 47 | 38 | 30 | 43 | 37 | 0 | 15,775 | 1,350 | 1,350 | 1,757 | 430 | 11,428 | 11,428 | 11,428 | 0 | 11,428 | 22,503 | 0 | 22,818 | 0 | 15,443 | 6,202 | 5,873 | 842 | 11,521 | 10,390 | 11,611 | 11,611 | 10,573 | 13,710 | 14,359 | 18,836 | 6,010 | 21,003 | 25,215 | 19,316 | 19,928 | 20,779 | 20,061 | 21,706 | 17,200 | 17,600 | 20,937 | 26,518 | 28,026 | 17,483 | 16,011 | 15,114 | 13,668 | 9,135 | 10,376 | 6,871 | 6,426 | 7,088 | 7,105 | 8,789 | 8,442 | 9,523 | 9,932 | 11,986 | 13,969 | 15,645 | 21,052 | 5,497 | 5,282 | 1,048 | 3,478 | 992 | 2,072 | 3,095 | 1,153 | 1,198 | 941 | 938 | 2,156 | 3,065 | 3,382 | 3,499 | 3,592 | 3,885 | 3,945 | 7,148 | 3,908 |
| 3,908 | 7,148 | 3,945 | 3,885 | 3,592 | 3,499 | 3,382 | 3,065 | 2,156 | 938 | 941 | 1,198 | 1,153 | 3,095 | 2,072 | 992 | 3,478 | 1,048 | 5,282 | 5,497 | 21,052 | 15,645 | 13,969 | 11,986 | 9,932 | 9,523 | 8,442 | 8,789 | 7,105 | 7,088 | 6,426 | 6,871 | 10,376 | 9,135 | 13,668 | 15,114 | 16,011 | 17,483 | 28,026 | 26,518 | 20,937 | 17,600 | 17,200 | 21,706 | 20,061 | 20,779 | 19,928 | 19,316 | 25,215 | 21,003 | 6,010 | 18,836 | 14,359 | 13,710 | 10,573 | 11,611 | 11,611 | 10,390 | 11,521 | 842 | 5,873 | 6,202 | 15,443 | 0 | 22,818 | 0 | 22,503 | 11,428 | 0 | 11,428 | 11,428 | 11,428 | 430 | 1,757 | 1,350 | 1,350 | 15,775 | 0 | 37 | 43 | 30 | 38 | 47 | 52 | 65 | 79 | 0 | 81 | 74 | 68 | 48 | 57 | 66 | 66 | 73 | 72 | 214 | 383 | 546 | 700 | 700 | 700 | 700 | 7,700 | 10,600 | 8,600 | 600 | 0 | 0 | 0 | 6,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,497 | 4,459 | 0 | 2,458 | 0 | 1,093 | 1,912 | 0 | 0 | 0 | 0 | 0 | 852 | 852 | 852 | 852 | 852 | 852 | 852 | 852 |
| 852 | 852 | 852 | 852 | 852 | 852 | 852 | 852 | 0 | 0 | 0 | 0 | 0 | 1,912 | 1,093 | 0 | 2,458 | 0 | 4,459 | 5,497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,700 | 6,700 | 8,700 | 4,900 | 4,100 | 6,900 | 5,500 | 5,500 | 12,000 | 9,100 | 9,100 | 6,900 | 5,400 | 11,591 | 11,303 | 12,833 | 16,512 | 17,492 | 21,326 | 24,441 | 14,075 | 6,950 | 8,030 | 8,026 | 10,346 | 7,209 | 10,191 | 11,068 | 11,968 | 11,004 | 12,646 | 13,212 | 16,064 | 14,325 | 13,658 | 13,994 | 15,587 | 19,536 | 16,492 | 20,692 | 20,122 | 18,125 | 19,033 | 21,047 | 20,122 | 24,309 | 27,943 | 36,751 | 52,266 | 45,460 | 27,860 | 21,861 | 24,931 | 28,632 | 30,259 | 27,128 | 27,128 | 26,156 | 24,399 | 26,997 | 26,581 | 30,498 | 34,981 | 36,560 | 38,814 | 30,213 | 24,507 | 22,460 | 19,643 | 18,000 | 19,006 | 21,185 | 22,292 | 9,444 | 6,819 | 6,992 | 7,189 | 6,915 | 8,150 | 9,581 | 10,575 | 14,806 | 11,721 | 12,951 | 11,818 | 7,414 | 6,848 | 11,519 | 12,997 | 10,515 | 13,321 | 10,615 | 10,701 | 10,796 | 10,422 | 13,075 | 16,484 | 17,158 | 15,746 | 19,184 | 16,686 | 17,033 | 15,317 | 13,335 | 12,729 | 12,545 | 14,141 | 11,164 | 9,683 | 12,357 | 8,591 | 10,016 |
| 10,016 | 8,591 | 12,357 | 9,683 | 11,164 | 14,141 | 12,545 | 12,729 | 13,335 | 15,317 | 17,033 | 16,686 | 19,184 | 15,746 | 17,158 | 16,484 | 13,075 | 10,422 | 10,796 | 10,701 | 10,615 | 13,321 | 10,515 | 12,997 | 11,519 | 6,848 | 7,414 | 11,818 | 12,951 | 11,721 | 14,806 | 10,575 | 9,581 | 8,150 | 6,915 | 7,189 | 6,992 | 6,819 | 9,444 | 22,292 | 21,185 | 19,006 | 18,000 | 19,643 | 22,460 | 24,507 | 30,213 | 38,814 | 36,560 | 34,981 | 30,498 | 26,581 | 26,997 | 24,399 | 26,156 | 27,128 | 27,128 | 30,259 | 28,632 | 24,931 | 21,861 | 27,860 | 45,460 | 52,266 | 36,751 | 27,943 | 24,309 | 20,122 | 21,047 | 19,033 | 18,125 | 20,122 | 20,692 | 16,492 | 19,536 | 15,587 | 13,994 | 13,658 | 14,325 | 16,064 | 13,212 | 12,646 | 11,004 | 11,968 | 11,068 | 10,191 | 7,209 | 10,346 | 8,026 | 8,030 | 6,950 | 14,075 | 24,441 | 21,326 | 17,492 | 16,512 | 12,833 | 11,303 | 11,591 | 5,400 | 6,900 | 9,100 | 9,100 | 12,000 | 5,500 | 5,500 | 6,900 | 4,100 | 4,900 | 8,700 | 6,700 | 5,700 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 5,300 | 7,200 | 7,300 | 5,300 | 6,000 | 4,900 | 4,000 | 6,000 | 7,400 | 9,000 | 12,400 | 8,200 | 8,700 | 9,176 | 12,761 | 20,239 | 26,701 | 33,089 | 32,982 | 26,796 | 17,248 | 15,082 | 16,015 | 14,713 | 18,479 | 15,936 | 16,890 | 14,615 | 13,856 | 14,481 | 13,007 | 15,048 | 15,249 | 12,078 | 13,282 | 18,373 | 19,078 | 16,415 | 30,094 | 13,540 | 17,664 | 15,924 | 18,013 | 19,342 | 22,082 | 27,357 | 27,024 | 23,412 | 23,290 | 22,659 | 19,839 | 23,909 | 32,019 | 21,042 | 20,230 | 19,655 | 20,311 | 27,115 | 25,382 | 28,573 | 21,641 | 34,440 | 31,065 | 27,314 | 24,227 | 24,335 | 21,782 | 20,827 | 18,457 | 24,034 | 22,002 | 22,059 | 22,834 | 36,017 | 18,564 | 16,824 | 16,304 | 14,726 | 9,811 | 11,164 | 7,646 | 7,292 | 8,635 | 8,669 | 9,805 | 9,190 | 10,616 | 11,257 | 13,815 | 15,249 | 17,039 | 22,724 | 13,980 | 8,405 | 9,293 | 9,777 | 11,075 | 9,573 | 9,561 | 9,562 | 9,572 | 9,471 | 9,214 | 11,651 | 8,124 | 11,197 | 11,877 | 10,775 | 13,593 | 9,420 | 4,526 | 8,709 |
| 8,709 | 4,526 | 9,420 | 13,593 | 10,775 | 11,877 | 11,197 | 8,124 | 11,651 | 9,214 | 9,471 | 9,572 | 9,562 | 9,561 | 9,573 | 11,075 | 9,777 | 9,293 | 8,405 | 13,980 | 22,724 | 17,039 | 15,249 | 13,815 | 11,257 | 10,616 | 9,190 | 9,805 | 8,669 | 8,635 | 7,292 | 7,646 | 11,164 | 9,811 | 14,726 | 16,304 | 16,824 | 18,564 | 36,017 | 22,834 | 22,059 | 22,002 | 24,034 | 18,457 | 20,827 | 21,782 | 24,335 | 24,227 | 27,314 | 31,065 | 34,440 | 21,641 | 28,573 | 25,382 | 27,115 | 20,311 | 19,655 | 20,230 | 21,042 | 32,019 | 23,909 | 19,839 | 22,659 | 23,290 | 23,412 | 27,024 | 27,357 | 22,082 | 19,342 | 18,013 | 15,924 | 17,664 | 13,540 | 30,094 | 16,415 | 19,078 | 18,373 | 13,282 | 12,078 | 15,249 | 15,048 | 13,007 | 14,481 | 13,856 | 14,615 | 16,890 | 15,936 | 18,479 | 14,713 | 16,015 | 15,082 | 17,248 | 26,796 | 32,982 | 33,089 | 26,701 | 20,239 | 12,761 | 9,176 | 8,700 | 8,200 | 12,400 | 9,000 | 7,400 | 6,000 | 4,000 | 4,900 | 6,000 | 5,300 | 7,300 | 7,200 | 5,300 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 8,900 | 9,100 | 7,600 | 7,500 | 7,600 | 8,700 | 8,700 | 13,700 | 26,600 | 25,100 | 32,500 | 9,300 | 9,000 | 9,018 | 1,501 | 1,393 | 1,295 | 1,234 | 1,387 | 176,627 | 175,046 | 175,038 | 175,090 | 175,102 | 175,087 | 161,821 | 161,809 | 161,803 | 161,791 | 161,774 | 96,067 | 96,059 | 96,078 | 96,071 | 96,064 | 80,287 | 94,709 | 95,872 | 96,240 | 96,172 | 0 | 0 | 0 | 0 | 84,516 | 85,012 | 0 | 0 | 0 | 910 | 888 | 0 | 104 | 1,235 | 912 | 0 | 734 | 562 | 38 | 6 | 4,804 | 5,667 | 5,636 | 9,400 | 9,408 | 9,421 | 9,412 | 9,222 | 9,434 | 6,042 | 6,055 | 6,015 | 6,018 | 2,383 | 2,146 | 1,824 | 1,774 | 1,525 | 1,540 | 1,650 | 1,635 | 1,650 | 1,662 | 1,675 | 1,667 | 1,697 | 1,687 | 1,716 | 1,891 | 1,912 | 1,932 | 1,972 | 2,097 | 5,853 | 16,231 | 20,025 | 23,039 | 21,711 | 20,641 | 15,788 | 15,527 | 22,480 | 21,661 | 23,765 | 41,036 | 41,698 | 40,702 | 39,776 | 34,832 | 32,131 | 31,119 | 32,652 |
| 32,652 | 31,119 | 32,131 | 34,832 | 39,776 | 40,702 | 41,698 | 41,036 | 23,765 | 21,661 | 22,480 | 15,527 | 15,788 | 20,641 | 21,711 | 23,039 | 20,025 | 16,231 | 5,853 | 2,097 | 1,972 | 1,932 | 1,912 | 1,891 | 1,716 | 1,687 | 1,697 | 1,667 | 1,675 | 1,662 | 1,650 | 1,635 | 1,650 | 1,540 | 1,525 | 1,774 | 1,824 | 2,146 | 2,383 | 6,018 | 6,015 | 6,055 | 6,042 | 9,434 | 9,222 | 9,412 | 9,421 | 9,408 | 9,400 | 5,636 | 5,667 | 4,804 | 6 | 38 | 562 | 734 | 0 | 912 | 1,235 | 104 | 0 | 888 | 910 | 0 | 0 | 0 | 85,012 | 84,516 | 0 | 0 | 0 | 0 | 96,172 | 96,240 | 95,872 | 94,709 | 80,287 | 96,064 | 96,071 | 96,078 | 96,059 | 96,067 | 161,774 | 161,791 | 161,803 | 161,809 | 161,821 | 175,087 | 175,102 | 175,090 | 175,038 | 175,046 | 176,627 | 1,387 | 1,234 | 1,295 | 1,393 | 1,501 | 9,018 | 9,000 | 9,300 | 32,500 | 25,100 | 26,600 | 13,700 | 8,700 | 8,700 | 7,600 | 7,500 | 7,600 | 9,100 | 8,900 | 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 | 0 | 20,172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,405 | 1,305 | 1,220 | 1,136 | 1,316 | 1,627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 11 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104 | 1,235 | 912 | 734 | 562 | 788 | 38 | 6 | 4,804 | 5,667 | 5,636 | 9,400 | 9,408 | 9,421 | 9,412 | 9,222 | 9,434 | 6,042 | 6,055 | 6,015 | 6,018 | 2,383 | 2,146 | 1,824 | 1,774 | 1,525 | 1,540 | 1,650 | 1,635 | 1,650 | 1,662 | 1,675 | 1,667 | 1,697 | 1,687 | 1,716 | 1,891 | 1,912 | 1,932 | 1,972 | 2,097 | 1,971 | 2,006 | 2,014 | 2,816 | 2,835 | 2,843 | 2,834 | 2,843 | 2,852 | 2,182 | 4,525 | 4,770 | 4,110 | 0 | 4,151 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 4,151 | 0 | 4,110 | 4,770 | 4,525 | 2,182 | 2,852 | 2,843 | 2,834 | 2,843 | 2,835 | 2,816 | 2,014 | 2,006 | 1,971 | 2,097 | 1,972 | 1,932 | 1,912 | 1,891 | 1,716 | 1,687 | 1,697 | 1,667 | 1,675 | 1,662 | 1,650 | 1,635 | 1,650 | 1,540 | 1,525 | 1,774 | 1,824 | 2,146 | 2,383 | 6,018 | 6,015 | 6,055 | 6,042 | 9,434 | 9,222 | 9,412 | 9,421 | 9,408 | 9,400 | 5,636 | 5,667 | 4,804 | 6 | 38 | 788 | 562 | 734 | 912 | 1,235 | 104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 11 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,627 | 1,316 | 1,136 | 1,220 | 1,305 | 1,405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 500 | 300 | 20,000 | 20,900 | 21,800 | 25,000 | 25,100 | 19,100 | 12,500 | 27,700 | 30,400 | 82,100 | 61,600 | 69,608 | 204,425 | 211,335 | 199,322 | 194,397 | 200,105 | 205,221 | 197,127 | 179,157 | 111,270 | 95,585 | 81,950 | 79,431 | 67,010 | 58,140 | 44,772 | 55,324 | 108,142 | 96,363 | 85,809 | 77,451 | 85,360 | 79,545 | 75,563 | 73,327 | 75,961 | 72,721 | 149,399 | 139,073 | 127,390 | 114,503 | 149,399 | 92,956 | 269,352 | 290,720 | 253,722 | 203,224 | 181,616 | 137,911 | 126,663 | 117,202 | 120,362 | 113,417 | 113,417 | 113,432 | 107,714 | 108,941 | 98,436 | 86,699 | 80,508 | 73,289 | 69,023 | 82,425 | 96,084 | 90,030 | 101,179 | 100,292 | 96,670 | 94,513 | 112,347 | 170,522 | 175,487 | 133,501 | 135,442 | 136,878 | 142,017 | 143,803 | 107,317 | 109,612 | 113,630 | 117,163 | 120,774 | 121,151 | 119,144 | 111,427 | 106,805 | 101,556 | 97,491 | 90,607 | 76,746 | 76,129 | 72,813 | 72,272 | 74,149 | 77,535 | 116,401 | 131,106 | 137,466 | 140,963 | 139,782 | 133,574 | 118,828 | 108,821 | 113,605 | 105,387 | 79,236 | 75,440 | 67,335 | 52,265 |
| 52,265 | 67,335 | 75,440 | 79,236 | 105,387 | 113,605 | 108,821 | 118,828 | 133,574 | 139,782 | 140,963 | 137,466 | 131,106 | 116,401 | 77,535 | 74,149 | 72,272 | 72,813 | 76,129 | 76,746 | 90,607 | 97,491 | 101,556 | 106,805 | 111,427 | 119,144 | 121,151 | 120,774 | 117,163 | 113,630 | 109,612 | 107,317 | 143,803 | 142,017 | 136,878 | 135,442 | 133,501 | 175,487 | 170,522 | 112,347 | 94,513 | 96,670 | 100,292 | 101,179 | 90,030 | 96,084 | 82,425 | 69,023 | 73,289 | 80,508 | 86,699 | 98,436 | 108,941 | 107,714 | 113,432 | 113,417 | 113,417 | 120,362 | 117,202 | 126,663 | 137,911 | 181,616 | 203,224 | 253,722 | 290,720 | 269,352 | 92,956 | 149,399 | 114,503 | 127,390 | 139,073 | 149,399 | 72,721 | 75,961 | 73,327 | 75,563 | 79,545 | 85,360 | 77,451 | 85,809 | 96,363 | 108,142 | 55,324 | 44,772 | 58,140 | 67,010 | 79,431 | 81,950 | 95,585 | 111,270 | 179,157 | 197,127 | 205,221 | 200,105 | 194,397 | 199,322 | 211,335 | 204,425 | 69,608 | 61,600 | 82,100 | 30,400 | 27,700 | 12,500 | 19,100 | 25,100 | 25,000 | 21,800 | 20,900 | 20,000 | 300 | 500 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21,200 | -21,400 | -14,100 | 152,400 | 158,023 | 306,160 | 313,460 | 314,780 | 316,937 | 319,698 | 321,445 | 327,559 | 332,687 | 333,326 | 333,909 | 334,051 | 334,400 | 334,567 | 334,908 | 335,266 | 337,729 | 388,793 | 389,521 | 389,750 | 390,499 | 390,738 | 391,838 | 392,466 | 396,771 | 407,480 | 410,153 | 436,338 | 439,278 | 440,900 | 442,549 | 436,338 | 453,358 | 647,346 | 676,354 | 680,020 | 682,858 | 684,613 | 686,392 | 688,844 | 692,942 | 697,541 | 700,329 | 701,997 | 703,091 | 697,415 | 710,023 | 713,063 | 715,154 | 718,274 | 720,085 | 722,345 | 732,852 | 734,890 | 735,982 | 749,266 | 750,388 | 752,241 | 753,236 | 755,368 | 758,126 | 760,047 | 761,069 | 762,003 | 762,540 | 763,654 | 764,324 | 725,880 | 726,678 | 728,572 | 729,467 | 730,906 | 731,112 | 732,055 | 732,806 | 734,066 | 734,341 | 735,257 | 738,841 | 739,926 | 740,680 | 742,416 | 743,160 | 744,361 | 745,188 | 779,681 | 780,776 | 782,266 | 783,329 | 784,371 | 785,743 | 787,347 | 789,080 | 806,100 | 807,605 | 825,119 | 825,948 | 826,338 | 825,226 |
| 825,226 | 826,338 | 825,948 | 825,119 | 807,605 | 806,100 | 789,080 | 787,347 | 785,743 | 784,371 | 783,329 | 782,266 | 780,776 | 779,681 | 745,188 | 744,361 | 743,160 | 742,416 | 740,680 | 739,926 | 738,841 | 735,257 | 734,341 | 734,066 | 732,806 | 732,055 | 731,112 | 730,906 | 729,467 | 728,572 | 726,678 | 725,880 | 764,324 | 763,654 | 762,540 | 762,003 | 761,069 | 760,047 | 758,126 | 755,368 | 753,236 | 752,241 | 750,388 | 749,266 | 735,982 | 734,890 | 732,852 | 722,345 | 720,085 | 718,274 | 715,154 | 713,063 | 710,023 | 697,415 | 703,091 | 701,997 | 700,329 | 697,541 | 692,942 | 688,844 | 686,392 | 684,613 | 682,858 | 680,020 | 676,354 | 647,346 | 453,358 | 436,338 | 442,549 | 440,900 | 439,278 | 436,338 | 410,153 | 407,480 | 396,771 | 392,466 | 391,838 | 390,738 | 390,499 | 389,750 | 389,521 | 388,793 | 337,729 | 335,266 | 334,908 | 334,567 | 334,400 | 334,051 | 333,909 | 333,326 | 332,687 | 327,559 | 321,445 | 319,698 | 316,937 | 314,780 | 313,460 | 306,160 | 158,023 | 152,400 | -14,100 | -21,400 | -21,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | -655,877 | -646,020 | -633,792 | 0 | -605,226 | -597,577 | -595,352 | -597,766 | -602,841 | -616,456 | -620,840 | -623,409 | -624,112 | -622,825 | -617,744 | -616,409 | -601,434 | -590,957 | -585,963 | -580,425 | -574,539 | -566,125 | -563,054 | -562,972 | -565,177 | -567,816 | -569,664 | -571,421 | -573,417 | -574,718 | -578,700 | -579,687 | -581,167 | -583,607 | -586,659 | -642,787 | -658,275 | -655,125 | -649,693 | -647,639 | -645,387 | -638,104 | -649,801 | -652,627 | -646,059 | -637,020 | -627,685 | -613,456 | -599,164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -7,700 | -8,800 | -9,700 | -10,200 | -10,900 | -12,400 | -10,900 | -14,800 | -15,900 | -17,500 | -19,300 | -21,000 | -7,500 | -7,498 | -7,492 | -6,360 | -6,355 | -6,429 | -6,426 | -1,160 | -8,348 | -479 | -295 | -640 | -256 | -227 | -274 | -253 | -124 | -149 | -145 | -145 | -145 | -111 | -55,947 | -55,947 | -66,136 | -68,627 | -71,168 | -73,972 | -67,237 | -69,100 | -70,909 | -72,395 | -17 | -10 | -94 | -12 | 549 | 657 | 1,033 | 902 | 735 | 814 | 1,101 | 2,000 | 1,545 | 777 | 469 | 165 | 912 | 1,313 | 1,337 | 1,346 | 1,376 | 1,445 | 1,369 | 1,506 | 1,623 | 1,668 | 1,625 | 1,623 | 1,837 | 1,126 | 1,118 | 1,288 | 847 | 759 | 802 | 617 | 579 | 319 | 595 | 594 | 561 | 814 | 935 | 881 | 885 | 899 | 912 | 921 | 950 | 914 | 943 | 945 | 918 | 908 | 897 | 892 | 687 | 707 | 709 | 778 | 1,301 | 1,254 | 1,246 | 1,380 | 350 | 350 | 350 | 350 |
| 350 | 350 | 350 | 350 | 1,380 | 1,246 | 1,254 | 1,301 | 778 | 709 | 707 | 687 | 892 | 897 | 908 | 918 | 945 | 943 | 914 | 950 | 921 | 912 | 899 | 885 | 881 | 935 | 814 | 561 | 594 | 595 | 319 | 579 | 617 | 802 | 759 | 847 | 1,288 | 1,118 | 1,126 | 1,837 | 1,623 | 1,625 | 1,668 | 1,623 | 1,506 | 1,369 | 1,445 | 1,376 | 1,346 | 1,337 | 1,313 | 912 | 165 | 469 | 777 | 1,545 | 2,000 | 1,101 | 814 | 735 | 902 | 1,033 | 657 | 549 | -12 | -94 | -10 | -17 | -72,395 | -70,909 | -69,100 | -67,237 | -73,972 | -71,168 | -68,627 | -66,136 | -55,947 | -55,947 | -111 | -145 | -145 | -145 | -149 | -124 | -253 | -274 | -227 | -256 | -640 | -295 | -479 | -8,348 | -1,160 | -6,426 | -6,429 | -6,355 | -6,360 | -7,492 | -7,498 | -7,500 | -21,000 | -19,300 | -17,500 | -15,900 | -14,800 | -10,900 | -12,400 | -10,900 | -10,200 | -9,700 | -8,800 | -7,700 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,689 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -2,083 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | 0 | -239 | -239 | -239 | 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 | 18,700 | 22,300 | 45,100 | 45,200 | 45,600 | 78,200 | 78,200 | 79,700 | 79,800 | 79,900 | 80,200 | 144,600 | 100 | 27,284 | 20,975 | 23,205 | -239 | -239 | -239 | -239 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -289,438 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | 405,397 | 408,070 | 0 | 0 | 0 | 0 | 434,255 | 451,275 | 645,263 | 674,271 | 677,937 | -2,083 | 682,530 | 684,309 | 686,761 | 690,859 | 695,458 | 0 | 698,246 | 699,914 | 695,332 | 707,940 | 710,980 | 713,071 | 716,191 | -2,083 | 720,274 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -47,689 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 |
| -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,721 | -47,689 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | -2,071 | 720,274 | -2,083 | 716,191 | 713,071 | 710,980 | 707,940 | 695,332 | 699,914 | 698,246 | 0 | 695,458 | 690,859 | 686,761 | 684,309 | 682,530 | -2,083 | 677,937 | 674,271 | 645,263 | 451,275 | 434,255 | 0 | 0 | 0 | 0 | 408,070 | 405,397 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -289,438 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -932 | -239 | -239 | -239 | -239 | 23,205 | 20,975 | 27,284 | 100 | 144,600 | 80,200 | 79,900 | 79,800 | 79,700 | 78,200 | 78,200 | 45,600 | 45,200 | 45,100 | 22,300 | 18,700 | 0 | 0 | 0 |
---|