> Total Assets | 0 | 0 | 0 | 286,892 | 0 | 0 | 0 | 871,000 | 1,079,000 | 1,328,022 | 2,888,518 | 3,313,351 | 3,865,199 | 4,497,718 | 9,451,001 | 10,271,813 | 11,294,870 | 14,396,006 | 15,693,232 | 18,473,351 | 20,015,438 | 21,423,885 | 23,340,650 | 25,335,806 | 27,604,982 | 29,179,786 | 30,806,974 | 31,767,575 | 33,513,029 | 35,158,760 | 37,702,845 | 40,496,778 | 42,871,000 | 48,045,000 | 53,342,000 | 57,851,000 | 59,960,000 | 64,861,000 | 69,088,000 | 72,574,000 | 77,144,000 | 86,051,000 | 89,730,000 | 93,798,000 | 96,692,000 | 101,182,000 | 105,068,000 | 110,920,000 | 116,526,000 | 121,608,000 | 125,781,000 | 131,133,000 | 133,400,000 | 138,807,000 | 144,281,000 | 147,461,000 | 149,747,000 | 154,292,000 | 159,948,000 | 167,497,000 | 172,756,000 | 178,621,000 | 189,536,000 | 197,295,000 | 206,935,000 | 211,610,000 | 221,538,000 | 232,792,000 | 245,349,000 | 257,101,000 | 263,044,000 | 275,909,000 | 273,403,000 | 278,492,000 | 299,243,000 | 319,616,000 | 327,095,000 | 335,387,000 | 347,403,000 | 359,268,000 | 357,096,000 | 355,185,000 | 358,255,000 | 365,264,000 | 369,491,000 | 383,044,000 | 396,711,000 | 402,392,000 | 407,350,000 | 414,770,000 |
| 414,770,000 | 407,350,000 | 402,392,000 | 396,711,000 | 383,044,000 | 369,491,000 | 365,264,000 | 358,255,000 | 355,185,000 | 357,096,000 | 359,268,000 | 347,403,000 | 335,387,000 | 327,095,000 | 319,616,000 | 299,243,000 | 278,492,000 | 273,403,000 | 275,909,000 | 263,044,000 | 257,101,000 | 245,349,000 | 232,792,000 | 221,538,000 | 211,610,000 | 206,935,000 | 197,295,000 | 189,536,000 | 178,621,000 | 172,756,000 | 167,497,000 | 159,948,000 | 154,292,000 | 149,747,000 | 147,461,000 | 144,281,000 | 138,807,000 | 133,400,000 | 131,133,000 | 125,781,000 | 121,608,000 | 116,526,000 | 110,920,000 | 105,068,000 | 101,182,000 | 96,692,000 | 93,798,000 | 89,730,000 | 86,051,000 | 77,144,000 | 72,574,000 | 69,088,000 | 64,861,000 | 59,960,000 | 57,851,000 | 53,342,000 | 48,045,000 | 42,871,000 | 40,496,778 | 37,702,845 | 35,158,760 | 33,513,029 | 31,767,575 | 30,806,974 | 29,179,786 | 27,604,982 | 25,335,806 | 23,340,650 | 21,423,885 | 20,015,438 | 18,473,351 | 15,693,232 | 14,396,006 | 11,294,870 | 10,271,813 | 9,451,001 | 4,497,718 | 3,865,199 | 3,313,351 | 2,888,518 | 1,328,022 | 1,079,000 | 871,000 | 0 | 0 | 0 | 286,892 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 560,000 | 703,000 | 881,889 | 2,360,211 | 2,693,465 | 3,158,474 | 3,649,210 | 8,382,685 | 9,001,071 | 9,555,957 | 11,058,107 | 11,858,243 | 13,039,847 | 14,080,774 | 14,857,523 | 15,733,761 | 17,289,138 | 15,464,931 | 16,316,837 | 17,962,851 | 20,178,182 | 22,080,802 | 23,834,853 | 26,353,544 | 29,166,958 | 31,132,000 | 35,161,000 | 39,447,000 | 41,562,000 | 43,310,000 | 46,442,000 | 50,042,000 | 52,758,000 | 56,859,000 | 53,857,000 | 56,821,000 | 60,454,000 | 62,808,000 | 66,861,000 | 68,858,000 | 72,886,000 | 75,314,000 | 77,905,000 | 80,115,000 | 80,685,000 | 80,313,000 | 84,164,000 | 88,103,000 | 90,114,000 | 90,955,000 | 94,238,000 | 98,546,000 | 105,408,000 | 108,794,000 | 112,386,000 | 119,345,000 | 124,308,000 | 123,761,000 | 124,157,000 | 129,702,000 | 135,676,000 | 138,207,000 | 147,437,000 | 148,358,000 | 152,578,000 | 147,018,000 | 149,069,000 | 164,369,000 | 174,296,000 | 172,137,000 | 175,697,000 | 184,110,000 | 188,143,000 | 177,853,000 | 172,371,000 | 166,109,000 | 164,795,000 | 161,985,000 | 168,788,000 | 176,310,000 | 171,530,000 | 165,471,000 | 161,995,000 |
| 161,995,000 | 165,471,000 | 171,530,000 | 176,310,000 | 168,788,000 | 161,985,000 | 164,795,000 | 166,109,000 | 172,371,000 | 177,853,000 | 188,143,000 | 184,110,000 | 175,697,000 | 172,137,000 | 174,296,000 | 164,369,000 | 149,069,000 | 147,018,000 | 152,578,000 | 148,358,000 | 147,437,000 | 138,207,000 | 135,676,000 | 129,702,000 | 124,157,000 | 123,761,000 | 124,308,000 | 119,345,000 | 112,386,000 | 108,794,000 | 105,408,000 | 98,546,000 | 94,238,000 | 90,955,000 | 90,114,000 | 88,103,000 | 84,164,000 | 80,313,000 | 80,685,000 | 80,115,000 | 77,905,000 | 75,314,000 | 72,886,000 | 68,858,000 | 66,861,000 | 62,808,000 | 60,454,000 | 56,821,000 | 53,857,000 | 56,859,000 | 52,758,000 | 50,042,000 | 46,442,000 | 43,310,000 | 41,562,000 | 39,447,000 | 35,161,000 | 31,132,000 | 29,166,958 | 26,353,544 | 23,834,853 | 22,080,802 | 20,178,182 | 17,962,851 | 16,316,837 | 15,464,931 | 17,289,138 | 15,733,761 | 14,857,523 | 14,080,774 | 13,039,847 | 11,858,243 | 11,058,107 | 9,555,957 | 9,001,071 | 8,382,685 | 3,649,210 | 3,158,474 | 2,693,465 | 2,360,211 | 881,889 | 703,000 | 560,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 57,752 | 0 | 0 | 0 | 149,000 | 251,000 | 254,698 | 344,469 | 426,873 | 482,572 | 753,472 | 5,518,569 | 3,877,174 | 2,935,179 | 4,015,922 | 3,038,341 | 3,544,671 | 4,081,340 | 4,493,652 | 5,106,404 | 6,081,593 | 6,519,749 | 7,363,536 | 8,370,469 | 8,656,672 | 10,426,291 | 11,911,351 | 12,087,115 | 10,197,588 | 9,192,000 | 10,713,000 | 11,257,000 | 13,630,000 | 12,415,000 | 10,320,000 | 10,630,000 | 9,983,000 | 23,108,000 | 15,437,000 | 16,260,000 | 14,778,000 | 15,375,000 | 16,164,000 | 15,242,000 | 18,898,000 | 16,639,000 | 19,620,000 | 15,605,000 | 18,347,000 | 16,976,000 | 18,453,000 | 18,068,000 | 16,549,000 | 15,111,000 | 13,627,000 | 9,406,000 | 12,918,000 | 18,132,000 | 15,711,000 | 10,581,000 | 10,715,000 | 12,658,000 | 14,148,000 | 13,443,000 | 16,701,000 | 19,148,000 | 16,587,000 | 16,032,000 | 18,498,000 | 19,644,000 | 17,742,000 | 20,129,000 | 26,465,000 | 26,622,000 | 23,630,000 | 23,719,000 | 20,945,000 | 20,886,000 | 17,936,000 | 21,984,000 | 21,879,000 | 25,924,000 | 25,929,000 | 30,702,000 | 24,048,000 | 24,493,000 | 27,225,000 |
| 27,225,000 | 24,493,000 | 24,048,000 | 30,702,000 | 25,929,000 | 25,924,000 | 21,879,000 | 21,984,000 | 17,936,000 | 20,886,000 | 20,945,000 | 23,719,000 | 23,630,000 | 26,622,000 | 26,465,000 | 20,129,000 | 17,742,000 | 19,644,000 | 18,498,000 | 16,032,000 | 16,587,000 | 19,148,000 | 16,701,000 | 13,443,000 | 14,148,000 | 12,658,000 | 10,715,000 | 10,581,000 | 15,711,000 | 18,132,000 | 12,918,000 | 9,406,000 | 13,627,000 | 15,111,000 | 16,549,000 | 18,068,000 | 18,453,000 | 16,976,000 | 18,347,000 | 15,605,000 | 19,620,000 | 16,639,000 | 18,898,000 | 15,242,000 | 16,164,000 | 15,375,000 | 14,778,000 | 16,260,000 | 15,437,000 | 23,108,000 | 9,983,000 | 10,630,000 | 10,320,000 | 12,415,000 | 13,630,000 | 11,257,000 | 10,713,000 | 9,192,000 | 10,197,588 | 12,087,115 | 11,911,351 | 10,426,291 | 8,656,672 | 8,370,469 | 7,363,536 | 6,519,749 | 6,081,593 | 5,106,404 | 4,493,652 | 4,081,340 | 3,544,671 | 3,038,341 | 4,015,922 | 2,935,179 | 3,877,174 | 5,518,569 | 753,472 | 482,572 | 426,873 | 344,469 | 254,698 | 251,000 | 149,000 | 0 | 0 | 0 | 57,752 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 88,955 | 0 | 0 | 0 | 186,000 | 204,000 | 293,989 | 1,513,887 | 1,705,424 | 2,024,726 | 2,194,495 | 2,111,578 | 4,157,073 | 5,493,849 | 5,805,710 | 7,390,374 | 7,699,243 | 7,854,579 | 8,009,883 | 7,980,941 | 8,137,020 | 5,614,759 | 5,370,133 | 6,042,140 | 7,189,099 | 7,358,642 | 7,432,655 | 9,907,276 | 14,287,187 | 17,322,000 | 19,346,000 | 22,123,000 | 21,345,000 | 24,260,000 | 28,798,000 | 31,930,000 | 34,643,000 | 26,208,000 | 27,685,000 | 29,464,000 | 33,310,000 | 34,723,000 | 38,268,000 | 41,281,000 | 39,819,000 | 42,740,000 | 41,584,000 | 46,552,000 | 46,048,000 | 48,460,000 | 51,327,000 | 54,699,000 | 56,517,000 | 60,153,000 | 64,833,000 | 73,650,000 | 73,415,000 | 74,307,000 | 79,002,000 | 89,562,000 | 91,156,000 | 90,227,000 | 88,106,000 | 92,973,000 | 92,439,000 | 94,340,000 | 104,469,000 | 105,145,000 | 101,177,000 | 97,585,000 | 103,338,000 | 112,467,000 | 110,229,000 | 108,482,000 | 112,233,000 | 118,284,000 | 118,704,000 | 113,084,000 | 107,061,000 | 94,275,000 | 91,883,000 | 89,178,000 | 92,403,000 | 89,233,000 | 86,868,000 | 83,597,000 | 73,500,000 |
| 73,500,000 | 83,597,000 | 86,868,000 | 89,233,000 | 92,403,000 | 89,178,000 | 91,883,000 | 94,275,000 | 107,061,000 | 113,084,000 | 118,704,000 | 118,284,000 | 112,233,000 | 108,482,000 | 110,229,000 | 112,467,000 | 103,338,000 | 97,585,000 | 101,177,000 | 105,145,000 | 104,469,000 | 94,340,000 | 92,439,000 | 92,973,000 | 88,106,000 | 90,227,000 | 91,156,000 | 89,562,000 | 79,002,000 | 74,307,000 | 73,415,000 | 73,650,000 | 64,833,000 | 60,153,000 | 56,517,000 | 54,699,000 | 51,327,000 | 48,460,000 | 46,048,000 | 46,552,000 | 41,584,000 | 42,740,000 | 39,819,000 | 41,281,000 | 38,268,000 | 34,723,000 | 33,310,000 | 29,464,000 | 27,685,000 | 26,208,000 | 34,643,000 | 31,930,000 | 28,798,000 | 24,260,000 | 21,345,000 | 22,123,000 | 19,346,000 | 17,322,000 | 14,287,187 | 9,907,276 | 7,432,655 | 7,358,642 | 7,189,099 | 6,042,140 | 5,370,133 | 5,614,759 | 8,137,020 | 7,980,941 | 8,009,883 | 7,854,579 | 7,699,243 | 7,390,374 | 5,805,710 | 5,493,849 | 4,157,073 | 2,111,578 | 2,194,495 | 2,024,726 | 1,705,424 | 1,513,887 | 293,989 | 204,000 | 186,000 | 0 | 0 | 0 | 88,955 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155,000 | 180,000 | 236,234 | 348,127 | 382,345 | 441,932 | 492,004 | 541,815 | 687,976 | 844,378 | 885,088 | 1,031,055 | 1,322,340 | 1,477,090 | 1,648,680 | 1,887,860 | 2,307,774 | 2,560,909 | 2,641,901 | 2,541,492 | 2,642,192 | 2,543,105 | 2,847,755 | 2,879,604 | 3,201,715 | 3,084,000 | 3,617,000 | 4,719,000 | 5,002,000 | 4,818,000 | 5,843,000 | 5,861,000 | 6,172,000 | 5,713,000 | 7,341,000 | 7,809,000 | 8,585,000 | 8,670,000 | 8,163,000 | 8,592,000 | 9,390,000 | 8,421,000 | 9,539,000 | 10,019,000 | 11,556,000 | 10,310,000 | 10,019,000 | 10,436,000 | 13,909,000 | 12,972,000 | 12,762,000 | 12,395,000 | 14,232,000 | 12,969,000 | 14,877,000 | 15,577,000 | 18,705,000 | 16,814,000 | 17,244,000 | 18,067,000 | 21,193,000 | 19,260,000 | 21,317,000 | 21,081,000 | 27,492,000 | 23,735,000 | 21,595,000 | 25,513,000 | 31,384,000 | 28,499,000 | 32,851,000 | 34,800,000 | 40,270,000 | 35,622,000 | 37,073,000 | 36,176,000 | 40,258,000 | 36,036,000 | 38,804,000 | 41,020,000 | 47,964,000 | 44,552,000 | 47,087,000 |
| 47,087,000 | 44,552,000 | 47,964,000 | 41,020,000 | 38,804,000 | 36,036,000 | 40,258,000 | 36,176,000 | 37,073,000 | 35,622,000 | 40,270,000 | 34,800,000 | 32,851,000 | 28,499,000 | 31,384,000 | 25,513,000 | 21,595,000 | 23,735,000 | 27,492,000 | 21,081,000 | 21,317,000 | 19,260,000 | 21,193,000 | 18,067,000 | 17,244,000 | 16,814,000 | 18,705,000 | 15,577,000 | 14,877,000 | 12,969,000 | 14,232,000 | 12,395,000 | 12,762,000 | 12,972,000 | 13,909,000 | 10,436,000 | 10,019,000 | 10,310,000 | 11,556,000 | 10,019,000 | 9,539,000 | 8,421,000 | 9,390,000 | 8,592,000 | 8,163,000 | 8,670,000 | 8,585,000 | 7,809,000 | 7,341,000 | 5,713,000 | 6,172,000 | 5,861,000 | 5,843,000 | 4,818,000 | 5,002,000 | 4,719,000 | 3,617,000 | 3,084,000 | 3,201,715 | 2,879,604 | 2,847,755 | 2,543,105 | 2,642,192 | 2,541,492 | 2,641,901 | 2,560,909 | 2,307,774 | 1,887,860 | 1,648,680 | 1,477,090 | 1,322,340 | 1,031,055 | 885,088 | 844,378 | 687,976 | 541,815 | 492,004 | 441,932 | 382,345 | 348,127 | 236,234 | 180,000 | 155,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 23,095 | 0 | 0 | 0 | 70,000 | 68,000 | 96,968 | 153,728 | 178,823 | 209,244 | 209,239 | 210,723 | 278,848 | 282,551 | 351,387 | 346,941 | 473,593 | 616,506 | 627,240 | 670,593 | 762,751 | 697,792 | 846,865 | 897,349 | 1,404,114 | 1,317,861 | 1,067,116 | 816,103 | 836,062 | 1,135,000 | 1,419,000 | 1,210,000 | 1,326,000 | 1,497,000 | 1,328,000 | 1,406,000 | 1,745,000 | 1,779,000 | 2,614,000 | 2,440,000 | 2,132,000 | 2,375,000 | 2,776,000 | 2,354,000 | 2,827,000 | 2,138,000 | 2,043,000 | 2,700,000 | 3,412,000 | 3,720,000 | 3,049,000 | 2,688,000 | 3,139,000 | 2,719,000 | 3,016,000 | 2,536,000 | 4,575,000 | 3,106,000 | 2,398,000 | 2,860,000 | 2,983,000 | 3,426,000 | 3,961,000 | 4,007,000 | 4,236,000 | 4,406,000 | 4,100,000 | 4,699,000 | 4,412,000 | 5,165,000 | 5,579,000 | 5,425,000 | 5,490,000 | 7,646,000 | 6,076,000 | 6,029,000 | 7,054,000 | 6,892,000 | 8,321,000 | 10,518,000 | 8,105,000 | 8,532,000 | 9,421,000 | 12,398,000 | 12,650,000 | 12,829,000 | 14,183,000 |
| 14,183,000 | 12,829,000 | 12,650,000 | 12,398,000 | 9,421,000 | 8,532,000 | 8,105,000 | 10,518,000 | 8,321,000 | 6,892,000 | 7,054,000 | 6,029,000 | 6,076,000 | 7,646,000 | 5,490,000 | 5,425,000 | 5,579,000 | 5,165,000 | 4,412,000 | 4,699,000 | 4,100,000 | 4,406,000 | 4,236,000 | 4,007,000 | 3,961,000 | 3,426,000 | 2,983,000 | 2,860,000 | 2,398,000 | 3,106,000 | 4,575,000 | 2,536,000 | 3,016,000 | 2,719,000 | 3,139,000 | 2,688,000 | 3,049,000 | 3,720,000 | 3,412,000 | 2,700,000 | 2,043,000 | 2,138,000 | 2,827,000 | 2,354,000 | 2,776,000 | 2,375,000 | 2,132,000 | 2,440,000 | 2,614,000 | 1,779,000 | 1,745,000 | 1,406,000 | 1,328,000 | 1,497,000 | 1,326,000 | 1,210,000 | 1,419,000 | 1,135,000 | 836,062 | 816,103 | 1,067,116 | 1,317,861 | 1,404,114 | 897,349 | 846,865 | 697,792 | 762,751 | 670,593 | 627,240 | 616,506 | 473,593 | 346,941 | 351,387 | 282,551 | 278,848 | 210,723 | 209,239 | 209,244 | 178,823 | 153,728 | 96,968 | 68,000 | 70,000 | 0 | 0 | 0 | 23,095 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311,000 | 376,000 | 446,133 | 528,307 | 619,886 | 706,725 | 848,508 | 1,068,316 | 1,270,742 | 1,738,913 | 3,337,899 | 3,834,989 | 5,433,504 | 5,934,664 | 6,566,362 | 7,606,889 | 8,046,668 | 12,140,051 | 12,862,949 | 12,844,123 | 11,589,393 | 11,432,227 | 11,323,907 | 11,349,301 | 11,329,820 | 11,739,000 | 12,884,000 | 13,895,000 | 16,289,000 | 16,650,000 | 18,419,000 | 19,046,000 | 19,816,000 | 20,285,000 | 32,194,000 | 32,909,000 | 33,344,000 | 33,884,000 | 34,321,000 | 36,210,000 | 38,034,000 | 41,212,000 | 43,703,000 | 45,666,000 | 50,448,000 | 53,087,000 | 54,643,000 | 56,178,000 | 57,347,000 | 58,792,000 | 60,054,000 | 61,402,000 | 62,089,000 | 63,962,000 | 66,235,000 | 70,191,000 | 72,987,000 | 83,174,000 | 87,453,000 | 91,836,000 | 97,116,000 | 107,142,000 | 109,664,000 | 114,686,000 | 123,331,000 | 126,385,000 | 129,423,000 | 134,874,000 | 145,320,000 | 154,958,000 | 159,690,000 | 163,293,000 | 171,125,000 | 179,243,000 | 182,814,000 | 192,146,000 | 200,469,000 | 207,506,000 | 214,256,000 | 220,401,000 | 230,862,000 | 241,879,000 | 252,775,000 |
| 252,775,000 | 241,879,000 | 230,862,000 | 220,401,000 | 214,256,000 | 207,506,000 | 200,469,000 | 192,146,000 | 182,814,000 | 179,243,000 | 171,125,000 | 163,293,000 | 159,690,000 | 154,958,000 | 145,320,000 | 134,874,000 | 129,423,000 | 126,385,000 | 123,331,000 | 114,686,000 | 109,664,000 | 107,142,000 | 97,116,000 | 91,836,000 | 87,453,000 | 83,174,000 | 72,987,000 | 70,191,000 | 66,235,000 | 63,962,000 | 62,089,000 | 61,402,000 | 60,054,000 | 58,792,000 | 57,347,000 | 56,178,000 | 54,643,000 | 53,087,000 | 50,448,000 | 45,666,000 | 43,703,000 | 41,212,000 | 38,034,000 | 36,210,000 | 34,321,000 | 33,884,000 | 33,344,000 | 32,909,000 | 32,194,000 | 20,285,000 | 19,816,000 | 19,046,000 | 18,419,000 | 16,650,000 | 16,289,000 | 13,895,000 | 12,884,000 | 11,739,000 | 11,329,820 | 11,349,301 | 11,323,907 | 11,432,227 | 11,589,393 | 12,844,123 | 12,862,949 | 12,140,051 | 8,046,668 | 7,606,889 | 6,566,362 | 5,934,664 | 5,433,504 | 3,834,989 | 3,337,899 | 1,738,913 | 1,270,742 | 1,068,316 | 848,508 | 706,725 | 619,886 | 528,307 | 446,133 | 376,000 | 311,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 53,873 | 0 | 0 | 0 | 188,000 | 253,000 | 320,718 | 362,609 | 378,916 | 474,829 | 576,597 | 803,078 | 961,749 | 1,209,681 | 1,799,766 | 2,174,314 | 2,395,239 | 2,826,717 | 3,219,280 | 3,588,814 | 4,039,261 | 4,741,724 | 5,137,710 | 5,213,167 | 5,233,843 | 5,122,105 | 5,005,900 | 4,917,491 | 4,844,610 | 4,773,000 | 4,920,000 | 5,506,000 | 7,759,000 | 8,249,000 | 9,003,000 | 9,204,000 | 9,603,000 | 9,875,000 | 10,909,000 | 11,401,000 | 11,854,000 | 12,300,000 | 12,912,000 | 14,867,000 | 16,524,000 | 17,877,000 | 19,486,000 | 20,981,000 | 23,883,000 | 25,448,000 | 27,008,000 | 28,338,000 | 29,016,000 | 30,162,000 | 31,413,000 | 32,753,000 | 34,234,000 | 35,936,000 | 37,676,000 | 40,120,000 | 42,383,000 | 48,845,000 | 51,672,000 | 55,300,000 | 59,719,000 | 69,365,000 | 74,604,000 | 79,593,000 | 84,587,000 | 87,966,000 | 90,315,000 | 93,582,000 | 96,960,000 | 100,204,000 | 104,675,000 | 107,549,000 | 110,558,000 | 117,210,000 | 119,621,000 | 122,040,000 | 127,049,000 | 132,007,000 | 135,677,000 | 139,904,000 | 148,436,000 | 156,950,000 | 164,761,000 |
| 164,761,000 | 156,950,000 | 148,436,000 | 139,904,000 | 135,677,000 | 132,007,000 | 127,049,000 | 122,040,000 | 119,621,000 | 117,210,000 | 110,558,000 | 107,549,000 | 104,675,000 | 100,204,000 | 96,960,000 | 93,582,000 | 90,315,000 | 87,966,000 | 84,587,000 | 79,593,000 | 74,604,000 | 69,365,000 | 59,719,000 | 55,300,000 | 51,672,000 | 48,845,000 | 42,383,000 | 40,120,000 | 37,676,000 | 35,936,000 | 34,234,000 | 32,753,000 | 31,413,000 | 30,162,000 | 29,016,000 | 28,338,000 | 27,008,000 | 25,448,000 | 23,883,000 | 20,981,000 | 19,486,000 | 17,877,000 | 16,524,000 | 14,867,000 | 12,912,000 | 12,300,000 | 11,854,000 | 11,401,000 | 10,909,000 | 9,875,000 | 9,603,000 | 9,204,000 | 9,003,000 | 8,249,000 | 7,759,000 | 5,506,000 | 4,920,000 | 4,773,000 | 4,844,610 | 4,917,491 | 5,005,900 | 5,122,105 | 5,233,843 | 5,213,167 | 5,137,710 | 4,741,724 | 4,039,261 | 3,588,814 | 3,219,280 | 2,826,717 | 2,395,239 | 2,174,314 | 1,799,766 | 1,209,681 | 961,749 | 803,078 | 576,597 | 474,829 | 378,916 | 362,609 | 320,718 | 253,000 | 188,000 | 0 | 0 | 0 | 53,873 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87,000 | 87,000 | 87,000 | 102,000 | 122,818 | 124,000 | 155,000 | 171,000 | 195,000 | 318,806 | 318,597 | 337,145 | 1,545,119 | 1,620,566 | 1,723,124 | 2,277,397 | 2,299,368 | 4,791,399 | 4,853,805 | 4,821,646 | 4,839,854 | 4,830,315 | 4,836,913 | 4,849,217 | 4,902,565 | 5,122,000 | 5,788,000 | 6,099,000 | 6,256,000 | 6,308,000 | 6,677,000 | 6,989,000 | 7,346,000 | 7,325,000 | 10,120,000 | 10,485,000 | 10,537,000 | 10,595,000 | 11,396,000 | 11,426,000 | 11,492,000 | 14,177,000 | 14,586,000 | 15,461,000 | 15,599,000 | 15,573,000 | 15,610,000 | 15,675,000 | 15,869,000 | 15,866,000 | 15,841,000 | 16,028,000 | 16,468,000 | 16,547,000 | 16,604,000 | 16,731,000 | 16,747,000 | 17,862,000 | 17,895,000 | 17,895,000 | 17,888,000 | 17,943,000 | 18,000,000 | 18,069,000 | 20,624,000 | 20,734,000 | 20,824,000 | 20,870,000 | 21,175,000 | 22,341,000 | 22,406,000 | 22,623,000 | 22,956,000 | 23,010,000 | 23,949,000 | 28,834,000 | 28,960,000 | 28,994,000 | 29,210,000 | 29,146,000 | 29,198,000 | 29,183,000 | 29,185,000 |
| 29,185,000 | 29,183,000 | 29,198,000 | 29,146,000 | 29,210,000 | 28,994,000 | 28,960,000 | 28,834,000 | 23,949,000 | 23,010,000 | 22,956,000 | 22,623,000 | 22,406,000 | 22,341,000 | 21,175,000 | 20,870,000 | 20,824,000 | 20,734,000 | 20,624,000 | 18,069,000 | 18,000,000 | 17,943,000 | 17,888,000 | 17,895,000 | 17,895,000 | 17,862,000 | 16,747,000 | 16,731,000 | 16,604,000 | 16,547,000 | 16,468,000 | 16,028,000 | 15,841,000 | 15,866,000 | 15,869,000 | 15,675,000 | 15,610,000 | 15,573,000 | 15,599,000 | 15,461,000 | 14,586,000 | 14,177,000 | 11,492,000 | 11,426,000 | 11,396,000 | 10,595,000 | 10,537,000 | 10,485,000 | 10,120,000 | 7,325,000 | 7,346,000 | 6,989,000 | 6,677,000 | 6,308,000 | 6,256,000 | 6,099,000 | 5,788,000 | 5,122,000 | 4,902,565 | 4,849,217 | 4,836,913 | 4,830,315 | 4,839,854 | 4,821,646 | 4,853,805 | 4,791,399 | 2,299,368 | 2,277,397 | 1,723,124 | 1,620,566 | 1,545,119 | 337,145 | 318,597 | 318,806 | 195,000 | 171,000 | 155,000 | 124,000 | 122,818 | 102,000 | 87,000 | 87,000 | 87,000 | 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 | 3,079,000 | 0 | 0 | 4,813,000 | 5,183,000 | 5,577,000 | 5,820,000 | 5,705,000 | 5,878,000 | 6,131,000 | 6,642,000 | 7,269,000 | 7,813,000 | 10,976,000 | 11,487,000 | 12,673,000 | 13,859,000 | 14,474,000 | 12,112,000 | 12,488,000 | 13,078,000 | 12,367,000 | 12,961,000 | 14,656,000 | 20,703,000 | 25,294,000 | 25,532,000 | 26,101,000 | 29,549,000 | 30,544,000 | 30,665,000 | 30,419,000 | 30,492,000 | 31,213,000 | 31,224,000 | 30,907,000 | 31,008,000 | 33,994,000 | 34,172,000 |
| 34,172,000 | 33,994,000 | 31,008,000 | 30,907,000 | 31,224,000 | 31,213,000 | 30,492,000 | 30,419,000 | 30,665,000 | 30,544,000 | 29,549,000 | 26,101,000 | 25,532,000 | 25,294,000 | 20,703,000 | 14,656,000 | 12,961,000 | 12,367,000 | 13,078,000 | 12,488,000 | 12,112,000 | 14,474,000 | 13,859,000 | 12,673,000 | 11,487,000 | 10,976,000 | 7,813,000 | 7,269,000 | 6,642,000 | 6,131,000 | 5,878,000 | 5,705,000 | 5,820,000 | 5,577,000 | 5,183,000 | 4,813,000 | 0 | 0 | 3,079,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 96 | 0 | 0 | 0 | 18,000 | 19,000 | 103,755 | 145,475 | 193,887 | 186,251 | 216,604 | 228,603 | 277,683 | 160,573 | 146,601 | 177,406 | 346,841 | 326,526 | 339,579 | 485,252 | 446,596 | 1,203,972 | 1,138,991 | 1,047,717 | 996,690 | 910,344 | 856,386 | 823,248 | 774,938 | 790,000 | 904,000 | 993,000 | 1,044,000 | 1,016,000 | 1,381,000 | 1,474,000 | 1,578,000 | 1,541,000 | 7,862,000 | 7,754,000 | 7,473,000 | 7,324,000 | 6,558,000 | 6,290,000 | 6,066,000 | 5,317,000 | 5,234,000 | 4,744,000 | 4,607,000 | 4,380,000 | 4,213,000 | 4,023,000 | 3,847,000 | 3,657,000 | 3,452,000 | 3,367,000 | 3,307,000 | 3,137,000 | 2,933,000 | 2,883,000 | 2,692,000 | 2,809,000 | 2,662,000 | 2,448,000 | 2,220,000 | 2,063,000 | 1,902,000 | 1,747,000 | 1,979,000 | 1,840,000 | 1,697,000 | 1,520,000 | 1,445,000 | 1,823,000 | 1,626,000 | 1,549,000 | 1,417,000 | 1,313,000 | 1,377,000 | 2,192,000 | 2,084,000 | 1,968,000 | 1,966,000 | 1,833,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1,833,000 | 1,966,000 | 1,968,000 | 2,084,000 | 2,192,000 | 1,377,000 | 1,313,000 | 1,417,000 | 1,549,000 | 1,626,000 | 1,823,000 | 1,445,000 | 1,520,000 | 1,697,000 | 1,840,000 | 1,979,000 | 1,747,000 | 1,902,000 | 2,063,000 | 2,220,000 | 2,448,000 | 2,662,000 | 2,809,000 | 2,692,000 | 2,883,000 | 2,933,000 | 3,137,000 | 3,307,000 | 3,367,000 | 3,452,000 | 3,657,000 | 3,847,000 | 4,023,000 | 4,213,000 | 4,380,000 | 4,607,000 | 4,744,000 | 5,234,000 | 5,317,000 | 6,066,000 | 6,290,000 | 6,558,000 | 7,324,000 | 7,473,000 | 7,754,000 | 7,862,000 | 1,541,000 | 1,578,000 | 1,474,000 | 1,381,000 | 1,016,000 | 1,044,000 | 993,000 | 904,000 | 790,000 | 774,938 | 823,248 | 856,386 | 910,344 | 996,690 | 1,047,717 | 1,138,991 | 1,203,972 | 446,596 | 485,252 | 339,579 | 326,526 | 346,841 | 177,406 | 146,601 | 160,573 | 277,683 | 228,603 | 216,604 | 186,251 | 193,887 | 145,475 | 103,755 | 19,000 | 18,000 | 0 | 0 | 0 | 96 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 1,223 | 0 | 0 | 0 | 122,969 | 0 | 125,415 | 165,698 | 240,970 | 231,896 | 271,911 | 265,238 | 308,993 | 529,232 | 1,538,133 | 1,660,675 | 3,038,265 | 3,107,947 | 3,347,082 | 4,018,075 | 4,007,407 | 7,398,327 | 7,725,239 | 7,630,956 | 6,355,550 | 6,310,122 | 6,318,007 | 6,431,810 | 6,485,210 | 6,966,000 | 7,964,000 | 8,389,000 | 8,530,000 | 8,401,000 | 9,416,000 | 9,842,000 | 10,213,000 | 10,410,000 | 21,285,000 | 21,508,000 | 21,490,000 | 21,584,000 | 21,409,000 | 21,343,000 | 21,510,000 | 23,335,000 | 24,217,000 | 24,685,000 | 26,565,000 | 27,639,000 | 27,635,000 | 27,840,000 | 28,331,000 | 28,630,000 | 28,641,000 | 28,649,000 | 27,855,000 | 28,026,000 | 28,559,000 | 30,071,000 | 30,604,000 | 2,682,000 | 3,737,000 | 3,520,000 | 3,430,000 | 3,297,000 | 3,046,000 | 2,789,000 | 3,063,000 | 3,478,000 | 3,626,000 | 3,799,000 | 5,037,000 | 4,833,000 | 4,860,000 | 5,471,000 | 1,000 | 7,166,000 | 7,202,000 | 8,661,000 | 11,884,000 | 13,324,000 | 16,179,000 | 18,611,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 18,611,000 | 16,179,000 | 13,324,000 | 11,884,000 | 8,661,000 | 7,202,000 | 7,166,000 | 1,000 | 5,471,000 | 4,860,000 | 4,833,000 | 5,037,000 | 3,799,000 | 3,626,000 | 3,478,000 | 3,063,000 | 2,789,000 | 3,046,000 | 3,297,000 | 3,430,000 | 3,520,000 | 3,737,000 | 2,682,000 | 30,604,000 | 30,071,000 | 28,559,000 | 28,026,000 | 27,855,000 | 28,649,000 | 28,641,000 | 28,630,000 | 28,331,000 | 27,840,000 | 27,635,000 | 27,639,000 | 26,565,000 | 24,685,000 | 24,217,000 | 23,335,000 | 21,510,000 | 21,343,000 | 21,409,000 | 21,584,000 | 21,490,000 | 21,508,000 | 21,285,000 | 10,410,000 | 10,213,000 | 9,842,000 | 9,416,000 | 8,401,000 | 8,530,000 | 8,389,000 | 7,964,000 | 6,966,000 | 6,485,210 | 6,431,810 | 6,318,007 | 6,310,122 | 6,355,550 | 7,630,956 | 7,725,239 | 7,398,327 | 4,007,407 | 4,018,075 | 3,347,082 | 3,107,947 | 3,038,265 | 1,660,675 | 1,538,133 | 529,232 | 308,993 | 265,238 | 271,911 | 231,896 | 240,970 | 165,698 | 125,415 | 0 | 122,969 | 0 | 0 | 0 | 1,223 | 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 | 251,000 | 233,000 | 253,000 | 273,000 | 383,000 | 365,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365,000 | 383,000 | 273,000 | 253,000 | 233,000 | 251,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 99,068 | 0 | 0 | 0 | 269,000 | 338,000 | 311,023 | 299,495 | 384,295 | 438,337 | 543,861 | 657,933 | 852,856 | 1,051,602 | 1,038,998 | 1,296,145 | 1,433,511 | 1,638,228 | 1,764,277 | 2,303,879 | 2,646,127 | 3,267,447 | 3,266,771 | 3,332,112 | 3,528,713 | 3,664,934 | 3,563,904 | 3,981,092 | 4,492,554 | 4,588,000 | 7,432,000 | 10,052,000 | 11,610,000 | 11,109,000 | 12,870,000 | 14,258,000 | 14,429,000 | 15,432,000 | 21,330,000 | 21,702,000 | 22,083,000 | 21,219,000 | 22,330,000 | 22,079,000 | 23,611,000 | 24,815,000 | 25,859,000 | 26,966,000 | 26,633,000 | 24,952,000 | 27,024,000 | 28,040,000 | 27,130,000 | 26,178,000 | 26,413,000 | 25,845,000 | 28,461,000 | 27,807,000 | 30,335,000 | 32,436,000 | 44,793,000 | 46,110,000 | 49,610,000 | 51,698,000 | 55,164,000 | 61,877,000 | 64,909,000 | 68,075,000 | 74,467,000 | 69,744,000 | 71,170,000 | 86,323,000 | 97,072,000 | 97,082,000 | 97,822,000 | 102,836,000 | 107,633,000 | 103,092,000 | 99,766,000 | 104,629,000 | 109,120,000 | 108,597,000 | 115,903,000 | 123,509,000 | 119,013,000 | 114,506,000 | 114,017,000 |
| 114,017,000 | 114,506,000 | 119,013,000 | 123,509,000 | 115,903,000 | 108,597,000 | 109,120,000 | 104,629,000 | 99,766,000 | 103,092,000 | 107,633,000 | 102,836,000 | 97,822,000 | 97,082,000 | 97,072,000 | 86,323,000 | 71,170,000 | 69,744,000 | 74,467,000 | 68,075,000 | 64,909,000 | 61,877,000 | 55,164,000 | 51,698,000 | 49,610,000 | 46,110,000 | 44,793,000 | 32,436,000 | 30,335,000 | 27,807,000 | 28,461,000 | 25,845,000 | 26,413,000 | 26,178,000 | 27,130,000 | 28,040,000 | 27,024,000 | 24,952,000 | 26,633,000 | 26,966,000 | 25,859,000 | 24,815,000 | 23,611,000 | 22,079,000 | 22,330,000 | 21,219,000 | 22,083,000 | 21,702,000 | 21,330,000 | 15,432,000 | 14,429,000 | 14,258,000 | 12,870,000 | 11,109,000 | 11,610,000 | 10,052,000 | 7,432,000 | 4,588,000 | 4,492,554 | 3,981,092 | 3,563,904 | 3,664,934 | 3,528,713 | 3,332,112 | 3,266,771 | 3,267,447 | 2,646,127 | 2,303,879 | 1,764,277 | 1,638,228 | 1,433,511 | 1,296,145 | 1,038,998 | 1,051,602 | 852,856 | 657,933 | 543,861 | 438,337 | 384,295 | 299,495 | 311,023 | 338,000 | 269,000 | 0 | 0 | 0 | 99,068 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 89,508 | 0 | 0 | 0 | 235,000 | 300,000 | 252,257 | 274,470 | 340,368 | 393,328 | 448,370 | 559,848 | 745,384 | 980,024 | 977,430 | 1,216,047 | 1,304,587 | 1,254,353 | 1,319,195 | 1,782,667 | 2,035,602 | 2,460,475 | 2,345,515 | 2,224,277 | 2,302,090 | 2,183,854 | 2,000,962 | 2,321,774 | 2,747,467 | 2,922,000 | 5,747,000 | 8,530,000 | 9,996,000 | 9,332,000 | 7,798,000 | 8,888,000 | 8,913,000 | 9,742,000 | 14,028,000 | 14,434,000 | 14,337,000 | 13,252,000 | 15,329,000 | 14,475,000 | 15,908,000 | 16,270,000 | 17,097,000 | 17,920,000 | 16,805,000 | 14,336,000 | 17,362,000 | 18,457,000 | 19,310,000 | 17,684,000 | 17,341,000 | 14,323,000 | 16,756,000 | 15,256,000 | 18,685,000 | 20,693,000 | 24,183,000 | 25,394,000 | 29,903,000 | 31,301,000 | 34,620,000 | 34,910,000 | 37,000,000 | 39,224,000 | 45,221,000 | 40,189,000 | 43,658,000 | 48,200,000 | 56,834,000 | 55,453,000 | 55,741,000 | 61,782,000 | 64,254,000 | 61,948,000 | 61,354,000 | 65,979,000 | 69,300,000 | 68,854,000 | 77,709,000 | 86,295,000 | 81,814,000 | 76,997,000 | 77,913,000 |
| 77,913,000 | 76,997,000 | 81,814,000 | 86,295,000 | 77,709,000 | 68,854,000 | 69,300,000 | 65,979,000 | 61,354,000 | 61,948,000 | 64,254,000 | 61,782,000 | 55,741,000 | 55,453,000 | 56,834,000 | 48,200,000 | 43,658,000 | 40,189,000 | 45,221,000 | 39,224,000 | 37,000,000 | 34,910,000 | 34,620,000 | 31,301,000 | 29,903,000 | 25,394,000 | 24,183,000 | 20,693,000 | 18,685,000 | 15,256,000 | 16,756,000 | 14,323,000 | 17,341,000 | 17,684,000 | 19,310,000 | 18,457,000 | 17,362,000 | 14,336,000 | 16,805,000 | 17,920,000 | 17,097,000 | 16,270,000 | 15,908,000 | 14,475,000 | 15,329,000 | 13,252,000 | 14,337,000 | 14,434,000 | 14,028,000 | 9,742,000 | 8,913,000 | 8,888,000 | 7,798,000 | 9,332,000 | 9,996,000 | 8,530,000 | 5,747,000 | 2,922,000 | 2,747,467 | 2,321,774 | 2,000,962 | 2,183,854 | 2,302,090 | 2,224,277 | 2,345,515 | 2,460,475 | 2,035,602 | 1,782,667 | 1,319,195 | 1,254,353 | 1,304,587 | 1,216,047 | 977,430 | 980,024 | 745,384 | 559,848 | 448,370 | 393,328 | 340,368 | 274,470 | 252,257 | 300,000 | 235,000 | 0 | 0 | 0 | 89,508 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,751 | 3,026 | 1,902 | 1,310 | 291 | 10 | 528,936 | 542,381 | 606,420 | 188,613 | 987,907 | 37,857 | 0 | 0 | 0 | 177,430 | 143,113 | 99,959 | 1,824,453 | 317,799 | 0 | 0 | 0 | 450,000 | 0 | 2,122,000 | 3,465,000 | 3,216,000 | 1,217,000 | 1,218,000 | 1,218,000 | 2,468,000 | 3,218,000 | 3,218,000 | 2,549,000 | 2,150,000 | 3,000,000 | 3,009,000 | 3,009,000 | 3,009,000 | 2,009,000 | 2,009,000 | 2,009,000 | 2,009,000 | 3,008,000 | 3,237,000 | 3,225,000 | 3,221,000 | 2,219,000 | 171,000 | 554,000 | 803,000 | 12,216,000 | 13,906,000 | 16,740,000 | 1,329,000 | 16,906,000 | 17,767,000 | 20,704,000 | 20,145,000 | 21,837,000 | 24,212,000 | 1,199,000 | 1,312,000 | 1,416,000 | 1,535,000 | 1,694,000 | 1,888,000 | 2,037,000 | 2,101,000 | 2,189,000 | 2,267,000 | 2,297,000 | 2,285,000 | 2,477,000 | 2,625,000 | 2,663,000 | 8,038,000 | 2,791,000 | 3,191,000 | 3,773,000 |
| 3,773,000 | 3,191,000 | 2,791,000 | 8,038,000 | 2,663,000 | 2,625,000 | 2,477,000 | 2,285,000 | 2,297,000 | 2,267,000 | 2,189,000 | 2,101,000 | 2,037,000 | 1,888,000 | 1,694,000 | 1,535,000 | 1,416,000 | 1,312,000 | 1,199,000 | 24,212,000 | 21,837,000 | 20,145,000 | 20,704,000 | 17,767,000 | 16,906,000 | 1,329,000 | 16,740,000 | 13,906,000 | 12,216,000 | 803,000 | 554,000 | 171,000 | 2,219,000 | 3,221,000 | 3,225,000 | 3,237,000 | 3,008,000 | 2,009,000 | 2,009,000 | 2,009,000 | 2,009,000 | 3,009,000 | 3,009,000 | 3,009,000 | 3,000,000 | 2,150,000 | 2,549,000 | 3,218,000 | 3,218,000 | 2,468,000 | 1,218,000 | 1,218,000 | 1,217,000 | 3,216,000 | 3,465,000 | 2,122,000 | 0 | 450,000 | 0 | 0 | 0 | 317,799 | 1,824,453 | 99,959 | 143,113 | 177,430 | 0 | 0 | 0 | 37,857 | 987,907 | 188,613 | 606,420 | 542,381 | 528,936 | 10 | 291 | 1,310 | 1,902 | 3,026 | 3,751 | 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 | 8,015,000 | 0 | 0 | 0 | 1,000,000 | 0 | 2,219,000 | 0 | 3,935,000 | 0 | 3,955,000 | 3,964,000 | 3,969,000 | 5,302,000 | 3,981,000 | 0 | 0 | 1,142,000 | 1,064,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,064,000 | 1,142,000 | 0 | 0 | 3,981,000 | 5,302,000 | 3,969,000 | 3,964,000 | 3,955,000 | 0 | 3,935,000 | 0 | 2,219,000 | 0 | 1,000,000 | 0 | 0 | 0 | 8,015,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 9,394 | 0 | 0 | 0 | 46,000 | 38,000 | 61,830 | 49,557 | 32,672 | 75,444 | 105,572 | 87,346 | 115,575 | 145,911 | 179,441 | 207,348 | 211,169 | 181,828 | 136,483 | 231,883 | 282,106 | 358,122 | 439,281 | 240,706 | 178,004 | 196,220 | 221,914 | 192,743 | 215,867 | 329,000 | 397,000 | 528,000 | 483,000 | 516,000 | 567,000 | 563,000 | 588,000 | 760,000 | 2,419,000 | 2,233,000 | 2,012,000 | 2,094,000 | 1,758,000 | 2,124,000 | 2,453,000 | 1,623,000 | 1,345,000 | 1,368,000 | 1,715,000 | 1,688,000 | 1,315,000 | 1,549,000 | 1,931,000 | 1,667,000 | 1,716,000 | 2,175,000 | 2,041,000 | 2,306,000 | 2,488,000 | 2,674,000 | 3,137,000 | 3,526,000 | 3,369,000 | 3,789,000 | 4,378,000 | 3,710,000 | 3,925,000 | 4,142,000 | 5,561,000 | 4,099,000 | 4,064,000 | 4,391,000 | 5,589,000 | 4,801,000 | 4,708,000 | 4,616,000 | 6,037,000 | 3,436,000 | 4,409,000 | 6,303,000 | 5,128,000 | 4,184,000 | 5,313,000 | 5,803,000 | 7,493,000 | 6,198,000 | 6,092,000 |
| 6,092,000 | 6,198,000 | 7,493,000 | 5,803,000 | 5,313,000 | 4,184,000 | 5,128,000 | 6,303,000 | 4,409,000 | 3,436,000 | 6,037,000 | 4,616,000 | 4,708,000 | 4,801,000 | 5,589,000 | 4,391,000 | 4,064,000 | 4,099,000 | 5,561,000 | 4,142,000 | 3,925,000 | 3,710,000 | 4,378,000 | 3,789,000 | 3,369,000 | 3,526,000 | 3,137,000 | 2,674,000 | 2,488,000 | 2,306,000 | 2,041,000 | 2,175,000 | 1,716,000 | 1,667,000 | 1,931,000 | 1,549,000 | 1,315,000 | 1,688,000 | 1,715,000 | 1,368,000 | 1,345,000 | 1,623,000 | 2,453,000 | 2,124,000 | 1,758,000 | 2,094,000 | 2,012,000 | 2,233,000 | 2,419,000 | 760,000 | 588,000 | 563,000 | 567,000 | 516,000 | 483,000 | 528,000 | 397,000 | 329,000 | 215,867 | 192,743 | 221,914 | 196,220 | 178,004 | 240,706 | 439,281 | 358,122 | 282,106 | 231,883 | 136,483 | 181,828 | 211,169 | 207,348 | 179,441 | 145,911 | 115,575 | 87,346 | 105,572 | 75,444 | 32,672 | 49,557 | 61,830 | 38,000 | 46,000 | 0 | 0 | 0 | 9,394 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 49,783 | 0 | 0 | 0 | 189,000 | 262,000 | 168,420 | 199,999 | 269,286 | 275,180 | 294,590 | 416,838 | 27,774 | 211,560 | 108,283 | 731,727 | 375 | 928,897 | 1,060,146 | 1,404,655 | 1,575,423 | 1,730,857 | 1,565,688 | 1,683,234 | 81,549 | 1,452,898 | 1,551,287 | 1,876,810 | 2,246,520 | 1,850,000 | 5,048,000 | 5,558,000 | 5,654,000 | 5,160,000 | 5,525,000 | 6,618,000 | 6,560,000 | 5,920,000 | 7,624,000 | 8,078,000 | 8,881,000 | 8,126,000 | 9,772,000 | 8,435,000 | 9,384,000 | 10,691,000 | 12,861,000 | 13,723,000 | 12,329,000 | 9,940,000 | 12,327,000 | 12,966,000 | 13,366,000 | 11,863,000 | 12,506,000 | 11,054,000 | 13,062,000 | 10,999,000 | 2,755,000 | 2,844,000 | 2,874,000 | 18,943,000 | 7,914,000 | 7,993,000 | 7,754,000 | 9,388,000 | 9,521,000 | 9,191,000 | 36,553,000 | 32,840,000 | 36,117,000 | 39,972,000 | 47,008,000 | 46,074,000 | 46,281,000 | 52,097,000 | 52,740,000 | 53,047,000 | 51,376,000 | 53,806,000 | 57,787,000 | 58,330,000 | 68,550,000 | 68,151,000 | 67,393,000 | 63,635,000 | 63,797,000 |
| 63,797,000 | 63,635,000 | 67,393,000 | 68,151,000 | 68,550,000 | 58,330,000 | 57,787,000 | 53,806,000 | 51,376,000 | 53,047,000 | 52,740,000 | 52,097,000 | 46,281,000 | 46,074,000 | 47,008,000 | 39,972,000 | 36,117,000 | 32,840,000 | 36,553,000 | 9,191,000 | 9,521,000 | 9,388,000 | 7,754,000 | 7,993,000 | 7,914,000 | 18,943,000 | 2,874,000 | 2,844,000 | 2,755,000 | 10,999,000 | 13,062,000 | 11,054,000 | 12,506,000 | 11,863,000 | 13,366,000 | 12,966,000 | 12,327,000 | 9,940,000 | 12,329,000 | 13,723,000 | 12,861,000 | 10,691,000 | 9,384,000 | 8,435,000 | 9,772,000 | 8,126,000 | 8,881,000 | 8,078,000 | 7,624,000 | 5,920,000 | 6,560,000 | 6,618,000 | 5,525,000 | 5,160,000 | 5,654,000 | 5,558,000 | 5,048,000 | 1,850,000 | 2,246,520 | 1,876,810 | 1,551,287 | 1,452,898 | 81,549 | 1,683,234 | 1,565,688 | 1,730,857 | 1,575,423 | 1,404,655 | 1,060,146 | 928,897 | 375 | 731,727 | 108,283 | 211,560 | 27,774 | 416,838 | 294,590 | 275,180 | 269,286 | 199,999 | 168,420 | 262,000 | 189,000 | 0 | 0 | 0 | 49,783 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,000 | 38,000 | 58,766 | 25,025 | 43,927 | 45,009 | 95,491 | 98,085 | 107,472 | 71,578 | 61,568 | 80,098 | 128,924 | 383,875 | 445,082 | 521,212 | 610,525 | 806,972 | 921,256 | 1,107,835 | 1,226,623 | 1,481,080 | 1,562,942 | 1,659,318 | 1,745,087 | 1,666,000 | 1,685,000 | 1,522,000 | 1,614,000 | 1,777,000 | 5,072,000 | 5,370,000 | 5,516,000 | 5,690,000 | 7,302,000 | 7,268,000 | 7,746,000 | 7,967,000 | 7,001,000 | 7,604,000 | 7,703,000 | 8,545,000 | 8,762,000 | 9,046,000 | 9,828,000 | 10,616,000 | 9,662,000 | 9,583,000 | 7,820,000 | 8,494,000 | 9,072,000 | 11,522,000 | 11,705,000 | 12,551,000 | 11,650,000 | 11,743,000 | 20,610,000 | 20,716,000 | 19,707,000 | 20,397,000 | 20,544,000 | 26,967,000 | 27,909,000 | 28,851,000 | 29,246,000 | 29,555,000 | 27,512,000 | 38,123,000 | 40,238,000 | 41,629,000 | 42,081,000 | 41,054,000 | 43,379,000 | 41,144,000 | 38,412,000 | 38,650,000 | 39,820,000 | 39,743,000 | 38,194,000 | 37,214,000 | 37,199,000 | 37,509,000 | 36,104,000 |
| 36,104,000 | 37,509,000 | 37,199,000 | 37,214,000 | 38,194,000 | 39,743,000 | 39,820,000 | 38,650,000 | 38,412,000 | 41,144,000 | 43,379,000 | 41,054,000 | 42,081,000 | 41,629,000 | 40,238,000 | 38,123,000 | 27,512,000 | 29,555,000 | 29,246,000 | 28,851,000 | 27,909,000 | 26,967,000 | 20,544,000 | 20,397,000 | 19,707,000 | 20,716,000 | 20,610,000 | 11,743,000 | 11,650,000 | 12,551,000 | 11,705,000 | 11,522,000 | 9,072,000 | 8,494,000 | 7,820,000 | 9,583,000 | 9,662,000 | 10,616,000 | 9,828,000 | 9,046,000 | 8,762,000 | 8,545,000 | 7,703,000 | 7,604,000 | 7,001,000 | 7,967,000 | 7,746,000 | 7,268,000 | 7,302,000 | 5,690,000 | 5,516,000 | 5,370,000 | 5,072,000 | 1,777,000 | 1,614,000 | 1,522,000 | 1,685,000 | 1,666,000 | 1,745,087 | 1,659,318 | 1,562,942 | 1,481,080 | 1,226,623 | 1,107,835 | 921,256 | 806,972 | 610,525 | 521,212 | 445,082 | 383,875 | 128,924 | 80,098 | 61,568 | 71,578 | 107,472 | 98,085 | 95,491 | 45,009 | 43,927 | 25,025 | 58,766 | 38,000 | 34,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 1,994,000 | 1,995,000 | 1,987,000 | 1,984,000 | 3,938,000 | 3,935,000 | 3,937,000 | 3,955,000 | 3,964,000 | 3,969,000 | 3,973,000 | 3,981,000 | 3,986,000 | 4,012,000 | 4,066,000 | 4,074,000 | 4,082,000 | 4,554,000 | 5,016,000 | 4,018,000 | 13,902,000 | 13,932,000 | 13,887,000 | 14,328,000 | 14,288,000 | 14,817,000 | 14,791,000 | 14,734,000 | 14,653,000 | 14,701,000 | 13,697,000 | 13,705,000 | 13,781,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 13,781,000 | 13,705,000 | 13,697,000 | 14,701,000 | 14,653,000 | 14,734,000 | 14,791,000 | 14,817,000 | 14,288,000 | 14,328,000 | 13,887,000 | 13,932,000 | 13,902,000 | 4,018,000 | 5,016,000 | 4,554,000 | 4,082,000 | 4,074,000 | 4,066,000 | 4,012,000 | 3,986,000 | 3,981,000 | 3,973,000 | 3,969,000 | 3,964,000 | 3,955,000 | 3,937,000 | 3,935,000 | 3,938,000 | 1,984,000 | 1,987,000 | 1,995,000 | 1,994,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 251,000 | 233,000 | 253,000 | 273,000 | 383,000 | 365,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365,000 | 383,000 | 273,000 | 253,000 | 233,000 | 251,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 2,468 | 0 | 0 | 0 | 12,867 | 0 | 16,111 | 24,962 | 43,927 | 45,009 | 51,311 | 61,034 | 72,053 | 71,578 | 61,568 | 80,098 | 88,503 | 365,054 | 445,082 | 521,212 | 610,525 | 806,972 | 899,059 | 1,087,415 | 1,214,108 | 1,481,080 | 1,562,942 | 1,659,318 | 1,745,087 | 1,666,000 | 1,685,000 | 1,522,000 | 1,614,000 | 1,777,000 | 1,958,000 | 2,121,000 | 2,243,000 | 2,319,000 | 2,806,000 | 2,819,000 | 2,886,000 | 3,000,000 | 3,107,000 | 3,269,000 | 3,520,000 | 3,463,000 | 3,905,000 | 4,262,000 | 4,629,000 | 5,545,000 | 5,683,000 | 5,613,000 | 5,636,000 | 5,908,000 | 6,437,000 | 7,191,000 | 7,544,000 | 8,010,000 | 7,326,000 | 7,628,000 | 16,211,000 | 16,743,000 | 15,726,000 | 16,411,000 | 16,532,000 | 14,695,000 | 14,747,000 | 15,103,000 | 14,478,000 | 14,063,000 | 12,785,000 | 13,237,000 | 15,160,000 | 16,360,000 | 16,134,000 | 15,295,000 | 17,173,000 | 14,990,000 | 11,981,000 | 12,013,000 | 12,618,000 | 0 | 0 | 10,883,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 10,883,000 | 0 | 0 | 12,618,000 | 12,013,000 | 11,981,000 | 14,990,000 | 17,173,000 | 15,295,000 | 16,134,000 | 16,360,000 | 15,160,000 | 13,237,000 | 12,785,000 | 14,063,000 | 14,478,000 | 15,103,000 | 14,747,000 | 14,695,000 | 16,532,000 | 16,411,000 | 15,726,000 | 16,743,000 | 16,211,000 | 7,628,000 | 7,326,000 | 8,010,000 | 7,544,000 | 7,191,000 | 6,437,000 | 5,908,000 | 5,636,000 | 5,613,000 | 5,683,000 | 5,545,000 | 4,629,000 | 4,262,000 | 3,905,000 | 3,463,000 | 3,520,000 | 3,269,000 | 3,107,000 | 3,000,000 | 2,886,000 | 2,819,000 | 2,806,000 | 2,319,000 | 2,243,000 | 2,121,000 | 1,958,000 | 1,777,000 | 1,614,000 | 1,522,000 | 1,685,000 | 1,666,000 | 1,745,087 | 1,659,318 | 1,562,942 | 1,481,080 | 1,214,108 | 1,087,415 | 899,059 | 806,972 | 610,525 | 521,212 | 445,082 | 365,054 | 88,503 | 80,098 | 61,568 | 71,578 | 72,053 | 61,034 | 51,311 | 45,009 | 43,927 | 24,962 | 16,111 | 0 | 12,867 | 0 | 0 | 0 | 2,468 | 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 | 862,000 | 0 | 0 | 2,109,000 | 340,000 | 730,000 | 802,000 | 562,000 | 428,000 | 927,000 | 714,000 | 497,000 | 770,000 | 709,000 | 479,000 | 1,318,000 | 1,264,000 | 1,282,000 | 1,892,000 | 1,747,000 | 1,701,000 | 2,079,000 | 1,797,000 | 1,973,000 | 3,561,000 | 4,406,000 | 4,703,000 | 3,551,000 | 5,257,000 | 2,843,000 | 924,000 | 476,000 | 514,000 | 542,000 | 558,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 558,000 | 542,000 | 514,000 | 476,000 | 924,000 | 2,843,000 | 5,257,000 | 3,551,000 | 4,703,000 | 4,406,000 | 3,561,000 | 1,973,000 | 1,797,000 | 2,079,000 | 1,701,000 | 1,747,000 | 1,892,000 | 1,282,000 | 1,264,000 | 1,318,000 | 479,000 | 709,000 | 770,000 | 497,000 | 714,000 | 927,000 | 428,000 | 562,000 | 802,000 | 730,000 | 340,000 | 2,109,000 | 0 | 0 | 862,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 187,824 | 0 | 0 | 0 | 603,000 | 742,000 | 1,016,999 | 2,589,023 | 2,929,056 | 3,426,862 | 3,953,857 | 8,793,068 | 9,418,957 | 10,243,268 | 13,357,008 | 14,397,087 | 17,039,840 | 18,377,210 | 19,659,608 | 21,036,771 | 22,689,679 | 24,337,535 | 25,913,015 | 27,474,862 | 28,238,862 | 29,848,095 | 31,594,856 | 33,721,753 | 36,004,224 | 38,283,000 | 40,613,000 | 43,290,000 | 46,241,000 | 48,851,000 | 51,991,000 | 54,830,000 | 58,145,000 | 61,712,000 | 64,721,000 | 68,028,000 | 71,715,000 | 75,473,000 | 78,852,000 | 82,989,000 | 87,309,000 | 91,711,000 | 95,749,000 | 98,815,000 | 104,500,000 | 108,448,000 | 111,783,000 | 116,241,000 | 120,331,000 | 123,569,000 | 127,879,000 | 134,103,000 | 139,036,000 | 144,949,000 | 148,286,000 | 157,100,000 | 152,502,000 | 160,825,000 | 162,000,000 | 169,840,000 | 177,628,000 | 183,472,000 | 192,192,000 | 194,969,000 | 201,442,000 | 203,659,000 | 207,322,000 | 212,920,000 | 222,544,000 | 230,013,000 | 237,565,000 | 244,567,000 | 251,635,000 | 254,004,000 | 255,419,000 | 253,626,000 | 256,144,000 | 260,894,000 | 267,141,000 | 273,202,000 | 283,379,000 | 292,844,000 | 300,753,000 |
| 300,753,000 | 292,844,000 | 283,379,000 | 273,202,000 | 267,141,000 | 260,894,000 | 256,144,000 | 253,626,000 | 255,419,000 | 254,004,000 | 251,635,000 | 244,567,000 | 237,565,000 | 230,013,000 | 222,544,000 | 212,920,000 | 207,322,000 | 203,659,000 | 201,442,000 | 194,969,000 | 192,192,000 | 183,472,000 | 177,628,000 | 169,840,000 | 162,000,000 | 160,825,000 | 152,502,000 | 157,100,000 | 148,286,000 | 144,949,000 | 139,036,000 | 134,103,000 | 127,879,000 | 123,569,000 | 120,331,000 | 116,241,000 | 111,783,000 | 108,448,000 | 104,500,000 | 98,815,000 | 95,749,000 | 91,711,000 | 87,309,000 | 82,989,000 | 78,852,000 | 75,473,000 | 71,715,000 | 68,028,000 | 64,721,000 | 61,712,000 | 58,145,000 | 54,830,000 | 51,991,000 | 48,851,000 | 46,241,000 | 43,290,000 | 40,613,000 | 38,283,000 | 36,004,224 | 33,721,753 | 31,594,856 | 29,848,095 | 28,238,862 | 27,474,862 | 25,913,015 | 24,337,535 | 22,689,679 | 21,036,771 | 19,659,608 | 18,377,210 | 17,039,840 | 14,397,087 | 13,357,008 | 10,243,268 | 9,418,957 | 8,793,068 | 3,953,857 | 3,426,862 | 2,929,056 | 2,589,023 | 1,016,999 | 742,000 | 603,000 | 0 | 0 | 0 | 187,824 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 145 | 0 | 0 | 0 | 161 | 0 | 165 | 273 | 267 | 271 | 273 | 290 | 293 | 295 | 303 | 304 | 309 | 310 | 311 | 312 | 313 | 314 | 314 | 315 | 315 | 316 | 316 | 317 | 318 | 16,171,000 | 17,109,000 | 17,435,000 | 18,235,000 | 18,804,000 | 19,216,000 | 19,697,000 | 20,264,000 | 20,795,000 | 21,357,000 | 22,204,000 | 22,835,000 | 23,429,000 | 24,334,000 | 25,004,000 | 25,922,000 | 26,652,000 | 27,111,000 | 27,948,000 | 28,767,000 | 29,527,000 | 30,722,000 | 31,864,000 | 32,982,000 | 33,695,000 | 34,293,000 | 35,337,000 | 36,307,000 | 37,698,000 | 38,509,000 | 39,609,000 | 40,247,000 | 41,487,000 | 42,243,000 | 43,111,000 | 45,049,000 | 46,532,000 | 47,937,000 | 49,040,000 | 50,552,000 | 53,688,000 | 55,937,000 | 57,307,000 | 58,510,000 | 59,436,000 | 60,436,000 | 61,193,000 | 61,774,000 | 62,832,000 | 64,402,000 | 66,258,000 | 68,184,000 | 70,269,000 | 72,248,000 | 74,591,000 | 76,534,000 | 12,381,000 | 12,322,000 |
| 12,322,000 | 12,381,000 | 76,534,000 | 74,591,000 | 72,248,000 | 70,269,000 | 68,184,000 | 66,258,000 | 64,402,000 | 62,832,000 | 61,774,000 | 61,193,000 | 60,436,000 | 59,436,000 | 58,510,000 | 57,307,000 | 55,937,000 | 53,688,000 | 50,552,000 | 49,040,000 | 47,937,000 | 46,532,000 | 45,049,000 | 43,111,000 | 42,243,000 | 41,487,000 | 40,247,000 | 39,609,000 | 38,509,000 | 37,698,000 | 36,307,000 | 35,337,000 | 34,293,000 | 33,695,000 | 32,982,000 | 31,864,000 | 30,722,000 | 29,527,000 | 28,767,000 | 27,948,000 | 27,111,000 | 26,652,000 | 25,922,000 | 25,004,000 | 24,334,000 | 23,429,000 | 22,835,000 | 22,204,000 | 21,357,000 | 20,795,000 | 20,264,000 | 19,697,000 | 19,216,000 | 18,804,000 | 18,235,000 | 17,435,000 | 17,109,000 | 16,171,000 | 318 | 317 | 316 | 316 | 315 | 315 | 314 | 314 | 313 | 312 | 311 | 310 | 309 | 304 | 303 | 295 | 293 | 290 | 273 | 271 | 267 | 273 | 165 | 0 | 161 | 0 | 0 | 0 | 145 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85,969,000 | 89,223,000 | 91,168,000 | 94,737,000 | 99,798,000 | 105,131,000 | 109,420,000 | 111,505,000 | 118,237,000 | 113,247,000 | 120,008,000 | 121,282,000 | 128,405,000 | 134,885,000 | 138,720,000 | 145,346,000 | 147,125,000 | 152,122,000 | 151,068,000 | 151,681,000 | 155,567,000 | 163,401,000 | 170,580,000 | 176,939,000 | 183,782,000 | 191,484,000 | 195,221,000 | 196,845,000 | 196,220,000 | 195,563,000 | 196,625,000 | 200,884,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 200,884,000 | 196,625,000 | 195,563,000 | 196,220,000 | 196,845,000 | 195,221,000 | 191,484,000 | 183,782,000 | 176,939,000 | 170,580,000 | 163,401,000 | 155,567,000 | 151,681,000 | 151,068,000 | 152,122,000 | 147,125,000 | 145,346,000 | 138,720,000 | 134,885,000 | 128,405,000 | 121,282,000 | 120,008,000 | 113,247,000 | 118,237,000 | 111,505,000 | 109,420,000 | 105,131,000 | 99,798,000 | 94,737,000 | 91,168,000 | 89,223,000 | 85,969,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -736,000 | -738,000 | -354,296 | -294,920 | -244,034 | -206,204 | -186,289 | -125,369 | -114,996 | -10,363 | -26,924 | 4,462 | 23,311 | 36,942 | 29,248 | 81,544 | 113,373 | 133,415 | 119,181 | 101,162 | 226,579 | 168,820 | 81,434 | 232,785 | 105,090 | 163,000 | 346,000 | 531,000 | 138,000 | 381,000 | 603,000 | 232,000 | 276,000 | 422,000 | 84,000 | 368,000 | 538,000 | 356,000 | -398,000 | 99,000 | 125,000 | 345,000 | 502,000 | -82,000 | 27,000 | -371,000 | -929,000 | -1,592,000 | -1,874,000 | -1,294,000 | -1,151,000 | -1,032,000 | -2,402,000 | -2,169,000 | -1,728,000 | -746,000 | -992,000 | -670,000 | -1,525,000 | -1,676,000 | -2,306,000 | -1,780,000 | -1,091,000 | -1,196,000 | -1,232,000 | -1,097,000 | -296,000 | 46,000 | 633,000 | -3,000 | 190,000 | -408,000 | -1,623,000 | -4,049,000 | -5,828,000 | -8,852,000 | -7,603,000 | -6,000,000 | -5,991,000 | -7,036,000 | -4,402,000 | -4,839,000 | -5,012,000 |
| -5,012,000 | -4,839,000 | -4,402,000 | -7,036,000 | -5,991,000 | -6,000,000 | -7,603,000 | -8,852,000 | -5,828,000 | -4,049,000 | -1,623,000 | -408,000 | 190,000 | -3,000 | 633,000 | 46,000 | -296,000 | -1,097,000 | -1,232,000 | -1,196,000 | -1,091,000 | -1,780,000 | -2,306,000 | -1,676,000 | -1,525,000 | -670,000 | -992,000 | -746,000 | -1,728,000 | -2,169,000 | -2,402,000 | -1,032,000 | -1,151,000 | -1,294,000 | -1,874,000 | -1,592,000 | -929,000 | -371,000 | 27,000 | -82,000 | 502,000 | 345,000 | 125,000 | 99,000 | -398,000 | 356,000 | 538,000 | 368,000 | 84,000 | 422,000 | 276,000 | 232,000 | 603,000 | 381,000 | 138,000 | 531,000 | 346,000 | 163,000 | 105,090 | 232,785 | 81,434 | 168,820 | 226,579 | 101,162 | 119,181 | 133,415 | 113,373 | 81,544 | 29,248 | 36,942 | 23,311 | 4,462 | -26,924 | -10,363 | -114,996 | -125,369 | -186,289 | -206,204 | -244,034 | -294,920 | -354,296 | -738,000 | -736,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,048,304 | 46,531,305 | 47,936,304 | 49,039,309 | 50,551,312 | 53,687,316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68,171,151 | 70,256,278 | 72,235,371 | 74,578,459 | 0 | 0 | 0 |
| 0 | 0 | 0 | 74,578,459 | 72,235,371 | 70,256,278 | 68,171,151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53,687,316 | 50,551,312 | 49,039,309 | 47,936,304 | 46,531,305 | 45,048,304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,148,000 | 1,225,000 | 956,882 | 2,497,299 | 2,582,352 | 2,673,131 | 2,837,395 | 7,234,487 | 7,477,792 | 7,605,177 | 10,014,393 | 10,289,724 | 11,882,906 | 12,211,590 | 12,576,560 | 12,831,437 | 13,241,221 | 13,561,948 | 13,904,271 | 14,194,197 | 14,450,338 | 14,694,501 | 15,044,103 | 15,380,673 | 15,816,738 | 15,853,000 | 16,791,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 640,000 | 0 | 0 | -1,592,000 | -1,874,000 | -1,294,000 | -1,151,000 | -1,032,000 | -2,402,000 | -2,169,000 | -1,728,000 | -746,000 | -992,000 | -670,000 | -1,525,000 | -1,676,000 | -2,306,000 | -1,780,000 | -1,091,000 | -1,196,000 | -1,232,000 | -1,097,000 | -296,000 | 46,000 | 633,000 | -3,000 | 190,000 | -408,000 | -1,623,000 | 62,832,000 | 64,402,000 | 66,258,000 | 60,581,000 | 70,269,000 | -5,991,000 | 74,591,000 | 76,534,000 | 65,532,000 | 67,410,000 |
| 67,410,000 | 65,532,000 | 76,534,000 | 74,591,000 | -5,991,000 | 70,269,000 | 60,581,000 | 66,258,000 | 64,402,000 | 62,832,000 | -1,623,000 | -408,000 | 190,000 | -3,000 | 633,000 | 46,000 | -296,000 | -1,097,000 | -1,232,000 | -1,196,000 | -1,091,000 | -1,780,000 | -2,306,000 | -1,676,000 | -1,525,000 | -670,000 | -992,000 | -746,000 | -1,728,000 | -2,169,000 | -2,402,000 | -1,032,000 | -1,151,000 | -1,294,000 | -1,874,000 | -1,592,000 | 0 | 0 | 640,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,791,000 | 15,853,000 | 15,816,738 | 15,380,673 | 15,044,103 | 14,694,501 | 14,450,338 | 14,194,197 | 13,904,271 | 13,561,948 | 13,241,221 | 12,831,437 | 12,576,560 | 12,211,590 | 11,882,906 | 10,289,724 | 10,014,393 | 7,605,177 | 7,477,792 | 7,234,487 | 2,837,395 | 2,673,131 | 2,582,352 | 2,497,299 | 956,882 | 1,225,000 | 1,148,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|