> Total Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 463,133,000 | 482,229,000 | 486,864,000 | 525,555,000 | 597,995,000 | 622,907,000 | 634,214,000 | 669,566,000 | 699,139,000 | 754,509,000 | 770,507,000 | 802,449,000 | 880,024,000 | 940,757,000 | 908,123,000 | 922,861,000 | 963,834,000 | 995,061,000 | 974,502,000 | 1,007,784,000 | 1,044,162,000 | 1,088,008,000 | 1,111,779,000 | 1,198,998,000 | 1,216,370,000 | 1,617,714,000 | 1,611,695,000 | 1,996,103,000 | 2,012,867,000 | 2,044,274,000 | 1,964,753,000 | 2,017,483,000 | 2,059,178,000 | 2,097,978,000 | 2,162,039,000 | 2,456,325,000 | 2,457,664,000 | 0 | 2,899,036,000 | 3,219,153,000 | 3,219,153,000 | 3,620,902,000 |
| 3,620,902,000 | 3,219,153,000 | 3,219,153,000 | 2,899,036,000 | 0 | 2,457,664,000 | 2,456,325,000 | 2,162,039,000 | 2,097,978,000 | 2,059,178,000 | 2,017,483,000 | 1,964,753,000 | 2,044,274,000 | 2,012,867,000 | 1,996,103,000 | 1,611,695,000 | 1,617,714,000 | 1,216,370,000 | 1,198,998,000 | 1,111,779,000 | 1,088,008,000 | 1,044,162,000 | 1,007,784,000 | 974,502,000 | 995,061,000 | 963,834,000 | 922,861,000 | 908,123,000 | 940,757,000 | 880,024,000 | 802,449,000 | 770,507,000 | 754,509,000 | 699,139,000 | 669,566,000 | 634,214,000 | 622,907,000 | 597,995,000 | 525,555,000 | 486,864,000 | 482,229,000 | 463,133,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,243,000 | 59,049,000 | 47,198,000 | 77,842,000 | 82,426,000 | 134,958,000 | 107,483,000 | 105,882,000 | 126,591,000 | 135,932,000 | 129,022,000 | 136,720,000 | 128,472,000 | 169,075,000 | 125,163,000 | 118,559,000 | 132,760,000 | 141,543,000 | 134,117,000 | 150,190,000 | 153,436,000 | 143,552,000 | 157,416,000 | 265,860,000 | 293,320,000 | 380,791,000 | 381,807,000 | 502,368,000 | 496,496,000 | 548,658,000 | 380,293,000 | 394,020,000 | 362,934,000 | 372,790,000 | 450,032,000 | 656,825,000 | 577,067,000 | 0 | 526,171,000 | 562,218,000 | 562,218,000 | 587,795,000 |
| 587,795,000 | 562,218,000 | 562,218,000 | 526,171,000 | 0 | 577,067,000 | 656,825,000 | 450,032,000 | 372,790,000 | 362,934,000 | 394,020,000 | 380,293,000 | 548,658,000 | 496,496,000 | 502,368,000 | 381,807,000 | 380,791,000 | 293,320,000 | 265,860,000 | 157,416,000 | 143,552,000 | 153,436,000 | 150,190,000 | 134,117,000 | 141,543,000 | 132,760,000 | 118,559,000 | 125,163,000 | 169,075,000 | 128,472,000 | 136,720,000 | 129,022,000 | 135,932,000 | 126,591,000 | 105,882,000 | 107,483,000 | 134,958,000 | 82,426,000 | 77,842,000 | 47,198,000 | 59,049,000 | 58,243,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,420,000 | 16,907,000 | 6,920,000 | 10,339,000 | 7,889,000 | 43,344,000 | 46,307,000 | 34,850,000 | 41,318,000 | 52,098,000 | 37,725,000 | 35,193,000 | 29,187,000 | 85,531,000 | 25,788,000 | 27,455,000 | 48,301,000 | 64,977,000 | 63,879,000 | 73,945,000 | 65,943,000 | 55,401,000 | 35,553,000 | 53,479,000 | 41,472,000 | 81,002,000 | 51,714,000 | 36,506,000 | 53,240,000 | 112,711,000 | 46,090,000 | 29,464,000 | 119,707,000 | 90,442,000 | 47,718,000 | 86,408,000 | 45,920,000 | 0 | 174,853,000 | 157,661,000 | 157,661,000 | 152,129,000 |
| 152,129,000 | 157,661,000 | 157,661,000 | 174,853,000 | 0 | 45,920,000 | 86,408,000 | 47,718,000 | 90,442,000 | 119,707,000 | 29,464,000 | 46,090,000 | 112,711,000 | 53,240,000 | 36,506,000 | 51,714,000 | 81,002,000 | 41,472,000 | 53,479,000 | 35,553,000 | 55,401,000 | 65,943,000 | 73,945,000 | 63,879,000 | 64,977,000 | 48,301,000 | 27,455,000 | 25,788,000 | 85,531,000 | 29,187,000 | 35,193,000 | 37,725,000 | 52,098,000 | 41,318,000 | 34,850,000 | 46,307,000 | 43,344,000 | 7,889,000 | 10,339,000 | 6,920,000 | 16,907,000 | 18,420,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 182,000 | 47,000 | 47,000 | 36,000 | 39,000 | 2,423,000 | 481,000 | 2,000 | -130,128,000 | -128,033,000 | 29,000 | 6,477,000 | 287,000 | 340,000 | 258,000 | -231,199,000 | 13,000 | 218,000 | 109,000 | -233,834,000 | -237,470,000 | 30,095,000 | 31,379,000 | 27,788,000 | 15,536,000 | 31,084,000 | 111,706,000 | 84,374,000 | 106,674,000 | 19,770,000 | 188,413,000 | 64,192,000 | 17,236,000 | 66,449,000 | 65,838,000 | 60,442,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 60,442,000 | 65,838,000 | 66,449,000 | 17,236,000 | 64,192,000 | 188,413,000 | 19,770,000 | 106,674,000 | 84,374,000 | 111,706,000 | 31,084,000 | 15,536,000 | 27,788,000 | 31,379,000 | 30,095,000 | -237,470,000 | -233,834,000 | 109,000 | 218,000 | 13,000 | -231,199,000 | 258,000 | 340,000 | 287,000 | 6,477,000 | 29,000 | -128,033,000 | -130,128,000 | 2,000 | 481,000 | 2,423,000 | 39,000 | 36,000 | 47,000 | 47,000 | 182,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,684,000 | 40,016,000 | 35,905,000 | 62,181,000 | 68,449,000 | 86,602,000 | 53,029,000 | 62,476,000 | 77,995,000 | 75,739,000 | 82,840,000 | 91,985,000 | 84,454,000 | 77,923,000 | 89,947,000 | 82,039,000 | 74,788,000 | 67,697,000 | 61,500,000 | 64,579,000 | 75,716,000 | 74,835,000 | 77,369,000 | 161,675,000 | 205,919,000 | 269,427,000 | 284,582,000 | 338,247,000 | 345,083,000 | 317,161,000 | 302,996,000 | 162,205,000 | 166,449,000 | 247,823,000 | 317,600,000 | 481,212,000 | 449,003,000 | 0 | 237,008,000 | 215,980,000 | 215,980,000 | 235,106,000 |
| 235,106,000 | 215,980,000 | 215,980,000 | 237,008,000 | 0 | 449,003,000 | 481,212,000 | 317,600,000 | 247,823,000 | 166,449,000 | 162,205,000 | 302,996,000 | 317,161,000 | 345,083,000 | 338,247,000 | 284,582,000 | 269,427,000 | 205,919,000 | 161,675,000 | 77,369,000 | 74,835,000 | 75,716,000 | 64,579,000 | 61,500,000 | 67,697,000 | 74,788,000 | 82,039,000 | 89,947,000 | 77,923,000 | 84,454,000 | 91,985,000 | 82,840,000 | 75,739,000 | 77,995,000 | 62,476,000 | 53,029,000 | 86,602,000 | 68,449,000 | 62,181,000 | 35,905,000 | 40,016,000 | 36,684,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,000 | 44,000 | 204,000 | 223,000 | 99,000 | 126,000 | 306,000 | 269,000 | 252,000 | 231,000 | 384,000 | 250,000 | 128,000 | 52,000 | 836,000 | 708,000 | 627,000 | 606,000 | 788,000 | 679,000 | 693,000 | 914,000 | 1,661,000 | 1,482,000 | 890,000 | 1,208,000 | 1,480,000 | 1,300,000 | 1,536,000 | 1,464,000 | 1,729,000 | 1,261,000 | 1,863,000 | 2,229,000 | 2,473,000 | 4,694,000 | 4,021,000 | 0 | 83,851,000 | 149,379,000 | 149,379,000 | 153,712,000 |
| 153,712,000 | 149,379,000 | 149,379,000 | 83,851,000 | 0 | 4,021,000 | 4,694,000 | 2,473,000 | 2,229,000 | 1,863,000 | 1,261,000 | 1,729,000 | 1,464,000 | 1,536,000 | 1,300,000 | 1,480,000 | 1,208,000 | 890,000 | 1,482,000 | 1,661,000 | 914,000 | 693,000 | 679,000 | 788,000 | 606,000 | 627,000 | 708,000 | 836,000 | 52,000 | 128,000 | 250,000 | 384,000 | 231,000 | 252,000 | 269,000 | 306,000 | 126,000 | 99,000 | 223,000 | 204,000 | 44,000 | 38,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 404,890,000 | 423,180,000 | 439,666,000 | 447,713,000 | 515,569,000 | 487,949,000 | 526,731,000 | 563,684,000 | 572,548,000 | 618,577,000 | 641,485,000 | 665,729,000 | 751,552,000 | 771,682,000 | 782,960,000 | 804,302,000 | 831,074,000 | 853,518,000 | 840,385,000 | 857,594,000 | 890,726,000 | 944,456,000 | 954,363,000 | 933,138,000 | 923,050,000 | 1,236,923,000 | 1,229,888,000 | 1,493,735,000 | 1,516,371,000 | 1,495,616,000 | 1,584,460,000 | 1,623,463,000 | 1,696,244,000 | 1,725,188,000 | 1,712,007,000 | 1,799,500,000 | 1,880,597,000 | 0 | 2,372,865,000 | 2,656,935,000 | 2,656,935,000 | 3,033,107,000 |
| 3,033,107,000 | 2,656,935,000 | 2,656,935,000 | 2,372,865,000 | 0 | 1,880,597,000 | 1,799,500,000 | 1,712,007,000 | 1,725,188,000 | 1,696,244,000 | 1,623,463,000 | 1,584,460,000 | 1,495,616,000 | 1,516,371,000 | 1,493,735,000 | 1,229,888,000 | 1,236,923,000 | 923,050,000 | 933,138,000 | 954,363,000 | 944,456,000 | 890,726,000 | 857,594,000 | 840,385,000 | 853,518,000 | 831,074,000 | 804,302,000 | 782,960,000 | 771,682,000 | 751,552,000 | 665,729,000 | 641,485,000 | 618,577,000 | 572,548,000 | 563,684,000 | 526,731,000 | 487,949,000 | 515,569,000 | 447,713,000 | 439,666,000 | 423,180,000 | 404,890,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197,376,000 | 205,499,000 | 222,806,000 | 235,441,000 | 243,688,000 | 253,343,000 | 268,405,000 | 281,328,000 | 291,726,000 | 301,647,000 | 312,306,000 | 322,064,000 | 331,712,000 | 332,650,000 | 332,379,000 | 329,870,000 | 331,795,000 | 328,332,000 | 334,318,000 | 341,506,000 | 360,051,000 | 402,713,000 | 415,612,000 | 384,551,000 | 408,201,000 | 423,545,000 | 455,605,000 | 488,254,000 | 556,798,000 | 595,933,000 | 644,873,000 | 677,463,000 | 729,407,000 | 760,992,000 | 791,486,000 | 836,828,000 | 870,541,000 | 0 | 1,110,326,000 | 1,091,539,000 | 1,091,539,000 | 1,239,847,000 |
| 1,239,847,000 | 1,091,539,000 | 1,091,539,000 | 1,110,326,000 | 0 | 870,541,000 | 836,828,000 | 791,486,000 | 760,992,000 | 729,407,000 | 677,463,000 | 644,873,000 | 595,933,000 | 556,798,000 | 488,254,000 | 455,605,000 | 423,545,000 | 408,201,000 | 384,551,000 | 415,612,000 | 402,713,000 | 360,051,000 | 341,506,000 | 334,318,000 | 328,332,000 | 331,795,000 | 329,870,000 | 332,379,000 | 332,650,000 | 331,712,000 | 322,064,000 | 312,306,000 | 301,647,000 | 291,726,000 | 281,328,000 | 268,405,000 | 253,343,000 | 243,688,000 | 235,441,000 | 222,806,000 | 205,499,000 | 197,376,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,990,000 | 1,957,000 | 1,856,000 | 1,771,000 | 1,796,000 | 1,679,000 | 1,657,000 | 1,595,000 | 1,567,000 | 1,524,000 | 1,568,000 | 1,536,000 | 1,510,000 | 1,375,000 | 1,557,000 | 1,515,000 | 1,665,000 | 1,592,000 | 1,535,000 | 1,833,000 | 2,119,000 | 2,039,000 | 2,566,000 | 2,443,000 | 2,644,000 | 2,831,000 | 2,897,000 | 2,860,000 | 2,820,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,820,000 | 2,860,000 | 2,897,000 | 2,831,000 | 2,644,000 | 2,443,000 | 2,566,000 | 2,039,000 | 2,119,000 | 1,833,000 | 1,535,000 | 1,592,000 | 1,665,000 | 1,515,000 | 1,557,000 | 1,375,000 | 1,510,000 | 1,536,000 | 1,568,000 | 1,524,000 | 1,567,000 | 1,595,000 | 1,657,000 | 1,679,000 | 1,796,000 | 1,771,000 | 1,856,000 | 1,957,000 | 1,990,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166,238,000 | 177,300,000 | 191,628,000 | 163,558,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253,956,000 | 244,507,000 | 464,994,000 | 451,851,000 | 563,541,000 | 585,348,000 | 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 | 585,348,000 | 563,541,000 | 451,851,000 | 464,994,000 | 244,507,000 | 253,956,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163,558,000 | 191,628,000 | 177,300,000 | 166,238,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,833,000 | 2,119,000 | 2,039,000 | 2,566,000 | 2,443,000 | 2,644,000 | 2,831,000 | 2,897,000 | 2,860,000 | 2,820,000 | 2,787,000 | 2,705,000 | 2,719,000 | 2,896,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,896,000 | 2,719,000 | 2,705,000 | 2,787,000 | 2,820,000 | 2,860,000 | 2,897,000 | 2,831,000 | 2,644,000 | 2,443,000 | 2,566,000 | 2,039,000 | 2,119,000 | 1,833,000 | 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 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301,784,000 | 283,749,000 | 67,101,000 | 63,311,000 | 170,439,000 | 415,651,000 | 504,750,000 | 479,256,000 | 573,948,000 | 579,787,000 | 496,248,000 | 525,063,000 | 457,048,000 | 342,276,000 | 0 | 160,622,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 160,622,000 | 0 | 342,276,000 | 457,048,000 | 525,063,000 | 496,248,000 | 579,787,000 | 573,948,000 | 479,256,000 | 504,750,000 | 415,651,000 | 170,439,000 | 63,311,000 | 67,101,000 | 283,749,000 | 301,784,000 | 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 |
---|
> Total Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171,832,000 | 168,655,000 | 173,804,000 | 189,289,000 | 224,938,000 | 225,892,000 | 216,404,000 | 242,130,000 | 312,015,000 | 332,234,000 | 322,345,000 | 389,733,000 | 451,853,000 | 391,119,000 | 329,051,000 | 327,898,000 | 306,114,000 | 265,412,000 | 262,124,000 | 277,406,000 | 268,503,000 | 270,361,000 | 283,675,000 | 354,819,000 | 329,775,000 | 351,168,000 | 329,580,000 | 379,564,000 | 345,791,000 | 420,450,000 | 350,106,000 | 429,212,000 | 420,751,000 | 393,235,000 | 427,265,000 | 694,249,000 | 546,195,000 | 0 | 492,390,000 | 613,521,000 | 613,521,000 | 799,580,000 |
| 799,580,000 | 613,521,000 | 613,521,000 | 492,390,000 | 0 | 546,195,000 | 694,249,000 | 427,265,000 | 393,235,000 | 420,751,000 | 429,212,000 | 350,106,000 | 420,450,000 | 345,791,000 | 379,564,000 | 329,580,000 | 351,168,000 | 329,775,000 | 354,819,000 | 283,675,000 | 270,361,000 | 268,503,000 | 277,406,000 | 262,124,000 | 265,412,000 | 306,114,000 | 327,898,000 | 329,051,000 | 391,119,000 | 451,853,000 | 389,733,000 | 322,345,000 | 332,234,000 | 312,015,000 | 242,130,000 | 216,404,000 | 225,892,000 | 224,938,000 | 189,289,000 | 173,804,000 | 168,655,000 | 171,832,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55,130,000 | 35,485,000 | 20,116,000 | 27,163,000 | 59,873,000 | 33,804,000 | 34,137,000 | 42,424,000 | 81,208,000 | 136,508,000 | 138,780,000 | 166,366,000 | 169,675,000 | 144,567,000 | 101,958,000 | 109,862,000 | 108,791,000 | 85,253,000 | 77,962,000 | 92,980,000 | 83,958,000 | 76,704,000 | 76,330,000 | 139,949,000 | 107,023,000 | 120,268,000 | 109,675,000 | 147,481,000 | 117,113,000 | 197,197,000 | 141,233,000 | 193,347,000 | 159,996,000 | 140,232,000 | 183,929,000 | 449,746,000 | 388,783,000 | 0 | 230,257,000 | 301,605,000 | 301,605,000 | 340,388,000 |
| 340,388,000 | 301,605,000 | 301,605,000 | 230,257,000 | 0 | 388,783,000 | 449,746,000 | 183,929,000 | 140,232,000 | 159,996,000 | 193,347,000 | 141,233,000 | 197,197,000 | 117,113,000 | 147,481,000 | 109,675,000 | 120,268,000 | 107,023,000 | 139,949,000 | 76,330,000 | 76,704,000 | 83,958,000 | 92,980,000 | 77,962,000 | 85,253,000 | 108,791,000 | 109,862,000 | 101,958,000 | 144,567,000 | 169,675,000 | 166,366,000 | 138,780,000 | 136,508,000 | 81,208,000 | 42,424,000 | 34,137,000 | 33,804,000 | 59,873,000 | 27,163,000 | 20,116,000 | 35,485,000 | 55,130,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,682,000 | 12,786,000 | 1,959,000 | 969,000 | 24,026,000 | 1,619,000 | 5,456,000 | 10,630,000 | 40,980,000 | 88,515,000 | 85,823,000 | 98,679,000 | 106,655,000 | 73,701,000 | 47,648,000 | 44,368,000 | 55,469,000 | 35,806,000 | 35,200,000 | 24,835,000 | 15,822,000 | 4,255,000 | 3,276,000 | 2,334,000 | 4,445,000 | 5,206,000 | 15,896,000 | 14,725,000 | 15,193,000 | 59,619,000 | 53,638,000 | 61,159,000 | 56,950,000 | 17,944,000 | 17,290,000 | 17,158,000 | 116,618,000 | 0 | 10,327,000 | 4,185,000 | 4,185,000 | 0 |
| 0 | 4,185,000 | 4,185,000 | 10,327,000 | 0 | 116,618,000 | 17,158,000 | 17,290,000 | 17,944,000 | 56,950,000 | 61,159,000 | 53,638,000 | 59,619,000 | 15,193,000 | 14,725,000 | 15,896,000 | 5,206,000 | 4,445,000 | 2,334,000 | 3,276,000 | 4,255,000 | 15,822,000 | 24,835,000 | 35,200,000 | 35,806,000 | 55,469,000 | 44,368,000 | 47,648,000 | 73,701,000 | 106,655,000 | 98,679,000 | 85,823,000 | 88,515,000 | 40,980,000 | 10,630,000 | 5,456,000 | 1,619,000 | 24,026,000 | 969,000 | 1,959,000 | 12,786,000 | 34,682,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245,679,000 | 259,024,000 | 242,113,000 | 293,405,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,120,000 | 3,215,000 | 13,031,000 | 12,210,000 | 12,246,000 | 55,903,000 | 50,314,000 | 57,322,000 | 53,152,000 | 14,137,000 | 13,657,000 | 13,540,000 | 113,029,000 | 0 | 972,000 | 0 | 0 | 3,882,000 |
| 3,882,000 | 0 | 0 | 972,000 | 0 | 113,029,000 | 13,540,000 | 13,657,000 | 14,137,000 | 53,152,000 | 57,322,000 | 50,314,000 | 55,903,000 | 12,246,000 | 12,210,000 | 13,031,000 | 3,215,000 | 2,120,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 293,405,000 | 242,113,000 | 259,024,000 | 245,679,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,959,000 | 11,706,000 | 9,896,000 | 14,233,000 | 14,372,000 | 15,247,000 | 13,807,000 | 14,958,000 | 16,347,000 | 24,260,000 | 28,572,000 | 27,532,000 | 23,989,000 | 25,452,000 | 23,169,000 | 22,852,000 | 25,828,000 | 22,243,000 | 17,423,000 | 24,211,000 | 30,936,000 | 38,425,000 | 35,813,000 | 58,402,000 | 52,314,000 | 48,637,000 | 42,453,000 | 50,055,000 | 50,048,000 | 46,897,000 | 36,986,000 | 42,599,000 | 55,149,000 | 69,159,000 | 64,211,000 | 77,925,000 | 91,680,000 | 0 | 181,556,000 | 217,423,000 | 217,423,000 | 254,691,000 |
| 254,691,000 | 217,423,000 | 217,423,000 | 181,556,000 | 0 | 91,680,000 | 77,925,000 | 64,211,000 | 69,159,000 | 55,149,000 | 42,599,000 | 36,986,000 | 46,897,000 | 50,048,000 | 50,055,000 | 42,453,000 | 48,637,000 | 52,314,000 | 58,402,000 | 35,813,000 | 38,425,000 | 30,936,000 | 24,211,000 | 17,423,000 | 22,243,000 | 25,828,000 | 22,852,000 | 23,169,000 | 25,452,000 | 23,989,000 | 27,532,000 | 28,572,000 | 24,260,000 | 16,347,000 | 14,958,000 | 13,807,000 | 15,247,000 | 14,372,000 | 14,233,000 | 9,896,000 | 11,706,000 | 9,959,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,263,000 | 2,356,000 | 1,084,000 | 982,000 | 2,481,000 | 2,641,000 | 1,516,000 | 710,000 | 1,912,000 | 2,148,000 | 1,895,000 | 818,000 | 1,924,000 | 2,803,000 | 2,956,000 | 2,612,000 | 4,775,000 | 5,448,000 | 4,084,000 | 3,291,000 | 6,157,000 | 7,565,000 | 5,729,000 | 5,387,000 | 8,683,000 | 10,110,000 | 6,620,000 | 5,781,000 | 10,583,000 | 10,842,000 | 7,094,000 | 7,003,000 | 3,966,000 | 6,435,000 | 9,195,000 | 5,904,000 | 14,028,000 | 0 | 38,374,000 | 79,997,000 | 79,997,000 | 0 |
| 0 | 79,997,000 | 79,997,000 | 38,374,000 | 0 | 14,028,000 | 5,904,000 | 9,195,000 | 6,435,000 | 3,966,000 | 7,003,000 | 7,094,000 | 10,842,000 | 10,583,000 | 5,781,000 | 6,620,000 | 10,110,000 | 8,683,000 | 5,387,000 | 5,729,000 | 7,565,000 | 6,157,000 | 3,291,000 | 4,084,000 | 5,448,000 | 4,775,000 | 2,612,000 | 2,956,000 | 2,803,000 | 1,924,000 | 818,000 | 1,895,000 | 2,148,000 | 1,912,000 | 710,000 | 1,516,000 | 2,641,000 | 2,481,000 | 982,000 | 1,084,000 | 2,356,000 | 2,263,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116,702,000 | 133,170,000 | 153,688,000 | 162,126,000 | 165,065,000 | 192,088,000 | 182,267,000 | 199,706,000 | 230,807,000 | 195,726,000 | 183,565,000 | 223,367,000 | 282,178,000 | 246,552,000 | 227,093,000 | 218,036,000 | 197,323,000 | 180,159,000 | 184,162,000 | 184,426,000 | 184,545,000 | 193,657,000 | 207,345,000 | 214,870,000 | 222,752,000 | 230,900,000 | 219,905,000 | 232,083,000 | 228,678,000 | 223,253,000 | 208,873,000 | 235,865,000 | 260,755,000 | 253,003,000 | 243,336,000 | 244,503,000 | 157,412,000 | 0 | 262,133,000 | 311,916,000 | 311,916,000 | 459,192,000 |
| 459,192,000 | 311,916,000 | 311,916,000 | 262,133,000 | 0 | 157,412,000 | 244,503,000 | 243,336,000 | 253,003,000 | 260,755,000 | 235,865,000 | 208,873,000 | 223,253,000 | 228,678,000 | 232,083,000 | 219,905,000 | 230,900,000 | 222,752,000 | 214,870,000 | 207,345,000 | 193,657,000 | 184,545,000 | 184,426,000 | 184,162,000 | 180,159,000 | 197,323,000 | 218,036,000 | 227,093,000 | 246,552,000 | 282,178,000 | 223,367,000 | 183,565,000 | 195,726,000 | 230,807,000 | 199,706,000 | 182,267,000 | 192,088,000 | 165,065,000 | 162,126,000 | 153,688,000 | 133,170,000 | 116,702,000 | 0 | 0 | 0 | 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 | 165,063,000 | 153,827,000 | 156,522,000 | 147,368,000 | 142,589,000 | 125,944,000 | 152,530,000 | 175,658,000 | 167,856,000 | 158,199,000 | 157,448,000 | 70,440,000 | 0 | 153,529,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 153,529,000 | 0 | 70,440,000 | 157,448,000 | 158,199,000 | 167,856,000 | 175,658,000 | 152,530,000 | 125,944,000 | 142,589,000 | 147,368,000 | 156,522,000 | 153,827,000 | 165,063,000 | 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 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,128,000 | 45,236,000 | 65,837,000 | 66,078,000 | 75,561,000 | 81,310,000 | 80,664,000 | 82,929,000 | 83,335,000 | 85,097,000 | 85,147,000 | 85,137,000 | 87,055,000 | 86,972,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 86,972,000 | 87,055,000 | 85,137,000 | 85,147,000 | 85,097,000 | 83,335,000 | 82,929,000 | 80,664,000 | 81,310,000 | 75,561,000 | 66,078,000 | 65,837,000 | 45,236,000 | 45,128,000 | 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 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290,050,000 | 312,336,000 | 311,841,000 | 335,073,000 | 370,198,000 | 394,271,000 | 415,142,000 | 424,892,000 | 384,755,000 | 420,236,000 | 446,774,000 | 411,323,000 | 426,079,000 | 545,886,000 | 572,930,000 | 587,365,000 | 648,350,000 | 718,090,000 | 698,819,000 | 714,390,000 | 757,839,000 | 800,919,000 | 808,299,000 | 824,380,000 | 868,254,000 | 1,247,614,000 | 1,264,340,000 | 1,598,467,000 | 1,647,509,000 | 1,605,501,000 | 1,595,825,000 | 1,570,063,000 | 1,619,964,000 | 1,686,905,000 | 1,717,488,000 | 1,745,349,000 | 1,894,402,000 | 0 | 2,387,458,000 | 2,593,541,000 | 2,593,541,000 | 2,808,407,000 |
| 2,808,407,000 | 2,593,541,000 | 2,593,541,000 | 2,387,458,000 | 0 | 1,894,402,000 | 1,745,349,000 | 1,717,488,000 | 1,686,905,000 | 1,619,964,000 | 1,570,063,000 | 1,595,825,000 | 1,605,501,000 | 1,647,509,000 | 1,598,467,000 | 1,264,340,000 | 1,247,614,000 | 868,254,000 | 824,380,000 | 808,299,000 | 800,919,000 | 757,839,000 | 714,390,000 | 698,819,000 | 718,090,000 | 648,350,000 | 587,365,000 | 572,930,000 | 545,886,000 | 426,079,000 | 411,323,000 | 446,774,000 | 420,236,000 | 384,755,000 | 424,892,000 | 415,142,000 | 394,271,000 | 370,198,000 | 335,073,000 | 311,841,000 | 312,336,000 | 290,050,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 0 | 2,387,458,000 | 2,593,541,000 | 2,593,541,000 | 0 |
| 0 | 2,593,541,000 | 2,593,541,000 | 2,387,458,000 | 0 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -305,038,000 | -292,381,000 | -280,269,000 | -271,026,000 | -261,447,000 | -253,027,000 | -244,197,000 | -236,025,000 | -227,954,000 | -220,178,000 | -212,790,000 | -205,591,000 | -198,378,000 | -190,681,000 | -175,153,000 | -156,488,000 | -147,638,000 | -139,144,000 | -130,735,000 | -122,616,000 | -112,540,000 | -104,222,000 | -96,529,000 | -90,704,000 | -85,962,000 | -81,366,000 | -77,070,000 | -72,779,000 | -68,782,000 | -65,060,000 | -61,125,000 | -57,769,000 | -54,414,000 | -51,428,000 | -48,370,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 31,297,000 | 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 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | -33,293,000 | -23,077,000 | -20,386,000 | -20,386,000 | -20,386,000 | -19,923,000 | -19,923,000 | -19,923,000 | -12,308,000 | -12,308,000 | -12,308,000 | -12,091,000 | 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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84,421,000 | 87,054,000 | 89,532,000 | 92,661,000 | 96,316,000 | 99,205,000 | 101,410,000 | 105,782,000 | 108,970,000 | 113,756,000 | 118,774,000 | 119,573,000 | 122,354,000 | 131,196,000 | 141,545,000 | 150,463,000 | 160,012,000 | 167,242,000 | 174,244,000 | 181,948,000 | 200,431,000 | 215,969,000 | 223,186,000 | 228,487,000 | 237,557,000 | 242,602,000 | 248,855,000 | 259,385,000 | 272,617,000 | 270,954,000 | 282,167,000 | 285,982,000 | 19,180,000 | 21,288,000 | 23,755,000 | 21,757,000 | 12,823,000 | 0 | 2,387,458,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2,387,458,000 | 0 | 12,823,000 | 21,757,000 | 23,755,000 | 21,288,000 | 19,180,000 | 285,982,000 | 282,167,000 | 270,954,000 | 272,617,000 | 259,385,000 | 248,855,000 | 242,602,000 | 237,557,000 | 228,487,000 | 223,186,000 | 215,969,000 | 200,431,000 | 181,948,000 | 174,244,000 | 167,242,000 | 160,012,000 | 150,463,000 | 141,545,000 | 131,196,000 | 122,354,000 | 119,573,000 | 118,774,000 | 113,756,000 | 108,970,000 | 105,782,000 | 101,410,000 | 99,205,000 | 96,316,000 | 92,661,000 | 89,532,000 | 87,054,000 | 84,421,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|