> Total Assets | 126,700 | 134,400 | 157,600 | 202,300 | 447,791 | 507,183 | 983,346 | 1,016,427 | 1,081,784 | 1,189,258 | 1,247,350 | 1,503,000 | 1,503,174 | 1,615,154 | 1,629,697 | 1,617,015 | 1,687,533 | 1,780,113 | 1,458,780 | 1,399,344 | 1,458,190 | 1,480,889 | 1,539,656 | 1,628,536 | 1,635,094 | 1,728,218 | 1,805,508 | 1,915,299 | 2,161,453 | 2,184,000 | 2,183,829 | 2,675,263 | 2,800,868 | 3,036,267 | 3,475,263 | 3,747,671 | 3,807,458 | 3,960,049 | 3,648,898 | 3,350,727 | 3,178,704 | 3,298,409 | 3,463,574 | 3,585,918 | 3,803,030 | 3,731,268 | 3,915,579 | 4,495,246 | 4,736,744 | 4,913,614 | 5,089,043 | 5,552,928 | 5,708,167 | 5,891,881 | 6,075,144 | 6,412,245 | 6,279,527 | 5,569,592 | 5,711,373 | 7,250,894 | 6,864,663 | 6,933,719 | 6,885,869 | 7,201,368 | 7,291,000 | 6,979,000 | 7,174,000 | 7,370,000 | 7,108,000 | 7,461,000 | 9,612,000 | 9,841,000 | 9,410,000 | 9,402,000 | 9,830,000 | 11,241,000 | 11,460,000 | 12,882,000 | 13,657,000 | 13,292,000 | 14,021,000 | 14,775,000 | 15,810,000 | 17,315,000 | 23,254,000 | 25,180,000 | 26,881,000 | 28,791,000 | 30,796,000 | 38,650,000 | 40,632,000 | 44,187,000 | 45,212,000 | 43,476,000 | 40,488,000 | 41,182,000 | 44,460,000 | 49,555,000 | 54,148,000 | 65,728,000 | 77,072,000 | 85,227,000 |
| 85,227,000 | 77,072,000 | 65,728,000 | 54,148,000 | 49,555,000 | 44,460,000 | 41,182,000 | 40,488,000 | 43,476,000 | 45,212,000 | 44,187,000 | 40,632,000 | 38,650,000 | 30,796,000 | 28,791,000 | 26,881,000 | 25,180,000 | 23,254,000 | 17,315,000 | 15,810,000 | 14,775,000 | 14,021,000 | 13,292,000 | 13,657,000 | 12,882,000 | 11,460,000 | 11,241,000 | 9,830,000 | 9,402,000 | 9,410,000 | 9,841,000 | 9,612,000 | 7,461,000 | 7,108,000 | 7,370,000 | 7,174,000 | 6,979,000 | 7,291,000 | 7,201,368 | 6,885,869 | 6,933,719 | 6,864,663 | 7,250,894 | 5,711,373 | 5,569,592 | 6,279,527 | 6,412,245 | 6,075,144 | 5,891,881 | 5,708,167 | 5,552,928 | 5,089,043 | 4,913,614 | 4,736,744 | 4,495,246 | 3,915,579 | 3,731,268 | 3,803,030 | 3,585,918 | 3,463,574 | 3,298,409 | 3,178,704 | 3,350,727 | 3,648,898 | 3,960,049 | 3,807,458 | 3,747,671 | 3,475,263 | 3,036,267 | 2,800,868 | 2,675,263 | 2,183,829 | 2,184,000 | 2,161,453 | 1,915,299 | 1,805,508 | 1,728,218 | 1,635,094 | 1,628,536 | 1,539,656 | 1,480,889 | 1,458,190 | 1,399,344 | 1,458,780 | 1,780,113 | 1,687,533 | 1,617,015 | 1,629,697 | 1,615,154 | 1,503,174 | 1,503,000 | 1,247,350 | 1,189,258 | 1,081,784 | 1,016,427 | 983,346 | 507,183 | 447,791 | 202,300 | 157,600 | 134,400 | 126,700 |
---|
> Total Current Assets | 103,400 | 108,100 | 127,600 | 173,200 | 413,226 | 466,936 | 925,740 | 930,409 | 880,653 | 965,730 | 1,006,937 | 1,234,000 | 1,234,109 | 1,324,480 | 1,346,296 | 1,351,602 | 1,400,789 | 1,446,043 | 1,058,104 | 1,052,712 | 1,116,957 | 1,146,294 | 1,211,151 | 1,304,926 | 1,319,657 | 1,401,915 | 1,449,976 | 1,548,932 | 1,722,627 | 1,726,000 | 1,726,289 | 2,031,770 | 2,154,233 | 2,397,405 | 2,756,054 | 2,888,829 | 2,748,993 | 2,814,219 | 2,480,099 | 2,167,958 | 2,020,684 | 2,167,905 | 2,357,716 | 2,480,830 | 2,726,980 | 2,655,962 | 2,807,702 | 3,226,950 | 3,496,763 | 3,317,557 | 3,500,071 | 3,905,358 | 4,032,116 | 4,213,851 | 4,424,827 | 4,775,258 | 4,606,616 | 3,922,608 | 4,049,841 | 5,624,711 | 5,273,798 | 5,377,586 | 5,341,109 | 5,713,297 | 5,832,000 | 5,608,000 | 5,834,000 | 6,053,000 | 5,790,000 | 6,156,000 | 8,307,000 | 8,536,000 | 8,116,000 | 8,070,000 | 8,479,000 | 9,255,000 | 9,448,000 | 10,831,000 | 11,386,000 | 10,557,000 | 10,629,000 | 11,391,000 | 12,420,000 | 13,690,000 | 19,584,000 | 14,681,000 | 14,393,000 | 16,055,000 | 18,127,000 | 25,806,000 | 25,806,000 | 28,829,000 | 29,575,000 | 27,418,000 | 23,223,000 | 23,073,000 | 24,883,000 | 28,797,000 | 32,658,000 | 44,345,000 | 53,729,000 | 59,633,000 |
| 59,633,000 | 53,729,000 | 44,345,000 | 32,658,000 | 28,797,000 | 24,883,000 | 23,073,000 | 23,223,000 | 27,418,000 | 29,575,000 | 28,829,000 | 25,806,000 | 25,806,000 | 18,127,000 | 16,055,000 | 14,393,000 | 14,681,000 | 19,584,000 | 13,690,000 | 12,420,000 | 11,391,000 | 10,629,000 | 10,557,000 | 11,386,000 | 10,831,000 | 9,448,000 | 9,255,000 | 8,479,000 | 8,070,000 | 8,116,000 | 8,536,000 | 8,307,000 | 6,156,000 | 5,790,000 | 6,053,000 | 5,834,000 | 5,608,000 | 5,832,000 | 5,713,297 | 5,341,109 | 5,377,586 | 5,273,798 | 5,624,711 | 4,049,841 | 3,922,608 | 4,606,616 | 4,775,258 | 4,424,827 | 4,213,851 | 4,032,116 | 3,905,358 | 3,500,071 | 3,317,557 | 3,496,763 | 3,226,950 | 2,807,702 | 2,655,962 | 2,726,980 | 2,480,830 | 2,357,716 | 2,167,905 | 2,020,684 | 2,167,958 | 2,480,099 | 2,814,219 | 2,748,993 | 2,888,829 | 2,756,054 | 2,397,405 | 2,154,233 | 2,031,770 | 1,726,289 | 1,726,000 | 1,722,627 | 1,548,932 | 1,449,976 | 1,401,915 | 1,319,657 | 1,304,926 | 1,211,151 | 1,146,294 | 1,116,957 | 1,052,712 | 1,058,104 | 1,446,043 | 1,400,789 | 1,351,602 | 1,346,296 | 1,324,480 | 1,234,109 | 1,234,000 | 1,006,937 | 965,730 | 880,653 | 930,409 | 925,740 | 466,936 | 413,226 | 173,200 | 127,600 | 108,100 | 103,400 |
---|
Cash And Cash Equivalents | 51,800 | 46,800 | 55,200 | 61,600 | 269,800 | 289,205 | 694,883 | 674,275 | 627,301 | 681,078 | 398,491 | 333,000 | 333,000 | 246,816 | 322,535 | 346,994 | 278,796 | 274,297 | 231,813 | 214,422 | 196,675 | 180,579 | 156,687 | 208,512 | 281,004 | 242,170 | 364,308 | 551,756 | 487,763 | 388,000 | 388,423 | 544,414 | 678,951 | 914,745 | 1,056,702 | 726,969 | 803,308 | 719,143 | 461,253 | 417,688 | 512,274 | 523,785 | 614,490 | 447,221 | 447,262 | 377,003 | 451,000 | 665,361 | 683,633 | 532,614 | 566,816 | 667,876 | 369,135 | 499,618 | 525,388 | 732,786 | 561,423 | 591,321 | 562,084 | 1,151,587 | 509,165 | 515,092 | 394,683 | 496,654 | 464,000 | 435,000 | 471,000 | 596,000 | 547,000 | 426,000 | 1,940,000 | 1,766,000 | 1,989,000 | 1,988,000 | 2,802,000 | 4,002,000 | 765,000 | 718,000 | 721,000 | 782,000 | 2,772,000 | 7,105,000 | 9,765,000 | 10,896,000 | 15,494,000 | 3,274,000 | 2,251,000 | 847,000 | 978,000 | 5,628,000 | 1,288,000 | 1,990,000 | 3,887,000 | 3,013,000 | 2,800,000 | 3,389,000 | 5,079,000 | 5,783,000 | 5,519,000 | 7,280,000 | 7,587,000 | 8,563,000 |
| 8,563,000 | 7,587,000 | 7,280,000 | 5,519,000 | 5,783,000 | 5,079,000 | 3,389,000 | 2,800,000 | 3,013,000 | 3,887,000 | 1,990,000 | 1,288,000 | 5,628,000 | 978,000 | 847,000 | 2,251,000 | 3,274,000 | 15,494,000 | 10,896,000 | 9,765,000 | 7,105,000 | 2,772,000 | 782,000 | 721,000 | 718,000 | 765,000 | 4,002,000 | 2,802,000 | 1,988,000 | 1,989,000 | 1,766,000 | 1,940,000 | 426,000 | 547,000 | 596,000 | 471,000 | 435,000 | 464,000 | 496,654 | 394,683 | 515,092 | 509,165 | 1,151,587 | 562,084 | 591,321 | 561,423 | 732,786 | 525,388 | 499,618 | 369,135 | 667,876 | 566,816 | 532,614 | 683,633 | 665,361 | 451,000 | 377,003 | 447,262 | 447,221 | 614,490 | 523,785 | 512,274 | 417,688 | 461,253 | 719,143 | 803,308 | 726,969 | 1,056,702 | 914,745 | 678,951 | 544,414 | 388,423 | 388,000 | 487,763 | 551,756 | 364,308 | 242,170 | 281,004 | 208,512 | 156,687 | 180,579 | 196,675 | 214,422 | 231,813 | 274,297 | 278,796 | 346,994 | 322,535 | 246,816 | 333,000 | 333,000 | 398,491 | 681,078 | 627,301 | 674,275 | 694,883 | 289,205 | 269,800 | 61,600 | 55,200 | 46,800 | 51,800 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,500 | 0 | 0 | 318,674 | 458,000 | 458,377 | 579,595 | 589,042 | 681,419 | 771,542 | 737,290 | 380,313 | 389,621 | 460,628 | 432,745 | 431,163 | 461,533 | 450,508 | 475,376 | 421,870 | 398,418 | 467,290 | 463,000 | 462,744 | 573,436 | 628,073 | 656,818 | 796,251 | 1,082,509 | 818,331 | 938,087 | 843,635 | 837,702 | 825,873 | 942,320 | 1,019,589 | 1,281,006 | 1,317,634 | 1,395,497 | 1,536,046 | 1,825,202 | 2,042,908 | 1,941,882 | 2,181,538 | 2,461,700 | 2,761,677 | 2,778,482 | 2,909,384 | 2,995,097 | 3,151,928 | 2,344,572 | 2,470,870 | 3,520,223 | 3,838,652 | 3,870,962 | 3,846,114 | 4,126,685 | 4,328,000 | 4,070,000 | 4,257,000 | 4,441,000 | 4,207,000 | 4,453,000 | 4,731,000 | 5,032,000 | 4,217,000 | 3,889,000 | 3,518,000 | 3,106,000 | 6,535,000 | 7,225,000 | 6,870,000 | 6,640,000 | 5,030,000 | 1,370,000 | 4,000 | 1,000 | 860,000 | 7,707,000 | 7,888,000 | 10,714,000 | 11,689,000 | 14,026,000 | 18,010,000 | 19,218,000 | 16,451,000 | 14,024,000 | 10,343,000 | 9,907,000 | 10,241,000 | 10,240,000 | 12,762,000 | 18,704,000 | 23,851,000 | 26,237,000 |
| 26,237,000 | 23,851,000 | 18,704,000 | 12,762,000 | 10,240,000 | 10,241,000 | 9,907,000 | 10,343,000 | 14,024,000 | 16,451,000 | 19,218,000 | 18,010,000 | 14,026,000 | 11,689,000 | 10,714,000 | 7,888,000 | 7,707,000 | 860,000 | 1,000 | 4,000 | 1,370,000 | 5,030,000 | 6,640,000 | 6,870,000 | 7,225,000 | 6,535,000 | 3,106,000 | 3,518,000 | 3,889,000 | 4,217,000 | 5,032,000 | 4,731,000 | 4,453,000 | 4,207,000 | 4,441,000 | 4,257,000 | 4,070,000 | 4,328,000 | 4,126,685 | 3,846,114 | 3,870,962 | 3,838,652 | 3,520,223 | 2,470,870 | 2,344,572 | 3,151,928 | 2,995,097 | 2,909,384 | 2,778,482 | 2,761,677 | 2,461,700 | 2,181,538 | 1,941,882 | 2,042,908 | 1,825,202 | 1,536,046 | 1,395,497 | 1,317,634 | 1,281,006 | 1,019,589 | 942,320 | 825,873 | 837,702 | 843,635 | 938,087 | 818,331 | 1,082,509 | 796,251 | 656,818 | 628,073 | 573,436 | 462,744 | 463,000 | 467,290 | 398,418 | 421,870 | 475,376 | 450,508 | 461,533 | 431,163 | 432,745 | 460,628 | 389,621 | 380,313 | 737,290 | 771,542 | 681,419 | 589,042 | 579,595 | 458,377 | 458,000 | 318,674 | 0 | 0 | 24,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 34,200 | 50,200 | 56,400 | 67,200 | 71,998 | 85,092 | 104,352 | 104,988 | 86,629 | 112,846 | 117,664 | 147,000 | 147,348 | 133,038 | 149,861 | 154,501 | 155,751 | 190,213 | 157,839 | 196,631 | 205,308 | 246,396 | 307,409 | 296,279 | 255,252 | 355,393 | 351,737 | 318,186 | 391,270 | 460,000 | 459,636 | 518,680 | 471,519 | 508,435 | 552,407 | 666,494 | 651,800 | 679,416 | 607,834 | 318,435 | 304,393 | 351,960 | 397,820 | 374,963 | 529,663 | 395,934 | 399,502 | 348,770 | 343,202 | 419,944 | 371,261 | 336,143 | 411,155 | 445,312 | 444,944 | 454,252 | 346,998 | 418,123 | 447,631 | 426,357 | 396,438 | 469,625 | 563,400 | 473,637 | 455,000 | 514,000 | 536,000 | 505,000 | 523,000 | 644,000 | 833,000 | 826,000 | 976,000 | 1,213,000 | 1,167,000 | 1,265,000 | 1,220,000 | 1,662,000 | 2,219,000 | 1,424,000 | 1,242,000 | 1,561,000 | 1,455,000 | 1,657,000 | 1,907,000 | 2,084,000 | 2,546,000 | 2,429,000 | 3,024,000 | 3,586,000 | 3,954,000 | 4,650,000 | 5,438,000 | 5,317,000 | 4,908,000 | 3,827,000 | 4,080,000 | 7,066,000 | 8,309,000 | 9,999,000 | 12,365,000 | 14,132,000 |
| 14,132,000 | 12,365,000 | 9,999,000 | 8,309,000 | 7,066,000 | 4,080,000 | 3,827,000 | 4,908,000 | 5,317,000 | 5,438,000 | 4,650,000 | 3,954,000 | 3,586,000 | 3,024,000 | 2,429,000 | 2,546,000 | 2,084,000 | 1,907,000 | 1,657,000 | 1,455,000 | 1,561,000 | 1,242,000 | 1,424,000 | 2,219,000 | 1,662,000 | 1,220,000 | 1,265,000 | 1,167,000 | 1,213,000 | 976,000 | 826,000 | 833,000 | 644,000 | 523,000 | 505,000 | 536,000 | 514,000 | 455,000 | 473,637 | 563,400 | 469,625 | 396,438 | 426,357 | 447,631 | 418,123 | 346,998 | 454,252 | 444,944 | 445,312 | 411,155 | 336,143 | 371,261 | 419,944 | 343,202 | 348,770 | 399,502 | 395,934 | 529,663 | 374,963 | 397,820 | 351,960 | 304,393 | 318,435 | 607,834 | 679,416 | 651,800 | 666,494 | 552,407 | 508,435 | 471,519 | 518,680 | 459,636 | 460,000 | 391,270 | 318,186 | 351,737 | 355,393 | 255,252 | 296,279 | 307,409 | 246,396 | 205,308 | 196,631 | 157,839 | 190,213 | 155,751 | 154,501 | 149,861 | 133,038 | 147,348 | 147,000 | 117,664 | 112,846 | 86,629 | 104,988 | 104,352 | 85,092 | 71,998 | 67,200 | 56,400 | 50,200 | 34,200 |
---|
Inventory | 15,200 | 8,400 | 11,700 | 37,600 | 55,241 | 68,135 | 93,192 | 89,905 | 86,770 | 89,610 | 120,488 | 214,000 | 213,877 | 285,350 | 205,043 | 145,046 | 165,785 | 217,859 | 260,819 | 234,238 | 234,796 | 266,985 | 297,551 | 315,518 | 307,759 | 300,955 | 284,847 | 254,792 | 346,366 | 379,000 | 378,661 | 354,680 | 332,635 | 276,305 | 306,143 | 358,521 | 420,126 | 432,279 | 523,988 | 537,834 | 327,259 | 279,216 | 277,643 | 330,674 | 388,139 | 434,227 | 377,812 | 345,525 | 380,964 | 361,911 | 319,602 | 340,297 | 342,707 | 387,185 | 428,983 | 419,686 | 377,597 | 378,280 | 380,319 | 387,765 | 393,280 | 387,434 | 408,081 | 482,893 | 438,000 | 441,000 | 425,000 | 418,000 | 394,000 | 521,000 | 679,000 | 794,000 | 821,000 | 855,000 | 857,000 | 796,000 | 797,000 | 1,090,000 | 1,417,000 | 1,575,000 | 1,426,000 | 1,204,000 | 1,047,000 | 979,000 | 1,128,000 | 1,401,000 | 1,495,000 | 1,826,000 | 1,992,000 | 2,114,000 | 2,233,000 | 2,605,000 | 3,163,000 | 3,889,000 | 4,454,000 | 5,159,000 | 4,611,000 | 4,319,000 | 4,779,000 | 5,282,000 | 5,864,000 | 6,675,000 |
| 6,675,000 | 5,864,000 | 5,282,000 | 4,779,000 | 4,319,000 | 4,611,000 | 5,159,000 | 4,454,000 | 3,889,000 | 3,163,000 | 2,605,000 | 2,233,000 | 2,114,000 | 1,992,000 | 1,826,000 | 1,495,000 | 1,401,000 | 1,128,000 | 979,000 | 1,047,000 | 1,204,000 | 1,426,000 | 1,575,000 | 1,417,000 | 1,090,000 | 797,000 | 796,000 | 857,000 | 855,000 | 821,000 | 794,000 | 679,000 | 521,000 | 394,000 | 418,000 | 425,000 | 441,000 | 438,000 | 482,893 | 408,081 | 387,434 | 393,280 | 387,765 | 380,319 | 378,280 | 377,597 | 419,686 | 428,983 | 387,185 | 342,707 | 340,297 | 319,602 | 361,911 | 380,964 | 345,525 | 377,812 | 434,227 | 388,139 | 330,674 | 277,643 | 279,216 | 327,259 | 537,834 | 523,988 | 432,279 | 420,126 | 358,521 | 306,143 | 276,305 | 332,635 | 354,680 | 378,661 | 379,000 | 346,366 | 254,792 | 284,847 | 300,955 | 307,759 | 315,518 | 297,551 | 266,985 | 234,796 | 234,238 | 260,819 | 217,859 | 165,785 | 145,046 | 205,043 | 285,350 | 213,877 | 214,000 | 120,488 | 89,610 | 86,770 | 89,905 | 93,192 | 68,135 | 55,241 | 37,600 | 11,700 | 8,400 | 15,200 |
---|
Other Current Assets | 2,200 | 2,700 | 4,300 | 6,800 | 16,187 | 24,504 | 33,313 | 61,241 | 80,000 | 82,000 | 52,000 | 82,000 | 82,000 | 79,000 | 79,815 | 23,642 | 28,915 | 26,384 | 27,320 | 17,800 | 19,550 | 19,589 | 18,341 | 23,084 | 25,134 | 28,021 | 27,214 | 25,780 | 29,938 | 36,825 | 8,816 | 40,560 | 43,055 | 41,102 | 44,551 | 54,336 | 55,428 | 45,294 | 43,389 | 56,299 | 50,885 | 70,624 | 1,634,079 | 46,966 | 1,764,896 | 1,772,500 | 1,987,220 | 42,092 | 2,726,541 | 2,474,496 | 2,748,354 | 19,465 | 16,624 | 19,249 | 32,746 | 35,265 | 23,036 | 36,678 | 40,823 | 70,285 | 71,067 | 67,776 | 67,333 | 70,174 | 89,000 | 89,000 | 93,000 | 93,000 | 119,000 | 112,000 | 124,000 | 118,000 | 113,000 | 125,000 | 135,000 | 86,000 | 131,000 | 136,000 | 159,000 | 136,000 | 159,000 | 151,000 | 149,000 | 157,000 | 195,000 | 215,000 | 213,000 | 239,000 | 132,000 | 129,000 | 321,000 | 366,000 | 636,000 | 1,175,000 | 718,000 | 791,000 | 872,000 | 1,389,000 | 1,289,000 | 3,080,000 | 4,062,000 | 4,026,000 |
| 4,026,000 | 4,062,000 | 3,080,000 | 1,289,000 | 1,389,000 | 872,000 | 791,000 | 718,000 | 1,175,000 | 636,000 | 366,000 | 321,000 | 129,000 | 132,000 | 239,000 | 213,000 | 215,000 | 195,000 | 157,000 | 149,000 | 151,000 | 159,000 | 136,000 | 159,000 | 136,000 | 131,000 | 86,000 | 135,000 | 125,000 | 113,000 | 118,000 | 124,000 | 112,000 | 119,000 | 93,000 | 93,000 | 89,000 | 89,000 | 70,174 | 67,333 | 67,776 | 71,067 | 70,285 | 40,823 | 36,678 | 23,036 | 35,265 | 32,746 | 19,249 | 16,624 | 19,465 | 2,748,354 | 2,474,496 | 2,726,541 | 42,092 | 1,987,220 | 1,772,500 | 1,764,896 | 46,966 | 1,634,079 | 70,624 | 50,885 | 56,299 | 43,389 | 45,294 | 55,428 | 54,336 | 44,551 | 41,102 | 43,055 | 40,560 | 8,816 | 36,825 | 29,938 | 25,780 | 27,214 | 28,021 | 25,134 | 23,084 | 18,341 | 19,589 | 19,550 | 17,800 | 27,320 | 26,384 | 28,915 | 23,642 | 79,815 | 79,000 | 82,000 | 82,000 | 52,000 | 82,000 | 80,000 | 61,241 | 33,313 | 24,504 | 16,187 | 6,800 | 4,300 | 2,700 | 2,200 |
---|
> Long-term Assets | 23,300 | 26,300 | 30,000 | 29,100 | 34,565 | 40,247 | 57,606 | 86,018 | 201,131 | 223,528 | 240,413 | 269,000 | 269,065 | 290,674 | 283,401 | 265,413 | 286,744 | 334,070 | 400,676 | 346,632 | 341,233 | 334,595 | 328,505 | 323,610 | 315,437 | 326,303 | 355,532 | 366,367 | 438,826 | 0 | 457,540 | 643,493 | 646,635 | 638,862 | 719,209 | 858,842 | 1,058,465 | 1,145,830 | 1,168,799 | 1,182,769 | 1,158,020 | 1,130,504 | 1,105,858 | 1,105,088 | 1,076,050 | 1,075,306 | 1,107,877 | 1,268,296 | 1,239,981 | 1,596,057 | 1,588,972 | 1,647,570 | 1,676,051 | 1,678,030 | 1,650,317 | 1,636,987 | 1,672,911 | 1,646,984 | 1,661,532 | 1,626,183 | 1,590,865 | 1,556,133 | 1,544,760 | 1,488,071 | 1,459,000 | 1,371,000 | 1,340,000 | 1,317,000 | 1,318,000 | 1,305,000 | 1,305,000 | 1,305,000 | 1,294,000 | 1,332,000 | 1,351,000 | 1,986,000 | 2,012,000 | 2,051,000 | 2,271,000 | 2,735,000 | 3,392,000 | 3,384,000 | 3,390,000 | 3,625,000 | 3,670,000 | 10,499,000 | 12,488,000 | 12,736,000 | 12,669,000 | 12,844,000 | 14,826,000 | 15,358,000 | 15,637,000 | 16,058,000 | 17,265,000 | 18,109,000 | 19,577,000 | 20,758,000 | 21,490,000 | 21,383,000 | 23,343,000 | 25,594,000 |
| 25,594,000 | 23,343,000 | 21,383,000 | 21,490,000 | 20,758,000 | 19,577,000 | 18,109,000 | 17,265,000 | 16,058,000 | 15,637,000 | 15,358,000 | 14,826,000 | 12,844,000 | 12,669,000 | 12,736,000 | 12,488,000 | 10,499,000 | 3,670,000 | 3,625,000 | 3,390,000 | 3,384,000 | 3,392,000 | 2,735,000 | 2,271,000 | 2,051,000 | 2,012,000 | 1,986,000 | 1,351,000 | 1,332,000 | 1,294,000 | 1,305,000 | 1,305,000 | 1,305,000 | 1,318,000 | 1,317,000 | 1,340,000 | 1,371,000 | 1,459,000 | 1,488,071 | 1,544,760 | 1,556,133 | 1,590,865 | 1,626,183 | 1,661,532 | 1,646,984 | 1,672,911 | 1,636,987 | 1,650,317 | 1,678,030 | 1,676,051 | 1,647,570 | 1,588,972 | 1,596,057 | 1,239,981 | 1,268,296 | 1,107,877 | 1,075,306 | 1,076,050 | 1,105,088 | 1,105,858 | 1,130,504 | 1,158,020 | 1,182,769 | 1,168,799 | 1,145,830 | 1,058,465 | 858,842 | 719,209 | 638,862 | 646,635 | 643,493 | 457,540 | 0 | 438,826 | 366,367 | 355,532 | 326,303 | 315,437 | 323,610 | 328,505 | 334,595 | 341,233 | 346,632 | 400,676 | 334,070 | 286,744 | 265,413 | 283,401 | 290,674 | 269,065 | 269,000 | 240,413 | 223,528 | 201,131 | 86,018 | 57,606 | 40,247 | 34,565 | 29,100 | 30,000 | 26,300 | 23,300 |
---|
Property Plant Equipment | 22,700 | 22,700 | 26,600 | 25,900 | 30,443 | 34,908 | 37,425 | 47,280 | 74,333 | 94,863 | 108,695 | 120,000 | 120,128 | 143,578 | 138,778 | 135,152 | 148,904 | 198,945 | 196,230 | 190,029 | 185,041 | 182,988 | 182,198 | 178,955 | 169,236 | 178,951 | 178,505 | 178,152 | 180,206 | 177,144 | 177,144 | 260,828 | 271,190 | 264,832 | 322,946 | 359,808 | 522,056 | 599,478 | 609,674 | 625,798 | 601,053 | 582,914 | 565,296 | 571,858 | 548,916 | 542,216 | 585,672 | 568,857 | 553,366 | 550,896 | 551,757 | 560,072 | 553,541 | 574,056 | 566,540 | 576,144 | 588,023 | 578,948 | 595,418 | 582,740 | 570,802 | 556,911 | 566,601 | 557,282 | 547,000 | 497,000 | 477,000 | 466,000 | 479,000 | 485,000 | 503,000 | 521,000 | 539,000 | 578,000 | 600,000 | 997,000 | 1,066,000 | 1,162,000 | 1,292,000 | 1,404,000 | 2,009,000 | 2,019,000 | 2,044,000 | 2,292,000 | 2,310,000 | 2,665,000 | 2,740,000 | 2,856,000 | 2,995,000 | 3,165,000 | 3,339,000 | 3,607,000 | 3,772,000 | 4,085,000 | 4,701,000 | 4,845,000 | 4,834,000 | 5,034,000 | 5,160,000 | 5,260,000 | 5,538,000 | 6,441,000 |
| 6,441,000 | 5,538,000 | 5,260,000 | 5,160,000 | 5,034,000 | 4,834,000 | 4,845,000 | 4,701,000 | 4,085,000 | 3,772,000 | 3,607,000 | 3,339,000 | 3,165,000 | 2,995,000 | 2,856,000 | 2,740,000 | 2,665,000 | 2,310,000 | 2,292,000 | 2,044,000 | 2,019,000 | 2,009,000 | 1,404,000 | 1,292,000 | 1,162,000 | 1,066,000 | 997,000 | 600,000 | 578,000 | 539,000 | 521,000 | 503,000 | 485,000 | 479,000 | 466,000 | 477,000 | 497,000 | 547,000 | 557,282 | 566,601 | 556,911 | 570,802 | 582,740 | 595,418 | 578,948 | 588,023 | 576,144 | 566,540 | 574,056 | 553,541 | 560,072 | 551,757 | 550,896 | 553,366 | 568,857 | 585,672 | 542,216 | 548,916 | 571,858 | 565,296 | 582,914 | 601,053 | 625,798 | 609,674 | 599,478 | 522,056 | 359,808 | 322,946 | 264,832 | 271,190 | 260,828 | 177,144 | 177,144 | 180,206 | 178,152 | 178,505 | 178,951 | 169,236 | 178,955 | 182,198 | 182,988 | 185,041 | 190,029 | 196,230 | 198,945 | 148,904 | 135,152 | 138,778 | 143,578 | 120,128 | 120,000 | 108,695 | 94,863 | 74,333 | 47,280 | 37,425 | 34,908 | 30,443 | 25,900 | 26,600 | 22,700 | 22,700 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,000 | 86,232 | 81,000 | 85,000 | 50,000 | 81,119 | 80,462 | 78,000 | 54,227 | 55,139 | 55,139 | 108,497 | 108,909 | 108,780 | 108,566 | 108,107 | 108,107 | 108,107 | 108,107 | 133,000 | 145,317 | 204,603 | 204,000 | 203,657 | 301,425 | 291,077 | 293,383 | 292,934 | 354,057 | 371,019 | 365,800 | 366,286 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 593,513 | 648,053 | 641,030 | 641,030 | 641,030 | 641,030 | 641,030 | 641,030 | 641,030 | 643,179 | 643,179 | 643,179 | 643,179 | 643,179 | 618,179 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 628,000 | 4,193,000 | 4,193,000 | 4,193,000 | 4,193,000 | 4,193,000 | 4,302,000 | 4,349,000 | 4,365,000 | 4,372,000 | 4,372,000 | 4,372,000 | 4,430,000 | 4,430,000 | 4,430,000 | 4,430,000 | 4,453,000 | 4,622,000 |
| 4,622,000 | 4,453,000 | 4,430,000 | 4,430,000 | 4,430,000 | 4,430,000 | 4,372,000 | 4,372,000 | 4,372,000 | 4,365,000 | 4,349,000 | 4,302,000 | 4,193,000 | 4,193,000 | 4,193,000 | 4,193,000 | 4,193,000 | 628,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,179 | 643,179 | 643,179 | 643,179 | 643,179 | 643,179 | 641,030 | 641,030 | 641,030 | 641,030 | 641,030 | 641,030 | 641,030 | 648,053 | 593,513 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 369,844 | 366,286 | 365,800 | 371,019 | 354,057 | 292,934 | 293,383 | 291,077 | 301,425 | 203,657 | 204,000 | 204,603 | 145,317 | 133,000 | 108,107 | 108,107 | 108,107 | 108,107 | 108,566 | 108,780 | 108,909 | 108,497 | 55,139 | 55,139 | 54,227 | 78,000 | 80,462 | 81,119 | 50,000 | 85,000 | 81,000 | 86,232 | 24,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106,000 | 144,000 | 146,000 | 147,000 | 308,000 | 266,000 | 285,000 | 307,000 | 314,000 | 299,000 | 505,000 | 800,000 | 1,172,000 | 1,546,000 | 1,750,000 | 1,819,000 |
| 1,819,000 | 1,750,000 | 1,546,000 | 1,172,000 | 800,000 | 505,000 | 299,000 | 314,000 | 307,000 | 285,000 | 266,000 | 308,000 | 147,000 | 146,000 | 144,000 | 106,000 | 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 | 0 | 0 | 0 | 0 | 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 | 80,969 | 85,210 | 31,000 | 31,000 | 80,462 | 78,158 | 76,471 | 82,352 | 79,088 | 153,512 | 148,872 | 148,937 | 143,330 | 138,175 | 135,621 | 135,523 | 131,375 | 152,314 | 160,738 | 22,989 | 29,000 | 29,428 | 45,511 | 50,914 | 54,735 | 78,173 | 106,926 | 125,001 | 145,148 | 155,646 | 147,101 | 142,446 | 135,678 | 127,817 | 120,458 | 115,423 | 118,879 | 112,642 | 288,745 | 278,761 | 358,136 | 342,839 | 326,136 | 363,395 | 346,938 | 331,248 | 312,332 | 336,733 | 322,520 | 320,589 | 296,012 | 277,530 | 260,613 | 241,301 | 221,714 | 205,000 | 190,000 | 172,000 | 166,000 | 155,000 | 138,000 | 120,000 | 104,000 | 90,000 | 76,000 | 63,000 | 52,000 | 55,000 | 51,000 | 49,000 | 45,000 | 54,000 | 49,000 | 43,000 | 49,000 | 80,000 | 2,854,000 | 2,861,000 | 2,737,000 | 2,613,000 | 2,478,000 | 2,454,000 | 2,339,000 | 2,211,000 | 2,036,000 | 1,850,000 | 1,676,000 | 1,541,000 | 1,395,000 | 1,251,000 | 1,112,000 | 986,000 | 952,000 |
| 952,000 | 986,000 | 1,112,000 | 1,251,000 | 1,395,000 | 1,541,000 | 1,676,000 | 1,850,000 | 2,036,000 | 2,211,000 | 2,339,000 | 2,454,000 | 2,478,000 | 2,613,000 | 2,737,000 | 2,861,000 | 2,854,000 | 80,000 | 49,000 | 43,000 | 49,000 | 54,000 | 45,000 | 49,000 | 51,000 | 55,000 | 52,000 | 63,000 | 76,000 | 90,000 | 104,000 | 120,000 | 138,000 | 155,000 | 166,000 | 172,000 | 190,000 | 205,000 | 221,714 | 241,301 | 260,613 | 277,530 | 296,012 | 320,589 | 322,520 | 336,733 | 312,332 | 331,248 | 346,938 | 363,395 | 326,136 | 342,839 | 358,136 | 278,761 | 288,745 | 112,642 | 118,879 | 115,423 | 120,458 | 127,817 | 135,678 | 142,446 | 147,101 | 155,646 | 145,148 | 125,001 | 106,926 | 78,173 | 54,735 | 50,914 | 45,511 | 29,428 | 29,000 | 22,989 | 160,738 | 152,314 | 131,375 | 135,523 | 135,621 | 138,175 | 143,330 | 148,937 | 148,872 | 153,512 | 79,088 | 82,352 | 76,471 | 78,158 | 80,462 | 31,000 | 31,000 | 85,210 | 80,969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 600 | 3,600 | 3,400 | 3,200 | 4,122 | 5,339 | 20,181 | 14,738 | 10,513 | 11,681 | 10,884 | 68,000 | 12,274 | 10,188 | 66,465 | 10,473 | 55,488 | 56,037 | 6,733 | 4,470 | 7,255 | 8,277 | 8,132 | 9,034 | 10,678 | 15,977 | 24,713 | 26,084 | 31,028 | 36,000 | 37,527 | 28,349 | 33,454 | 25,912 | 25,156 | 38,051 | 40,389 | 35,404 | 37,193 | 23,521 | 44,677 | 42,068 | 42,901 | 20,866 | 41,867 | 44,367 | 39,719 | 22,602 | 38,010 | 93,512 | 46,323 | 102,491 | 118,085 | 116,006 | 111,499 | 93,924 | 107,125 | 104,486 | 102,346 | 35,758 | 99,354 | 95,430 | 93,679 | 27,642 | 89,000 | 66,000 | 73,000 | 67,000 | 66,000 | 64,000 | 64,000 | 62,000 | 47,000 | 60,000 | 70,000 | 319,000 | 273,000 | 220,000 | 312,000 | 668,000 | 110,000 | 110,000 | 116,000 | 41,000 | 119,000 | 157,000 | 1,922,000 | 2,000,000 | 1,944,000 | 1,903,000 | 3,453,000 | 3,575,000 | 3,220,000 | 3,033,000 | 3,266,000 | 3,521,000 | 3,699,000 | 3,701,000 | 3,495,000 | 2,954,000 | 2,818,000 | 2,182,000 |
| 2,182,000 | 2,818,000 | 2,954,000 | 3,495,000 | 3,701,000 | 3,699,000 | 3,521,000 | 3,266,000 | 3,033,000 | 3,220,000 | 3,575,000 | 3,453,000 | 1,903,000 | 1,944,000 | 2,000,000 | 1,922,000 | 157,000 | 119,000 | 41,000 | 116,000 | 110,000 | 110,000 | 668,000 | 312,000 | 220,000 | 273,000 | 319,000 | 70,000 | 60,000 | 47,000 | 62,000 | 64,000 | 64,000 | 66,000 | 67,000 | 73,000 | 66,000 | 89,000 | 27,642 | 93,679 | 95,430 | 99,354 | 35,758 | 102,346 | 104,486 | 107,125 | 93,924 | 111,499 | 116,006 | 118,085 | 102,491 | 46,323 | 93,512 | 38,010 | 22,602 | 39,719 | 44,367 | 41,867 | 20,866 | 42,901 | 42,068 | 44,677 | 23,521 | 37,193 | 35,404 | 40,389 | 38,051 | 25,156 | 25,912 | 33,454 | 28,349 | 37,527 | 36,000 | 31,028 | 26,084 | 24,713 | 15,977 | 10,678 | 9,034 | 8,132 | 8,277 | 7,255 | 4,470 | 6,733 | 56,037 | 55,488 | 10,473 | 66,465 | 10,188 | 12,274 | 68,000 | 10,884 | 11,681 | 10,513 | 14,738 | 20,181 | 5,339 | 4,122 | 3,200 | 3,400 | 3,600 | 600 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 601,000 | 588,000 | 569,000 | 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 | 569,000 | 588,000 | 601,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 50,000 | 51,900 | 59,200 | 77,700 | 285,345 | 301,093 | 621,873 | 610,713 | 618,488 | 661,687 | 636,714 | 739,000 | 739,355 | 731,622 | 750,420 | 684,328 | 726,703 | 784,260 | 449,098 | 348,159 | 372,087 | 385,727 | 431,245 | 450,268 | 404,507 | 452,985 | 456,067 | 457,543 | 552,802 | 529,000 | 529,281 | 668,344 | 704,974 | 775,989 | 997,337 | 1,129,759 | 1,070,280 | 1,297,134 | 1,161,823 | 956,075 | 859,828 | 1,051,000 | 1,039,939 | 920,778 | 942,385 | 970,754 | 1,017,699 | 1,313,784 | 1,288,936 | 1,224,145 | 1,115,593 | 1,407,204 | 1,420,739 | 1,438,216 | 1,352,298 | 1,584,542 | 1,455,343 | 1,397,419 | 1,390,726 | 2,794,496 | 2,697,678 | 2,628,933 | 2,681,276 | 2,783,386 | 2,735,000 | 2,794,000 | 2,709,000 | 2,901,000 | 2,912,000 | 2,981,000 | 4,288,000 | 4,079,000 | 3,278,000 | 3,429,000 | 3,478,000 | 3,770,000 | 3,743,000 | 4,087,000 | 4,182,000 | 3,950,000 | 4,317,000 | 4,439,000 | 4,596,000 | 5,111,000 | 10,155,000 | 11,266,000 | 11,547,000 | 11,898,000 | 12,022,000 | 17,503,000 | 16,834,000 | 17,575,000 | 18,892,000 | 19,625,000 | 19,139,000 | 19,081,000 | 19,940,000 | 22,054,000 | 20,883,000 | 22,750,000 | 27,930,000 | 27,070,000 |
| 27,070,000 | 27,930,000 | 22,750,000 | 20,883,000 | 22,054,000 | 19,940,000 | 19,081,000 | 19,139,000 | 19,625,000 | 18,892,000 | 17,575,000 | 16,834,000 | 17,503,000 | 12,022,000 | 11,898,000 | 11,547,000 | 11,266,000 | 10,155,000 | 5,111,000 | 4,596,000 | 4,439,000 | 4,317,000 | 3,950,000 | 4,182,000 | 4,087,000 | 3,743,000 | 3,770,000 | 3,478,000 | 3,429,000 | 3,278,000 | 4,079,000 | 4,288,000 | 2,981,000 | 2,912,000 | 2,901,000 | 2,709,000 | 2,794,000 | 2,735,000 | 2,783,386 | 2,681,276 | 2,628,933 | 2,697,678 | 2,794,496 | 1,390,726 | 1,397,419 | 1,455,343 | 1,584,542 | 1,352,298 | 1,438,216 | 1,420,739 | 1,407,204 | 1,115,593 | 1,224,145 | 1,288,936 | 1,313,784 | 1,017,699 | 970,754 | 942,385 | 920,778 | 1,039,939 | 1,051,000 | 859,828 | 956,075 | 1,161,823 | 1,297,134 | 1,070,280 | 1,129,759 | 997,337 | 775,989 | 704,974 | 668,344 | 529,281 | 529,000 | 552,802 | 457,543 | 456,067 | 452,985 | 404,507 | 450,268 | 431,245 | 385,727 | 372,087 | 348,159 | 449,098 | 784,260 | 726,703 | 684,328 | 750,420 | 731,622 | 739,355 | 739,000 | 636,714 | 661,687 | 618,488 | 610,713 | 621,873 | 301,093 | 285,345 | 77,700 | 59,200 | 51,900 | 50,000 |
---|
> Total Current Liabilities | 38,700 | 45,000 | 52,200 | 76,200 | 84,398 | 100,421 | 121,229 | 110,335 | 118,181 | 160,151 | 329,773 | 433,000 | 433,494 | 423,696 | 444,080 | 379,448 | 416,509 | 476,238 | 435,502 | 334,112 | 358,551 | 374,036 | 415,153 | 421,156 | 375,520 | 425,498 | 427,167 | 438,659 | 534,386 | 505,000 | 505,044 | 638,807 | 623,867 | 680,798 | 856,442 | 967,161 | 876,552 | 1,135,016 | 1,004,465 | 778,591 | 702,172 | 891,321 | 888,806 | 784,378 | 765,293 | 819,139 | 816,489 | 942,682 | 981,166 | 960,299 | 886,684 | 929,958 | 947,404 | 1,021,960 | 991,359 | 976,223 | 925,577 | 935,791 | 985,927 | 945,496 | 897,945 | 868,729 | 933,907 | 896,030 | 883,000 | 936,000 | 855,000 | 2,438,000 | 2,456,000 | 2,479,000 | 2,086,000 | 1,819,000 | 990,000 | 1,034,000 | 1,028,000 | 1,153,000 | 1,106,000 | 1,462,000 | 1,608,000 | 1,329,000 | 1,183,000 | 1,317,000 | 1,475,000 | 1,784,000 | 1,903,000 | 2,410,000 | 3,669,000 | 3,925,000 | 4,004,000 | 4,448,000 | 3,612,000 | 4,335,000 | 5,562,000 | 7,573,000 | 6,855,000 | 6,563,000 | 7,260,000 | 10,334,000 | 9,101,000 | 10,631,000 | 15,223,000 | 13,969,000 |
| 13,969,000 | 15,223,000 | 10,631,000 | 9,101,000 | 10,334,000 | 7,260,000 | 6,563,000 | 6,855,000 | 7,573,000 | 5,562,000 | 4,335,000 | 3,612,000 | 4,448,000 | 4,004,000 | 3,925,000 | 3,669,000 | 2,410,000 | 1,903,000 | 1,784,000 | 1,475,000 | 1,317,000 | 1,183,000 | 1,329,000 | 1,608,000 | 1,462,000 | 1,106,000 | 1,153,000 | 1,028,000 | 1,034,000 | 990,000 | 1,819,000 | 2,086,000 | 2,479,000 | 2,456,000 | 2,438,000 | 855,000 | 936,000 | 883,000 | 896,030 | 933,907 | 868,729 | 897,945 | 945,496 | 985,927 | 935,791 | 925,577 | 976,223 | 991,359 | 1,021,960 | 947,404 | 929,958 | 886,684 | 960,299 | 981,166 | 942,682 | 816,489 | 819,139 | 765,293 | 784,378 | 888,806 | 891,321 | 702,172 | 778,591 | 1,004,465 | 1,135,016 | 876,552 | 967,161 | 856,442 | 680,798 | 623,867 | 638,807 | 505,044 | 505,000 | 534,386 | 438,659 | 427,167 | 425,498 | 375,520 | 421,156 | 415,153 | 374,036 | 358,551 | 334,112 | 435,502 | 476,238 | 416,509 | 379,448 | 444,080 | 423,696 | 433,494 | 433,000 | 329,773 | 160,151 | 118,181 | 110,335 | 121,229 | 100,421 | 84,398 | 76,200 | 52,200 | 45,000 | 38,700 |
---|
Short-term Debt | 1,900 | 1,800 | 2,000 | 1,800 | 1,550 | 1,104 | 685 | 588 | 429 | 2,019 | 4,014 | 0 | 3,896 | 5,607 | 5,580 | 5,676 | 6,203 | 6,528 | 5,788 | 4,015 | 3,043 | 2,038 | 1,360 | 856 | 345 | 0 | 0 | 0 | 0 | 0 | 340 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 354,034 | 390,277 | 0 | 0 | 0 | 336,380 | 0 | 0 | 0 | 288,798 | 251,780 | 300,726 | 295,026 | 311,030 | 293,412 | 317,953 | 314,562 | 308,110 | 287,927 | 303,369 | 315,049 | 142,073 | 136,000 | 192,000 | 163,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,056,000 | 827,000 | 222,000 | 86,000 | 24,000 | 15,000 | 14,000 | 14,000 | 3,000 | 665,000 | 80,000 | 84,000 | 89,000 | 91,000 | 100,000 | 124,000 | 998,000 | 999,000 | 1,134,000 | 1,000,000 | 140,000 | 1,409,000 | 0 | 1,249,000 | 1,249,000 | 1,250,000 | 1,437,000 | 1,457,000 | 1,479,000 | 1,478,000 | 1,250,000 | 250,000 |
| 250,000 | 1,250,000 | 1,478,000 | 1,479,000 | 1,457,000 | 1,437,000 | 1,250,000 | 1,249,000 | 1,249,000 | 0 | 1,409,000 | 140,000 | 1,000,000 | 1,134,000 | 999,000 | 998,000 | 124,000 | 100,000 | 91,000 | 89,000 | 84,000 | 80,000 | 665,000 | 3,000 | 14,000 | 14,000 | 15,000 | 24,000 | 86,000 | 222,000 | 827,000 | 1,056,000 | 1,500,000 | 1,500,000 | 1,500,000 | 163,000 | 192,000 | 136,000 | 142,073 | 315,049 | 303,369 | 287,927 | 308,110 | 314,562 | 317,953 | 293,412 | 311,030 | 295,026 | 300,726 | 251,780 | 288,798 | 0 | 0 | 0 | 336,380 | 0 | 0 | 0 | 390,277 | 354,034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 340 | 0 | 0 | 0 | 0 | 0 | 345 | 856 | 1,360 | 2,038 | 3,043 | 4,015 | 5,788 | 6,528 | 6,203 | 5,676 | 5,580 | 5,607 | 3,896 | 0 | 4,014 | 2,019 | 429 | 588 | 685 | 1,104 | 1,550 | 1,800 | 2,000 | 1,800 | 1,900 |
---|
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 | 1,398,000 | 0 | 0 | 0 | 1,413,000 | 1,421,000 | 1,428,000 | 1,011,000 | 796,000 | 215,000 | 2,076,000 | 23,000 | 15,000 | 14,000 | 14,000 | 3,000 | 0 | 80,000 | 0 | 0 | 0 | 0 | 0 | 998,000 | 999,000 | 999,000 | 1,000,000 | 0 | 0 | 0 | 1,249,000 | 1,249,000 | 1,250,000 | 1,250,000 | 1,249,000 | 1,249,000 | 1,250,000 | 1,250,000 | 0 |
| 0 | 1,250,000 | 1,250,000 | 1,249,000 | 1,249,000 | 1,250,000 | 1,250,000 | 1,249,000 | 1,249,000 | 0 | 0 | 0 | 1,000,000 | 999,000 | 999,000 | 998,000 | 0 | 0 | 0 | 0 | 0 | 80,000 | 0 | 3,000 | 14,000 | 14,000 | 15,000 | 23,000 | 2,076,000 | 215,000 | 796,000 | 1,011,000 | 1,428,000 | 1,421,000 | 1,413,000 | 0 | 0 | 0 | 1,398,000 | 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 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 27,500 | 34,800 | 43,000 | 64,900 | 68,527 | 75,887 | 86,716 | 76,535 | 72,048 | 88,737 | 108,953 | 214,000 | 214,019 | 165,395 | 170,589 | 141,129 | 234,437 | 282,397 | 242,309 | 185,342 | 214,618 | 223,201 | 262,960 | 238,223 | 182,146 | 221,047 | 179,777 | 179,395 | 298,147 | 230,916 | 230,916 | 272,075 | 334,046 | 323,381 | 449,792 | 492,099 | 427,855 | 438,892 | 387,252 | 218,864 | 226,114 | 275,978 | 321,530 | 344,527 | 362,740 | 280,041 | 324,770 | 286,138 | 346,295 | 297,813 | 307,943 | 335,072 | 395,578 | 417,250 | 390,265 | 356,428 | 328,259 | 310,271 | 333,283 | 324,391 | 309,008 | 261,627 | 328,097 | 293,223 | 222,000 | 277,000 | 295,000 | 296,000 | 320,000 | 423,000 | 523,000 | 485,000 | 348,000 | 431,000 | 511,000 | 596,000 | 623,000 | 800,000 | 902,000 | 511,000 | 368,000 | 437,000 | 591,000 | 687,000 | 761,000 | 893,000 | 1,097,000 | 1,201,000 | 1,218,000 | 1,474,000 | 1,664,000 | 1,783,000 | 1,999,000 | 2,421,000 | 1,491,000 | 1,193,000 | 1,141,000 | 1,929,000 | 2,380,000 | 2,699,000 | 2,715,000 | 3,680,000 |
| 3,680,000 | 2,715,000 | 2,699,000 | 2,380,000 | 1,929,000 | 1,141,000 | 1,193,000 | 1,491,000 | 2,421,000 | 1,999,000 | 1,783,000 | 1,664,000 | 1,474,000 | 1,218,000 | 1,201,000 | 1,097,000 | 893,000 | 761,000 | 687,000 | 591,000 | 437,000 | 368,000 | 511,000 | 902,000 | 800,000 | 623,000 | 596,000 | 511,000 | 431,000 | 348,000 | 485,000 | 523,000 | 423,000 | 320,000 | 296,000 | 295,000 | 277,000 | 222,000 | 293,223 | 328,097 | 261,627 | 309,008 | 324,391 | 333,283 | 310,271 | 328,259 | 356,428 | 390,265 | 417,250 | 395,578 | 335,072 | 307,943 | 297,813 | 346,295 | 286,138 | 324,770 | 280,041 | 362,740 | 344,527 | 321,530 | 275,978 | 226,114 | 218,864 | 387,252 | 438,892 | 427,855 | 492,099 | 449,792 | 323,381 | 334,046 | 272,075 | 230,916 | 230,916 | 298,147 | 179,395 | 179,777 | 221,047 | 182,146 | 238,223 | 262,960 | 223,201 | 214,618 | 185,342 | 242,309 | 282,397 | 234,437 | 141,129 | 170,589 | 165,395 | 214,019 | 214,000 | 108,953 | 88,737 | 72,048 | 76,535 | 86,716 | 75,887 | 68,527 | 64,900 | 43,000 | 34,800 | 27,500 |
---|
Other Current Liabilities | 9,300 | 8,400 | 7,200 | 9,500 | 14,321 | 23,430 | 33,828 | 33,212 | 46,000 | 71,000 | 73,625 | 148,807 | 145,386 | 190,274 | 204,416 | 4,176 | 525 | 4,117 | 187,405 | 144,755 | 140,890 | 148,797 | 150,833 | 170,577 | 193,029 | 198,867 | 247,390 | 259,264 | 229,434 | 231,937 | 272,899 | 365,552 | 285,435 | 353,833 | 402,987 | 469,206 | 433,989 | 685,301 | 613,182 | 559,727 | 476,058 | 615,343 | 198,133 | 29,950 | 402,553 | 539,098 | 491,719 | 71,300 | 634,871 | 662,486 | 578,741 | 35,439 | 27,679 | 30,802 | 37,065 | 35,160 | 34,337 | 40,315 | 55,424 | 30,590 | 25,299 | 26,700 | 32,126 | 167,999 | 148,000 | 146,000 | 168,000 | 320,000 | 286,000 | 305,000 | 337,000 | 422,000 | 374,000 | 443,000 | 428,000 | 489,000 | 413,000 | 571,000 | 623,000 | 61,000 | 650,000 | 669,000 | 676,000 | 865,000 | 868,000 | 1,171,000 | 1,339,000 | 1,437,000 | 1,319,000 | 1,673,000 | 1,510,000 | 843,000 | 3,229,000 | 3,544,000 | 3,777,000 | 3,766,000 | 4,315,000 | 6,527,000 | 4,729,000 | 5,690,000 | 10,413,000 | 9,091,000 |
| 9,091,000 | 10,413,000 | 5,690,000 | 4,729,000 | 6,527,000 | 4,315,000 | 3,766,000 | 3,777,000 | 3,544,000 | 3,229,000 | 843,000 | 1,510,000 | 1,673,000 | 1,319,000 | 1,437,000 | 1,339,000 | 1,171,000 | 868,000 | 865,000 | 676,000 | 669,000 | 650,000 | 61,000 | 623,000 | 571,000 | 413,000 | 489,000 | 428,000 | 443,000 | 374,000 | 422,000 | 337,000 | 305,000 | 286,000 | 320,000 | 168,000 | 146,000 | 148,000 | 167,999 | 32,126 | 26,700 | 25,299 | 30,590 | 55,424 | 40,315 | 34,337 | 35,160 | 37,065 | 30,802 | 27,679 | 35,439 | 578,741 | 662,486 | 634,871 | 71,300 | 491,719 | 539,098 | 402,553 | 29,950 | 198,133 | 615,343 | 476,058 | 559,727 | 613,182 | 685,301 | 433,989 | 469,206 | 402,987 | 353,833 | 285,435 | 365,552 | 272,899 | 231,937 | 229,434 | 259,264 | 247,390 | 198,867 | 193,029 | 170,577 | 150,833 | 148,797 | 140,890 | 144,755 | 187,405 | 4,117 | 525 | 4,176 | 204,416 | 190,274 | 145,386 | 148,807 | 73,625 | 71,000 | 46,000 | 33,212 | 33,828 | 23,430 | 14,321 | 9,500 | 7,200 | 8,400 | 9,300 |
---|
> Long-term Liabilities | 11,300 | 6,900 | 7,000 | 1,500 | 200,947 | 200,672 | 500,644 | 500,378 | 500,307 | 501,536 | 306,941 | 306,000 | 305,861 | 307,926 | 306,340 | 304,880 | 310,194 | 308,022 | 13,596 | 14,047 | 13,536 | 11,691 | 16,092 | 29,112 | 28,987 | 27,487 | 28,900 | 18,884 | 18,416 | 0 | 24,237 | 29,537 | 81,107 | 95,191 | 140,895 | 162,598 | 193,728 | 162,118 | 157,358 | 177,484 | 157,656 | 159,679 | 151,133 | 136,400 | 177,092 | 151,615 | 201,210 | 371,102 | 307,770 | 263,846 | 228,909 | 477,246 | 473,335 | 416,256 | 360,939 | 608,319 | 529,766 | 461,628 | 404,799 | 1,849,000 | 1,799,733 | 1,760,204 | 1,747,369 | 1,887,356 | 1,852,000 | 1,858,000 | 1,854,000 | 463,000 | 456,000 | 502,000 | 2,202,000 | 2,260,000 | 2,288,000 | 2,395,000 | 2,450,000 | 2,617,000 | 2,637,000 | 2,625,000 | 2,574,000 | 2,621,000 | 3,134,000 | 3,122,000 | 3,121,000 | 3,327,000 | 8,252,000 | 8,856,000 | 7,878,000 | 7,973,000 | 8,018,000 | 13,055,000 | 13,222,000 | 13,240,000 | 13,330,000 | 12,052,000 | 12,284,000 | 12,518,000 | 12,680,000 | 11,720,000 | 11,782,000 | 12,119,000 | 12,707,000 | 13,101,000 |
| 13,101,000 | 12,707,000 | 12,119,000 | 11,782,000 | 11,720,000 | 12,680,000 | 12,518,000 | 12,284,000 | 12,052,000 | 13,330,000 | 13,240,000 | 13,222,000 | 13,055,000 | 8,018,000 | 7,973,000 | 7,878,000 | 8,856,000 | 8,252,000 | 3,327,000 | 3,121,000 | 3,122,000 | 3,134,000 | 2,621,000 | 2,574,000 | 2,625,000 | 2,637,000 | 2,617,000 | 2,450,000 | 2,395,000 | 2,288,000 | 2,260,000 | 2,202,000 | 502,000 | 456,000 | 463,000 | 1,854,000 | 1,858,000 | 1,852,000 | 1,887,356 | 1,747,369 | 1,760,204 | 1,799,733 | 1,849,000 | 404,799 | 461,628 | 529,766 | 608,319 | 360,939 | 416,256 | 473,335 | 477,246 | 228,909 | 263,846 | 307,770 | 371,102 | 201,210 | 151,615 | 177,092 | 136,400 | 151,133 | 159,679 | 157,656 | 177,484 | 157,358 | 162,118 | 193,728 | 162,598 | 140,895 | 95,191 | 81,107 | 29,537 | 24,237 | 0 | 18,416 | 18,884 | 28,900 | 27,487 | 28,987 | 29,112 | 16,092 | 11,691 | 13,536 | 14,047 | 13,596 | 308,022 | 310,194 | 304,880 | 306,340 | 307,926 | 305,861 | 306,000 | 306,941 | 501,536 | 500,307 | 500,378 | 500,644 | 200,672 | 200,947 | 1,500 | 7,000 | 6,900 | 11,300 |
---|
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 | 24,760 | 24,450 | 24,098 | 23,734 | 23,359 | 23,389 | 22,957 | 22,493 | 21,949 | 21,439 | 20,830 | 20,237 | 19,627 | 18,998 | 18,333 | 17,685 | 17,015 | 1,373,875 | 1,379,959 | 1,386,091 | 1,392,236 | 1,398,428 | 1,404,000 | 1,411,000 | 1,417,000 | 10,000 | 9,000 | 8,000 | 1,989,000 | 1,989,000 | 1,988,000 | 1,987,000 | 1,986,000 | 1,985,000 | 1,986,000 | 1,987,000 | 1,987,000 | 1,988,000 | 1,988,000 | 1,989,000 | 1,990,000 | 1,991,000 | 6,959,000 | 6,960,000 | 5,963,000 | 5,964,000 | 5,964,000 | 10,943,000 | 10,944,000 | 10,946,000 | 10,947,000 | 0 | 9,701,000 | 9,703,000 | 9,704,000 | 8,456,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 8,456,000 | 9,704,000 | 9,703,000 | 9,701,000 | 0 | 10,947,000 | 10,946,000 | 10,944,000 | 10,943,000 | 5,964,000 | 5,964,000 | 5,963,000 | 6,960,000 | 6,959,000 | 1,991,000 | 1,990,000 | 1,989,000 | 1,988,000 | 1,988,000 | 1,987,000 | 1,987,000 | 1,986,000 | 1,985,000 | 1,986,000 | 1,987,000 | 1,988,000 | 1,989,000 | 1,989,000 | 8,000 | 9,000 | 10,000 | 1,417,000 | 1,411,000 | 1,404,000 | 1,398,428 | 1,392,236 | 1,386,091 | 1,379,959 | 1,373,875 | 17,015 | 17,685 | 18,333 | 18,998 | 19,627 | 20,237 | 20,830 | 21,439 | 21,949 | 22,493 | 22,957 | 23,389 | 23,359 | 23,734 | 24,098 | 24,450 | 24,760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 601,000 | 588,000 | 569,000 | 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 | 569,000 | 588,000 | 601,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87,000 | 79,000 | 72,000 | 45,000 | 31,000 | 7,000 | 2,000 | 1,000 | 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 | 1,000 | 2,000 | 7,000 | 31,000 | 45,000 | 72,000 | 79,000 | 87,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 500 | 200,250 | 200,000 | 200,000 | 200,000 | 200,000 | 197,864 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 4,500 | 4,582 | 4,582 | 4,582 | 3,082 | 7,483 | 8,358 | 8,233 | 6,733 | 8,146 | 20,036 | 17,682 | 24,237 | 27,667 | 29,537 | 81,107 | 63,294 | 80,997 | 75,698 | 79,132 | 73,162 | 72,351 | 76,598 | 72,428 | 79,814 | 69,320 | 94,211 | 91,179 | 95,708 | 130,606 | 301,584 | 230,269 | 163,134 | 129,231 | 322,519 | 319,501 | 252,854 | 169,254 | 396,371 | 318,194 | 246,904 | 183,420 | 317,172 | 244,538 | 181,411 | 144,745 | 256,621 | 194,000 | 155,000 | 112,000 | 239,000 | 114,000 | 122,000 | 125,000 | 161,000 | 148,000 | 158,000 | 170,000 | 614,000 | 651,000 | 638,000 | 587,000 | 633,000 | 660,000 | 650,000 | 662,000 | 775,000 | 774,000 | 1,285,000 | 1,311,000 | 1,375,000 | 1,414,000 | 1,396,000 | 1,535,000 | 1,553,000 | 1,631,000 | 1,609,000 | 1,785,000 | 1,913,000 | 0 | 2,223,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,223,000 | 0 | 1,913,000 | 1,785,000 | 1,609,000 | 1,631,000 | 1,553,000 | 1,535,000 | 1,396,000 | 1,414,000 | 1,375,000 | 1,311,000 | 1,285,000 | 774,000 | 775,000 | 662,000 | 650,000 | 660,000 | 633,000 | 587,000 | 638,000 | 651,000 | 614,000 | 170,000 | 158,000 | 148,000 | 161,000 | 125,000 | 122,000 | 114,000 | 239,000 | 112,000 | 155,000 | 194,000 | 256,621 | 144,745 | 181,411 | 244,538 | 317,172 | 183,420 | 246,904 | 318,194 | 396,371 | 169,254 | 252,854 | 319,501 | 322,519 | 129,231 | 163,134 | 230,269 | 301,584 | 130,606 | 95,708 | 91,179 | 94,211 | 69,320 | 79,814 | 72,428 | 76,598 | 72,351 | 73,162 | 79,132 | 75,698 | 80,997 | 63,294 | 81,107 | 29,537 | 27,667 | 24,237 | 17,682 | 20,036 | 8,146 | 6,733 | 8,233 | 8,358 | 7,483 | 3,082 | 4,582 | 4,582 | 4,582 | 4,500 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 197,864 | 200,000 | 200,000 | 200,000 | 200,000 | 200,250 | 500 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 2,000 | 4,000 | 5,000 | 6,000 | 10,000 | 15,000 | 18,000 | 27,000 | 40,000 | 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 | 40,000 | 27,000 | 18,000 | 15,000 | 10,000 | 6,000 | 5,000 | 4,000 | 2,000 | 1,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 76,700 | 82,500 | 98,400 | 124,600 | 162,446 | 206,090 | 361,473 | 405,714 | 463,296 | 527,571 | 610,636 | 764,000 | 763,819 | 883,532 | 879,277 | 932,687 | 960,830 | 995,853 | 1,009,682 | 1,051,185 | 1,086,103 | 1,095,162 | 1,108,411 | 1,178,268 | 1,230,587 | 1,275,233 | 1,349,441 | 1,457,756 | 1,608,651 | 1,654,548 | 1,654,548 | 2,006,919 | 2,095,894 | 2,260,278 | 2,477,926 | 2,617,912 | 2,737,178 | 2,662,915 | 2,487,075 | 2,394,652 | 2,318,876 | 2,247,409 | 2,423,635 | 2,665,140 | 2,860,645 | 2,760,514 | 2,897,880 | 3,181,462 | 3,447,808 | 3,689,469 | 3,973,450 | 4,145,724 | 4,287,428 | 4,453,665 | 4,722,846 | 4,827,703 | 4,824,184 | 4,172,173 | 4,320,647 | 4,456,398 | 4,166,985 | 4,304,786 | 4,204,593 | 4,417,982 | 4,556,000 | 4,185,000 | 4,465,000 | 4,469,000 | 4,196,000 | 4,480,000 | 5,324,000 | 5,762,000 | 6,132,000 | 5,973,000 | 6,352,000 | 7,471,000 | 7,717,000 | 8,795,000 | 9,475,000 | 9,342,000 | 9,704,000 | 10,336,000 | 11,214,000 | 12,204,000 | 13,099,000 | 13,914,000 | 15,334,000 | 16,893,000 | 18,774,000 | 21,147,000 | 23,798,000 | 26,612,000 | 26,320,000 | 23,851,000 | 21,349,000 | 22,101,000 | 24,520,000 | 27,501,000 | 33,265,000 | 42,978,000 | 49,142,000 | 58,157,000 |
| 58,157,000 | 49,142,000 | 42,978,000 | 33,265,000 | 27,501,000 | 24,520,000 | 22,101,000 | 21,349,000 | 23,851,000 | 26,320,000 | 26,612,000 | 23,798,000 | 21,147,000 | 18,774,000 | 16,893,000 | 15,334,000 | 13,914,000 | 13,099,000 | 12,204,000 | 11,214,000 | 10,336,000 | 9,704,000 | 9,342,000 | 9,475,000 | 8,795,000 | 7,717,000 | 7,471,000 | 6,352,000 | 5,973,000 | 6,132,000 | 5,762,000 | 5,324,000 | 4,480,000 | 4,196,000 | 4,469,000 | 4,465,000 | 4,185,000 | 4,556,000 | 4,417,982 | 4,204,593 | 4,304,786 | 4,166,985 | 4,456,398 | 4,320,647 | 4,172,173 | 4,824,184 | 4,827,703 | 4,722,846 | 4,453,665 | 4,287,428 | 4,145,724 | 3,973,450 | 3,689,469 | 3,447,808 | 3,181,462 | 2,897,880 | 2,760,514 | 2,860,645 | 2,665,140 | 2,423,635 | 2,247,409 | 2,318,876 | 2,394,652 | 2,487,075 | 2,662,915 | 2,737,178 | 2,617,912 | 2,477,926 | 2,260,278 | 2,095,894 | 2,006,919 | 1,654,548 | 1,654,548 | 1,608,651 | 1,457,756 | 1,349,441 | 1,275,233 | 1,230,587 | 1,178,268 | 1,108,411 | 1,095,162 | 1,086,103 | 1,051,185 | 1,009,682 | 995,853 | 960,830 | 932,687 | 879,277 | 883,532 | 763,819 | 764,000 | 610,636 | 527,571 | 463,296 | 405,714 | 361,473 | 206,090 | 162,446 | 124,600 | 98,400 | 82,500 | 76,700 |
---|
Common Stock | 0 | 0 | 0 | 31 | 32 | 65 | 68 | 68 | 70 | 72 | 72 | 150 | 150 | 153 | 157 | 158 | 159 | 161 | 162 | 164 | 166 | 167 | 168 | 169 | 173 | 174 | 178 | 180 | 371 | 373 | 373 | 388 | 393 | 402 | 615 | 619 | 623 | 625 | 629 | 629 | 636 | 638 | 646 | 653 | 663 | 665 | 671 | 677 | 688 | 691 | 698 | 700 | 707 | 713 | 719 | 720 | 725 | 726 | 732 | 732 | 743 | 744 | 752 | 754 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 25,000 |
| 25,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 3,000 | 3,000 | 3,000 | 3,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 754 | 752 | 744 | 743 | 732 | 732 | 726 | 725 | 720 | 719 | 713 | 707 | 700 | 698 | 691 | 688 | 677 | 671 | 665 | 663 | 653 | 646 | 638 | 636 | 629 | 629 | 625 | 623 | 619 | 615 | 402 | 393 | 388 | 373 | 373 | 371 | 180 | 178 | 174 | 173 | 169 | 168 | 167 | 166 | 164 | 162 | 161 | 159 | 158 | 157 | 153 | 150 | 150 | 72 | 72 | 70 | 68 | 68 | 65 | 32 | 31 | 0 | 0 | 0 |
---|
Retained Earnings | -3,200 | 3,500 | 14,100 | 28,700 | 46,973 | 69,495 | 97,563 | 128,623 | 154,490 | 188,066 | 232,727 | 307,000 | 306,940 | 395,438 | 346,802 | 397,739 | 417,486 | 441,636 | 447,992 | 472,158 | 493,507 | 498,626 | 524,505 | 572,514 | 636,958 | 711,795 | 777,048 | 875,100 | 965,776 | 927,000 | 926,548 | 1,196,565 | 1,328,824 | 1,501,556 | 1,737,217 | 1,994,210 | 2,171,015 | 2,050,086 | 2,111,834 | 1,964,169 | 1,762,831 | 1,657,529 | 1,765,106 | 1,896,182 | 2,033,776 | 1,892,815 | 1,977,677 | 2,149,328 | 2,284,547 | 2,436,120 | 2,614,393 | 2,730,418 | 2,790,855 | 2,909,901 | 3,118,981 | 3,246,088 | 3,277,713 | 3,330,815 | 3,406,154 | 3,504,742 | 3,594,527 | 3,675,071 | 3,801,966 | 3,948,877 | 4,037,000 | 4,010,000 | 4,204,000 | 4,350,000 | 4,484,000 | 4,675,000 | 5,529,000 | 6,108,000 | 6,506,000 | 7,006,000 | 7,760,000 | 8,787,000 | 9,948,000 | 10,957,000 | 12,096,000 | 12,565,000 | 12,862,000 | 13,317,000 | 14,118,000 | 14,971,000 | 15,790,000 | 16,313,000 | 17,550,000 | 18,908,000 | 20,721,000 | 22,995,000 | 25,359,000 | 16,235,000 | 15,758,000 | 12,971,000 | 9,905,000 | 10,171,000 | 12,115,000 | 14,921,000 | 20,360,000 | 29,817,000 | 36,598,000 | 45,961,000 |
| 45,961,000 | 36,598,000 | 29,817,000 | 20,360,000 | 14,921,000 | 12,115,000 | 10,171,000 | 9,905,000 | 12,971,000 | 15,758,000 | 16,235,000 | 25,359,000 | 22,995,000 | 20,721,000 | 18,908,000 | 17,550,000 | 16,313,000 | 15,790,000 | 14,971,000 | 14,118,000 | 13,317,000 | 12,862,000 | 12,565,000 | 12,096,000 | 10,957,000 | 9,948,000 | 8,787,000 | 7,760,000 | 7,006,000 | 6,506,000 | 6,108,000 | 5,529,000 | 4,675,000 | 4,484,000 | 4,350,000 | 4,204,000 | 4,010,000 | 4,037,000 | 3,948,877 | 3,801,966 | 3,675,071 | 3,594,527 | 3,504,742 | 3,406,154 | 3,330,815 | 3,277,713 | 3,246,088 | 3,118,981 | 2,909,901 | 2,790,855 | 2,730,418 | 2,614,393 | 2,436,120 | 2,284,547 | 2,149,328 | 1,977,677 | 1,892,815 | 2,033,776 | 1,896,182 | 1,765,106 | 1,657,529 | 1,762,831 | 1,964,169 | 2,111,834 | 2,050,086 | 2,171,015 | 1,994,210 | 1,737,217 | 1,501,556 | 1,328,824 | 1,196,565 | 926,548 | 927,000 | 965,776 | 875,100 | 777,048 | 711,795 | 636,958 | 572,514 | 524,505 | 498,626 | 493,507 | 472,158 | 447,992 | 441,636 | 417,486 | 397,739 | 346,802 | 395,438 | 306,940 | 307,000 | 232,727 | 188,066 | 154,490 | 128,623 | 97,563 | 69,495 | 46,973 | 28,700 | 14,100 | 3,500 | -3,200 |
---|
Accumulated Other Comprehensive Income | -2,000 | -300 | -200 | -100 | -65 | -33 | -15 | -6 | -2 | 0 | 818 | 0 | 108 | 2,179 | 2,326 | 3,760 | 4,154 | 2,989 | -5,658 | -4,618 | -6,230 | -6,645 | -4,944 | -6,389 | -6,546 | -6,508 | -6,308 | -3,633 | -2,451 | -2,000 | -2,374 | 1,436 | 1,284 | 1,586 | 3,350 | 8,034 | 1,549 | -966 | -3,970 | 3,865 | 4,931 | 8,670 | 9,645 | 12,172 | 10,872 | 11,234 | 13,000 | 10,272 | 11,121 | 14,434 | 8,997 | 10,614 | 10,447 | 11,159 | 10,860 | 9,981 | 10,293 | 5,897 | 5,862 | 4,877 | 6,364 | 4,378 | 9,761 | 7,844 | 8,000 | 1,000 | 2,000 | -4,000 | 1,000 | 4,000 | -4,000 | -16,000 | -14,000 | -12,000 | -14,000 | -18,000 | -23,000 | -23,000 | -24,000 | -12,000 | -2,000 | -1,000 | -3,000 | 1,000 | -10,000 | 4,000 | 12,000 | 19,000 | 14,000 | 8,000 | 9,000 | -11,000 | -64,000 | -90,000 | -123,000 | -43,000 | -50,000 | -51,000 | -88,000 | 27,000 | -109,000 | 56,000 |
| 56,000 | -109,000 | 27,000 | -88,000 | -51,000 | -50,000 | -43,000 | -123,000 | -90,000 | -64,000 | -11,000 | 9,000 | 8,000 | 14,000 | 19,000 | 12,000 | 4,000 | -10,000 | 1,000 | -3,000 | -1,000 | -2,000 | -12,000 | -24,000 | -23,000 | -23,000 | -18,000 | -14,000 | -12,000 | -14,000 | -16,000 | -4,000 | 4,000 | 1,000 | -4,000 | 2,000 | 1,000 | 8,000 | 7,844 | 9,761 | 4,378 | 6,364 | 4,877 | 5,862 | 5,897 | 10,293 | 9,981 | 10,860 | 11,159 | 10,447 | 10,614 | 8,997 | 14,434 | 11,121 | 10,272 | 13,000 | 11,234 | 10,872 | 12,172 | 9,645 | 8,670 | 4,931 | 3,865 | -3,970 | -966 | 1,549 | 8,034 | 3,350 | 1,586 | 1,284 | 1,436 | -2,374 | -2,000 | -2,451 | -3,633 | -6,308 | -6,508 | -6,546 | -6,389 | -4,944 | -6,645 | -6,230 | -4,618 | -5,658 | 2,989 | 4,154 | 3,760 | 2,326 | 2,179 | 108 | 0 | 818 | 0 | -2 | -6 | -15 | -33 | -65 | -100 | -200 | -300 | -2,000 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,111,506 | 2,219,401 | 2,288,989 | 2,329,456 | 2,386,257 | 2,500,577 | 2,638,531 | 2,725,317 | 2,846,266 | 2,900,896 | 2,994,507 | 3,040,979 | 3,114,995 | 3,193,623 | 3,273,230 | 3,104,501 | 3,407,889 | 3,483,342 | 3,492,140 | 3,682,742 | 3,783,099 | 3,855,092 | 3,986,000 | 3,938,000 | 4,170,000 | 4,170,000 | 4,218,000 | 4,408,000 | 4,581,000 | 4,708,000 | 4,936,000 | 5,048,000 | 5,219,000 | 5,351,000 | 5,546,000 | 5,681,000 | 5,891,000 | 6,051,000 | 6,317,000 | 6,543,000 | 6,824,000 | 7,045,000 | 7,354,000 | 7,828,000 | 8,301,000 | 8,721,000 | 9,280,000 | 9,745,000 | 10,465,000 | 10,385,000 | 10,623,000 | 0 | 11,565,000 | 11,971,000 | 12,453,000 | 12,629,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 12,629,000 | 12,453,000 | 11,971,000 | 11,565,000 | 0 | 10,623,000 | 10,385,000 | 10,465,000 | 9,745,000 | 9,280,000 | 8,721,000 | 8,301,000 | 7,828,000 | 7,354,000 | 7,045,000 | 6,824,000 | 6,543,000 | 6,317,000 | 6,051,000 | 5,891,000 | 5,681,000 | 5,546,000 | 5,351,000 | 5,219,000 | 5,048,000 | 4,936,000 | 4,708,000 | 4,581,000 | 4,408,000 | 4,218,000 | 4,170,000 | 4,170,000 | 3,938,000 | 3,986,000 | 3,855,092 | 3,783,099 | 3,682,742 | 3,492,140 | 3,483,342 | 3,407,889 | 3,104,501 | 3,273,230 | 3,193,623 | 3,114,995 | 3,040,979 | 2,994,507 | 2,900,896 | 2,846,266 | 2,725,317 | 2,638,531 | 2,500,577 | 2,386,257 | 2,329,456 | 2,288,989 | 2,219,401 | 2,111,506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12,038,000 | -11,604,000 | -11,242,000 | -10,756,000 | -10,530,000 | -10,232,000 | -10,036,000 | -9,814,000 | -9,726,000 | -9,524,000 | -9,474,000 | -9,263,000 | -8,489,000 | -7,821,000 | -7,755,000 | -6,650,000 | -6,614,000 | -6,070,000 | -5,297,000 | -5,039,000 | -4,783,000 | -4,608,000 | -4,508,000 | -4,048,000 | -3,912,000 | -3,765,000 | -3,476,000 | -3,394,585 | -3,390,985 | -3,058,149 | -2,926,789 | -2,537,295 | -2,499,990 | -2,269,766 | -1,737,025 | -1,622,709 | -1,522,709 | -1,509,087 | -1,509,088 | -1,496,904 | -1,496,904 | -1,487,093 | -1,487,079 | -1,479,392 | -1,479,392 | -1,473,656 | -1,473,655 | -1,463,268 | -1,463,268 | -1,463,268 | -1,463,268 | -1,463,268 | -1,463,268 | -1,163,528 | -1,163,528 | -1,039,632 | -861,547 | -736,506 | -612,120 | -487,120 | -387,120 | -387,120 | -262,142 | -212,142 | -162,142 | -122,142 | -72,100 | -24,644 | -24,644 | 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 | 81,900 | 79,300 | 84,500 | 96,000 | 115,506 | 136,563 | 263,000 | 277,000 | 308,738 | 339,433 | 376,000 | 457,000 |
|
---|