> Total Assets | 0 | 0 | 0 | 3,200 | 0 | 4,600 | 0 | 23,700 | 23,800 | 22,900 | 22,900 | 24,100 | 22,700 | 21,700 | 21,700 | 21,800 | 22,300 | 21,200 | 20,900 | 20,800 | 19,900 | 20,800 | 16,400 | 15,900 | 15,888 | 15,814 | 16,420 | 15,314 | 13,522 | 9,746 | 8,823 | 9,257 | 9,257 | 6,965 | 7,298 | 6,766 | 6,434 | 6,898 | 6,913 | 6,587 | 7,022 | 7,740 | 9,519 | 12,828 | 33,373 | 34,780 | 40,169 | 42,716 | 46,497 | 56,800 | 63,087 | 131,026 | 141,961 | 150,284 | 158,225 | 162,421 | 167,988 | 170,707 | 172,686 | 176,995 | 180,394 | 185,480 | 189,427 | 205,934 | 210,610 | 214,011 | 221,259 | 234,892 | 231,296 | 223,531 | 89,782 | 79,941 | 69,730 | 62,487 | 57,950 | 54,395 | 50,112 | 43,509 | 35,334 | 31,538 | 26,423 | 21,684 | 27,095 | 27,390 | 26,285 | 24,914 | 24,849 | 24,473 | 21,821 | 18,417 | 19,058 | 14,308 | 13,893 | 13,842 | 15,634 | 13,877 | 15,296 | 21,357 | 20,926 | 25,203 | 33,598 | 41,461 | 56,559 | 61,197 | 68,350 | 73,102 | 71,552 | 72,903 | 129,684 | 137,425 | 134,708 | 115,356 | 108,509 | 100,845 | 109,496 | 103,581 | 98,258 | 94,670 | 92,313 | 85,577 | 55,440 | 52,991 | 46,179 |
| 46,179 | 52,991 | 55,440 | 85,577 | 92,313 | 94,670 | 98,258 | 103,581 | 109,496 | 100,845 | 108,509 | 115,356 | 134,708 | 137,425 | 129,684 | 72,903 | 71,552 | 73,102 | 68,350 | 61,197 | 56,559 | 41,461 | 33,598 | 25,203 | 20,926 | 21,357 | 15,296 | 13,877 | 15,634 | 13,842 | 13,893 | 14,308 | 19,058 | 18,417 | 21,821 | 24,473 | 24,849 | 24,914 | 26,285 | 27,390 | 27,095 | 21,684 | 26,423 | 31,538 | 35,334 | 43,509 | 50,112 | 54,395 | 57,950 | 62,487 | 69,730 | 79,941 | 89,782 | 223,531 | 231,296 | 234,892 | 221,259 | 214,011 | 210,610 | 205,934 | 189,427 | 185,480 | 180,394 | 176,995 | 172,686 | 170,707 | 167,988 | 162,421 | 158,225 | 150,284 | 141,961 | 131,026 | 63,087 | 56,800 | 46,497 | 42,716 | 40,169 | 34,780 | 33,373 | 12,828 | 9,519 | 7,740 | 7,022 | 6,587 | 6,913 | 6,898 | 6,434 | 6,766 | 7,298 | 6,965 | 9,257 | 9,257 | 8,823 | 9,746 | 13,522 | 15,314 | 16,420 | 15,814 | 15,888 | 15,900 | 16,400 | 20,800 | 19,900 | 20,800 | 20,900 | 21,200 | 22,300 | 21,800 | 21,700 | 21,700 | 22,700 | 24,100 | 22,900 | 22,900 | 23,800 | 23,700 | 0 | 4,600 | 0 | 3,200 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 2,700 | 0 | 3,900 | 0 | 23,100 | 22,600 | 21,800 | 21,900 | 22,900 | 21,500 | 20,700 | 20,800 | 20,800 | 21,000 | 20,100 | 19,900 | 19,200 | 18,400 | 17,100 | 13,300 | 12,900 | 13,082 | 13,137 | 12,678 | 11,560 | 10,070 | 6,569 | 5,935 | 6,510 | 6,510 | 4,475 | 4,955 | 4,568 | 4,369 | 4,865 | 4,965 | 4,689 | 5,128 | 5,899 | 7,652 | 10,943 | 31,510 | 32,938 | 25,938 | 29,087 | 33,159 | 36,853 | 43,457 | 103,769 | 104,615 | 94,874 | 102,099 | 104,540 | 47,044 | 48,952 | 55,138 | 58,860 | 63,923 | 69,106 | 74,791 | 75,596 | 81,038 | 85,574 | 94,962 | 109,336 | 95,665 | 81,380 | 73,238 | 64,245 | 55,089 | 49,125 | 45,491 | 43,003 | 39,700 | 34,093 | 27,201 | 24,293 | 20,039 | 16,106 | 22,193 | 22,829 | 22,191 | 21,279 | 21,623 | 21,786 | 19,475 | 13,827 | 12,461 | 7,917 | 7,731 | 7,853 | 9,871 | 7,926 | 9,534 | 15,701 | 15,460 | 20,084 | 16,894 | 20,566 | 35,720 | 39,964 | 31,929 | 37,583 | 36,998 | 39,290 | 98,488 | 46,923 | 46,914 | 28,656 | 24,086 | 19,433 | 29,567 | 26,510 | 23,233 | 21,639 | 21,212 | 16,880 | 12,256 | 11,507 | 6,420 |
| 6,420 | 11,507 | 12,256 | 16,880 | 21,212 | 21,639 | 23,233 | 26,510 | 29,567 | 19,433 | 24,086 | 28,656 | 46,914 | 46,923 | 98,488 | 39,290 | 36,998 | 37,583 | 31,929 | 39,964 | 35,720 | 20,566 | 16,894 | 20,084 | 15,460 | 15,701 | 9,534 | 7,926 | 9,871 | 7,853 | 7,731 | 7,917 | 12,461 | 13,827 | 19,475 | 21,786 | 21,623 | 21,279 | 22,191 | 22,829 | 22,193 | 16,106 | 20,039 | 24,293 | 27,201 | 34,093 | 39,700 | 43,003 | 45,491 | 49,125 | 55,089 | 64,245 | 73,238 | 81,380 | 95,665 | 109,336 | 94,962 | 85,574 | 81,038 | 75,596 | 74,791 | 69,106 | 63,923 | 58,860 | 55,138 | 48,952 | 47,044 | 104,540 | 102,099 | 94,874 | 104,615 | 103,769 | 43,457 | 36,853 | 33,159 | 29,087 | 25,938 | 32,938 | 31,510 | 10,943 | 7,652 | 5,899 | 5,128 | 4,689 | 4,965 | 4,865 | 4,369 | 4,568 | 4,955 | 4,475 | 6,510 | 6,510 | 5,935 | 6,569 | 10,070 | 11,560 | 12,678 | 13,137 | 13,082 | 12,900 | 13,300 | 17,100 | 18,400 | 19,200 | 19,900 | 20,100 | 21,000 | 20,800 | 20,800 | 20,700 | 21,500 | 22,900 | 21,900 | 21,800 | 22,600 | 23,100 | 0 | 3,900 | 0 | 2,700 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 600 | 0 | 1,400 | 0 | 19,000 | 16,400 | 16,100 | 14,600 | 14,500 | 12,900 | 12,800 | 13,200 | 14,400 | 13,800 | 14,200 | 13,200 | 12,700 | 11,300 | 9,600 | 8,700 | 8,700 | 8,653 | 8,320 | 7,174 | 6,178 | 5,709 | 4,377 | 3,747 | 3,226 | 3,226 | 2,603 | 3,853 | 3,627 | 3,450 | 3,264 | 4,313 | 3,722 | 3,797 | 3,822 | 5,737 | 8,634 | 29,516 | 29,946 | 20,389 | 21,215 | 26,011 | 31,319 | 34,898 | 92,564 | 94,046 | 80,198 | 83,057 | 87,549 | 26,209 | 24,411 | 24,957 | 13,966 | 10,772 | 14,048 | 16,175 | 14,577 | 11,517 | 13,248 | 12,302 | 17,856 | 7,689 | 17,097 | 20,079 | 7,475 | 16,167 | 10,966 | 10,073 | 18,873 | 12,751 | 9,161 | 10,863 | 11,763 | 8,620 | 5,036 | 10,493 | 10,165 | 9,977 | 7,174 | 8,531 | 8,819 | 11,398 | 6,410 | 5,943 | 2,229 | 2,504 | 2,377 | 3,939 | 2,205 | 3,654 | 8,745 | 8,387 | 12,159 | 7,378 | 6,611 | 23,870 | 28,268 | 19,456 | 23,614 | 25,872 | 25,754 | 89,247 | 29,936 | 32,372 | 16,078 | 9,831 | 5,357 | 19,001 | 14,026 | 8,724 | 6,417 | 7,982 | 7,125 | 6,155 | 5,628 | 1,509 |
| 1,509 | 5,628 | 6,155 | 7,125 | 7,982 | 6,417 | 8,724 | 14,026 | 19,001 | 5,357 | 9,831 | 16,078 | 32,372 | 29,936 | 89,247 | 25,754 | 25,872 | 23,614 | 19,456 | 28,268 | 23,870 | 6,611 | 7,378 | 12,159 | 8,387 | 8,745 | 3,654 | 2,205 | 3,939 | 2,377 | 2,504 | 2,229 | 5,943 | 6,410 | 11,398 | 8,819 | 8,531 | 7,174 | 9,977 | 10,165 | 10,493 | 5,036 | 8,620 | 11,763 | 10,863 | 9,161 | 12,751 | 18,873 | 10,073 | 10,966 | 16,167 | 7,475 | 20,079 | 17,097 | 7,689 | 17,856 | 12,302 | 13,248 | 11,517 | 14,577 | 16,175 | 14,048 | 10,772 | 13,966 | 24,957 | 24,411 | 26,209 | 87,549 | 83,057 | 80,198 | 94,046 | 92,564 | 34,898 | 31,319 | 26,011 | 21,215 | 20,389 | 29,946 | 29,516 | 8,634 | 5,737 | 3,822 | 3,797 | 3,722 | 4,313 | 3,264 | 3,450 | 3,627 | 3,853 | 2,603 | 3,226 | 3,226 | 3,747 | 4,377 | 5,709 | 6,178 | 7,174 | 8,320 | 8,653 | 8,700 | 8,700 | 9,600 | 11,300 | 12,700 | 13,200 | 14,200 | 13,800 | 14,400 | 13,200 | 12,800 | 12,900 | 14,500 | 14,600 | 16,100 | 16,400 | 19,000 | 0 | 1,400 | 0 | 600 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,748 | 6,271 | 22,649 | 30,188 | 29,784 | 32,361 | 31,284 | 37,806 | 41,599 | 45,222 | 54,694 | 56,683 | 44,884 | 33,991 | 38,497 | 21,410 | 20,289 | 16,972 | 13,328 | 15,513 | 14,302 | 7,196 | 3,078 | 2,625 | 1,220 | 2,201 | 2,880 | 3,800 | 4,321 | 4,080 | 4,078 | 1,679 | 720 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 720 | 1,679 | 4,078 | 4,080 | 4,321 | 3,800 | 2,880 | 2,201 | 1,220 | 2,625 | 3,078 | 7,196 | 14,302 | 15,513 | 13,328 | 16,972 | 20,289 | 21,410 | 38,497 | 33,991 | 44,884 | 56,683 | 54,694 | 45,222 | 41,599 | 37,806 | 31,284 | 32,361 | 29,784 | 30,188 | 22,649 | 6,271 | 1,748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 1,800 | 0 | 2,400 | 0 | 3,400 | 5,400 | 4,900 | 6,300 | 6,500 | 6,500 | 6,000 | 5,900 | 4,900 | 5,500 | 4,100 | 4,900 | 5,000 | 4,500 | 6,200 | 3,800 | 3,500 | 3,835 | 4,301 | 4,966 | 4,750 | 3,755 | 1,649 | 1,545 | 2,724 | 2,724 | 1,431 | 937 | 633 | 667 | 1,410 | 563 | 741 | 1,072 | 1,905 | 1,825 | 2,059 | 1,768 | 2,695 | 4,846 | 6,786 | 5,324 | 4,200 | 6,943 | 9,950 | 9,217 | 13,076 | 17,015 | 13,337 | 17,040 | 19,984 | 20,700 | 18,424 | 19,387 | 22,126 | 23,293 | 25,127 | 27,431 | 26,301 | 33,257 | 32,684 | 27,682 | 15,119 | 17,086 | 16,818 | 16,472 | 16,072 | 16,885 | 9,634 | 10,485 | 9,136 | 7,695 | 8,262 | 7,741 | 8,091 | 8,054 | 8,922 | 7,631 | 8,639 | 8,014 | 8,158 | 5,472 | 5,462 | 5,274 | 4,963 | 4,706 | 4,712 | 5,210 | 5,145 | 5,355 | 6,182 | 6,328 | 7,130 | 8,951 | 13,017 | 11,087 | 10,894 | 11,882 | 12,542 | 9,797 | 12,347 | 8,333 | 14,941 | 12,616 | 10,590 | 12,058 | 11,562 | 9,479 | 10,501 | 11,186 | 11,871 | 10,290 | 7,912 | 4,301 | 3,824 | 3,406 |
| 3,406 | 3,824 | 4,301 | 7,912 | 10,290 | 11,871 | 11,186 | 10,501 | 9,479 | 11,562 | 12,058 | 10,590 | 12,616 | 14,941 | 8,333 | 12,347 | 9,797 | 12,542 | 11,882 | 10,894 | 11,087 | 13,017 | 8,951 | 7,130 | 6,328 | 6,182 | 5,355 | 5,145 | 5,210 | 4,712 | 4,706 | 4,963 | 5,274 | 5,462 | 5,472 | 8,158 | 8,014 | 8,639 | 7,631 | 8,922 | 8,054 | 8,091 | 7,741 | 8,262 | 7,695 | 9,136 | 10,485 | 9,634 | 16,885 | 16,072 | 16,472 | 16,818 | 17,086 | 15,119 | 27,682 | 32,684 | 33,257 | 26,301 | 27,431 | 25,127 | 23,293 | 22,126 | 19,387 | 18,424 | 20,700 | 19,984 | 17,040 | 13,337 | 17,015 | 13,076 | 9,217 | 9,950 | 6,943 | 4,200 | 5,324 | 6,786 | 4,846 | 2,695 | 1,768 | 2,059 | 1,825 | 1,905 | 1,072 | 741 | 563 | 1,410 | 667 | 633 | 937 | 1,431 | 2,724 | 2,724 | 1,545 | 1,649 | 3,755 | 4,750 | 4,966 | 4,301 | 3,835 | 3,500 | 3,800 | 6,200 | 4,500 | 5,000 | 4,900 | 4,100 | 5,500 | 4,900 | 5,900 | 6,000 | 6,500 | 6,500 | 6,300 | 4,900 | 5,400 | 3,400 | 0 | 2,400 | 0 | 1,800 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 100 | 0 | -100 | 0 | 300 | 200 | 300 | 500 | 1,300 | 1,500 | 1,300 | 1,100 | 900 | 1,100 | 1,100 | 1,100 | 900 | 2,100 | 800 | 400 | 200 | 222 | 227 | 189 | 294 | 251 | 203 | 253 | 265 | 265 | 188 | 124 | 263 | 219 | 146 | 84 | 204 | 166 | 118 | 66 | 203 | 194 | 271 | 397 | 556 | 456 | 299 | 243 | 398 | 730 | 516 | 848 | 1,661 | 2,022 | 1,278 | 1,959 | 2,724 | 2,853 | 14,048 | 16,175 | 4,202 | 11,517 | 4,026 | 3,799 | 3,732 | 3,259 | 3,954 | 1,761 | 1,146 | 784 | 1,562 | 1,337 | 992 | 818 | 1,364 | 1,285 | 1,023 | 886 | 1,590 | 1,280 | 765 | 696 | 1,079 | 934 | 692 | 899 | 1,211 | 1,225 | 713 | 508 | 751 | 706 | 576 | 468 | 774 | 745 | 795 | 565 | 938 | 763 | 802 | 591 | 1,427 | 1,329 | 1,189 | 908 | 2,046 | 1,926 | 1,988 | 2,197 | 2,514 | 1,087 | 1,983 | 3,323 | 3,351 | 2,940 | 1,843 | 1,800 | 2,055 | 1,505 |
| 1,505 | 2,055 | 1,800 | 1,843 | 2,940 | 3,351 | 3,323 | 1,983 | 1,087 | 2,514 | 2,197 | 1,988 | 1,926 | 2,046 | 908 | 1,189 | 1,329 | 1,427 | 591 | 802 | 763 | 938 | 565 | 795 | 745 | 774 | 468 | 576 | 706 | 751 | 508 | 713 | 1,225 | 1,211 | 899 | 692 | 934 | 1,079 | 696 | 765 | 1,280 | 1,590 | 886 | 1,023 | 1,285 | 1,364 | 818 | 992 | 1,337 | 1,562 | 784 | 1,146 | 1,761 | 3,954 | 3,259 | 3,732 | 3,799 | 4,026 | 11,517 | 4,202 | 16,175 | 14,048 | 2,853 | 2,724 | 1,959 | 1,278 | 2,022 | 1,661 | 848 | 516 | 730 | 398 | 243 | 299 | 456 | 556 | 397 | 271 | 194 | 203 | 66 | 118 | 166 | 204 | 84 | 146 | 219 | 263 | 124 | 188 | 265 | 265 | 253 | 203 | 251 | 294 | 189 | 227 | 222 | 200 | 400 | 800 | 2,100 | 900 | 1,100 | 1,100 | 1,100 | 900 | 1,100 | 1,300 | 1,500 | 1,300 | 500 | 300 | 200 | 300 | 0 | -100 | 0 | 100 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 500 | 0 | 700 | 0 | 600 | 1,200 | 1,100 | 1,000 | 1,200 | 1,200 | 1,000 | 900 | 1,000 | 1,300 | 1,100 | 1,000 | 1,600 | 1,500 | 3,700 | 3,100 | 3,000 | 2,806 | 2,677 | 3,742 | 3,754 | 3,452 | 3,177 | 2,888 | 0 | 2,747 | 2,490 | 2,343 | 2,198 | 2,065 | 2,033 | 1,948 | 1,898 | 1,894 | 1,841 | 1,867 | 1,885 | 1,863 | 1,842 | 14,231 | 13,629 | 13,338 | 19,947 | 19,630 | 27,257 | 37,346 | 55,410 | 56,126 | 57,881 | 120,944 | 121,755 | 117,548 | 118,135 | 116,471 | 116,374 | 114,636 | 130,338 | 129,572 | 128,437 | 126,297 | 125,556 | 135,631 | 142,151 | 16,544 | 15,696 | 14,641 | 13,362 | 12,459 | 11,392 | 10,412 | 9,416 | 8,133 | 7,245 | 6,384 | 5,578 | 4,902 | 4,561 | 4,094 | 3,635 | 3,226 | 2,687 | 2,346 | 4,590 | 6,597 | 6,391 | 6,162 | 5,989 | 5,763 | 5,951 | 5,762 | 5,656 | 5,466 | 5,119 | 16,704 | 20,895 | 20,839 | 21,233 | 36,421 | 35,519 | 34,554 | 33,613 | 31,196 | 90,502 | 87,794 | 86,700 | 84,423 | 81,412 | 79,929 | 77,071 | 75,025 | 73,031 | 71,101 | 68,697 | 43,184 | 41,484 | 39,759 |
| 39,759 | 41,484 | 43,184 | 68,697 | 71,101 | 73,031 | 75,025 | 77,071 | 79,929 | 81,412 | 84,423 | 86,700 | 87,794 | 90,502 | 31,196 | 33,613 | 34,554 | 35,519 | 36,421 | 21,233 | 20,839 | 20,895 | 16,704 | 5,119 | 5,466 | 5,656 | 5,762 | 5,951 | 5,763 | 5,989 | 6,162 | 6,391 | 6,597 | 4,590 | 2,346 | 2,687 | 3,226 | 3,635 | 4,094 | 4,561 | 4,902 | 5,578 | 6,384 | 7,245 | 8,133 | 9,416 | 10,412 | 11,392 | 12,459 | 13,362 | 14,641 | 15,696 | 16,544 | 142,151 | 135,631 | 125,556 | 126,297 | 128,437 | 129,572 | 130,338 | 114,636 | 116,374 | 116,471 | 118,135 | 117,548 | 121,755 | 120,944 | 57,881 | 56,126 | 55,410 | 37,346 | 27,257 | 19,630 | 19,947 | 13,338 | 13,629 | 14,231 | 1,842 | 1,863 | 1,885 | 1,867 | 1,841 | 1,894 | 1,898 | 1,948 | 2,033 | 2,065 | 2,198 | 2,343 | 2,490 | 2,747 | 0 | 2,888 | 3,177 | 3,452 | 3,754 | 3,742 | 2,677 | 2,806 | 3,000 | 3,100 | 3,700 | 1,500 | 1,600 | 1,000 | 1,100 | 1,300 | 1,000 | 900 | 1,000 | 1,200 | 1,200 | 1,000 | 1,100 | 1,200 | 600 | 0 | 700 | 0 | 500 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 600 | 0 | 600 | 0 | 600 | 600 | 600 | 600 | 500 | 500 | 600 | 500 | 400 | 400 | 400 | 300 | 400 | 300 | 400 | 400 | 500 | 452 | 455 | 518 | 737 | 696 | 645 | 572 | 482 | 482 | 349 | 284 | 220 | 165 | 144 | 100 | 70 | 84 | 55 | 66 | 113 | 111 | 108 | 174 | 241 | 340 | 384 | 376 | 417 | 505 | 676 | 698 | 1,079 | 1,756 | 3,597 | 4,080 | 4,289 | 4,775 | 6,815 | 7,046 | 8,193 | 8,912 | 10,221 | 10,339 | 11,623 | 17,478 | 21,100 | 16,323 | 15,482 | 14,422 | 13,181 | 12,277 | 11,211 | 10,228 | 9,232 | 7,910 | 7,023 | 6,161 | 5,373 | 4,697 | 4,273 | 3,799 | 3,366 | 2,956 | 2,492 | 2,150 | 1,904 | 1,834 | 1,811 | 1,651 | 1,542 | 1,381 | 1,229 | 1,102 | 1,060 | 940 | 865 | 3,271 | 7,638 | 7,851 | 8,573 | 8,501 | 8,447 | 8,340 | 7,955 | 7,851 | 8,565 | 9,263 | 8,408 | 7,779 | 6,420 | 6,476 | 5,220 | 4,650 | 4,150 | 3,684 | 3,642 | 3,937 | 3,656 | 3,272 |
| 3,272 | 3,656 | 3,937 | 3,642 | 3,684 | 4,150 | 4,650 | 5,220 | 6,476 | 6,420 | 7,779 | 8,408 | 9,263 | 8,565 | 7,851 | 7,955 | 8,340 | 8,447 | 8,501 | 8,573 | 7,851 | 7,638 | 3,271 | 865 | 940 | 1,060 | 1,102 | 1,229 | 1,381 | 1,542 | 1,651 | 1,811 | 1,834 | 1,904 | 2,150 | 2,492 | 2,956 | 3,366 | 3,799 | 4,273 | 4,697 | 5,373 | 6,161 | 7,023 | 7,910 | 9,232 | 10,228 | 11,211 | 12,277 | 13,181 | 14,422 | 15,482 | 16,323 | 21,100 | 17,478 | 11,623 | 10,339 | 10,221 | 8,912 | 8,193 | 7,046 | 6,815 | 4,775 | 4,289 | 4,080 | 3,597 | 1,756 | 1,079 | 698 | 676 | 505 | 417 | 376 | 384 | 340 | 241 | 174 | 108 | 111 | 113 | 66 | 55 | 84 | 70 | 100 | 144 | 165 | 220 | 284 | 349 | 482 | 482 | 572 | 645 | 696 | 737 | 518 | 455 | 452 | 500 | 400 | 400 | 300 | 400 | 300 | 400 | 400 | 400 | 500 | 600 | 500 | 500 | 600 | 600 | 600 | 600 | 0 | 600 | 0 | 600 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 9,566 | 9,288 | 9,288 | 15,039 | 15,098 | 15,266 | 24,501 | 31,639 | 31,877 | 32,505 | 82,414 | 82,886 | 83,357 | 83,483 | 83,483 | 83,483 | 83,483 | 94,320 | 94,374 | 94,231 | 94,231 | 94,231 | 94,231 | 94,231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,874 | 3,368 | 3,686 | 3,685 | 3,685 | 3,685 | 3,685 | 3,685 | 3,685 | 3,685 | 3,685 | 7,797 | 7,797 | 7,797 | 7,797 | 11,493 | 11,493 | 11,493 | 12,266 | 12,266 | 40,085 | 39,591 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 11,052 | 11,052 | 11,052 |
| 11,052 | 11,052 | 11,052 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 35,041 | 39,591 | 40,085 | 12,266 | 12,266 | 11,493 | 11,493 | 11,493 | 7,797 | 7,797 | 7,797 | 7,797 | 3,685 | 3,685 | 3,685 | 3,685 | 3,685 | 3,685 | 3,685 | 3,685 | 3,686 | 3,368 | 1,874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94,231 | 94,231 | 94,231 | 94,231 | 94,231 | 94,374 | 94,320 | 83,483 | 83,483 | 83,483 | 83,483 | 83,357 | 82,886 | 82,414 | 32,505 | 31,877 | 31,639 | 24,501 | 15,266 | 15,098 | 15,039 | 9,288 | 9,288 | 9,566 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 1,715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 600 | 500 | 500 | 700 | 700 | 500 | 400 | 300 | 700 | 600 | 500 | 600 | 400 | 2,600 | 2,500 | 2,300 | 2,177 | 2,051 | 3,092 | 2,928 | 2,704 | 2,493 | 2,284 | 2,223 | 2,223 | 2,088 | 2,013 | 1,939 | 1,868 | 1,796 | 1,765 | 1,755 | 1,743 | 1,733 | 1,722 | 1,713 | 1,715 | 1,715 | 14,044 | 13,381 | 3,708 | 4,524 | 4,156 | 3,788 | 6,149 | 15,333 | 15,683 | 17,946 | 29,119 | 27,375 | 25,915 | 27,603 | 25,453 | 23,316 | 21,187 | 27,662 | 26,089 | 23,794 | 21,537 | 19,459 | 17,429 | 15,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 613 | 1,241 | 745 | 680 | 616 | 551 | 487 | 423 | 359 | 297 | 238 | 5,270 | 5,002 | 4,761 | 4,535 | 15,875 | 15,027 | 14,186 | 12,698 | 10,400 | 41,255 | 38,240 | 42,631 | 40,987 | 39,410 | 37,865 | 36,320 | 34,847 | 33,355 | 31,901 | 29,532 | 27,715 | 26,265 | 24,931 |
| 24,931 | 26,265 | 27,715 | 29,532 | 31,901 | 33,355 | 34,847 | 36,320 | 37,865 | 39,410 | 40,987 | 42,631 | 38,240 | 41,255 | 10,400 | 12,698 | 14,186 | 15,027 | 15,875 | 4,535 | 4,761 | 5,002 | 5,270 | 238 | 297 | 359 | 423 | 487 | 551 | 616 | 680 | 745 | 1,241 | 613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,400 | 17,429 | 19,459 | 21,537 | 23,794 | 26,089 | 27,662 | 21,187 | 23,316 | 25,453 | 27,603 | 25,915 | 27,375 | 29,119 | 17,946 | 15,683 | 15,333 | 6,149 | 3,788 | 4,156 | 4,524 | 3,708 | 13,381 | 14,044 | 1,715 | 1,715 | 1,713 | 1,722 | 1,733 | 1,743 | 1,755 | 1,765 | 1,796 | 1,868 | 1,939 | 2,013 | 2,088 | 2,223 | 2,223 | 2,284 | 2,493 | 2,704 | 2,928 | 3,092 | 2,051 | 2,177 | 2,300 | 2,500 | 2,600 | 400 | 600 | 500 | 600 | 700 | 300 | 400 | 500 | 700 | 700 | 500 | 500 | 600 | 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 | 2,354 | 2,223 | 3,224 | 3,017 | 2,756 | 2,532 | 2,316 | 2,265 | 2,227 | 2,141 | 2,059 | 1,978 | 1,900 | 1,889 | 1,848 | 1,828 | 1,810 | 1,786 | 1,801 | 1,772 | 1,752 | 1,734 | 14,057 | 13,388 | 12,998 | 19,563 | 19,254 | 26,840 | 36,841 | 54,734 | 55,428 | 56,802 | 119,188 | 118,158 | 113,468 | 113,846 | 111,696 | 109,559 | 107,590 | 122,145 | 120,660 | 118,216 | 115,958 | 113,933 | 118,153 | 121,051 | 221 | 214 | 219 | 181 | 182 | 181 | 184 | 184 | 223 | 222 | 223 | 205 | 205 | 288 | 295 | 269 | 270 | 195 | 196 | 2,686 | 4,763 | 4,580 | 4,511 | 4,447 | 4,382 | 4,722 | 552 | 552 | 544 | 331 | 366 | 458 | 430 | 328 | 552 | 552 | 535 | 8,649 | 679 | 597 | 700 | 620 | 616 | 541 | 547 | 490 | 0 | 485 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 485 | 0 | 490 | 547 | 541 | 616 | 620 | 700 | 597 | 679 | 8,649 | 535 | 552 | 552 | 328 | 430 | 458 | 366 | 331 | 544 | 552 | 552 | 4,722 | 4,382 | 4,447 | 4,511 | 4,580 | 4,763 | 2,686 | 196 | 195 | 270 | 269 | 295 | 288 | 205 | 205 | 223 | 222 | 223 | 184 | 184 | 181 | 182 | 181 | 219 | 214 | 221 | 121,051 | 118,153 | 113,933 | 115,958 | 118,216 | 120,660 | 122,145 | 107,590 | 109,559 | 111,696 | 113,846 | 113,468 | 118,158 | 119,188 | 56,802 | 55,428 | 54,734 | 36,841 | 26,840 | 19,254 | 19,563 | 12,998 | 13,388 | 14,057 | 1,734 | 1,752 | 1,772 | 1,801 | 1,786 | 1,810 | 1,828 | 1,848 | 1,889 | 1,900 | 1,978 | 2,059 | 2,141 | 2,227 | 2,265 | 2,316 | 2,532 | 2,756 | 3,017 | 3,224 | 2,223 | 2,354 | 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 | 11,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 74 | 74 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 404 | 404 | 404 | 404 | 191 | 191 | 191 | 191 | 94 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 94 | 191 | 191 | 191 | 191 | 404 | 404 | 404 | 404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 74 | 74 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 600 | 0 | 1,300 | 0 | 3,500 | 4,200 | 2,000 | 1,600 | 2,300 | 2,100 | 1,500 | 1,500 | 1,600 | 1,900 | 1,600 | 2,000 | 2,600 | 2,300 | 2,900 | 2,200 | 2,100 | 2,390 | 2,575 | 3,004 | 2,887 | 2,709 | 2,766 | 2,637 | 2,955 | 2,955 | 1,737 | 1,395 | 1,154 | 1,080 | 1,326 | 1,050 | 997 | 1,308 | 1,374 | 1,547 | 1,729 | 1,466 | 2,068 | 3,597 | 3,759 | 3,798 | 5,383 | 6,823 | 4,969 | 5,284 | 7,013 | 7,690 | 7,907 | 10,649 | 10,618 | 11,259 | 11,591 | 12,456 | 13,578 | 11,640 | 17,955 | 18,337 | 17,203 | 18,924 | 16,627 | 18,167 | 16,636 | 16,360 | 15,081 | 13,610 | 12,657 | 12,022 | 11,733 | 12,671 | 12,349 | 16,417 | 13,367 | 12,711 | 12,074 | 12,843 | 12,488 | 10,960 | 10,412 | 10,700 | 10,447 | 11,236 | 10,786 | 13,666 | 11,249 | 13,245 | 13,374 | 11,072 | 9,310 | 11,509 | 17,373 | 17,788 | 4,640 | 7,560 | 11,795 | 11,772 | 12,513 | 15,497 | 16,204 | 13,920 | 14,187 | 14,029 | 17,952 | 30,888 | 14,796 | 14,326 | 13,917 | 27,613 | 27,202 | 24,374 | 20,181 | 15,422 | 10,187 | 9,998 | 10,089 | 8,433 |
| 8,433 | 10,089 | 9,998 | 10,187 | 15,422 | 20,181 | 24,374 | 27,202 | 27,613 | 13,917 | 14,326 | 14,796 | 30,888 | 17,952 | 14,029 | 14,187 | 13,920 | 16,204 | 15,497 | 12,513 | 11,772 | 11,795 | 7,560 | 4,640 | 17,788 | 17,373 | 11,509 | 9,310 | 11,072 | 13,374 | 13,245 | 11,249 | 13,666 | 10,786 | 11,236 | 10,447 | 10,700 | 10,412 | 10,960 | 12,488 | 12,843 | 12,074 | 12,711 | 13,367 | 16,417 | 12,349 | 12,671 | 11,733 | 12,022 | 12,657 | 13,610 | 15,081 | 16,360 | 16,636 | 18,167 | 16,627 | 18,924 | 17,203 | 18,337 | 17,955 | 11,640 | 13,578 | 12,456 | 11,591 | 11,259 | 10,618 | 10,649 | 7,907 | 7,690 | 7,013 | 5,284 | 4,969 | 6,823 | 5,383 | 3,798 | 3,759 | 3,597 | 2,068 | 1,466 | 1,729 | 1,547 | 1,374 | 1,308 | 997 | 1,050 | 1,326 | 1,080 | 1,154 | 1,395 | 1,737 | 2,955 | 2,955 | 2,637 | 2,766 | 2,709 | 2,887 | 3,004 | 2,575 | 2,390 | 2,100 | 2,200 | 2,900 | 2,300 | 2,600 | 2,000 | 1,600 | 1,900 | 1,600 | 1,500 | 1,500 | 2,100 | 2,300 | 1,600 | 2,000 | 4,200 | 3,500 | 0 | 1,300 | 0 | 600 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 600 | 0 | 1,300 | 0 | 3,400 | 4,100 | 2,100 | 1,600 | 2,100 | 1,800 | 1,400 | 1,300 | 1,500 | 1,900 | 1,600 | 2,000 | 2,600 | 2,300 | 2,800 | 2,200 | 2,100 | 2,390 | 2,575 | 3,004 | 2,887 | 2,709 | 2,766 | 2,637 | 2,955 | 2,955 | 1,737 | 1,395 | 1,154 | 1,080 | 1,326 | 1,050 | 997 | 1,308 | 1,374 | 1,547 | 1,729 | 1,466 | 2,068 | 3,597 | 3,759 | 3,798 | 5,383 | 6,823 | 4,969 | 5,284 | 7,013 | 7,690 | 7,907 | 10,649 | 10,618 | 11,259 | 11,125 | 12,070 | 13,235 | 11,429 | 16,891 | 17,270 | 16,077 | 17,757 | 14,703 | 15,915 | 12,182 | 12,619 | 11,525 | 10,192 | 9,284 | 8,580 | 8,243 | 9,620 | 9,419 | 14,275 | 9,830 | 8,984 | 8,219 | 8,955 | 8,845 | 7,194 | 6,786 | 7,224 | 7,212 | 8,126 | 7,816 | 8,792 | 5,508 | 7,565 | 7,076 | 7,067 | 4,816 | 4,023 | 3,985 | 3,540 | 3,383 | 4,921 | 4,945 | 5,135 | 5,720 | 8,982 | 9,841 | 7,788 | 8,370 | 8,432 | 12,712 | 25,011 | 9,368 | 9,342 | 10,160 | 15,365 | 20,731 | 20,249 | 16,613 | 12,179 | 7,642 | 7,191 | 7,543 | 6,410 |
| 6,410 | 7,543 | 7,191 | 7,642 | 12,179 | 16,613 | 20,249 | 20,731 | 15,365 | 10,160 | 9,342 | 9,368 | 25,011 | 12,712 | 8,432 | 8,370 | 7,788 | 9,841 | 8,982 | 5,720 | 5,135 | 4,945 | 4,921 | 3,383 | 3,540 | 3,985 | 4,023 | 4,816 | 7,067 | 7,076 | 7,565 | 5,508 | 8,792 | 7,816 | 8,126 | 7,212 | 7,224 | 6,786 | 7,194 | 8,845 | 8,955 | 8,219 | 8,984 | 9,830 | 14,275 | 9,419 | 9,620 | 8,243 | 8,580 | 9,284 | 10,192 | 11,525 | 12,619 | 12,182 | 15,915 | 14,703 | 17,757 | 16,077 | 17,270 | 16,891 | 11,429 | 13,235 | 12,070 | 11,125 | 11,259 | 10,618 | 10,649 | 7,907 | 7,690 | 7,013 | 5,284 | 4,969 | 6,823 | 5,383 | 3,798 | 3,759 | 3,597 | 2,068 | 1,466 | 1,729 | 1,547 | 1,374 | 1,308 | 997 | 1,050 | 1,326 | 1,080 | 1,154 | 1,395 | 1,737 | 2,955 | 2,955 | 2,637 | 2,766 | 2,709 | 2,887 | 3,004 | 2,575 | 2,390 | 2,100 | 2,200 | 2,800 | 2,300 | 2,600 | 2,000 | 1,600 | 1,900 | 1,500 | 1,300 | 1,400 | 1,800 | 2,100 | 1,600 | 2,100 | 4,100 | 3,400 | 0 | 1,300 | 0 | 600 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,665 | 2,590 | 2,000 | 2,000 | 2,200 | 1,000 | 1,000 | 2,889 | 0 | 0 | 987 | 1,057 | 1,154 | 1,221 | 1,273 | 1,381 | 1,407 | 1,433 | 1,427 | 1,401 | 1,440 | 1,400 | 1,401 | 1,400 | 7,437 | 10,448 | 11,076 | 8,516 | 4,890 | 2,966 | 2,544 | 2,452 | 2,456 |
| 2,456 | 2,452 | 2,544 | 2,966 | 4,890 | 8,516 | 11,076 | 10,448 | 7,437 | 1,400 | 1,401 | 1,400 | 1,440 | 1,401 | 1,427 | 1,433 | 1,407 | 1,381 | 1,273 | 1,221 | 1,154 | 1,057 | 987 | 0 | 0 | 2,889 | 1,000 | 1,000 | 2,200 | 2,000 | 2,000 | 2,590 | 4,665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,590 | 4,124 | 4,316 | 2,200 | 1,000 | 2,823 | 2,889 | 0 | 0 | 987 | 1,057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,035 | 9,007 | 9,624 | 7,062 | 3,456 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 3,456 | 7,062 | 9,624 | 9,007 | 6,035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,057 | 987 | 0 | 0 | 2,889 | 2,823 | 1,000 | 2,200 | 4,316 | 4,124 | 2,590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 300 | 0 | 600 | 0 | 900 | 1,500 | 900 | 500 | 900 | 1,400 | 800 | 800 | 900 | 1,200 | 700 | 900 | 1,400 | 1,000 | 1,400 | 900 | 700 | 945 | 1,009 | 1,345 | 1,590 | 1,062 | 1,011 | 948 | 1,160 | 1,160 | 569 | 579 | 445 | 497 | 734 | 504 | 538 | 803 | 835 | 750 | 939 | 751 | 1,048 | 2,134 | 2,383 | 2,274 | 2,197 | 4,942 | 2,941 | 2,294 | 3,519 | 3,284 | 3,401 | 2,776 | 2,999 | 2,830 | 3,492 | 3,071 | 3,742 | 4,162 | 4,215 | 3,640 | 3,651 | 4,140 | 4,592 | 7,224 | 4,192 | 4,669 | 3,181 | 1,986 | 1,720 | 2,014 | 1,978 | 1,788 | 1,828 | 2,396 | 1,632 | 1,623 | 1,378 | 2,145 | 1,521 | 1,660 | 1,536 | 1,470 | 1,708 | 1,480 | 1,740 | 1,775 | 1,907 | 1,600 | 1,296 | 1,318 | 1,333 | 1,298 | 1,315 | 1,139 | 1,160 | 1,249 | 1,227 | 1,536 | 2,050 | 3,463 | 3,936 | 1,855 | 2,282 | 2,640 | 3,372 | 4,326 | 3,301 | 3,148 | 3,774 | 3,625 | 3,236 | 3,119 | 3,343 | 3,027 | 2,522 | 2,218 | 2,338 | 2,050 |
| 2,050 | 2,338 | 2,218 | 2,522 | 3,027 | 3,343 | 3,119 | 3,236 | 3,625 | 3,774 | 3,148 | 3,301 | 4,326 | 3,372 | 2,640 | 2,282 | 1,855 | 3,936 | 3,463 | 2,050 | 1,536 | 1,227 | 1,249 | 1,160 | 1,139 | 1,315 | 1,298 | 1,333 | 1,318 | 1,296 | 1,600 | 1,907 | 1,775 | 1,740 | 1,480 | 1,708 | 1,470 | 1,536 | 1,660 | 1,521 | 2,145 | 1,378 | 1,623 | 1,632 | 2,396 | 1,828 | 1,788 | 1,978 | 2,014 | 1,720 | 1,986 | 3,181 | 4,669 | 4,192 | 7,224 | 4,592 | 4,140 | 3,651 | 3,640 | 4,215 | 4,162 | 3,742 | 3,071 | 3,492 | 2,830 | 2,999 | 2,776 | 3,401 | 3,284 | 3,519 | 2,294 | 2,941 | 4,942 | 2,197 | 2,274 | 2,383 | 2,134 | 1,048 | 751 | 939 | 750 | 835 | 803 | 538 | 504 | 734 | 497 | 445 | 579 | 569 | 1,160 | 1,160 | 948 | 1,011 | 1,062 | 1,590 | 1,345 | 1,009 | 945 | 700 | 900 | 1,400 | 1,000 | 1,400 | 900 | 700 | 1,200 | 900 | 800 | 800 | 1,400 | 900 | 500 | 900 | 1,500 | 900 | 0 | 600 | 0 | 300 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 300 | 0 | 700 | 0 | 600 | 2,600 | 1,200 | 1,100 | 1,200 | 400 | 600 | 500 | 600 | 700 | 900 | 1,100 | 1,200 | 1,300 | 1,400 | 1,300 | 1,400 | 1,445 | 1,566 | 1,659 | 1,297 | 1,647 | 1,755 | 1,689 | 1,795 | 1,795 | 1,168 | 816 | 709 | 583 | 592 | 546 | 459 | 505 | 539 | 797 | 790 | 715 | 1,020 | 1,463 | 1,376 | 1,524 | 3,186 | 1,881 | 2,028 | 2,990 | 2,782 | 3,696 | 3,922 | 4,424 | 4,517 | 6,057 | 6,710 | 6,352 | 6,194 | 4,936 | 11,359 | 11,797 | 9,690 | 11,519 | 8,444 | 8,253 | 7,536 | 7,527 | 7,641 | 7,262 | 6,392 | 4,699 | 4,829 | 6,227 | 6,517 | 9,850 | 7,734 | 7,160 | 6,722 | 6,079 | 5,826 | 5,203 | 5,137 | 5,104 | 5,064 | 5,539 | 5,007 | 1,761 | 3,503 | 3,281 | 3,212 | 3,182 | 2,410 | 2,542 | 2,409 | 2,281 | 2,195 | 2,451 | 2,478 | 2,340 | 2,351 | 2,556 | 2,874 | 2,965 | 3,083 | 3,338 | 7,075 | 18,544 | 4,491 | 4,748 | 4,986 | 4,303 | 7,047 | 6,054 | 2,046 | 1,760 | 2,154 | 2,429 | 2,753 | 1,904 |
| 1,904 | 2,753 | 2,429 | 2,154 | 1,760 | 2,046 | 6,054 | 7,047 | 4,303 | 4,986 | 4,748 | 4,491 | 18,544 | 7,075 | 3,338 | 3,083 | 2,965 | 2,874 | 2,556 | 2,351 | 2,340 | 2,478 | 2,451 | 2,195 | 2,281 | 2,409 | 2,542 | 2,410 | 3,182 | 3,212 | 3,281 | 3,503 | 1,761 | 5,007 | 5,539 | 5,064 | 5,104 | 5,137 | 5,203 | 5,826 | 6,079 | 6,722 | 7,160 | 7,734 | 9,850 | 6,517 | 6,227 | 4,829 | 4,699 | 6,392 | 7,262 | 7,641 | 7,527 | 7,536 | 8,253 | 8,444 | 11,519 | 9,690 | 11,797 | 11,359 | 4,936 | 6,194 | 6,352 | 6,710 | 6,057 | 4,517 | 4,424 | 3,922 | 3,696 | 2,782 | 2,990 | 2,028 | 1,881 | 3,186 | 1,524 | 1,376 | 1,463 | 1,020 | 715 | 790 | 797 | 539 | 505 | 459 | 546 | 592 | 583 | 709 | 816 | 1,168 | 1,795 | 1,795 | 1,689 | 1,755 | 1,647 | 1,297 | 1,659 | 1,566 | 1,445 | 1,400 | 1,300 | 1,400 | 1,300 | 1,200 | 1,100 | 900 | 700 | 600 | 500 | 600 | 400 | 1,200 | 1,100 | 1,200 | 2,600 | 600 | 0 | 700 | 0 | 300 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | -100 | 0 | 200 | 300 | 100 | 200 | 100 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,786 | 7,786 | 0 | 0 | 6,351 | 6,351 | 0 | 0 | 466 | 386 | 343 | 211 | 1,064 | 1,067 | 1,126 | 1,167 | 1,924 | 2,252 | 4,454 | 3,741 | 3,556 | 3,418 | 3,373 | 3,442 | 3,490 | 3,051 | 2,930 | 2,142 | 3,537 | 3,727 | 3,855 | 3,888 | 3,643 | 3,766 | 3,626 | 3,476 | 3,235 | 3,110 | 2,970 | 4,874 | 5,741 | 5,680 | 6,298 | 4,005 | 4,494 | 7,486 | 13,388 | 14,248 | 1,257 | 2,639 | 6,850 | 6,637 | 6,793 | 6,515 | 6,363 | 6,132 | 5,817 | 5,597 | 5,240 | 5,877 | 5,428 | 4,984 | 3,757 | 12,248 | 6,471 | 4,125 | 3,568 | 3,243 | 2,545 | 2,807 | 2,546 | 2,023 |
| 2,023 | 2,546 | 2,807 | 2,545 | 3,243 | 3,568 | 4,125 | 6,471 | 12,248 | 3,757 | 4,984 | 5,428 | 5,877 | 5,240 | 5,597 | 5,817 | 6,132 | 6,363 | 6,515 | 6,793 | 6,637 | 6,850 | 2,639 | 1,257 | 14,248 | 13,388 | 7,486 | 4,494 | 4,005 | 6,298 | 5,680 | 5,741 | 4,874 | 2,970 | 3,110 | 3,235 | 3,476 | 3,626 | 3,766 | 3,643 | 3,888 | 3,855 | 3,727 | 3,537 | 2,142 | 2,930 | 3,051 | 3,490 | 3,442 | 3,373 | 3,418 | 3,556 | 3,741 | 4,454 | 2,252 | 1,924 | 1,167 | 1,126 | 1,067 | 1,064 | 211 | 343 | 386 | 466 | 0 | 0 | 6,351 | 6,351 | 0 | 0 | 7,786 | 7,786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 100 | 200 | 100 | 300 | 200 | 0 | -100 | 100 | 100 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,727 | 3,641 | 0 | 3,408 | 3,363 | 3,432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 883 | 967 | 1,062 | 1,158 | 1,492 | 1,558 | 1,623 | 1,689 | 1,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,755 | 1,689 | 1,623 | 1,558 | 1,492 | 1,158 | 1,062 | 967 | 883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,432 | 3,363 | 3,408 | 0 | 3,641 | 2,727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 74 | 74 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 404 | 404 | 404 | 404 | 191 | 191 | 191 | 191 | 94 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 94 | 191 | 191 | 191 | 191 | 404 | 404 | 404 | 404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 74 | 74 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 466 | 386 | 343 | 211 | 70 | 70 | 129 | 170 | 197 | 525 | 2,727 | 3,641 | 3,546 | 3,408 | 3,363 | 3,432 | 3,399 | 2,960 | 2,839 | 2,051 | 3,383 | 3,573 | 3,701 | 3,736 | 3,643 | 3,766 | 3,626 | 3,476 | 3,235 | 3,110 | 2,970 | 3,108 | 4,181 | 3,375 | 3,801 | 2,332 | 1,736 | 4,663 | 10,499 | 11,293 | 1,257 | 763 | 715 | 828 | 1,019 | 967 | 915 | 1,011 | 1,012 | 970 | 929 | 1,017 | 961 | 912 | 117 | 117 | 3,495 | 0 | 1,372 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,372 | 0 | 3,495 | 117 | 117 | 912 | 961 | 1,017 | 929 | 970 | 1,012 | 1,011 | 915 | 967 | 1,019 | 828 | 715 | 763 | 1,257 | 11,293 | 10,499 | 4,663 | 1,736 | 2,332 | 3,801 | 3,375 | 4,181 | 3,108 | 2,970 | 3,110 | 3,235 | 3,476 | 3,626 | 3,766 | 3,643 | 3,736 | 3,701 | 3,573 | 3,383 | 2,051 | 2,839 | 2,960 | 3,399 | 3,432 | 3,363 | 3,408 | 3,546 | 3,641 | 2,727 | 525 | 197 | 170 | 129 | 70 | 70 | 211 | 343 | 386 | 466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,727 | 100 | 3,556 | 10 | 10 | 10 | 3,490 | 3,051 | 91 | 91 | 154 | 154 | 154 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181 | 181 | 181 | 181 | 970 | 908 | 846 | 784 | 723 | 578 | 547 | 677 | 885 | 850 | 815 | 928 | 946 | 904 | 863 | 951 | 961 | 912 | 117 | 117 | 178 | 178 | 178 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 178 | 178 | 178 | 117 | 117 | 912 | 961 | 951 | 863 | 904 | 946 | 928 | 815 | 850 | 885 | 677 | 547 | 578 | 723 | 784 | 846 | 908 | 970 | 181 | 181 | 181 | 181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 154 | 154 | 154 | 91 | 91 | 3,051 | 3,490 | 10 | 10 | 10 | 3,556 | 100 | 1,727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,600 | 0 | 3,300 | 0 | 20,200 | 19,600 | 20,900 | 21,300 | 21,800 | 20,600 | 20,200 | 20,200 | 20,200 | 20,400 | 19,600 | 18,900 | 18,200 | 17,600 | 17,900 | 14,200 | 13,800 | 13,498 | 13,239 | 13,416 | 12,427 | 10,813 | 6,980 | 6,186 | 6,302 | 6,302 | 5,228 | 5,903 | 5,612 | 5,354 | 5,572 | 5,863 | 5,590 | 5,714 | 6,366 | 7,972 | 11,099 | 31,907 | 32,712 | 36,572 | 38,957 | 42,699 | 51,417 | 56,264 | 126,057 | 136,677 | 143,271 | 150,535 | 154,514 | 157,339 | 160,089 | 161,427 | 165,404 | 167,938 | 171,902 | 177,787 | 187,979 | 192,273 | 196,808 | 202,335 | 218,265 | 213,129 | 206,895 | 73,422 | 64,860 | 56,120 | 49,830 | 45,928 | 42,662 | 37,441 | 31,160 | 18,917 | 18,171 | 13,712 | 9,610 | 14,252 | 14,902 | 15,325 | 14,502 | 14,149 | 14,026 | 10,585 | 7,631 | 5,392 | 3,059 | 648 | 468 | 4,562 | 4,567 | 3,787 | 3,984 | 3,138 | 20,563 | 26,038 | 29,666 | 44,787 | 48,684 | 52,853 | 56,898 | 57,632 | 58,716 | 115,655 | 119,473 | 103,820 | 100,560 | 94,183 | 86,928 | 81,883 | 76,379 | 73,884 | 74,489 | 76,891 | 75,390 | 45,442 | 42,902 | 37,746 |
| 37,746 | 42,902 | 45,442 | 75,390 | 76,891 | 74,489 | 73,884 | 76,379 | 81,883 | 86,928 | 94,183 | 100,560 | 103,820 | 119,473 | 115,655 | 58,716 | 57,632 | 56,898 | 52,853 | 48,684 | 44,787 | 29,666 | 26,038 | 20,563 | 3,138 | 3,984 | 3,787 | 4,567 | 4,562 | 468 | 648 | 3,059 | 5,392 | 7,631 | 10,585 | 14,026 | 14,149 | 14,502 | 15,325 | 14,902 | 14,252 | 9,610 | 13,712 | 18,171 | 18,917 | 31,160 | 37,441 | 42,662 | 45,928 | 49,830 | 56,120 | 64,860 | 73,422 | 206,895 | 213,129 | 218,265 | 202,335 | 196,808 | 192,273 | 187,979 | 177,787 | 171,902 | 167,938 | 165,404 | 161,427 | 160,089 | 157,339 | 154,514 | 150,535 | 143,271 | 136,677 | 126,057 | 56,264 | 51,417 | 42,699 | 38,957 | 36,572 | 32,712 | 31,907 | 11,099 | 7,972 | 6,366 | 5,714 | 5,590 | 5,863 | 5,572 | 5,354 | 5,612 | 5,903 | 5,228 | 6,302 | 6,302 | 6,186 | 6,980 | 10,813 | 12,427 | 13,416 | 13,239 | 13,498 | 13,800 | 14,200 | 17,900 | 17,600 | 18,200 | 18,900 | 19,600 | 20,400 | 20,200 | 20,200 | 20,200 | 20,600 | 21,800 | 21,300 | 20,900 | 19,600 | 20,200 | 0 | 3,300 | 0 | 2,600 | 0 | 0 | 0 |
---|
Common 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 18 | 22 | 22 | 22 | 22 | 23 | 24 | 24 | 28 | 30 | 30 | 31 | 30 | 30 | 31 | 31 | 31 | 32 | 32 | 33 | 33 | 34 | 34 | 34 | 35 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 37 | 37 | 37 | 37 | 39 | 38 | 45 | 45 | 46 | 46 | 46 | 46 | 47 | 47 | 12 | 12 | 12 | 14 | 14 | 14 | 18 | 25 | 25 | 28 | 32 | 32 | 38 | 38 | 40 | 41 | 41 | 41 | 52 | 54 | 55 | 54 | 55 | 55 | 56 | 56 | 61 | 65 | 70 | 75 | 10 | 11 | 12 |
| 12 | 11 | 10 | 75 | 70 | 65 | 61 | 56 | 56 | 55 | 55 | 54 | 55 | 54 | 52 | 41 | 41 | 41 | 40 | 38 | 38 | 32 | 32 | 28 | 25 | 25 | 18 | 14 | 14 | 14 | 12 | 12 | 12 | 47 | 47 | 46 | 46 | 46 | 46 | 45 | 45 | 38 | 39 | 37 | 37 | 37 | 37 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 35 | 34 | 34 | 34 | 33 | 33 | 32 | 32 | 31 | 31 | 31 | 30 | 30 | 31 | 30 | 30 | 28 | 24 | 24 | 23 | 22 | 22 | 22 | 22 | 18 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 938 | -133,543 | -143,068 | 0 | 0 | 0 | -168,539 | -174,679 | -181,940 | -194,986 | -196,485 | -201,652 | -207,346 | -208,489 | -208,284 | -208,293 | -209,524 | -210,294 | -210,887 | -214,591 | -217,871 | -222,185 | -225,397 | -227,629 | -230,203 | -232,773 | -232,933 | -235,467 | -237,831 | -238,857 | -236,091 | -235,984 | -232,581 | -229,066 | -225,395 | -223,350 | -221,971 | -221,810 | -221,230 | -224,455 | -229,658 | -248,265 | -252,273 | -259,275 | -267,768 | -273,580 | -281,552 | -288,439 | -294,103 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | -294,103 | -288,439 | -281,552 | -273,580 | -267,768 | -259,275 | -252,273 | -248,265 | -229,658 | -224,455 | -221,230 | -221,810 | -221,971 | -223,350 | -225,395 | -229,066 | -232,581 | -235,984 | -236,091 | -238,857 | -237,831 | -235,467 | -232,933 | -232,773 | -230,203 | -227,629 | -225,397 | -222,185 | -217,871 | -214,591 | -210,887 | -210,294 | -209,524 | -208,293 | -208,284 | -208,489 | -207,346 | -201,652 | -196,485 | -194,986 | -181,940 | -174,679 | -168,539 | 0 | 0 | 0 | -143,068 | -133,543 | 938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -300 | 0 | -300 | 0 | -400 | -500 | -700 | -800 | -900 | -900 | -1,000 | -1,100 | -800 | -900 | -900 | -1,000 | -1,100 | -1,100 | -1,900 | -1,900 | -2,000 | -2,058 | -2,120 | -2,180 | -2,265 | -2,265 | -2,265 | 0 | -2,493 | -2,493 | -2,493 | -2,493 | -1,108 | -1,108 | -1,108 | -1,108 | -1,098 | -1,098 | -1,098 | -1,098 | -1,054 | -1,054 | -1,054 | -1,054 | -1,099 | -1,099 | -1,099 | -1,099 | -1,285 | -1,285 | -1,285 | -1,285 | -1,641 | -1,641 | -1,641 | -30 | 69 | 24 | 32 | 19 | -2 | -21 | -14 | -12 | -10 | -6 | -11 | -40 | -35 | -152,751 | -160,000 | -164,000 | -169,000 | 0 | 0 | 0 | -196,485 | -202,000 | 0 | -208,000 | -18,253 | -208,000 | -210,000 | -210,000 | -211,000 | -215,000 | -218,000 | -222,000 | -226,000 | -226,000 | 0 | -233,000 | -233,000 | -235,000 | -238,000 | -239,000 | -20,096 | -236,000 | -233,000 | -229,000 | -225,000 | -223,000 | -222,000 | -222,000 | 0 | -224,455 | -229,658 | -248,265 | -252,273 | -259,275 | 0 | -273,580 | -281,552 | -288,439 | -294,103 | -299,236 | 0 | -336,955 | -343,884 | 0 |
| 0 | -343,884 | -336,955 | 0 | -299,236 | -294,103 | -288,439 | -281,552 | -273,580 | 0 | -259,275 | -252,273 | -248,265 | -229,658 | -224,455 | 0 | -222,000 | -222,000 | -223,000 | -225,000 | -229,000 | -233,000 | -236,000 | -20,096 | -239,000 | -238,000 | -235,000 | -233,000 | -233,000 | 0 | -226,000 | -226,000 | -222,000 | -218,000 | -215,000 | -211,000 | -210,000 | -210,000 | -208,000 | -18,253 | -208,000 | 0 | -202,000 | -196,485 | 0 | 0 | 0 | -169,000 | -164,000 | -160,000 | -152,751 | -35 | -40 | -11 | -6 | -10 | -12 | -14 | -21 | -2 | 19 | 32 | 24 | 69 | -30 | -1,641 | -1,641 | -1,641 | -1,285 | -1,285 | -1,285 | -1,285 | -1,099 | -1,099 | -1,099 | -1,099 | -1,054 | -1,054 | -1,054 | -1,054 | -1,098 | -1,098 | -1,098 | -1,098 | -1,108 | -1,108 | -1,108 | -1,108 | -2,493 | -2,493 | -2,493 | -2,493 | 0 | -2,265 | -2,265 | -2,265 | -2,180 | -2,120 | -2,058 | -2,000 | -1,900 | -1,900 | -1,100 | -1,100 | -1,000 | -900 | -900 | -800 | -1,100 | -1,000 | -900 | -900 | -800 | -700 | -500 | -400 | 0 | -300 | 0 | -300 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205,932 | 206,969 | 207,927 | 208,835 | 209,373 | 210,276 | 211,165 | 212,083 | 213,063 | 213,866 | 214,619 | 215,325 | 216,918 | 222,696 | 223,141 | 223,572 | 223,980 | 224,397 | 224,867 | 225,129 | 225,455 | 227,565 | 227,889 | 228,265 | 230,657 | 237,321 | 237,486 | 239,179 | 241,790 | 241,970 | 256,626 | 261,990 | 262,215 | 273,815 | 274,041 | 276,163 | 278,828 | 279,401 | 279,905 | 340,058 | 349,077 | 352,030 | 352,779 | 353,403 | 354,641 | 356,907 | 357,875 | 362,262 | 368,527 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 368,527 | 362,262 | 357,875 | 356,907 | 354,641 | 353,403 | 352,779 | 352,030 | 349,077 | 340,058 | 279,905 | 279,401 | 278,828 | 276,163 | 274,041 | 273,815 | 262,215 | 261,990 | 256,626 | 241,970 | 241,790 | 239,179 | 237,486 | 237,321 | 230,657 | 228,265 | 227,889 | 227,565 | 225,455 | 225,129 | 224,867 | 224,397 | 223,980 | 223,572 | 223,141 | 222,696 | 216,918 | 215,325 | 214,619 | 213,866 | 213,063 | 212,083 | 211,165 | 210,276 | 209,373 | 208,835 | 207,927 | 206,969 | 205,932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 300 | 0 | 400 | 0 | 18,500 | 21,600 | 22,000 | 22,100 | 22,100 | 22,100 | 22,300 | 22,400 | 22,000 | 22,200 | 22,100 | 22,200 | 22,300 | 22,400 | 24,200 | 24,300 | 25,000 | 25,422 | 25,857 | 26,968 | 27,054 | 27,054 | 27,054 | 24,789 | 0 | 27,282 | 27,285 | 27,285 | 25,895 | 25,887 | 25,981 | 26,743 | 26,785 | 26,806 | 26,824 | 27,353 | 28,804 | 49,736 | 49,777 | 51,760 | 51,979 | 53,908 | 61,543 | 63,938 | 130,303 | 139,079 | 145,479 | 152,270 | 155,953 | 159,095 | 162,002 | 163,305 | 165,864 | 168,164 | 170,843 | 174,759 | 183,756 | 186,455 | 189,105 | 191,538 | 201,702 | 204,308 | 205,921 | 206,929 | 207,927 | 361,586 | 369,373 | 374,276 | 380,165 | 212,083 | 213,063 | 213,866 | 410,619 | 417,325 | 216,918 | 430,696 | 241,394 | 431,572 | 433,980 | 434,397 | 435,867 | 440,129 | 443,455 | 449,565 | 453,889 | 228,265 | 230,657 | 470,321 | 470,486 | 474,179 | 479,790 | 480,970 | 276,722 | 497,990 | 495,215 | 502,815 | 499,041 | 499,163 | 500,828 | 501,401 | 279,905 | 564,513 | 578,735 | 600,295 | 605,052 | 612,678 | 354,641 | 356,907 | 357,875 | 362,262 | 368,527 | 376,057 | 381,263 | 382,387 | 386,775 | 387,988 |
| |
---|