> Total Assets | 117,500 | 326,800 | 349,100 | 349,100 | 337,032 | 431,022 | 453,608 | 453,600 | 443,092 | 439,851 | 467,917 | 467,900 | 487,441 | 445,706 | 435,542 | 435,500 | 437,257 | 434,140 | 439,164 | 434,400 | 454,344 | 436,512 | 433,550 | 433,600 | 441,405 | 458,187 | 473,652 | 479,390 | 467,477 | 465,362 | 453,300 | 461,297 | 466,198 | 456,523 | 470,056 | 488,742 | 469,609 | 450,780 | 429,410 | 427,066 | 430,753 | 432,655 | 440,621 | 467,147 | 426,460 | 422,701 | 415,729 | 407,944 | 395,815 | 384,724 | 378,624 | 388,728 | 383,450 | 377,287 | 381,400 | 365,900 | 362,500 | 391,500 | 378,500 | 382,000 | 362,300 | 351,600 | 382,600 | 414,200 | 407,900 | 411,653 | 409,100 | 394,461 | 396,300 | 427,617 | 600,900 | 608,006 | 599,336 | 618,189 | 614,500 | 618,744 | 668,878 | 665,256 | 700,300 | 703,220 | 742,883 | 1,022,119 | 992,200 | 1,057,646 | 1,295,126 | 1,354,267 | 1,297,300 | 1,177,056 | 1,165,937 | 1,166,613 | 1,204,100 | 1,245,348 | 1,279,100 | 1,333,086 | 1,355,600 | 1,386,700 | 1,507,200 |
| 1,507,200 | 1,386,700 | 1,355,600 | 1,333,086 | 1,279,100 | 1,245,348 | 1,204,100 | 1,166,613 | 1,165,937 | 1,177,056 | 1,297,300 | 1,354,267 | 1,295,126 | 1,057,646 | 992,200 | 1,022,119 | 742,883 | 703,220 | 700,300 | 665,256 | 668,878 | 618,744 | 614,500 | 618,189 | 599,336 | 608,006 | 600,900 | 427,617 | 396,300 | 394,461 | 409,100 | 411,653 | 407,900 | 414,200 | 382,600 | 351,600 | 362,300 | 382,000 | 378,500 | 391,500 | 362,500 | 365,900 | 381,400 | 377,287 | 383,450 | 388,728 | 378,624 | 384,724 | 395,815 | 407,944 | 415,729 | 422,701 | 426,460 | 467,147 | 440,621 | 432,655 | 430,753 | 427,066 | 429,410 | 450,780 | 469,609 | 488,742 | 470,056 | 456,523 | 466,198 | 461,297 | 453,300 | 465,362 | 467,477 | 479,390 | 473,652 | 458,187 | 441,405 | 433,600 | 433,550 | 436,512 | 454,344 | 434,400 | 439,164 | 434,140 | 437,257 | 435,500 | 435,542 | 445,706 | 487,441 | 467,900 | 467,917 | 439,851 | 443,092 | 453,600 | 453,608 | 431,022 | 337,032 | 349,100 | 349,100 | 326,800 | 117,500 |
---|
> Total Current Assets | 85,300 | 289,400 | 308,900 | 308,900 | 287,852 | 334,299 | 348,879 | 348,900 | 340,507 | 332,749 | 354,502 | 354,500 | 375,687 | 332,326 | 341,297 | 341,300 | 361,254 | 357,986 | 346,644 | 346,600 | 351,568 | 329,935 | 332,445 | 332,400 | 336,748 | 344,516 | 359,959 | 362,018 | 336,166 | 327,972 | 317,100 | 323,686 | 343,929 | 341,264 | 347,720 | 331,401 | 296,306 | 284,158 | 280,028 | 280,793 | 286,131 | 292,915 | 294,859 | 318,585 | 278,258 | 267,359 | 259,069 | 257,197 | 249,894 | 244,903 | 239,743 | 245,251 | 239,683 | 232,108 | 234,500 | 221,500 | 205,600 | 213,400 | 200,200 | 195,300 | 171,700 | 158,900 | 188,600 | 209,100 | 188,100 | 191,947 | 179,800 | 164,683 | 163,800 | 167,810 | 349,300 | 362,646 | 353,851 | 372,844 | 391,000 | 404,166 | 458,034 | 448,885 | 474,000 | 439,603 | 462,064 | 419,518 | 404,300 | 461,852 | 701,380 | 759,200 | 726,900 | 614,216 | 621,157 | 610,029 | 627,200 | 650,921 | 678,500 | 657,263 | 627,200 | 639,300 | 743,500 |
| 743,500 | 639,300 | 627,200 | 657,263 | 678,500 | 650,921 | 627,200 | 610,029 | 621,157 | 614,216 | 726,900 | 759,200 | 701,380 | 461,852 | 404,300 | 419,518 | 462,064 | 439,603 | 474,000 | 448,885 | 458,034 | 404,166 | 391,000 | 372,844 | 353,851 | 362,646 | 349,300 | 167,810 | 163,800 | 164,683 | 179,800 | 191,947 | 188,100 | 209,100 | 188,600 | 158,900 | 171,700 | 195,300 | 200,200 | 213,400 | 205,600 | 221,500 | 234,500 | 232,108 | 239,683 | 245,251 | 239,743 | 244,903 | 249,894 | 257,197 | 259,069 | 267,359 | 278,258 | 318,585 | 294,859 | 292,915 | 286,131 | 280,793 | 280,028 | 284,158 | 296,306 | 331,401 | 347,720 | 341,264 | 343,929 | 323,686 | 317,100 | 327,972 | 336,166 | 362,018 | 359,959 | 344,516 | 336,748 | 332,400 | 332,445 | 329,935 | 351,568 | 346,600 | 346,644 | 357,986 | 361,254 | 341,300 | 341,297 | 332,326 | 375,687 | 354,500 | 354,502 | 332,749 | 340,507 | 348,900 | 348,879 | 334,299 | 287,852 | 308,900 | 308,900 | 289,400 | 85,300 |
---|
Cash And Cash Equivalents | 34,300 | 226,300 | 242,600 | 242,600 | 101,779 | 66,324 | 83,433 | 83,400 | 45,040 | 72,146 | 74,716 | 74,700 | 86,659 | 56,701 | 155,778 | 155,800 | 128,473 | 82,449 | 64,136 | 64,100 | 48,467 | 89,596 | 71,380 | 71,400 | 56,568 | 123,381 | 121,907 | 175,203 | 130,869 | 119,873 | 86,300 | 76,495 | 82,367 | 67,059 | 135,805 | 180,360 | 138,149 | 119,091 | 119,655 | 135,051 | 162,906 | 152,706 | 149,784 | 136,347 | 97,776 | 84,361 | 69,823 | 68,003 | 64,697 | 58,384 | 52,491 | 60,469 | 66,377 | 52,693 | 66,000 | 46,300 | 44,000 | 37,100 | 32,900 | 21,400 | 17,400 | 29,600 | 47,200 | 46,900 | 44,300 | 37,136 | 38,000 | 23,201 | 16,200 | 11,457 | 212,000 | 165,621 | 132,815 | 109,163 | 137,700 | 105,583 | 154,796 | 126,117 | 167,500 | 152,764 | 98,237 | 76,473 | 90,400 | 158,520 | 424,612 | 519,461 | 462,100 | 300,418 | 322,603 | 271,034 | 134,800 | 105,594 | 110,100 | 181,688 | 220,200 | 197,600 | 317,700 |
| 317,700 | 197,600 | 220,200 | 181,688 | 110,100 | 105,594 | 134,800 | 271,034 | 322,603 | 300,418 | 462,100 | 519,461 | 424,612 | 158,520 | 90,400 | 76,473 | 98,237 | 152,764 | 167,500 | 126,117 | 154,796 | 105,583 | 137,700 | 109,163 | 132,815 | 165,621 | 212,000 | 11,457 | 16,200 | 23,201 | 38,000 | 37,136 | 44,300 | 46,900 | 47,200 | 29,600 | 17,400 | 21,400 | 32,900 | 37,100 | 44,000 | 46,300 | 66,000 | 52,693 | 66,377 | 60,469 | 52,491 | 58,384 | 64,697 | 68,003 | 69,823 | 84,361 | 97,776 | 136,347 | 149,784 | 152,706 | 162,906 | 135,051 | 119,655 | 119,091 | 138,149 | 180,360 | 135,805 | 67,059 | 82,367 | 76,495 | 86,300 | 119,873 | 130,869 | 175,203 | 121,907 | 123,381 | 56,568 | 71,400 | 71,380 | 89,596 | 48,467 | 64,100 | 64,136 | 82,449 | 128,473 | 155,800 | 155,778 | 56,701 | 86,659 | 74,700 | 74,716 | 72,146 | 45,040 | 83,400 | 83,433 | 66,324 | 101,779 | 242,600 | 242,600 | 226,300 | 34,300 |
---|
Short-term Investments | 0 | 0 | 0 | 107,213 | 107,213 | 185,467 | 171,322 | 171,300 | 194,631 | 192,567 | 193,618 | 193,600 | 207,407 | 207,167 | 114,171 | 114,200 | 142,641 | 190,992 | 202,552 | 202,600 | 224,824 | 176,865 | 188,629 | 188,600 | 201,487 | 154,711 | 156,099 | 105,655 | 133,417 | 134,426 | 161,900 | 178,909 | 183,789 | 201,643 | 130,548 | 41,699 | 46,242 | 56,772 | 57,686 | 68,142 | 45,375 | 53,058 | 58,440 | 90,112 | 99,797 | 95,367 | 97,124 | 102,909 | 104,527 | 104,401 | 103,270 | 105,450 | 103,799 | 94,406 | 86,300 | 86,000 | 78,800 | 77,700 | 76,500 | 65,900 | 61,600 | 39,100 | 68,200 | 66,700 | 66,200 | 62,434 | 64,400 | 64,358 | 63,700 | 56,117 | 55,100 | 105,062 | 129,448 | 153,845 | 159,700 | 179,288 | 186,754 | 189,472 | 191,700 | 185,444 | 197,814 | 154,874 | 160,000 | 132,999 | 123,262 | 118,790 | 131,300 | 160,696 | 120,189 | 177,732 | 281,000 | 342,219 | 333,400 | 259,305 | 258,500 | 267,700 | 206,100 |
| 206,100 | 267,700 | 258,500 | 259,305 | 333,400 | 342,219 | 281,000 | 177,732 | 120,189 | 160,696 | 131,300 | 118,790 | 123,262 | 132,999 | 160,000 | 154,874 | 197,814 | 185,444 | 191,700 | 189,472 | 186,754 | 179,288 | 159,700 | 153,845 | 129,448 | 105,062 | 55,100 | 56,117 | 63,700 | 64,358 | 64,400 | 62,434 | 66,200 | 66,700 | 68,200 | 39,100 | 61,600 | 65,900 | 76,500 | 77,700 | 78,800 | 86,000 | 86,300 | 94,406 | 103,799 | 105,450 | 103,270 | 104,401 | 104,527 | 102,909 | 97,124 | 95,367 | 99,797 | 90,112 | 58,440 | 53,058 | 45,375 | 68,142 | 57,686 | 56,772 | 46,242 | 41,699 | 130,548 | 201,643 | 183,789 | 178,909 | 161,900 | 134,426 | 133,417 | 105,655 | 156,099 | 154,711 | 201,487 | 188,600 | 188,629 | 176,865 | 224,824 | 202,600 | 202,552 | 190,992 | 142,641 | 114,200 | 114,171 | 207,167 | 207,407 | 193,600 | 193,618 | 192,567 | 194,631 | 171,300 | 171,322 | 185,467 | 107,213 | 107,213 | 0 | 0 | 0 |
---|
Net Receivables | 34,700 | 41,800 | 46,900 | 46,900 | 60,424 | 56,188 | 67,562 | 67,600 | 72,337 | 44,143 | 61,885 | 61,900 | 63,835 | 48,632 | 52,142 | 52,100 | 49,730 | 42,731 | 39,048 | 39,000 | 62,703 | 48,915 | 44,876 | 44,900 | 61,901 | 50,611 | 66,848 | 67,775 | 57,858 | 55,473 | 52,100 | 44,505 | 54,608 | 50,337 | 56,597 | 85,608 | 79,515 | 68,594 | 60,133 | 53,283 | 59,108 | 60,613 | 62,732 | 65,538 | 48,123 | 51,761 | 52,051 | 48,878 | 48,530 | 50,730 | 56,741 | 50,123 | 47,350 | 58,959 | 50,700 | 54,800 | 57,100 | 69,500 | 59,600 | 67,400 | 53,000 | 56,700 | 40,100 | 54,900 | 38,600 | 54,265 | 58,400 | 50,064 | 55,300 | 63,742 | 53,200 | 53,345 | 55,548 | 72,057 | 65,300 | 78,517 | 83,077 | 84,367 | 78,900 | 54,983 | 132,052 | 142,906 | 124,800 | 136,315 | 120,305 | 69,262 | 52,000 | 83,760 | 113,869 | 125,448 | 171,200 | 163,192 | 176,700 | 143,271 | 112,400 | 103,300 | 161,900 |
| 161,900 | 103,300 | 112,400 | 143,271 | 176,700 | 163,192 | 171,200 | 125,448 | 113,869 | 83,760 | 52,000 | 69,262 | 120,305 | 136,315 | 124,800 | 142,906 | 132,052 | 54,983 | 78,900 | 84,367 | 83,077 | 78,517 | 65,300 | 72,057 | 55,548 | 53,345 | 53,200 | 63,742 | 55,300 | 50,064 | 58,400 | 54,265 | 38,600 | 54,900 | 40,100 | 56,700 | 53,000 | 67,400 | 59,600 | 69,500 | 57,100 | 54,800 | 50,700 | 58,959 | 47,350 | 50,123 | 56,741 | 50,730 | 48,530 | 48,878 | 52,051 | 51,761 | 48,123 | 65,538 | 62,732 | 60,613 | 59,108 | 53,283 | 60,133 | 68,594 | 79,515 | 85,608 | 56,597 | 50,337 | 54,608 | 44,505 | 52,100 | 55,473 | 57,858 | 67,775 | 66,848 | 50,611 | 61,901 | 44,900 | 44,876 | 48,915 | 62,703 | 39,000 | 39,048 | 42,731 | 49,730 | 52,100 | 52,142 | 48,632 | 63,835 | 61,900 | 61,885 | 44,143 | 72,337 | 67,600 | 67,562 | 56,188 | 60,424 | 46,900 | 46,900 | 41,800 | 34,700 |
---|
Inventory | 2,600 | 2,900 | 2,100 | 2,100 | 2,752 | 5,683 | 6,854 | 6,900 | 4,918 | 4,082 | 3,390 | 3,400 | 1,851 | 1,517 | 1,589 | 1,600 | 839 | 1,024 | 999 | 1,000 | 856 | 1,202 | 935 | 900 | 1,057 | 1,834 | 2,227 | 1,788 | 2,544 | 3,373 | 3,000 | 3,866 | 3,309 | 4,672 | 4,717 | 5,211 | 5,627 | 6,122 | 4,958 | 4,044 | 3,193 | 2,847 | 2,182 | 1,921 | 1,628 | 1,831 | 2,087 | 2,002 | 1,856 | 2,433 | 1,658 | 1,567 | 1,676 | 2,189 | 1,800 | 3,100 | 1,700 | 2,500 | 2,900 | 4,400 | 4,000 | 4,500 | 4,700 | 5,900 | 6,000 | 5,526 | 6,200 | 7,822 | 7,400 | 7,935 | 6,500 | 7,455 | 8,375 | 8,479 | 8,300 | 9,983 | 8,592 | 8,910 | 7,700 | 8,771 | 7,611 | 8,527 | 8,300 | 8,259 | 7,453 | 8,170 | 8,400 | 8,401 | 7,042 | 7,314 | 8,000 | 9,200 | 4,800 | 2,464 | 2,900 | 4,000 | 2,200 |
| 2,200 | 4,000 | 2,900 | 2,464 | 4,800 | 9,200 | 8,000 | 7,314 | 7,042 | 8,401 | 8,400 | 8,170 | 7,453 | 8,259 | 8,300 | 8,527 | 7,611 | 8,771 | 7,700 | 8,910 | 8,592 | 9,983 | 8,300 | 8,479 | 8,375 | 7,455 | 6,500 | 7,935 | 7,400 | 7,822 | 6,200 | 5,526 | 6,000 | 5,900 | 4,700 | 4,500 | 4,000 | 4,400 | 2,900 | 2,500 | 1,700 | 3,100 | 1,800 | 2,189 | 1,676 | 1,567 | 1,658 | 2,433 | 1,856 | 2,002 | 2,087 | 1,831 | 1,628 | 1,921 | 2,182 | 2,847 | 3,193 | 4,044 | 4,958 | 6,122 | 5,627 | 5,211 | 4,717 | 4,672 | 3,309 | 3,866 | 3,000 | 3,373 | 2,544 | 1,788 | 2,227 | 1,834 | 1,057 | 900 | 935 | 1,202 | 856 | 1,000 | 999 | 1,024 | 839 | 1,600 | 1,589 | 1,517 | 1,851 | 3,400 | 3,390 | 4,082 | 4,918 | 6,900 | 6,854 | 5,683 | 2,752 | 2,100 | 2,100 | 2,900 | 2,600 |
---|
Other Current Assets | 13,700 | 18,400 | 17,300 | 15,684 | 15,684 | 20,637 | 19,708 | 23,581 | 23,581 | 19,800 | 20,900 | 15,935 | 15,935 | 18,300 | 17,600 | 39,572 | 21,128 | 20,761 | 20,844 | 14,718 | 691 | 396 | 542 | 15,735 | 544 | 417 | 445 | 457 | 461 | 466 | 13,803 | 19,911 | 19,856 | 17,553 | 20,053 | 18,523 | 26,773 | 33,579 | 37,596 | 20,273 | 15,549 | 23,691 | 21,721 | 24,667 | 30,934 | 34,039 | 37,984 | 35,405 | 30,284 | 28,955 | 25,583 | 27,642 | 20,481 | 23,861 | 15,300 | 17,300 | 11,100 | 15,500 | 16,100 | 23,400 | 15,800 | 12,100 | 12,900 | 12,300 | 12,800 | 16,323 | 12,800 | 19,238 | 21,200 | 28,559 | 22,500 | 31,163 | 27,665 | 29,300 | 20,000 | 30,795 | 24,815 | 40,019 | 28,200 | 37,641 | 26,350 | 36,738 | 20,800 | 25,759 | 25,748 | 43,517 | 73,100 | 60,941 | 57,454 | 28,501 | 32,200 | 30,716 | 53,500 | 70,535 | 33,200 | 66,700 | 55,600 |
| 55,600 | 66,700 | 33,200 | 70,535 | 53,500 | 30,716 | 32,200 | 28,501 | 57,454 | 60,941 | 73,100 | 43,517 | 25,748 | 25,759 | 20,800 | 36,738 | 26,350 | 37,641 | 28,200 | 40,019 | 24,815 | 30,795 | 20,000 | 29,300 | 27,665 | 31,163 | 22,500 | 28,559 | 21,200 | 19,238 | 12,800 | 16,323 | 12,800 | 12,300 | 12,900 | 12,100 | 15,800 | 23,400 | 16,100 | 15,500 | 11,100 | 17,300 | 15,300 | 23,861 | 20,481 | 27,642 | 25,583 | 28,955 | 30,284 | 35,405 | 37,984 | 34,039 | 30,934 | 24,667 | 21,721 | 23,691 | 15,549 | 20,273 | 37,596 | 33,579 | 26,773 | 18,523 | 20,053 | 17,553 | 19,856 | 19,911 | 13,803 | 466 | 461 | 457 | 445 | 417 | 544 | 15,735 | 542 | 396 | 691 | 14,718 | 20,844 | 20,761 | 21,128 | 39,572 | 17,600 | 18,300 | 15,935 | 15,935 | 20,900 | 19,800 | 23,581 | 23,581 | 19,708 | 20,637 | 15,684 | 15,684 | 17,300 | 18,400 | 13,700 |
---|
> Long-term Assets | 32,200 | 37,400 | 40,200 | 40,200 | 49,180 | 96,723 | 104,729 | 104,700 | 102,585 | 107,102 | 113,415 | 113,400 | 111,754 | 113,380 | 94,245 | 94,200 | 76,003 | 76,154 | 92,520 | 87,800 | 102,776 | 106,577 | 101,105 | 101,200 | 104,657 | 113,671 | 113,693 | 117,372 | 131,311 | 137,390 | 136,200 | 137,611 | 122,269 | 115,259 | 122,336 | 157,341 | 173,303 | 166,622 | 149,382 | 146,273 | 144,622 | 139,740 | 145,762 | 148,562 | 148,202 | 155,342 | 156,660 | 150,747 | 145,921 | 139,821 | 138,881 | 143,477 | 143,767 | 145,179 | 146,900 | 144,400 | 156,900 | 178,100 | 178,300 | 186,700 | 190,600 | 192,700 | 194,000 | 205,100 | 219,800 | 219,706 | 229,300 | 229,778 | 232,500 | 259,807 | 251,600 | 245,360 | 245,485 | 245,345 | 223,500 | 214,578 | 210,844 | 216,371 | 226,300 | 263,617 | 280,819 | 602,601 | 587,900 | 595,794 | 593,746 | 595,067 | 570,400 | 562,840 | 544,780 | 556,584 | 576,900 | 594,427 | 600,600 | 675,823 | 728,400 | 747,400 | 763,700 |
| 763,700 | 747,400 | 728,400 | 675,823 | 600,600 | 594,427 | 576,900 | 556,584 | 544,780 | 562,840 | 570,400 | 595,067 | 593,746 | 595,794 | 587,900 | 602,601 | 280,819 | 263,617 | 226,300 | 216,371 | 210,844 | 214,578 | 223,500 | 245,345 | 245,485 | 245,360 | 251,600 | 259,807 | 232,500 | 229,778 | 229,300 | 219,706 | 219,800 | 205,100 | 194,000 | 192,700 | 190,600 | 186,700 | 178,300 | 178,100 | 156,900 | 144,400 | 146,900 | 145,179 | 143,767 | 143,477 | 138,881 | 139,821 | 145,921 | 150,747 | 156,660 | 155,342 | 148,202 | 148,562 | 145,762 | 139,740 | 144,622 | 146,273 | 149,382 | 166,622 | 173,303 | 157,341 | 122,336 | 115,259 | 122,269 | 137,611 | 136,200 | 137,390 | 131,311 | 117,372 | 113,693 | 113,671 | 104,657 | 101,200 | 101,105 | 106,577 | 102,776 | 87,800 | 92,520 | 76,154 | 76,003 | 94,200 | 94,245 | 113,380 | 111,754 | 113,400 | 113,415 | 107,102 | 102,585 | 104,700 | 104,729 | 96,723 | 49,180 | 40,200 | 40,200 | 37,400 | 32,200 |
---|
Property Plant Equipment | 29,400 | 32,200 | 36,100 | 41,484 | 41,484 | 73,404 | 82,590 | 83,521 | 83,521 | 90,361 | 91,135 | 91,759 | 91,759 | 92,670 | 63,165 | 59,325 | 59,325 | 56,827 | 74,895 | 71,369 | 71,369 | 69,271 | 67,887 | 66,638 | 66,638 | 68,022 | 66,773 | 67,570 | 67,857 | 68,009 | 67,972 | 67,527 | 66,678 | 70,044 | 77,771 | 85,263 | 87,722 | 88,871 | 92,367 | 90,411 | 88,583 | 85,990 | 84,376 | 81,217 | 81,740 | 81,021 | 80,995 | 79,914 | 79,046 | 79,152 | 96,562 | 102,004 | 101,577 | 100,833 | 102,200 | 102,200 | 105,400 | 133,200 | 133,500 | 129,000 | 121,500 | 116,400 | 114,000 | 113,900 | 113,000 | 113,413 | 105,200 | 106,293 | 109,200 | 137,429 | 132,600 | 129,877 | 131,552 | 133,132 | 131,300 | 129,249 | 130,096 | 135,525 | 148,100 | 190,559 | 207,167 | 491,699 | 485,500 | 506,803 | 497,931 | 493,591 | 485,800 | 477,913 | 465,720 | 468,402 | 495,100 | 507,065 | 543,700 | 614,931 | 642,000 | 664,400 | 678,800 |
| 678,800 | 664,400 | 642,000 | 614,931 | 543,700 | 507,065 | 495,100 | 468,402 | 465,720 | 477,913 | 485,800 | 493,591 | 497,931 | 506,803 | 485,500 | 491,699 | 207,167 | 190,559 | 148,100 | 135,525 | 130,096 | 129,249 | 131,300 | 133,132 | 131,552 | 129,877 | 132,600 | 137,429 | 109,200 | 106,293 | 105,200 | 113,413 | 113,000 | 113,900 | 114,000 | 116,400 | 121,500 | 129,000 | 133,500 | 133,200 | 105,400 | 102,200 | 102,200 | 100,833 | 101,577 | 102,004 | 96,562 | 79,152 | 79,046 | 79,914 | 80,995 | 81,021 | 81,740 | 81,217 | 84,376 | 85,990 | 88,583 | 90,411 | 92,367 | 88,871 | 87,722 | 85,263 | 77,771 | 70,044 | 66,678 | 67,527 | 67,972 | 68,009 | 67,857 | 67,570 | 66,773 | 68,022 | 66,638 | 66,638 | 67,887 | 69,271 | 71,369 | 71,369 | 74,895 | 56,827 | 59,325 | 59,325 | 63,165 | 92,670 | 91,759 | 91,759 | 91,135 | 90,361 | 83,521 | 83,521 | 82,590 | 73,404 | 41,484 | 41,484 | 36,100 | 32,200 | 29,400 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,588 | 2,500 | 2,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 | 2,500 | 11,588 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,092 | 15,042 | 14,811 | 10,156 | 9,983 | 5,000 | 5,000 | 5,220 | 5,220 | 7,859 | 7,859 | 8,299 | 10,518 | 10,738 | 7,200 | 7,200 | 21,650 | 22,020 | 22,375 | 22,278 | 22,406 | 23,618 | 24,928 | 24,957 | 25,096 | 25,087 | 27,121 | 27,367 | 27,403 | 24,284 | 27,593 | 30,196 | 30,193 | 28,564 | 27,856 | 28,106 | 16,374 | 24,663 | 31,215 | 11,148 | 11,284 | 10,758 | 11,278 | 11,618 | 11,618 | 11,697 | 11,797 | 11,797 | 11,800 | 12,007 |
| 12,007 | 11,800 | 11,797 | 11,797 | 11,697 | 11,618 | 11,618 | 11,278 | 10,758 | 11,284 | 11,148 | 31,215 | 24,663 | 16,374 | 28,106 | 27,856 | 28,564 | 30,193 | 30,196 | 27,593 | 24,284 | 27,403 | 27,367 | 27,121 | 25,087 | 25,096 | 24,957 | 24,928 | 23,618 | 22,406 | 22,278 | 22,375 | 22,020 | 21,650 | 7,200 | 7,200 | 10,738 | 10,518 | 8,299 | 7,859 | 7,859 | 5,220 | 5,220 | 5,000 | 5,000 | 9,983 | 10,156 | 14,811 | 15,042 | 15,092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 11,588 | 11,588 | 11,588 | 9,055 | 9,100 | 12,055 | 13,127 | 12,735 | 5,000 | 4,492 | 3,497 | 3,127 | 3,100 | 2,608 | 1,594 | 1,087 | 37,555 | 51,394 | 55,340 | 3,300 | 2,971 | 2,761 | 31,724 | 2,302 | 18,846 | 1,803 | 1,484 | 1,184 | 841 | 505 | 339 | 276 | 273 | 218 | 170 | 133 | 50,359 | 47,119 | 39,920 | 0 | 19,840 | 23,273 | 22,790 | 30,000 | 27,600 | 33,900 | 28,200 | 26,800 | 32,200 | 32,400 | 34,100 | 32,300 | 29,700 | 40,100 | 33,832 | 37,800 | 38,496 | 38,500 | 45,796 | 39,600 | 37,999 | 38,525 | 39,062 | 29,600 | 28,282 | 27,493 | 23,546 | 21,100 | 16,915 | 22,175 | 20,155 | 20,100 | 17,495 | 19,570 | 21,449 | 15,400 | 15,598 | 8,846 | 10,071 | 13,800 | 15,798 | 16,800 | 17,236 | 16,500 | 17,100 | 10,900 |
| 10,900 | 17,100 | 16,500 | 17,236 | 16,800 | 15,798 | 13,800 | 10,071 | 8,846 | 15,598 | 15,400 | 21,449 | 19,570 | 17,495 | 20,100 | 20,155 | 22,175 | 16,915 | 21,100 | 23,546 | 27,493 | 28,282 | 29,600 | 39,062 | 38,525 | 37,999 | 39,600 | 45,796 | 38,500 | 38,496 | 37,800 | 33,832 | 40,100 | 29,700 | 32,300 | 34,100 | 32,400 | 32,200 | 26,800 | 28,200 | 33,900 | 27,600 | 30,000 | 22,790 | 23,273 | 19,840 | 0 | 39,920 | 47,119 | 50,359 | 133 | 170 | 218 | 273 | 276 | 339 | 505 | 841 | 1,184 | 1,484 | 1,803 | 18,846 | 2,302 | 31,724 | 2,761 | 2,971 | 3,300 | 55,340 | 51,394 | 37,555 | 1,087 | 1,594 | 2,608 | 3,100 | 3,127 | 3,497 | 4,492 | 5,000 | 12,735 | 13,127 | 12,055 | 9,100 | 9,055 | 11,588 | 11,588 | 11,588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 2,800 | 5,200 | 4,100 | 4,100 | 7,696 | 23,286 | 22,161 | 22,100 | 19,064 | 16,708 | 22,298 | 22,300 | 8,407 | 9,122 | 22,025 | 22,000 | 4,623 | 6,200 | 4,890 | 7,800 | 26,915 | 33,809 | 30,091 | 30,100 | 35,411 | 44,055 | 45,833 | 12,247 | 12,060 | 14,041 | 64,900 | 67,113 | 52,830 | 13,491 | 42,263 | 53,232 | 83,778 | 76,267 | 1,875 | 32,729 | 32,836 | 30,533 | 1,687 | 44,792 | 51,517 | 1,743 | 60,628 | -12,238 | -12,102 | -8,159 | 32,163 | -897 | 2,353 | 5,562 | 9,500 | -4,649 | -3,176 | -2,248 | 9,700 | 2,152 | 6,066 | 20,600 | 20,900 | 20,400 | 21,200 | 20,756 | 19,300 | 19,813 | 18,600 | 18,116 | 21,800 | 19,876 | 17,753 | 17,990 | 16,200 | 15,634 | 12,794 | 10,904 | 9,800 | 8,032 | 6,280 | 46,211 | 47,000 | 47,065 | 47,036 | 48,812 | 48,000 | 47,538 | 47,529 | 47,014 | 43,300 | 43,201 | 9,400 | 12,394 | 12,500 | 11,500 | 23,600 |
| 23,600 | 11,500 | 12,500 | 12,394 | 9,400 | 43,201 | 43,300 | 47,014 | 47,529 | 47,538 | 48,000 | 48,812 | 47,036 | 47,065 | 47,000 | 46,211 | 6,280 | 8,032 | 9,800 | 10,904 | 12,794 | 15,634 | 16,200 | 17,990 | 17,753 | 19,876 | 21,800 | 18,116 | 18,600 | 19,813 | 19,300 | 20,756 | 21,200 | 20,400 | 20,900 | 20,600 | 6,066 | 2,152 | 9,700 | -2,248 | -3,176 | -4,649 | 9,500 | 5,562 | 2,353 | -897 | 32,163 | -8,159 | -12,102 | -12,238 | 60,628 | 1,743 | 51,517 | 44,792 | 1,687 | 30,533 | 32,836 | 32,729 | 1,875 | 76,267 | 83,778 | 53,232 | 42,263 | 13,491 | 52,830 | 67,113 | 64,900 | 14,041 | 12,060 | 12,247 | 45,833 | 44,055 | 35,411 | 30,100 | 30,091 | 33,809 | 26,915 | 7,800 | 4,890 | 6,200 | 4,623 | 22,000 | 22,025 | 9,122 | 8,407 | 22,300 | 22,298 | 16,708 | 19,064 | 22,100 | 22,161 | 23,286 | 7,696 | 4,100 | 4,100 | 5,200 | 2,800 |
---|
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 | 14,407 | 10,915 | 19,411 | 23,541 | 29,330 | 44,709 | 42,770 | 42,571 | 33,538 | 32,556 | 32,512 | 32,568 | 28,040 | 18,984 | 14,010 | 16,177 | 18,803 | 17,138 | 17,918 | 16,633 | 16,680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,680 | 16,633 | 17,918 | 17,138 | 18,803 | 16,177 | 14,010 | 18,984 | 28,040 | 32,568 | 32,512 | 32,556 | 33,538 | 42,571 | 42,770 | 44,709 | 29,330 | 23,541 | 19,411 | 10,915 | 14,407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 84,000 | 101,600 | 103,800 | 103,800 | 78,495 | 73,226 | 81,752 | 85,600 | 95,233 | 78,005 | 94,893 | 94,900 | 98,003 | 84,607 | 90,264 | 90,300 | 95,298 | 97,094 | 95,693 | 95,700 | 101,239 | 72,469 | 66,374 | 66,400 | 65,871 | 72,390 | 82,443 | 83,209 | 74,789 | 74,200 | 67,600 | 75,598 | 82,191 | 78,983 | 86,676 | 98,783 | 87,405 | 82,879 | 69,436 | 75,465 | 77,273 | 88,938 | 103,600 | 122,907 | 93,687 | 94,426 | 98,981 | 102,009 | 82,819 | 72,107 | 83,481 | 85,861 | 75,873 | 75,198 | 86,700 | 75,800 | 75,100 | 110,600 | 112,600 | 129,600 | 131,600 | 135,900 | 176,800 | 204,700 | 197,000 | 197,148 | 199,800 | 176,438 | 180,100 | 207,583 | 361,100 | 367,832 | 357,015 | 366,556 | 361,600 | 343,123 | 376,019 | 385,998 | 384,100 | 390,051 | 417,597 | 729,123 | 716,900 | 755,559 | 949,671 | 972,044 | 908,500 | 819,775 | 804,998 | 793,850 | 822,800 | 839,504 | 838,200 | 861,850 | 838,400 | 800,000 | 597,900 |
| 597,900 | 800,000 | 838,400 | 861,850 | 838,200 | 839,504 | 822,800 | 793,850 | 804,998 | 819,775 | 908,500 | 972,044 | 949,671 | 755,559 | 716,900 | 729,123 | 417,597 | 390,051 | 384,100 | 385,998 | 376,019 | 343,123 | 361,600 | 366,556 | 357,015 | 367,832 | 361,100 | 207,583 | 180,100 | 176,438 | 199,800 | 197,148 | 197,000 | 204,700 | 176,800 | 135,900 | 131,600 | 129,600 | 112,600 | 110,600 | 75,100 | 75,800 | 86,700 | 75,198 | 75,873 | 85,861 | 83,481 | 72,107 | 82,819 | 102,009 | 98,981 | 94,426 | 93,687 | 122,907 | 103,600 | 88,938 | 77,273 | 75,465 | 69,436 | 82,879 | 87,405 | 98,783 | 86,676 | 78,983 | 82,191 | 75,598 | 67,600 | 74,200 | 74,789 | 83,209 | 82,443 | 72,390 | 65,871 | 66,400 | 66,374 | 72,469 | 101,239 | 95,700 | 95,693 | 97,094 | 95,298 | 90,300 | 90,264 | 84,607 | 98,003 | 94,900 | 94,893 | 78,005 | 95,233 | 85,600 | 81,752 | 73,226 | 78,495 | 103,800 | 103,800 | 101,600 | 84,000 |
---|
> Total Current Liabilities | 73,300 | 89,700 | 93,000 | 93,000 | 68,095 | 63,084 | 71,750 | 71,800 | 85,330 | 68,396 | 85,434 | 85,400 | 88,701 | 75,622 | 81,442 | 81,400 | 86,172 | 88,378 | 87,187 | 87,200 | 85,968 | 64,884 | 58,979 | 59,000 | 58,673 | 65,592 | 75,850 | 76,828 | 68,622 | 68,252 | 61,800 | 59,176 | 65,716 | 62,462 | 71,574 | 88,653 | 76,573 | 71,995 | 58,332 | 64,193 | 65,576 | 70,439 | 72,130 | 95,573 | 67,550 | 70,736 | 72,411 | 77,069 | 63,076 | 55,243 | 69,254 | 74,361 | 64,908 | 65,156 | 77,600 | 66,600 | 65,300 | 76,100 | 82,300 | 102,500 | 98,700 | 105,100 | 100,600 | 121,900 | 118,800 | 123,851 | 131,600 | 115,699 | 124,100 | 133,267 | 133,100 | 132,063 | 125,375 | 139,189 | 138,200 | 123,993 | 341,944 | 357,262 | 357,500 | 344,588 | 374,133 | 358,101 | 344,300 | 352,241 | 544,344 | 557,447 | 496,300 | 406,817 | 396,323 | 387,150 | 413,600 | 425,147 | 425,200 | 448,969 | 432,500 | 395,900 | 196,900 |
| 196,900 | 395,900 | 432,500 | 448,969 | 425,200 | 425,147 | 413,600 | 387,150 | 396,323 | 406,817 | 496,300 | 557,447 | 544,344 | 352,241 | 344,300 | 358,101 | 374,133 | 344,588 | 357,500 | 357,262 | 341,944 | 123,993 | 138,200 | 139,189 | 125,375 | 132,063 | 133,100 | 133,267 | 124,100 | 115,699 | 131,600 | 123,851 | 118,800 | 121,900 | 100,600 | 105,100 | 98,700 | 102,500 | 82,300 | 76,100 | 65,300 | 66,600 | 77,600 | 65,156 | 64,908 | 74,361 | 69,254 | 55,243 | 63,076 | 77,069 | 72,411 | 70,736 | 67,550 | 95,573 | 72,130 | 70,439 | 65,576 | 64,193 | 58,332 | 71,995 | 76,573 | 88,653 | 71,574 | 62,462 | 65,716 | 59,176 | 61,800 | 68,252 | 68,622 | 76,828 | 75,850 | 65,592 | 58,673 | 59,000 | 58,979 | 64,884 | 85,968 | 87,200 | 87,187 | 88,378 | 86,172 | 81,400 | 81,442 | 75,622 | 88,701 | 85,400 | 85,434 | 68,396 | 85,330 | 71,800 | 71,750 | 63,084 | 68,095 | 93,000 | 93,000 | 89,700 | 73,300 |
---|
Short-term Debt | 33,800 | 1,200 | 27,500 | 26,300 | 1,017 | 701 | 550 | 556 | 556 | 578 | 590 | 601 | 601 | 624 | 636 | 777 | 777 | 806 | 821 | 700 | 700 | 728 | 742 | 756 | 756 | 786 | 801 | 817 | 833 | 851 | 0 | 877 | 894 | 910 | 927 | 946 | 965 | 983 | 1,002 | 1,022 | 1,042 | 1,062 | 1,082 | 1,103 | 1,125 | 1,147 | 1,169 | 1,191 | 1,214 | 1,238 | 1,262 | 1,314 | 1,002 | 0 | 46 | -55 | 9 | 4,200 | 4,300 | 4,300 | 4,300 | 4,300 | 4,300 | 4,400 | 4,400 | 4,416 | 4,400 | 4,465 | 16,100 | 6,096 | 6,100 | 7,529 | 7,230 | 7,255 | 4,600 | 4,663 | 185,470 | 186,842 | 188,200 | 205,220 | 206,440 | 207,214 | 206,800 | 205,541 | 405,197 | 406,905 | 308,700 | 211,016 | 212,803 | 214,108 | 218,500 | 230,079 | 230,400 | 229,950 | 229,800 | 229,700 | 18,300 |
| 18,300 | 229,700 | 229,800 | 229,950 | 230,400 | 230,079 | 218,500 | 214,108 | 212,803 | 211,016 | 308,700 | 406,905 | 405,197 | 205,541 | 206,800 | 207,214 | 206,440 | 205,220 | 188,200 | 186,842 | 185,470 | 4,663 | 4,600 | 7,255 | 7,230 | 7,529 | 6,100 | 6,096 | 16,100 | 4,465 | 4,400 | 4,416 | 4,400 | 4,400 | 4,300 | 4,300 | 4,300 | 4,300 | 4,300 | 4,200 | 9 | -55 | 46 | 0 | 1,002 | 1,314 | 1,262 | 1,238 | 1,214 | 1,191 | 1,169 | 1,147 | 1,125 | 1,103 | 1,082 | 1,062 | 1,042 | 1,022 | 1,002 | 983 | 965 | 946 | 927 | 910 | 894 | 877 | 0 | 851 | 833 | 817 | 801 | 786 | 756 | 756 | 742 | 728 | 700 | 700 | 821 | 806 | 777 | 777 | 636 | 624 | 601 | 601 | 590 | 578 | 556 | 556 | 550 | 701 | 1,017 | 26,300 | 27,500 | 1,200 | 33,800 |
---|
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 | 4,345 | 0 | 0 | 0 | 4,440 | 4,465 | 16,072 | 6,096 | 6,121 | 7,529 | 215,949 | 7,255 | 4,638 | 4,663 | 185,470 | 186,842 | 188,208 | 189,596 | 191,009 | 192,039 | 192,280 | 192,574 | 392,852 | 393,556 | 295,095 | 196,661 | 198,254 | 199,873 | 201,523 | 213,831 | 214,071 | 214,309 | 214,549 | 214,800 | 4,800 |
| 4,800 | 214,800 | 214,549 | 214,309 | 214,071 | 213,831 | 201,523 | 199,873 | 198,254 | 196,661 | 295,095 | 393,556 | 392,852 | 192,574 | 192,280 | 192,039 | 191,009 | 189,596 | 188,208 | 186,842 | 185,470 | 4,663 | 4,638 | 7,255 | 215,949 | 7,529 | 6,121 | 6,096 | 16,072 | 4,465 | 4,440 | 0 | 0 | 0 | 4,345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,900 | 10,700 | 11,800 | 17,690 | 17,690 | 14,843 | 13,940 | 19,490 | 19,490 | 17,625 | 17,445 | 21,565 | 21,565 | 15,201 | 15,026 | 14,188 | 14,188 | 15,087 | 15,771 | 13,118 | 13,118 | 11,224 | 17,730 | 15,669 | 15,669 | 14,937 | 18,932 | 19,826 | 15,305 | 14,767 | 14,909 | 14,428 | 14,890 | 15,387 | 21,951 | 19,903 | 22,622 | 20,081 | 18,334 | 20,705 | 19,510 | 21,192 | 21,281 | 23,458 | 20,953 | 22,218 | 18,441 | 19,107 | 16,286 | 14,247 | 15,897 | 5,401 | 5,066 | 4,916 | 7,364 | 5,520 | 6,941 | 6,106 | 8,565 | 7,598 | 5,938 | 9,563 | 6,721 | 10,380 | 8,906 | 8,206 | 8,583 | 9,305 | 9,980 | 7,267 | 10,118 | 6,558 | 8,673 | 6,012 | 12,727 | 7,985 | 9,300 | 10,271 | 12,198 | 11,186 | 11,713 | 9,768 | 9,282 | 9,918 | 8,922 | 7,145 | 7,274 | 13,510 | 12,301 | 17,307 | 11,150 | 20,692 | 25,285 | 13,391 | 9,816 | 7,075 | -37 |
| -37 | 7,075 | 9,816 | 13,391 | 25,285 | 20,692 | 11,150 | 17,307 | 12,301 | 13,510 | 7,274 | 7,145 | 8,922 | 9,918 | 9,282 | 9,768 | 11,713 | 11,186 | 12,198 | 10,271 | 9,300 | 7,985 | 12,727 | 6,012 | 8,673 | 6,558 | 10,118 | 7,267 | 9,980 | 9,305 | 8,583 | 8,206 | 8,906 | 10,380 | 6,721 | 9,563 | 5,938 | 7,598 | 8,565 | 6,106 | 6,941 | 5,520 | 7,364 | 4,916 | 5,066 | 5,401 | 15,897 | 14,247 | 16,286 | 19,107 | 18,441 | 22,218 | 20,953 | 23,458 | 21,281 | 21,192 | 19,510 | 20,705 | 18,334 | 20,081 | 22,622 | 19,903 | 21,951 | 15,387 | 14,890 | 14,428 | 14,909 | 14,767 | 15,305 | 19,826 | 18,932 | 14,937 | 15,669 | 15,669 | 17,730 | 11,224 | 13,118 | 13,118 | 15,771 | 15,087 | 14,188 | 14,188 | 15,026 | 15,201 | 21,565 | 21,565 | 17,445 | 17,625 | 19,490 | 19,490 | 13,940 | 14,843 | 17,690 | 17,690 | 11,800 | 10,700 | 1,900 |
---|
Other Current Liabilities | 37,600 | 77,800 | 53,700 | 44,852 | 49,388 | 47,540 | 57,260 | 65,284 | 26,340 | 37,818 | 28,228 | 66,535 | 43,121 | 36,332 | 40,585 | 71,207 | 46,545 | 53,071 | 50,099 | 55,946 | 48,638 | 33,416 | 18,752 | 42,248 | 21,405 | 30,574 | 35,156 | 20,168 | 34,273 | 34,216 | 46,003 | 22,221 | 31,272 | 26,744 | 30,684 | 51,715 | 33,051 | 31,205 | 27,121 | 28,629 | 34,188 | 35,647 | 35,164 | 45,403 | 25,063 | 25,090 | 24,478 | 32,553 | 28,568 | 22,063 | 30,386 | 40,937 | 39,075 | 37,345 | 41,590 | 38,035 | 34,750 | 35,494 | 39,335 | 46,302 | 56,662 | 59,837 | 50,879 | 65,520 | 48,694 | 59,641 | 61,417 | 43,547 | 49,720 | 54,445 | 60,282 | 48,998 | 51,723 | 60,384 | 64,973 | 48,943 | 80,611 | 84,237 | 107,902 | 67,315 | 100,517 | 73,111 | 71,318 | 74,376 | 66,177 | 79,171 | 117,426 | 120,695 | 115,820 | 98,026 | 109,350 | 90,429 | 98,715 | 147,076 | 113,084 | 91,725 | 129,337 |
| 129,337 | 91,725 | 113,084 | 147,076 | 98,715 | 90,429 | 109,350 | 98,026 | 115,820 | 120,695 | 117,426 | 79,171 | 66,177 | 74,376 | 71,318 | 73,111 | 100,517 | 67,315 | 107,902 | 84,237 | 80,611 | 48,943 | 64,973 | 60,384 | 51,723 | 48,998 | 60,282 | 54,445 | 49,720 | 43,547 | 61,417 | 59,641 | 48,694 | 65,520 | 50,879 | 59,837 | 56,662 | 46,302 | 39,335 | 35,494 | 34,750 | 38,035 | 41,590 | 37,345 | 39,075 | 40,937 | 30,386 | 22,063 | 28,568 | 32,553 | 24,478 | 25,090 | 25,063 | 45,403 | 35,164 | 35,647 | 34,188 | 28,629 | 27,121 | 31,205 | 33,051 | 51,715 | 30,684 | 26,744 | 31,272 | 22,221 | 46,003 | 34,216 | 34,273 | 20,168 | 35,156 | 30,574 | 21,405 | 42,248 | 18,752 | 33,416 | 48,638 | 55,946 | 50,099 | 53,071 | 46,545 | 71,207 | 40,585 | 36,332 | 43,121 | 66,535 | 28,228 | 37,818 | 26,340 | 65,284 | 57,260 | 47,540 | 49,388 | 44,852 | 53,700 | 77,800 | 37,600 |
---|
> Long-term Liabilities | 10,700 | 11,900 | 10,800 | 10,800 | 10,400 | 10,142 | 10,002 | 13,800 | 9,903 | 9,609 | 9,459 | 9,500 | 9,302 | 8,985 | 8,822 | 8,900 | 9,126 | 8,716 | 8,506 | 8,500 | 15,271 | 7,585 | 7,395 | 7,400 | 7,198 | 6,798 | 6,593 | 6,381 | 6,167 | 5,948 | 5,800 | 16,422 | 16,475 | 16,521 | 15,102 | 10,130 | 10,832 | 10,884 | 11,104 | 11,272 | 11,697 | 18,499 | 31,470 | 27,334 | 26,137 | 23,690 | 26,570 | 24,940 | 19,743 | 16,864 | 14,227 | 11,500 | 10,965 | 10,042 | 9,100 | 9,200 | 9,800 | 34,500 | 30,300 | 27,100 | 32,900 | 30,800 | 76,200 | 82,800 | 78,200 | 73,297 | 68,200 | 60,739 | 56,000 | 74,316 | 228,000 | 235,769 | 231,640 | 227,367 | 223,400 | 219,130 | 34,075 | 28,736 | 26,600 | 45,463 | 43,464 | 371,022 | 372,600 | 403,318 | 405,327 | 414,597 | 412,200 | 412,958 | 408,675 | 406,700 | 409,200 | 414,357 | 413,000 | 412,881 | 405,900 | 404,100 | 401,000 |
| 401,000 | 404,100 | 405,900 | 412,881 | 413,000 | 414,357 | 409,200 | 406,700 | 408,675 | 412,958 | 412,200 | 414,597 | 405,327 | 403,318 | 372,600 | 371,022 | 43,464 | 45,463 | 26,600 | 28,736 | 34,075 | 219,130 | 223,400 | 227,367 | 231,640 | 235,769 | 228,000 | 74,316 | 56,000 | 60,739 | 68,200 | 73,297 | 78,200 | 82,800 | 76,200 | 30,800 | 32,900 | 27,100 | 30,300 | 34,500 | 9,800 | 9,200 | 9,100 | 10,042 | 10,965 | 11,500 | 14,227 | 16,864 | 19,743 | 24,940 | 26,570 | 23,690 | 26,137 | 27,334 | 31,470 | 18,499 | 11,697 | 11,272 | 11,104 | 10,884 | 10,832 | 10,130 | 15,102 | 16,521 | 16,475 | 16,422 | 5,800 | 5,948 | 6,167 | 6,381 | 6,593 | 6,798 | 7,198 | 7,400 | 7,395 | 7,585 | 15,271 | 8,500 | 8,506 | 8,716 | 9,126 | 8,900 | 8,822 | 8,985 | 9,302 | 9,500 | 9,459 | 9,609 | 9,903 | 13,800 | 10,002 | 10,142 | 10,400 | 10,800 | 10,800 | 11,900 | 10,700 |
---|
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 | 1,314 | 1,002 | 684 | 359 | 0 | 0 | 0 | 0 | 0 | 0 | 25,164 | 25,385 | 24,843 | 23,759 | 22,670 | 21,575 | 20,474 | 19,367 | 18,254 | 17,135 | 16,009 | 14,878 | 36,740 | 196,604 | 208,670 | 208,719 | 208,780 | 208,858 | 208,950 | 28,262 | 26,984 | 25,696 | 24,398 | 23,097 | 22,196 | 22,098 | 22,000 | 21,899 | 21,801 | 21,700 | 21,594 | 21,493 | 21,390 | 21,284 | 21,173 | 21,067 | 388,482 | 20,848 | 20,733 | 20,622 |
| 20,622 | 20,733 | 20,848 | 388,482 | 21,067 | 21,173 | 21,284 | 21,390 | 21,493 | 21,594 | 21,700 | 21,801 | 21,899 | 22,000 | 22,098 | 22,196 | 23,097 | 24,398 | 25,696 | 26,984 | 28,262 | 208,950 | 208,858 | 208,780 | 208,719 | 208,670 | 196,604 | 36,740 | 14,878 | 16,009 | 17,135 | 18,254 | 19,367 | 20,474 | 21,575 | 22,670 | 23,759 | 24,843 | 25,385 | 25,164 | 0 | 0 | 0 | 0 | 0 | 0 | 359 | 684 | 1,002 | 1,314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14,407 | 10,915 | 19,411 | 23,541 | 29,330 | 44,709 | 42,770 | 42,571 | 33,538 | 32,556 | 32,512 | 32,568 | 28,040 | 18,984 | 14,010 | 16,177 | 18,803 | 17,138 | 17,918 | 16,633 | 16,680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,680 | 16,633 | 17,918 | 17,138 | 18,803 | 16,177 | 14,010 | 18,984 | 28,040 | 32,568 | 32,512 | 32,556 | 33,538 | 42,571 | 42,770 | 44,709 | 29,330 | 23,541 | 19,411 | 10,915 | 14,407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,316 | 6,884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,500 | 6,449 | 6,754 | 0 | 0 | 0 | 0 | 22,509 | 11,116 | 10,706 | 10,293 | 15,714 | 23,626 | 18,741 | 16,180 | 13,868 | 11,500 | 10,965 | 10,042 | 2,823 | 9,166 | 9,811 | 9,336 | 2,203 | 2,253 | 9,129 | 8,075 | 54,543 | 62,290 | 58,847 | 55,043 | 51,100 | 44,730 | 41,080 | 37,576 | 31,422 | 27,099 | 22,921 | 18,587 | 14,496 | 10,180 | 5,813 | 1,752 | 827 | 588 | 591 | 465 | 429 | 445 | 489 | 3,403 | 900 | 3,000 | 5,100 | 7,149 | 8,100 | 10,689 | 13,883 | 14,382 | 0 | 0 | 0 |
| 0 | 0 | 0 | 14,382 | 13,883 | 10,689 | 8,100 | 7,149 | 5,100 | 3,000 | 900 | 3,403 | 489 | 445 | 429 | 465 | 591 | 588 | 827 | 1,752 | 5,813 | 10,180 | 14,496 | 18,587 | 22,921 | 27,099 | 31,422 | 37,576 | 41,080 | 44,730 | 51,100 | 55,043 | 58,847 | 62,290 | 54,543 | 8,075 | 9,129 | 2,253 | 2,203 | 9,336 | 9,811 | 9,166 | 2,823 | 10,042 | 10,965 | 11,500 | 13,868 | 16,180 | 18,741 | 23,626 | 15,714 | 10,293 | 10,706 | 11,116 | 22,509 | 0 | 0 | 0 | 0 | 6,754 | 6,449 | 5,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,884 | 7,316 | 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 | 23,626 | 18,741 | 16,180 | 13,868 | 11,500 | 10,965 | 10,042 | 9,092 | 9,166 | 9,811 | 9,336 | 4,884 | 2,253 | 9,129 | 8,075 | 52,875 | 1,845 | 58,847 | 55,043 | 51,100 | 44,730 | 41,080 | 37,576 | 31,422 | 27,099 | 22,921 | 18,587 | 14,496 | 10,180 | 5,813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,813 | 10,180 | 14,496 | 18,587 | 22,921 | 27,099 | 31,422 | 37,576 | 41,080 | 44,730 | 51,100 | 55,043 | 58,847 | 1,845 | 52,875 | 8,075 | 9,129 | 2,253 | 4,884 | 9,336 | 9,811 | 9,166 | 9,092 | 10,042 | 10,965 | 11,500 | 13,868 | 16,180 | 18,741 | 23,626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 33,500 | 225,200 | 245,300 | 258,537 | 258,537 | 355,029 | 368,013 | 347,859 | 347,859 | 361,846 | 373,024 | 389,438 | 389,438 | 361,099 | 345,278 | 341,959 | 341,959 | 337,046 | 343,471 | 353,105 | 353,105 | 364,043 | 367,176 | 375,534 | 375,534 | 385,797 | 391,209 | 396,181 | 392,688 | 391,162 | 385,711 | 385,699 | 384,007 | 377,540 | 383,380 | 389,959 | 382,204 | 367,901 | 359,974 | 351,601 | 353,480 | 343,717 | 337,021 | 344,240 | 332,773 | 328,275 | 316,748 | 305,935 | 312,996 | 312,617 | 295,143 | 302,867 | 307,577 | 302,089 | 294,700 | 290,100 | 287,400 | 280,900 | 265,900 | 252,400 | 230,700 | 215,700 | 205,800 | 209,500 | 210,900 | 214,505 | 209,300 | 218,023 | 216,200 | 220,034 | 239,800 | 240,174 | 242,321 | 251,633 | 252,900 | 275,621 | 292,859 | 279,258 | 316,200 | 313,169 | 325,286 | 292,996 | 275,300 | 302,087 | 345,455 | 382,223 | 388,800 | 357,281 | 360,939 | 372,763 | 381,300 | 405,844 | 440,900 | 471,236 | 517,200 | 586,700 | 909,300 |
| 909,300 | 586,700 | 517,200 | 471,236 | 440,900 | 405,844 | 381,300 | 372,763 | 360,939 | 357,281 | 388,800 | 382,223 | 345,455 | 302,087 | 275,300 | 292,996 | 325,286 | 313,169 | 316,200 | 279,258 | 292,859 | 275,621 | 252,900 | 251,633 | 242,321 | 240,174 | 239,800 | 220,034 | 216,200 | 218,023 | 209,300 | 214,505 | 210,900 | 209,500 | 205,800 | 215,700 | 230,700 | 252,400 | 265,900 | 280,900 | 287,400 | 290,100 | 294,700 | 302,089 | 307,577 | 302,867 | 295,143 | 312,617 | 312,996 | 305,935 | 316,748 | 328,275 | 332,773 | 344,240 | 337,021 | 343,717 | 353,480 | 351,601 | 359,974 | 367,901 | 382,204 | 389,959 | 383,380 | 377,540 | 384,007 | 385,699 | 385,711 | 391,162 | 392,688 | 396,181 | 391,209 | 385,797 | 375,534 | 375,534 | 367,176 | 364,043 | 353,105 | 353,105 | 343,471 | 337,046 | 341,959 | 341,959 | 345,278 | 361,099 | 389,438 | 389,438 | 373,024 | 361,846 | 347,859 | 347,859 | 368,013 | 355,029 | 258,537 | 258,537 | 245,300 | 225,200 | 33,500 |
---|
Common Stock | 600 | 700 | 700 | 682 | 682 | 729 | 729 | 729 | 729 | 729 | 729 | 729 | 729 | 730 | 730 | 730 | 730 | 684 | 684 | 684 | 684 | 686 | 688 | 689 | 689 | 691 | 699 | 706 | 708 | 710 | 710 | 711 | 715 | 718 | 718 | 722 | 723 | 728 | 729 | 729 | 729 | 733 | 734 | 735 | 735 | 739 | 740 | 741 | 741 | 744 | 745 | 745 | 745 | 748 | 800 | 800 | 800 | 800 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 759 | 700 | 760 | 800 | 764 | 800 | 764 | 764 | 771 | 700 | 772 | 772 | 780 | 700 | 780 | 780 | 786 | 800 | 774 | 774 | 778 | 800 | 764 | 761 | 758 | 700 | 744 | 700 | 744 | 700 | 700 | 800 |
| 800 | 700 | 700 | 744 | 700 | 744 | 700 | 758 | 761 | 764 | 800 | 778 | 774 | 774 | 800 | 786 | 780 | 780 | 700 | 780 | 772 | 772 | 700 | 771 | 764 | 764 | 800 | 764 | 800 | 760 | 700 | 759 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 800 | 800 | 800 | 800 | 748 | 745 | 745 | 745 | 744 | 741 | 741 | 740 | 739 | 735 | 735 | 734 | 733 | 729 | 729 | 729 | 728 | 723 | 722 | 718 | 718 | 715 | 711 | 710 | 710 | 708 | 706 | 699 | 691 | 689 | 689 | 688 | 686 | 684 | 684 | 684 | 684 | 730 | 730 | 730 | 730 | 729 | 729 | 729 | 729 | 729 | 729 | 729 | 729 | 682 | 682 | 700 | 700 | 600 |
---|
Retained Earnings | 33,000 | 26,500 | 34,300 | 34,300 | 35,215 | 59,927 | 71,610 | 71,600 | 51,202 | 68,035 | 77,465 | 77,500 | 93,435 | 94,359 | 78,359 | 78,400 | 74,240 | 88,558 | 94,674 | 89,900 | 102,766 | 110,741 | 113,215 | 113,200 | 121,037 | 127,180 | 123,896 | 117,427 | 111,608 | 104,726 | 97,400 | 93,652 | 83,300 | 74,346 | 78,439 | 77,291 | 63,565 | 48,126 | 40,969 | 30,483 | 29,501 | 17,595 | 7,902 | 11,466 | -3,608 | -10,549 | -23,728 | -36,535 | -31,272 | -29,666 | -47,278 | -40,946 | -38,005 | -43,473 | -51,800 | -57,800 | -61,600 | -68,400 | -85,300 | -102,400 | -125,900 | -141,100 | -151,800 | -151,100 | -155,000 | -153,873 | -164,100 | -159,330 | -167,600 | -166,151 | -167,300 | -175,591 | -179,685 | -167,949 | -172,400 | -156,730 | -156,053 | -133,178 | -101,300 | -119,090 | -118,849 | -129,944 | -133,700 | -116,780 | -82,285 | -43,923 | -39,700 | -66,415 | -61,970 | -45,822 | -31,700 | 17,841 | 30,000 | 62,437 | 92,300 | 120,100 | 162,300 |
| 162,300 | 120,100 | 92,300 | 62,437 | 30,000 | 17,841 | -31,700 | -45,822 | -61,970 | -66,415 | -39,700 | -43,923 | -82,285 | -116,780 | -133,700 | -129,944 | -118,849 | -119,090 | -101,300 | -133,178 | -156,053 | -156,730 | -172,400 | -167,949 | -179,685 | -175,591 | -167,300 | -166,151 | -167,600 | -159,330 | -164,100 | -153,873 | -155,000 | -151,100 | -151,800 | -141,100 | -125,900 | -102,400 | -85,300 | -68,400 | -61,600 | -57,800 | -51,800 | -43,473 | -38,005 | -40,946 | -47,278 | -29,666 | -31,272 | -36,535 | -23,728 | -10,549 | -3,608 | 11,466 | 7,902 | 17,595 | 29,501 | 30,483 | 40,969 | 48,126 | 63,565 | 77,291 | 78,439 | 74,346 | 83,300 | 93,652 | 97,400 | 104,726 | 111,608 | 117,427 | 123,896 | 127,180 | 121,037 | 113,200 | 113,215 | 110,741 | 102,766 | 89,900 | 94,674 | 88,558 | 74,240 | 78,400 | 78,359 | 94,359 | 93,435 | 77,500 | 77,465 | 68,035 | 51,202 | 71,600 | 71,610 | 59,927 | 35,215 | 34,300 | 34,300 | 26,500 | 33,000 |
---|
Accumulated Other Comprehensive Income | -100 | -100 | -100 | -200 | 105 | 237 | 207 | 400 | -597 | -2,303 | -555 | -1,200 | -525 | -659 | -557 | -1,200 | 243 | -122 | -30 | -38,200 | -1,120 | -177 | -496 | -1,000 | -908 | -446 | 133 | 355 | 58 | 889 | 1,000 | 1,009 | 1,552 | 2,875 | 2,894 | 2,961 | 2,423 | 2,065 | 1,171 | 1,441 | 1,775 | 2,333 | 2,377 | 2,266 | 2,718 | 3,453 | 3,144 | 3,333 | 3,531 | 3,104 | 3,262 | 3,531 | 4,105 | 4,162 | 4,000 | 3,900 | 3,400 | 3,600 | 3,500 | 3,600 | 3,700 | 3,500 | 3,200 | 3,300 | 3,200 | 3,183 | 3,000 | 3,237 | 3,200 | 3,084 | 2,900 | 2,904 | 2,911 | 2,900 | 2,400 | 1,571 | 1,369 | 1,470 | 1,500 | 2,262 | 2,559 | 2,631 | 2,800 | 836 | 2,764 | 2,971 | 3,000 | 2,918 | 2,909 | 2,773 | 2,400 | 697 | -200 | -1,103 | 200 | 1,200 | 1,300 |
| 1,300 | 1,200 | 200 | -1,103 | -200 | 697 | 2,400 | 2,773 | 2,909 | 2,918 | 3,000 | 2,971 | 2,764 | 836 | 2,800 | 2,631 | 2,559 | 2,262 | 1,500 | 1,470 | 1,369 | 1,571 | 2,400 | 2,900 | 2,911 | 2,904 | 2,900 | 3,084 | 3,200 | 3,237 | 3,000 | 3,183 | 3,200 | 3,300 | 3,200 | 3,500 | 3,700 | 3,600 | 3,500 | 3,600 | 3,400 | 3,900 | 4,000 | 4,162 | 4,105 | 3,531 | 3,262 | 3,104 | 3,531 | 3,333 | 3,144 | 3,453 | 2,718 | 2,266 | 2,377 | 2,333 | 1,775 | 1,441 | 1,171 | 2,065 | 2,423 | 2,961 | 2,894 | 2,875 | 1,552 | 1,009 | 1,000 | 889 | 58 | 355 | 133 | -446 | -908 | -1,000 | -496 | -177 | -1,120 | -38,200 | -30 | -122 | 243 | -1,200 | -557 | -659 | -525 | -1,200 | -555 | -2,303 | -597 | 400 | 207 | 237 | 105 | -200 | -100 | -100 | -100 |
---|
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 | 338,396 | 339,996 | 338,435 | 338,414 | 339,537 | 340,732 | 340,652 | 341,762 | 343,185 | 344,776 | 344,939 | 346,974 | 350,430 | 352,231 | 352,589 | 353,706 | 356,615 | 361,959 | 364,436 | 369,643 | 373,356 | 379,872 | 382,337 | 403,387 | 412,097 | 418,331 | 415,911 | 422,208 | 430,008 | 446,771 | 410,186 | 415,281 | 429,217 | 440,796 | 419,523 | 405,353 | 417,257 | 424,202 | 422,397 | 424,758 | 420,014 | 419,239 | 415,054 | 409,884 | 386,562 | 410,367 | 409,158 | 424,010 | 464,723 | 744,908 |
| 744,908 | 464,723 | 424,010 | 409,158 | 410,367 | 386,562 | 409,884 | 415,054 | 419,239 | 420,014 | 424,758 | 422,397 | 424,202 | 417,257 | 405,353 | 419,523 | 440,796 | 429,217 | 415,281 | 410,186 | 446,771 | 430,008 | 422,208 | 415,911 | 418,331 | 412,097 | 403,387 | 382,337 | 379,872 | 373,356 | 369,643 | 364,436 | 361,959 | 356,615 | 353,706 | 352,589 | 352,231 | 350,430 | 346,974 | 344,939 | 344,776 | 343,185 | 341,762 | 340,652 | 340,732 | 339,537 | 338,414 | 338,435 | 339,996 | 338,396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -49,815 | -30,569 | -30,569 | -30,693 | -30,693 | -1,139 | -1,140 | -1,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|