> Total Assets | 0 | 0 | 0 | 58,600 | 56,100 | 63,300 | 67,200 | 100,100 | 102,700 | 105,700 | 111,600 | 123,200 | 131,600 | 140,600 | 154,200 | 165,200 | 169,800 | 177,300 | 195,000 | 221,400 | 243,000 | 296,100 | 302,400 | 329,500 | 307,600 | 317,719 | 325,048 | 330,152 | 328,199 | 365,365 | 341,352 | 327,453 | 291,731 | 286,216 | 284,531 | 266,519 | 266,519 | 259,260 | 256,349 | 263,900 | 276,042 | 292,698 | 315,158 | 325,458 | 344,433 | 356,950 | 342,494 | 363,380 | 362,306 | 390,795 | 427,336 | 534,147 | 509,476 | 534,147 | 533,386 | 529,582 | 506,741 | 584,715 | 582,504 | 558,326 | 552,842 | 548,314 | 546,626 | 552,958 | 590,043 | 560,371 | 552,516 | 581,393 | 601,529 | 615,453 | 613,647 | 614,702 | 664,642 | 1,228,676 | 1,202,999 | 1,220,802 | 1,250,886 | 1,557,316 | 1,533,724 | 1,601,495 | 1,681,851 | 1,640,002 | 1,614,204 | 1,822,021 | 1,850,700 | 1,771,494 | 1,772,458 | 1,744,664 | 1,990,212 | 1,834,342 | 1,799,925 | 1,802,186 | 1,902,295 | 1,830,806 | 1,858,303 | 1,814,889 | 1,861,639 | 2,015,169 | 1,965,736 | 1,984,324 | 2,122,455 | 2,114,142 | 3,450,320 | 3,340,756 | 3,257,534 | 3,109,899 | 3,137,577 | 3,132,434 | 3,386,903 | 3,160,197 | 3,175,180 | 3,184,490 | 3,158,741 | 3,210,445 | 3,218,668 | 3,263,140 | 3,209,895 | 3,006,801 | 3,068,890 | 3,254,828 | 3,444,739 | 3,300,201 | 3,364,672 | 3,092,985 |
| 3,092,985 | 3,364,672 | 3,300,201 | 3,444,739 | 3,254,828 | 3,068,890 | 3,006,801 | 3,209,895 | 3,263,140 | 3,218,668 | 3,210,445 | 3,158,741 | 3,184,490 | 3,175,180 | 3,160,197 | 3,386,903 | 3,132,434 | 3,137,577 | 3,109,899 | 3,257,534 | 3,340,756 | 3,450,320 | 2,114,142 | 2,122,455 | 1,984,324 | 1,965,736 | 2,015,169 | 1,861,639 | 1,814,889 | 1,858,303 | 1,830,806 | 1,902,295 | 1,802,186 | 1,799,925 | 1,834,342 | 1,990,212 | 1,744,664 | 1,772,458 | 1,771,494 | 1,850,700 | 1,822,021 | 1,614,204 | 1,640,002 | 1,681,851 | 1,601,495 | 1,533,724 | 1,557,316 | 1,250,886 | 1,220,802 | 1,202,999 | 1,228,676 | 664,642 | 614,702 | 613,647 | 615,453 | 601,529 | 581,393 | 552,516 | 560,371 | 590,043 | 552,958 | 546,626 | 548,314 | 552,842 | 558,326 | 582,504 | 584,715 | 506,741 | 529,582 | 533,386 | 534,147 | 509,476 | 534,147 | 427,336 | 390,795 | 362,306 | 363,380 | 342,494 | 356,950 | 344,433 | 325,458 | 315,158 | 292,698 | 276,042 | 263,900 | 256,349 | 259,260 | 266,519 | 266,519 | 284,531 | 286,216 | 291,731 | 327,453 | 341,352 | 365,365 | 328,199 | 330,152 | 325,048 | 317,719 | 307,600 | 329,500 | 302,400 | 296,100 | 243,000 | 221,400 | 195,000 | 177,300 | 169,800 | 165,200 | 154,200 | 140,600 | 131,600 | 123,200 | 111,600 | 105,700 | 102,700 | 100,100 | 67,200 | 63,300 | 56,100 | 58,600 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 36,600 | 33,900 | 42,800 | 47,400 | 78,800 | 76,900 | 73,700 | 76,700 | 86,000 | 93,300 | 102,400 | 112,900 | 118,100 | 120,100 | 125,200 | 139,300 | 161,200 | 173,800 | 176,000 | 179,800 | 186,100 | 164,300 | 177,634 | 174,332 | 173,773 | 173,281 | 174,793 | 168,580 | 157,712 | 155,836 | 161,745 | 165,238 | 162,652 | 162,652 | 164,536 | 169,089 | 194,504 | 207,330 | 225,414 | 236,154 | 243,980 | 261,750 | 268,270 | 253,976 | 244,612 | 244,577 | 273,846 | 265,249 | 225,519 | 191,699 | 225,519 | 210,430 | 205,240 | 171,878 | 237,270 | 235,256 | 224,256 | 246,544 | 242,194 | 237,561 | 237,285 | 274,062 | 251,677 | 249,047 | 268,508 | 294,809 | 285,600 | 288,180 | 291,239 | 341,864 | 417,521 | 373,833 | 337,506 | 356,126 | 422,026 | 417,915 | 475,694 | 436,362 | 411,928 | 390,603 | 410,449 | 418,268 | 356,046 | 381,457 | 380,626 | 388,084 | 312,914 | 268,479 | 262,768 | 407,991 | 340,867 | 345,477 | 306,722 | 421,821 | 419,294 | 389,986 | 413,335 | 566,477 | 514,217 | 1,121,983 | 1,004,890 | 920,376 | 806,446 | 852,407 | 870,331 | 1,154,914 | 956,252 | 985,230 | 1,011,535 | 937,434 | 1,009,727 | 1,045,802 | 1,210,962 | 1,114,805 | 954,036 | 1,028,501 | 1,226,710 | 1,403,345 | 1,298,602 | 1,381,210 | 1,085,600 |
| 1,085,600 | 1,381,210 | 1,298,602 | 1,403,345 | 1,226,710 | 1,028,501 | 954,036 | 1,114,805 | 1,210,962 | 1,045,802 | 1,009,727 | 937,434 | 1,011,535 | 985,230 | 956,252 | 1,154,914 | 870,331 | 852,407 | 806,446 | 920,376 | 1,004,890 | 1,121,983 | 514,217 | 566,477 | 413,335 | 389,986 | 419,294 | 421,821 | 306,722 | 345,477 | 340,867 | 407,991 | 262,768 | 268,479 | 312,914 | 388,084 | 380,626 | 381,457 | 356,046 | 418,268 | 410,449 | 390,603 | 411,928 | 436,362 | 475,694 | 417,915 | 422,026 | 356,126 | 337,506 | 373,833 | 417,521 | 341,864 | 291,239 | 288,180 | 285,600 | 294,809 | 268,508 | 249,047 | 251,677 | 274,062 | 237,285 | 237,561 | 242,194 | 246,544 | 224,256 | 235,256 | 237,270 | 171,878 | 205,240 | 210,430 | 225,519 | 191,699 | 225,519 | 265,249 | 273,846 | 244,577 | 244,612 | 253,976 | 268,270 | 261,750 | 243,980 | 236,154 | 225,414 | 207,330 | 194,504 | 169,089 | 164,536 | 162,652 | 162,652 | 165,238 | 161,745 | 155,836 | 157,712 | 168,580 | 174,793 | 173,281 | 173,773 | 174,332 | 177,634 | 164,300 | 186,100 | 179,800 | 176,000 | 173,800 | 161,200 | 139,300 | 125,200 | 120,100 | 118,100 | 112,900 | 102,400 | 93,300 | 86,000 | 76,700 | 73,700 | 76,900 | 78,800 | 47,400 | 42,800 | 33,900 | 36,600 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 3,500 | 3,800 | 13,600 | 14,100 | 35,500 | 34,100 | 28,900 | 22,900 | 31,500 | 31,000 | 38,200 | 42,600 | 46,600 | 47,000 | 49,400 | 48,600 | 62,600 | 62,000 | 62,600 | 62,600 | 70,500 | 44,000 | 40,801 | 29,501 | 23,400 | 20,581 | 20,749 | 28,101 | 32,252 | 36,753 | 47,305 | 59,268 | 87,894 | 87,894 | 91,408 | 100,893 | 113,986 | 125,684 | 137,218 | 158,859 | 169,632 | 178,317 | 87,499 | 113,015 | 83,693 | 95,705 | 113,539 | 108,365 | 110,148 | 89,900 | 110,148 | 95,963 | 89,965 | 60,794 | 108,667 | 98,193 | 94,341 | 112,966 | 109,500 | 114,403 | 102,986 | 125,917 | 130,546 | 117,757 | 143,902 | 171,310 | 168,882 | 170,807 | 179,700 | 197,098 | 201,080 | 149,616 | 87,682 | 76,329 | 112,484 | 107,741 | 166,511 | 95,059 | 58,936 | 54,982 | 60,071 | 77,301 | 68,459 | 50,397 | 80,857 | 102,239 | 94,369 | 52,463 | 50,912 | 75,753 | 99,744 | 95,357 | 67,930 | 69,710 | 74,281 | 59,033 | 76,342 | 148,502 | 176,173 | 139,396 | 121,581 | 121,398 | 119,124 | 129,223 | 133,845 | 165,374 | 184,364 | 146,213 | 141,482 | 122,059 | 114,754 | 118,953 | 134,799 | 124,981 | 142,412 | 132,391 | 139,520 | 164,239 | 183,393 | 156,983 | 177,860 |
| 177,860 | 156,983 | 183,393 | 164,239 | 139,520 | 132,391 | 142,412 | 124,981 | 134,799 | 118,953 | 114,754 | 122,059 | 141,482 | 146,213 | 184,364 | 165,374 | 133,845 | 129,223 | 119,124 | 121,398 | 121,581 | 139,396 | 176,173 | 148,502 | 76,342 | 59,033 | 74,281 | 69,710 | 67,930 | 95,357 | 99,744 | 75,753 | 50,912 | 52,463 | 94,369 | 102,239 | 80,857 | 50,397 | 68,459 | 77,301 | 60,071 | 54,982 | 58,936 | 95,059 | 166,511 | 107,741 | 112,484 | 76,329 | 87,682 | 149,616 | 201,080 | 197,098 | 179,700 | 170,807 | 168,882 | 171,310 | 143,902 | 117,757 | 130,546 | 125,917 | 102,986 | 114,403 | 109,500 | 112,966 | 94,341 | 98,193 | 108,667 | 60,794 | 89,965 | 95,963 | 110,148 | 89,900 | 110,148 | 108,365 | 113,539 | 95,705 | 83,693 | 113,015 | 87,499 | 178,317 | 169,632 | 158,859 | 137,218 | 125,684 | 113,986 | 100,893 | 91,408 | 87,894 | 87,894 | 59,268 | 47,305 | 36,753 | 32,252 | 28,101 | 20,749 | 20,581 | 23,400 | 29,501 | 40,801 | 44,000 | 70,500 | 62,600 | 62,600 | 62,000 | 62,600 | 48,600 | 49,400 | 47,000 | 46,600 | 42,600 | 38,200 | 31,000 | 31,500 | 22,900 | 28,900 | 34,100 | 35,500 | 14,100 | 13,600 | 3,800 | 3,500 | 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 | 8,500 | 13,100 | 24,141 | 12,038 | 8,106 | 1,857 | 2,698 | 4,114 | 2,650 | 2,100 | 7,191 | 2,960 | 3,757 | 3,757 | 3,183 | 2,807 | 1,296 | 1,155 | 0 | 0 | 35,434 | 8,169 | 108,439 | 76,083 | 72,819 | 62,093 | 76,182 | 67,725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -271,886 | 0 | 0 |
| 0 | 0 | -271,886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,725 | 76,182 | 62,093 | 72,819 | 76,083 | 108,439 | 8,169 | 35,434 | 0 | 0 | 1,155 | 1,296 | 2,807 | 3,183 | 3,757 | 3,757 | 2,960 | 7,191 | 2,100 | 2,650 | 4,114 | 2,698 | 1,857 | 8,106 | 12,038 | 24,141 | 13,100 | 8,500 | 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 | 28,900 | 28,200 | 27,700 | 31,700 | 39,600 | 39,400 | 41,100 | 48,900 | 49,100 | 59,300 | 60,900 | 62,400 | 65,000 | 65,900 | 68,800 | 77,700 | 87,900 | 100,500 | 101,200 | 96,300 | 92,500 | 96,600 | 96,477 | 109,647 | 115,215 | 121,236 | 117,544 | 95,762 | 101,209 | 95,943 | 87,819 | 86,602 | 48,887 | 48,887 | 51,322 | 50,367 | 51,817 | 58,096 | 65,404 | 67,992 | 55,693 | 60,006 | 60,305 | 52,141 | 69,065 | 65,688 | 67,657 | 72,316 | 86,882 | 78,995 | 86,882 | 92,225 | 89,959 | 86,191 | 101,467 | 110,863 | 106,437 | 98,290 | 99,774 | 85,471 | 95,296 | 108,383 | 81,050 | 90,341 | 82,012 | 87,351 | 79,303 | 81,080 | 78,956 | 100,048 | 144,632 | 159,951 | 180,427 | 222,893 | 204,109 | 206,462 | 203,239 | 205,833 | 206,527 | 215,382 | 227,067 | 231,887 | 181,018 | 231,011 | 196,072 | 231,164 | 177,345 | 175,532 | 167,574 | 272,776 | 194,114 | 205,041 | 195,443 | 270,766 | 297,925 | 290,201 | 299,336 | 354,868 | 279,592 | 286,393 | 325,333 | 359,197 | 305,647 | 324,659 | 309,496 | 342,879 | 280,386 | 289,351 | 299,336 | 320,405 | 310,778 | 326,852 | 302,301 | 403,781 | 342,765 | 350,094 | 370,766 | 452,337 | 345,125 | 369,171 | 424,518 |
| 424,518 | 369,171 | 345,125 | 452,337 | 370,766 | 350,094 | 342,765 | 403,781 | 302,301 | 326,852 | 310,778 | 320,405 | 299,336 | 289,351 | 280,386 | 342,879 | 309,496 | 324,659 | 305,647 | 359,197 | 325,333 | 286,393 | 279,592 | 354,868 | 299,336 | 290,201 | 297,925 | 270,766 | 195,443 | 205,041 | 194,114 | 272,776 | 167,574 | 175,532 | 177,345 | 231,164 | 196,072 | 231,011 | 181,018 | 231,887 | 227,067 | 215,382 | 206,527 | 205,833 | 203,239 | 206,462 | 204,109 | 222,893 | 180,427 | 159,951 | 144,632 | 100,048 | 78,956 | 81,080 | 79,303 | 87,351 | 82,012 | 90,341 | 81,050 | 108,383 | 95,296 | 85,471 | 99,774 | 98,290 | 106,437 | 110,863 | 101,467 | 86,191 | 89,959 | 92,225 | 86,882 | 78,995 | 86,882 | 72,316 | 67,657 | 65,688 | 69,065 | 52,141 | 60,305 | 60,006 | 55,693 | 67,992 | 65,404 | 58,096 | 51,817 | 50,367 | 51,322 | 48,887 | 48,887 | 86,602 | 87,819 | 95,943 | 101,209 | 95,762 | 117,544 | 121,236 | 115,215 | 109,647 | 96,477 | 96,600 | 92,500 | 96,300 | 101,200 | 100,500 | 87,900 | 77,700 | 68,800 | 65,900 | 65,000 | 62,400 | 60,900 | 59,300 | 49,100 | 48,900 | 41,100 | 39,400 | 39,600 | 31,700 | 27,700 | 28,200 | 28,900 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 1,200 | 1,300 | 1,500 | 1,600 | 3,700 | 3,400 | 3,700 | 4,900 | 5,400 | 3,000 | 3,300 | 7,900 | 6,500 | 7,200 | 7,000 | 13,000 | 10,700 | 11,300 | 12,200 | 20,900 | 14,600 | 10,600 | 16,215 | 23,146 | 27,052 | 29,607 | 10,958 | 11,180 | 10,990 | 9,456 | 10,068 | 6,858 | 22,114 | 4,560 | 8,024 | 5,365 | 17,089 | 13,679 | 17,125 | 6,168 | 18,425 | 15,258 | 12,027 | 10,192 | 16,483 | 18,403 | 11,959 | 13,740 | 28,489 | 22,804 | 19,079 | 17,667 | 24,893 | 7,233 | 11,078 | 9,322 | 8,249 | 8,800 | 9,647 | 12,672 | 10,847 | 10,224 | 13,067 | 12,028 | 12,332 | 10,462 | 11,741 | 10,470 | 9,474 | 9,320 | 13,124 | 9,669 | 10,677 | 5,816 | 15,147 | 14,433 | 18,377 | 65,328 | 50,956 | 16,848 | 17,941 | 40,417 | 26,369 | 13,228 | 14,331 | 27,220 | 8,627 | 9,912 | 10,744 | 33,578 | 9,977 | 11,590 | 11,337 | 58,126 | 8,222 | 6,697 | 6,305 | 39,830 | 16,439 | 665,549 | 529,816 | 415,239 | 349,628 | 368,905 | 401,077 | 622,373 | 459,321 | 518,408 | 540,897 | 470,272 | 550,730 | 565,970 | 744,096 | 558,033 | 434,842 | 510,453 | 684,248 | 790,069 | 770,084 | 855,056 | 483,222 |
| 483,222 | 855,056 | 770,084 | 790,069 | 684,248 | 510,453 | 434,842 | 558,033 | 744,096 | 565,970 | 550,730 | 470,272 | 540,897 | 518,408 | 459,321 | 622,373 | 401,077 | 368,905 | 349,628 | 415,239 | 529,816 | 665,549 | 16,439 | 39,830 | 6,305 | 6,697 | 8,222 | 58,126 | 11,337 | 11,590 | 9,977 | 33,578 | 10,744 | 9,912 | 8,627 | 27,220 | 14,331 | 13,228 | 26,369 | 40,417 | 17,941 | 16,848 | 50,956 | 65,328 | 18,377 | 14,433 | 15,147 | 5,816 | 10,677 | 9,669 | 13,124 | 9,320 | 9,474 | 10,470 | 11,741 | 10,462 | 12,332 | 12,028 | 13,067 | 10,224 | 10,847 | 12,672 | 9,647 | 8,800 | 8,249 | 9,322 | 11,078 | 7,233 | 24,893 | 17,667 | 19,079 | 22,804 | 28,489 | 13,740 | 11,959 | 18,403 | 16,483 | 10,192 | 12,027 | 15,258 | 18,425 | 6,168 | 17,125 | 13,679 | 17,089 | 5,365 | 8,024 | 4,560 | 22,114 | 6,858 | 10,068 | 9,456 | 10,990 | 11,180 | 10,958 | 29,607 | 27,052 | 23,146 | 16,215 | 10,600 | 14,600 | 20,900 | 12,200 | 11,300 | 10,700 | 13,000 | 7,000 | 7,200 | 6,500 | 7,900 | 3,300 | 3,000 | 5,400 | 4,900 | 3,700 | 3,400 | 3,700 | 1,600 | 1,500 | 1,300 | 1,200 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 22,000 | 22,200 | 20,500 | 19,800 | 21,300 | 25,800 | 32,000 | 34,900 | 37,200 | 38,300 | 38,200 | 41,300 | 47,100 | 49,700 | 52,100 | 55,700 | 60,200 | 69,200 | 120,100 | 122,600 | 143,400 | 143,300 | 140,085 | 150,716 | 156,379 | 154,918 | 190,572 | 172,772 | 169,741 | 135,895 | 124,471 | 119,293 | 0 | 103,867 | 94,724 | 87,260 | 69,396 | 68,712 | 67,284 | 79,004 | 81,478 | 82,683 | 88,680 | 88,518 | 118,768 | 117,729 | 116,949 | 162,087 | 0 | 0 | 308,628 | 322,956 | 324,342 | 334,863 | 347,445 | 347,248 | 334,070 | 306,298 | 306,120 | 309,065 | 315,673 | 315,981 | 308,694 | 303,469 | 312,885 | 306,720 | 329,853 | 325,467 | 323,463 | 322,778 | 811,155 | 829,166 | 883,296 | 894,760 | 1,135,290 | 1,115,809 | 1,125,801 | 1,245,489 | 1,228,074 | 1,223,601 | 1,411,572 | 1,432,432 | 1,415,448 | 1,391,001 | 1,364,038 | 1,602,128 | 1,521,428 | 1,531,446 | 1,539,418 | 1,494,304 | 1,489,939 | 1,512,826 | 1,508,167 | 1,439,818 | 1,595,875 | 1,575,750 | 1,570,989 | 1,555,978 | 1,599,925 | 2,328,337 | 2,335,866 | 2,337,158 | 2,303,453 | 2,285,170 | 2,262,103 | 2,231,989 | 2,203,945 | 2,189,950 | 2,172,955 | 2,221,307 | 2,200,718 | 2,172,866 | 2,052,178 | 2,095,090 | 2,052,765 | 2,040,389 | 2,028,118 | 2,041,394 | 2,001,599 | 1,983,462 | 2,007,385 |
| 2,007,385 | 1,983,462 | 2,001,599 | 2,041,394 | 2,028,118 | 2,040,389 | 2,052,765 | 2,095,090 | 2,052,178 | 2,172,866 | 2,200,718 | 2,221,307 | 2,172,955 | 2,189,950 | 2,203,945 | 2,231,989 | 2,262,103 | 2,285,170 | 2,303,453 | 2,337,158 | 2,335,866 | 2,328,337 | 1,599,925 | 1,555,978 | 1,570,989 | 1,575,750 | 1,595,875 | 1,439,818 | 1,508,167 | 1,512,826 | 1,489,939 | 1,494,304 | 1,539,418 | 1,531,446 | 1,521,428 | 1,602,128 | 1,364,038 | 1,391,001 | 1,415,448 | 1,432,432 | 1,411,572 | 1,223,601 | 1,228,074 | 1,245,489 | 1,125,801 | 1,115,809 | 1,135,290 | 894,760 | 883,296 | 829,166 | 811,155 | 322,778 | 323,463 | 325,467 | 329,853 | 306,720 | 312,885 | 303,469 | 308,694 | 315,981 | 315,673 | 309,065 | 306,120 | 306,298 | 334,070 | 347,248 | 347,445 | 334,863 | 324,342 | 322,956 | 308,628 | 0 | 0 | 162,087 | 116,949 | 117,729 | 118,768 | 88,518 | 88,680 | 82,683 | 81,478 | 79,004 | 67,284 | 68,712 | 69,396 | 87,260 | 94,724 | 103,867 | 0 | 119,293 | 124,471 | 135,895 | 169,741 | 172,772 | 190,572 | 154,918 | 156,379 | 150,716 | 140,085 | 143,300 | 143,400 | 122,600 | 120,100 | 69,200 | 60,200 | 55,700 | 52,100 | 49,700 | 47,100 | 41,300 | 38,200 | 38,300 | 37,200 | 34,900 | 32,000 | 25,800 | 21,300 | 19,800 | 20,500 | 22,200 | 22,000 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 8,600 | 16,100 | 16,200 | 8,700 | 9,500 | 16,800 | 16,200 | 17,400 | 13,000 | 13,800 | 14,000 | 14,700 | 16,300 | 16,400 | 17,000 | 17,900 | 20,500 | 20,800 | 20,600 | 20,700 | 20,800 | 19,700 | 19,679 | 20,252 | 19,614 | 18,499 | 17,303 | 15,471 | 14,580 | 15,089 | 13,560 | 12,444 | 11,597 | 11,597 | 10,071 | 10,113 | 9,405 | 8,883 | 8,425 | 8,458 | 8,251 | 7,921 | 7,974 | 8,543 | 9,089 | 9,264 | 9,642 | 9,234 | 14,306 | 18,899 | 14,306 | 18,869 | 19,356 | 19,356 | 19,282 | 20,400 | 20,355 | 19,421 | 18,202 | 17,702 | 18,041 | 17,570 | 17,159 | 17,868 | 18,099 | 18,539 | 22,112 | 22,292 | 21,192 | 20,479 | 45,714 | 38,813 | 40,373 | 41,286 | 49,342 | 47,862 | 50,400 | 57,347 | 55,988 | 54,731 | 56,275 | 60,360 | 57,492 | 58,309 | 58,796 | 60,630 | 59,974 | 71,719 | 78,894 | 78,950 | 77,979 | 77,794 | 79,883 | 80,228 | 80,775 | 78,813 | 75,437 | 72,729 | 131,887 | 133,121 | 133,027 | 127,762 | 121,383 | 123,827 | 114,045 | 105,977 | 103,290 | 113,038 | 111,127 | 110,875 | 107,931 | 97,066 | 92,244 | 92,530 | 86,701 | 79,542 | 74,707 | 72,194 | 70,077 | 66,062 | 60,622 |
| 60,622 | 66,062 | 70,077 | 72,194 | 74,707 | 79,542 | 86,701 | 92,530 | 92,244 | 97,066 | 107,931 | 110,875 | 111,127 | 113,038 | 103,290 | 105,977 | 114,045 | 123,827 | 121,383 | 127,762 | 133,027 | 133,121 | 131,887 | 72,729 | 75,437 | 78,813 | 80,775 | 80,228 | 79,883 | 77,794 | 77,979 | 78,950 | 78,894 | 71,719 | 59,974 | 60,630 | 58,796 | 58,309 | 57,492 | 60,360 | 56,275 | 54,731 | 55,988 | 57,347 | 50,400 | 47,862 | 49,342 | 41,286 | 40,373 | 38,813 | 45,714 | 20,479 | 21,192 | 22,292 | 22,112 | 18,539 | 18,099 | 17,868 | 17,159 | 17,570 | 18,041 | 17,702 | 18,202 | 19,421 | 20,355 | 20,400 | 19,282 | 19,356 | 19,356 | 18,869 | 14,306 | 18,899 | 14,306 | 9,234 | 9,642 | 9,264 | 9,089 | 8,543 | 7,974 | 7,921 | 8,251 | 8,458 | 8,425 | 8,883 | 9,405 | 10,113 | 10,071 | 11,597 | 11,597 | 12,444 | 13,560 | 15,089 | 14,580 | 15,471 | 17,303 | 18,499 | 19,614 | 20,252 | 19,679 | 19,700 | 20,800 | 20,700 | 20,600 | 20,800 | 20,500 | 17,900 | 17,000 | 16,400 | 16,300 | 14,700 | 14,000 | 13,800 | 13,000 | 17,400 | 16,200 | 16,800 | 9,500 | 8,700 | 16,200 | 16,100 | 8,600 | 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 | 82,327 | 0 | 49,885 | 57,980 | 55,947 | 56,194 | 56,387 | 46,457 | 46,425 | 46,603 | 46,689 | 46,684 | 46,706 | 47,044 | 46,905 | 46,792 | 66,169 | 66,482 | 66,248 | 88,411 | 191,518 | 193,927 | 191,518 | 201,360 | 202,974 | 205,715 | 209,952 | 210,175 | 204,560 | 199,986 | 197,012 | 202,086 | 203,611 | 204,850 | 202,330 | 199,737 | 204,615 | 203,935 | 218,403 | 219,315 | 215,864 | 214,144 | 487,535 | 480,900 | 505,787 | 501,141 | 603,669 | 625,990 | 630,739 | 669,217 | 665,406 | 668,566 | 816,931 | 781,163 | 773,416 | 775,279 | 773,260 | 913,261 | 917,470 | 915,657 | 915,857 | 909,691 | 913,014 | 915,184 | 909,691 | 909,691 | 909,691 | 909,691 | 909,691 | 909,691 | 909,691 | 1,279,472 | 1,278,265 | 1,280,525 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 |
| 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,226,026 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,226 | 1,280,525 | 1,278,265 | 1,279,472 | 909,691 | 909,691 | 909,691 | 909,691 | 909,691 | 909,691 | 909,691 | 915,184 | 913,014 | 909,691 | 915,857 | 915,657 | 917,470 | 913,261 | 773,260 | 775,279 | 773,416 | 781,163 | 816,931 | 668,566 | 665,406 | 669,217 | 630,739 | 625,990 | 603,669 | 501,141 | 505,787 | 480,900 | 487,535 | 214,144 | 215,864 | 219,315 | 218,403 | 203,935 | 204,615 | 199,737 | 202,330 | 204,850 | 203,611 | 202,086 | 197,012 | 199,986 | 204,560 | 210,175 | 209,952 | 205,715 | 202,974 | 201,360 | 191,518 | 193,927 | 191,518 | 88,411 | 66,248 | 66,482 | 66,169 | 46,792 | 46,905 | 47,044 | 46,706 | 46,684 | 46,689 | 46,603 | 46,425 | 46,457 | 56,387 | 56,194 | 55,947 | 57,980 | 49,885 | 0 | 82,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187,133 | 180,197 | 181,832 | 189,010 | 177,407 | 177,513 | 190,326 | 0 | 198,554 | 199,964 | 205,885 | 0 | 199,590 | 190,399 | 0 | 0 | 276,731 | 268,075 | 248,285 | 0 | 270,332 | 269,051 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 269,051 | 270,332 | 0 | 248,285 | 268,075 | 276,731 | 0 | 0 | 190,399 | 199,590 | 0 | 205,885 | 199,964 | 198,554 | 0 | 190,326 | 177,513 | 177,407 | 189,010 | 181,832 | 180,197 | 187,133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,900 | 1,800 | 1,800 | 1,700 | 2,000 | 5,100 | 5,000 | 7,200 | 7,200 | 7,300 | 8,900 | 9,500 | 9,500 | 9,400 | 10,300 | 9,800 | 9,400 | 21,900 | 59,400 | 56,500 | 61,600 | 59,400 | 57,569 | 67,425 | 65,254 | 62,943 | 95,571 | 86,084 | 82,327 | 49,944 | 49,885 | 50,179 | 55,947 | 55,947 | 56,387 | 46,457 | 46,425 | 46,603 | 46,689 | 46,684 | 46,706 | 49,000 | 48,766 | 48,845 | 79,742 | 79,390 | 16,756 | 17,985 | 76,729 | 74,328 | 76,729 | 73,810 | 73,964 | 71,449 | 67,924 | 66,523 | 61,604 | 59,785 | 57,326 | 55,235 | 52,987 | 56,943 | 52,757 | 48,222 | 48,592 | 45,814 | 49,699 | 47,119 | 43,789 | 40,941 | 238,042 | 246,272 | 259,155 | 257,214 | 421,924 | 371,650 | 366,854 | 429,161 | 425,183 | 415,970 | 463,486 | 470,943 | 458,778 | 459,976 | 441,769 | 494,866 | 435,122 | 415,514 | 401,136 | 389,130 | 376,204 | 369,668 | 359,568 | 346,667 | 339,341 | 324,237 | 321,373 | 305,355 | 293,657 | 621,222 | 599,282 | 591,486 | 569,327 | 551,984 | 532,496 | 518,439 | 502,915 | 484,024 | 459,595 | 440,786 | 420,479 | 408,915 | 369,995 | 357,807 | 340,341 | 326,711 | 308,461 | 304,064 | 299,150 | 278,801 | 172,310 |
| 172,310 | 278,801 | 299,150 | 304,064 | 308,461 | 326,711 | 340,341 | 357,807 | 369,995 | 408,915 | 420,479 | 440,786 | 459,595 | 484,024 | 502,915 | 518,439 | 532,496 | 551,984 | 569,327 | 591,486 | 599,282 | 621,222 | 293,657 | 305,355 | 321,373 | 324,237 | 339,341 | 346,667 | 359,568 | 369,668 | 376,204 | 389,130 | 401,136 | 415,514 | 435,122 | 494,866 | 441,769 | 459,976 | 458,778 | 470,943 | 463,486 | 415,970 | 425,183 | 429,161 | 366,854 | 371,650 | 421,924 | 257,214 | 259,155 | 246,272 | 238,042 | 40,941 | 43,789 | 47,119 | 49,699 | 45,814 | 48,592 | 48,222 | 52,757 | 56,943 | 52,987 | 55,235 | 57,326 | 59,785 | 61,604 | 66,523 | 67,924 | 71,449 | 73,964 | 73,810 | 76,729 | 74,328 | 76,729 | 17,985 | 16,756 | 79,390 | 79,742 | 48,845 | 48,766 | 49,000 | 46,706 | 46,684 | 46,689 | 46,603 | 46,425 | 46,457 | 56,387 | 55,947 | 55,947 | 50,179 | 49,885 | 49,944 | 82,327 | 86,084 | 95,571 | 62,943 | 65,254 | 67,425 | 57,569 | 59,400 | 61,600 | 56,500 | 59,400 | 21,900 | 9,400 | 9,800 | 10,300 | 9,400 | 9,500 | 9,500 | 8,900 | 7,300 | 7,200 | 7,200 | 5,000 | 5,100 | 2,000 | 1,700 | 1,800 | 1,800 | 1,900 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120,406 | 130,464 | 136,765 | 136,419 | 173,269 | 157,301 | 155,161 | 120,806 | 110,911 | 106,849 | 92,270 | 90,120 | 84,653 | 77,147 | 59,991 | 59,829 | 58,859 | 70,546 | 73,227 | 74,762 | 80,706 | 79,975 | 109,679 | 108,465 | 107,307 | 152,853 | 294,322 | 298,878 | 304,087 | 305,416 | 315,507 | 0 | 328,163 | 326,848 | 313,715 | 286,877 | 287,918 | 291,363 | 297,632 | 298,411 | 291,535 | 285,601 | 294,786 | 288,181 | 307,741 | 303,175 | 302,271 | 302,299 | 766,349 | 790,353 | 842,923 | 853,474 | 1,085,948 | 1,067,947 | 1,075,401 | 1,188,142 | 1,172,086 | 1,168,870 | 1,355,297 | 1,372,072 | 1,357,956 | 1,332,692 | 1,305,242 | 1,541,498 | 1,461,454 | 1,459,727 | 1,460,524 | 1,415,354 | 1,411,960 | 1,435,032 | 1,428,284 | 1,359,590 | 266,068 | 263,009 | 264,488 | 268,203 | 87,283 | 294,522 | 325,292 | 337,385 | 314,017 | 311,033 | 586,592 | 565,046 | 317,514 | 312,662 | 322,007 | 389,420 | 373,182 | 386,659 | 346,613 | 400,827 | 0 | 389,310 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 389,310 | 0 | 400,827 | 346,613 | 386,659 | 373,182 | 389,420 | 322,007 | 312,662 | 317,514 | 565,046 | 586,592 | 311,033 | 314,017 | 337,385 | 325,292 | 294,522 | 87,283 | 268,203 | 264,488 | 263,009 | 266,068 | 1,359,590 | 1,428,284 | 1,435,032 | 1,411,960 | 1,415,354 | 1,460,524 | 1,459,727 | 1,461,454 | 1,541,498 | 1,305,242 | 1,332,692 | 1,357,956 | 1,372,072 | 1,355,297 | 1,168,870 | 1,172,086 | 1,188,142 | 1,075,401 | 1,067,947 | 1,085,948 | 853,474 | 842,923 | 790,353 | 766,349 | 302,299 | 302,271 | 303,175 | 307,741 | 288,181 | 294,786 | 285,601 | 291,535 | 298,411 | 297,632 | 291,363 | 287,918 | 286,877 | 313,715 | 326,848 | 328,163 | 0 | 315,507 | 305,416 | 304,087 | 298,878 | 294,322 | 152,853 | 107,307 | 108,465 | 109,679 | 79,975 | 80,706 | 74,762 | 73,227 | 70,546 | 58,859 | 59,829 | 59,991 | 77,147 | 84,653 | 90,120 | 92,270 | 106,849 | 110,911 | 120,806 | 155,161 | 157,301 | 173,269 | 136,419 | 136,765 | 130,464 | 120,406 | 0 | 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 | 26,882 | 29,608 | 28,143 | 30,932 | 28,776 | 21,675 | 13,466 | 8,186 | 30,383 | 45,287 | 63,370 | 20,120 | 31,029 | 34,774 | 48,852 | 39,541 | 41,740 | 28,564 | 50,187 | 51,674 | 54,305 | 45,693 | 90,872 | 71,889 | 91,117 | 99,365 | 77,479 | 85,440 | 111,843 | 121,839 | 66,749 | 22,109 | 25,181 | 28,179 | 27,048 | 38,408 | 63,569 | 62,970 | 51,611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,611 | 62,970 | 63,569 | 38,408 | 27,048 | 28,179 | 25,181 | 22,109 | 66,749 | 121,839 | 111,843 | 85,440 | 77,479 | 99,365 | 91,117 | 71,889 | 90,872 | 45,693 | 54,305 | 51,674 | 50,187 | 28,564 | 41,740 | 39,541 | 48,852 | 34,774 | 31,029 | 20,120 | 63,370 | 45,287 | 30,383 | 8,186 | 13,466 | 21,675 | 28,776 | 30,932 | 28,143 | 29,608 | 26,882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 57,400 | 56,000 | 31,700 | 32,800 | 40,400 | 39,900 | 39,600 | 41,700 | 46,700 | 50,200 | 50,800 | 58,100 | 61,200 | 58,000 | 54,300 | 64,000 | 77,900 | 86,300 | 99,600 | 91,400 | 104,300 | 92,600 | 91,997 | 109,221 | 119,792 | 129,251 | 124,304 | 118,587 | 108,785 | 99,406 | 88,834 | 86,751 | 163,661 | 163,661 | 149,236 | 148,658 | 141,026 | 138,753 | 141,360 | 140,755 | 138,497 | 139,433 | 142,976 | 138,079 | 146,262 | 137,506 | 144,673 | 148,839 | 266,935 | 239,110 | 266,935 | 262,480 | 274,275 | 281,729 | 372,294 | 364,919 | 342,010 | 339,001 | 338,520 | 342,827 | 337,989 | 353,980 | 330,057 | 335,249 | 354,680 | 345,906 | 349,795 | 334,107 | 326,937 | 347,312 | 699,501 | 707,413 | 743,569 | 716,529 | 1,031,590 | 1,025,305 | 1,124,799 | 1,138,157 | 1,161,402 | 1,111,538 | 1,301,193 | 1,269,295 | 1,194,278 | 1,173,898 | 1,145,760 | 1,335,812 | 1,130,170 | 1,104,287 | 1,107,424 | 1,147,378 | 1,060,533 | 1,100,403 | 1,043,580 | 1,097,042 | 1,036,147 | 1,025,021 | 1,021,386 | 1,074,224 | 1,081,558 | 2,397,743 | 2,281,819 | 2,127,566 | 2,042,101 | 2,046,840 | 2,009,590 | 2,180,306 | 1,962,480 | 1,996,620 | 1,988,936 | 1,913,964 | 1,985,778 | 2,010,304 | 2,064,924 | 2,016,708 | 1,839,174 | 1,896,364 | 2,043,793 | 2,120,442 | 2,043,148 | 2,127,916 | 1,763,355 |
| 1,763,355 | 2,127,916 | 2,043,148 | 2,120,442 | 2,043,793 | 1,896,364 | 1,839,174 | 2,016,708 | 2,064,924 | 2,010,304 | 1,985,778 | 1,913,964 | 1,988,936 | 1,996,620 | 1,962,480 | 2,180,306 | 2,009,590 | 2,046,840 | 2,042,101 | 2,127,566 | 2,281,819 | 2,397,743 | 1,081,558 | 1,074,224 | 1,021,386 | 1,025,021 | 1,036,147 | 1,097,042 | 1,043,580 | 1,100,403 | 1,060,533 | 1,147,378 | 1,107,424 | 1,104,287 | 1,130,170 | 1,335,812 | 1,145,760 | 1,173,898 | 1,194,278 | 1,269,295 | 1,301,193 | 1,111,538 | 1,161,402 | 1,138,157 | 1,124,799 | 1,025,305 | 1,031,590 | 716,529 | 743,569 | 707,413 | 699,501 | 347,312 | 326,937 | 334,107 | 349,795 | 345,906 | 354,680 | 335,249 | 330,057 | 353,980 | 337,989 | 342,827 | 338,520 | 339,001 | 342,010 | 364,919 | 372,294 | 281,729 | 274,275 | 262,480 | 266,935 | 239,110 | 266,935 | 148,839 | 144,673 | 137,506 | 146,262 | 138,079 | 142,976 | 139,433 | 138,497 | 140,755 | 141,360 | 138,753 | 141,026 | 148,658 | 149,236 | 163,661 | 163,661 | 86,751 | 88,834 | 99,406 | 108,785 | 118,587 | 124,304 | 129,251 | 119,792 | 109,221 | 91,997 | 92,600 | 104,300 | 91,400 | 99,600 | 86,300 | 77,900 | 64,000 | 54,300 | 58,000 | 61,200 | 58,100 | 50,800 | 50,200 | 46,700 | 41,700 | 39,600 | 39,900 | 40,400 | 32,800 | 31,700 | 56,000 | 57,400 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 34,600 | 33,700 | 31,200 | 32,400 | 40,100 | 38,600 | 38,000 | 40,200 | 45,000 | 48,400 | 49,100 | 56,300 | 58,800 | 55,300 | 52,000 | 62,000 | 75,900 | 83,800 | 97,600 | 89,500 | 97,200 | 91,700 | 91,146 | 108,406 | 105,267 | 114,556 | 108,963 | 105,718 | 94,357 | 87,315 | 76,294 | 75,984 | 113,186 | 113,186 | 113,026 | 114,674 | 113,420 | 116,310 | 121,737 | 120,653 | 119,892 | 119,597 | 124,507 | 116,792 | 124,018 | 116,288 | 122,390 | 129,640 | 157,587 | 124,941 | 157,587 | 145,416 | 156,053 | 154,520 | 198,130 | 189,002 | 165,858 | 166,264 | 170,367 | 173,284 | 172,955 | 195,400 | 164,210 | 172,638 | 271,006 | 270,764 | 273,377 | 265,671 | 185,970 | 227,057 | 298,831 | 292,000 | 305,149 | 266,599 | 311,527 | 321,509 | 295,420 | 345,600 | 353,254 | 337,384 | 356,536 | 378,816 | 351,646 | 368,310 | 365,078 | 390,444 | 363,810 | 376,520 | 352,223 | 376,366 | 264,569 | 313,193 | 264,992 | 321,782 | 270,337 | 260,417 | 249,631 | 296,620 | 260,377 | 870,249 | 734,880 | 611,950 | 556,356 | 580,459 | 590,182 | 905,605 | 716,119 | 766,459 | 803,485 | 754,155 | 813,612 | 845,002 | 997,974 | 858,842 | 700,910 | 781,866 | 945,630 | 1,037,249 | 948,820 | 1,044,121 | 697,294 |
| 697,294 | 1,044,121 | 948,820 | 1,037,249 | 945,630 | 781,866 | 700,910 | 858,842 | 997,974 | 845,002 | 813,612 | 754,155 | 803,485 | 766,459 | 716,119 | 905,605 | 590,182 | 580,459 | 556,356 | 611,950 | 734,880 | 870,249 | 260,377 | 296,620 | 249,631 | 260,417 | 270,337 | 321,782 | 264,992 | 313,193 | 264,569 | 376,366 | 352,223 | 376,520 | 363,810 | 390,444 | 365,078 | 368,310 | 351,646 | 378,816 | 356,536 | 337,384 | 353,254 | 345,600 | 295,420 | 321,509 | 311,527 | 266,599 | 305,149 | 292,000 | 298,831 | 227,057 | 185,970 | 265,671 | 273,377 | 270,764 | 271,006 | 172,638 | 164,210 | 195,400 | 172,955 | 173,284 | 170,367 | 166,264 | 165,858 | 189,002 | 198,130 | 154,520 | 156,053 | 145,416 | 157,587 | 124,941 | 157,587 | 129,640 | 122,390 | 116,288 | 124,018 | 116,792 | 124,507 | 119,597 | 119,892 | 120,653 | 121,737 | 116,310 | 113,420 | 114,674 | 113,026 | 113,186 | 113,186 | 75,984 | 76,294 | 87,315 | 94,357 | 105,718 | 108,963 | 114,556 | 105,267 | 108,406 | 91,146 | 91,700 | 97,200 | 89,500 | 97,600 | 83,800 | 75,900 | 62,000 | 52,000 | 55,300 | 58,800 | 56,300 | 49,100 | 48,400 | 45,000 | 40,200 | 38,000 | 38,600 | 40,100 | 32,400 | 31,200 | 33,700 | 34,600 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 3,600 | 4,200 | 500 | 500 | 500 | 1,200 | 1,100 | 1,100 | 1,500 | 1,600 | 1,100 | 1,100 | 1,300 | 1,400 | 1,300 | 1,100 | 1,100 | 1,300 | 1,100 | 1,100 | 500 | 900 | 718 | 10,539 | 18,396 | 29,035 | 22,612 | 16,699 | 12,559 | 5,655 | 543 | 422 | 18,444 | 18,444 | 17,106 | 16,721 | 15,493 | 14,034 | 10,577 | 8,211 | 7,027 | 4,256 | 3,799 | 3,202 | 2,165 | 975 | 308 | 78 | 0 | 0 | 61,713 | 0 | 0 | 40,550 | 42,269 | 48,212 | 42,793 | 44,101 | 37,750 | 40,919 | 49,438 | 60,953 | 39,392 | 42,963 | 75,000 | 75,000 | 75,000 | 75,000 | 49,090 | 61,863 | 14,375 | 15,000 | 15,625 | 17,500 | 50,000 | 56,250 | 41,398 | 47,313 | 53,227 | 59,141 | 83,381 | 87,352 | 91,323 | 95,293 | 95,293 | 95,293 | 90,055 | 90,198 | 90,270 | 90,323 | 17,701 | 17,774 | 17,772 | 17,786 | 20,379 | 22,988 | 18,765 | 20,767 | 35,122 | 49,282 | 49,231 | 34,148 | 48,763 | 34,206 | 47,805 | 34,265 | 47,201 | 47,241 | 52,181 | 45,870 | 63,004 | 67,426 | 71,664 | 65,521 | 70,443 | 74,294 | 74,350 | 83,753 | 44,413 | 52,705 | 34,910 |
| 34,910 | 52,705 | 44,413 | 83,753 | 74,350 | 74,294 | 70,443 | 65,521 | 71,664 | 67,426 | 63,004 | 45,870 | 52,181 | 47,241 | 47,201 | 34,265 | 47,805 | 34,206 | 48,763 | 34,148 | 49,231 | 49,282 | 35,122 | 20,767 | 18,765 | 22,988 | 20,379 | 17,786 | 17,772 | 17,774 | 17,701 | 90,323 | 90,270 | 90,198 | 90,055 | 95,293 | 95,293 | 95,293 | 91,323 | 87,352 | 83,381 | 59,141 | 53,227 | 47,313 | 41,398 | 56,250 | 50,000 | 17,500 | 15,625 | 15,000 | 14,375 | 61,863 | 49,090 | 75,000 | 75,000 | 75,000 | 75,000 | 42,963 | 39,392 | 60,953 | 49,438 | 40,919 | 37,750 | 44,101 | 42,793 | 48,212 | 42,269 | 40,550 | 0 | 0 | 61,713 | 0 | 0 | 78 | 308 | 975 | 2,165 | 3,202 | 3,799 | 4,256 | 7,027 | 8,211 | 10,577 | 14,034 | 15,493 | 16,721 | 17,106 | 18,444 | 18,444 | 422 | 543 | 5,655 | 12,559 | 16,699 | 22,612 | 29,035 | 18,396 | 10,539 | 718 | 900 | 500 | 1,100 | 1,100 | 1,300 | 1,100 | 1,100 | 1,300 | 1,400 | 1,300 | 1,100 | 1,100 | 1,600 | 1,500 | 1,100 | 1,100 | 1,200 | 500 | 500 | 500 | 4,200 | 3,600 | 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 | 90,452 | 0 | 0 | 0 | 89,710 | 90,055 | 90,198 | 90,270 | 90,323 | 17,701 | 698,112 | 17,772 | 17,786 | 20,379 | 22,988 | 18,765 | 20,767 | 20,788 | 34,089 | 34,119 | 34,148 | 34,177 | 34,206 | 34,236 | 34,265 | 34,294 | 36,067 | 40,967 | 45,870 | 50,778 | 55,688 | 60,603 | 65,521 | 70,443 | 74,294 | 74,350 | 74,405 | 34,875 | 34,892 | 0 |
| 0 | 34,892 | 34,875 | 74,405 | 74,350 | 74,294 | 70,443 | 65,521 | 60,603 | 55,688 | 50,778 | 45,870 | 40,967 | 36,067 | 34,294 | 34,265 | 34,236 | 34,206 | 34,177 | 34,148 | 34,119 | 34,089 | 20,788 | 20,767 | 18,765 | 22,988 | 20,379 | 17,786 | 17,772 | 698,112 | 17,701 | 90,323 | 90,270 | 90,198 | 90,055 | 89,710 | 0 | 0 | 0 | 90,452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,300 | 3,800 | 3,200 | 3,300 | 4,900 | 6,100 | 6,000 | 5,700 | 8,300 | 7,800 | 7,300 | 7,600 | 7,900 | 6,300 | 7,300 | 9,400 | 13,600 | 12,600 | 13,700 | 10,300 | 8,000 | 6,900 | 10,424 | 16,464 | 16,023 | 11,306 | 10,898 | 13,045 | 13,542 | 9,919 | 7,196 | 7,476 | 7,348 | 7,348 | 6,442 | 10,571 | 6,965 | 4,932 | 5,782 | 6,195 | 6,974 | 6,657 | 7,856 | 8,069 | 9,521 | 7,442 | 6,316 | 6,960 | 15,090 | 12,465 | 15,090 | 10,806 | 14,677 | 14,677 | 12,911 | 12,524 | 12,291 | 16,047 | 13,728 | 17,861 | 14,880 | 17,591 | 12,645 | 11,031 | 7,364 | 15,263 | 14,506 | 12,703 | 11,425 | 11,532 | 22,834 | 27,238 | 27,470 | 33,926 | 40,003 | 43,691 | 39,453 | 43,658 | 41,882 | 41,235 | 43,718 | 50,351 | 38,360 | 36,284 | 38,446 | 55,420 | 38,605 | 53,328 | 38,124 | 42,873 | 35,980 | 36,050 | 29,664 | 34,718 | 33,479 | 30,830 | 27,381 | 39,602 | 28,046 | 46,975 | 36,002 | 37,010 | 32,166 | 42,795 | 38,932 | 41,223 | 37,276 | 37,899 | 35,318 | 41,312 | 38,929 | 41,084 | 38,227 | 47,997 | 47,170 | 48,137 | 40,951 | 45,964 | 44,292 | 48,798 | 47,912 |
| 47,912 | 48,798 | 44,292 | 45,964 | 40,951 | 48,137 | 47,170 | 47,997 | 38,227 | 41,084 | 38,929 | 41,312 | 35,318 | 37,899 | 37,276 | 41,223 | 38,932 | 42,795 | 32,166 | 37,010 | 36,002 | 46,975 | 28,046 | 39,602 | 27,381 | 30,830 | 33,479 | 34,718 | 29,664 | 36,050 | 35,980 | 42,873 | 38,124 | 53,328 | 38,605 | 55,420 | 38,446 | 36,284 | 38,360 | 50,351 | 43,718 | 41,235 | 41,882 | 43,658 | 39,453 | 43,691 | 40,003 | 33,926 | 27,470 | 27,238 | 22,834 | 11,532 | 11,425 | 12,703 | 14,506 | 15,263 | 7,364 | 11,031 | 12,645 | 17,591 | 14,880 | 17,861 | 13,728 | 16,047 | 12,291 | 12,524 | 12,911 | 14,677 | 14,677 | 10,806 | 15,090 | 12,465 | 15,090 | 6,960 | 6,316 | 7,442 | 9,521 | 8,069 | 7,856 | 6,657 | 6,974 | 6,195 | 5,782 | 4,932 | 6,965 | 10,571 | 6,442 | 7,348 | 7,348 | 7,476 | 7,196 | 9,919 | 13,542 | 13,045 | 10,898 | 11,306 | 16,023 | 16,464 | 10,424 | 6,900 | 8,000 | 10,300 | 13,700 | 12,600 | 13,600 | 9,400 | 7,300 | 6,300 | 7,900 | 7,600 | 7,300 | 7,800 | 8,300 | 5,700 | 6,000 | 6,100 | 4,900 | 3,300 | 3,200 | 3,800 | 5,300 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 25,700 | 25,700 | 27,500 | 28,600 | 34,700 | 31,300 | 30,900 | 33,400 | 35,200 | 39,000 | 40,700 | 47,600 | 49,600 | 47,600 | 43,400 | 51,500 | 61,200 | 69,900 | 82,800 | 78,100 | 88,700 | 83,900 | 80,004 | 81,403 | 27,475 | 74,215 | 30,291 | 33,227 | 32,399 | 31,587 | 28,692 | 29,882 | 79,547 | 27,796 | 16,528 | 18,552 | 20,164 | 21,728 | 22,361 | 23,491 | 23,244 | 26,167 | 23,361 | 27,757 | 30,958 | 27,125 | 35,632 | 43,794 | 137,659 | 112,476 | 1,788 | 38,208 | 135,292 | 2,251 | 7,552 | 7,147 | 5,404 | 6,195 | 7,384 | 6,784 | 5,237 | 10,507 | 5,305 | 5,298 | 57,141 | 58,565 | 42,438 | 46,233 | 1,600 | 20,667 | 83,821 | 84,625 | 92,864 | 75,310 | 72,615 | 72,249 | 85,339 | 132,584 | 108,173 | 95,620 | 88,114 | 109,305 | 90,955 | 100,934 | 106,557 | 111,172 | 111,739 | 109,935 | 106,839 | 137,979 | 100,898 | 153,222 | 108,377 | 161,735 | 104,840 | 104,266 | 109,817 | 131,408 | 105,840 | 694,681 | 572,916 | 475,008 | 384,767 | 429,729 | 444,031 | 734,268 | 525,820 | 583,816 | 610,261 | 582,548 | 619,161 | 655,427 | 834,920 | 687,021 | 513,298 | 590,083 | 768,891 | 847,952 | 782,968 | 869,959 | 545,922 |
| 545,922 | 869,959 | 782,968 | 847,952 | 768,891 | 590,083 | 513,298 | 687,021 | 834,920 | 655,427 | 619,161 | 582,548 | 610,261 | 583,816 | 525,820 | 734,268 | 444,031 | 429,729 | 384,767 | 475,008 | 572,916 | 694,681 | 105,840 | 131,408 | 109,817 | 104,266 | 104,840 | 161,735 | 108,377 | 153,222 | 100,898 | 137,979 | 106,839 | 109,935 | 111,739 | 111,172 | 106,557 | 100,934 | 90,955 | 109,305 | 88,114 | 95,620 | 108,173 | 132,584 | 85,339 | 72,249 | 72,615 | 75,310 | 92,864 | 84,625 | 83,821 | 20,667 | 1,600 | 46,233 | 42,438 | 58,565 | 57,141 | 5,298 | 5,305 | 10,507 | 5,237 | 6,784 | 7,384 | 6,195 | 5,404 | 7,147 | 7,552 | 2,251 | 135,292 | 38,208 | 1,788 | 112,476 | 137,659 | 43,794 | 35,632 | 27,125 | 30,958 | 27,757 | 23,361 | 26,167 | 23,244 | 23,491 | 22,361 | 21,728 | 20,164 | 18,552 | 16,528 | 27,796 | 79,547 | 29,882 | 28,692 | 31,587 | 32,399 | 33,227 | 30,291 | 74,215 | 27,475 | 81,403 | 80,004 | 83,900 | 88,700 | 78,100 | 82,800 | 69,900 | 61,200 | 51,500 | 43,400 | 47,600 | 49,600 | 47,600 | 40,700 | 39,000 | 35,200 | 33,400 | 30,900 | 31,300 | 34,700 | 28,600 | 27,500 | 25,700 | 25,700 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 22,800 | 22,300 | 500 | 400 | 300 | 1,300 | 1,600 | 1,500 | 1,700 | 1,800 | 1,700 | 1,800 | 2,400 | 2,700 | 2,300 | 2,000 | 2,000 | 2,500 | 2,000 | 1,900 | 7,100 | 900 | 851 | 815 | 14,525 | 14,695 | 15,341 | 12,869 | 14,428 | 12,091 | 12,540 | 10,767 | 0 | 50,475 | 36,210 | 33,984 | 27,606 | 22,443 | 19,623 | 20,102 | 18,605 | 19,836 | 18,469 | 21,287 | 22,244 | 21,218 | 22,283 | 19,199 | 0 | 0 | 109,348 | 117,064 | 118,222 | 127,209 | 174,164 | 175,917 | 176,152 | 172,737 | 168,153 | 169,543 | 165,034 | 158,580 | 165,847 | 162,611 | 83,674 | 75,142 | 76,418 | 68,436 | 140,967 | 120,255 | 400,670 | 415,413 | 438,420 | 449,930 | 720,063 | 703,796 | 829,379 | 792,557 | 808,148 | 774,154 | 944,657 | 890,479 | 842,632 | 805,588 | 780,682 | 945,368 | 766,360 | 727,767 | 755,201 | 771,012 | 795,964 | 787,210 | 778,588 | 775,260 | 765,810 | 764,604 | 771,755 | 777,604 | 821,181 | 1,527,494 | 1,546,939 | 1,515,616 | 1,485,745 | 1,466,381 | 1,419,408 | 1,274,701 | 1,246,361 | 1,230,161 | 1,185,451 | 1,159,809 | 1,172,166 | 1,165,302 | 1,066,950 | 1,157,866 | 1,138,264 | 1,114,498 | 1,098,163 | 1,083,193 | 1,094,328 | 1,083,795 | 1,066,061 |
| 1,066,061 | 1,083,795 | 1,094,328 | 1,083,193 | 1,098,163 | 1,114,498 | 1,138,264 | 1,157,866 | 1,066,950 | 1,165,302 | 1,172,166 | 1,159,809 | 1,185,451 | 1,230,161 | 1,246,361 | 1,274,701 | 1,419,408 | 1,466,381 | 1,485,745 | 1,515,616 | 1,546,939 | 1,527,494 | 821,181 | 777,604 | 771,755 | 764,604 | 765,810 | 775,260 | 778,588 | 787,210 | 795,964 | 771,012 | 755,201 | 727,767 | 766,360 | 945,368 | 780,682 | 805,588 | 842,632 | 890,479 | 944,657 | 774,154 | 808,148 | 792,557 | 829,379 | 703,796 | 720,063 | 449,930 | 438,420 | 415,413 | 400,670 | 120,255 | 140,967 | 68,436 | 76,418 | 75,142 | 83,674 | 162,611 | 165,847 | 158,580 | 165,034 | 169,543 | 168,153 | 172,737 | 176,152 | 175,917 | 174,164 | 127,209 | 118,222 | 117,064 | 109,348 | 0 | 0 | 19,199 | 22,283 | 21,218 | 22,244 | 21,287 | 18,469 | 19,836 | 18,605 | 20,102 | 19,623 | 22,443 | 27,606 | 33,984 | 36,210 | 50,475 | 0 | 10,767 | 12,540 | 12,091 | 14,428 | 12,869 | 15,341 | 14,695 | 14,525 | 815 | 851 | 900 | 7,100 | 1,900 | 2,000 | 2,500 | 2,000 | 2,000 | 2,300 | 2,700 | 2,400 | 1,800 | 1,700 | 1,800 | 1,700 | 1,500 | 1,600 | 1,300 | 300 | 400 | 500 | 22,300 | 22,800 | 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 | 75,000 | 0 | 0 | 0 | 0 | 75,000 | 75,000 | 352,500 | 348,750 | 369,000 | 356,750 | 620,500 | 604,875 | 722,855 | 708,070 | 725,285 | 693,500 | 862,906 | 804,583 | 758,760 | 712,937 | 689,113 | 843,290 | 668,859 | 633,155 | 652,387 | 653,595 | 679,133 | 674,803 | 674,394 | 667,943 | 658,861 | 654,811 | 656,159 | 650,989 | 645,784 | 1,352,096 | 1,373,555 | 1,339,007 | 1,321,452 | 1,282,889 | 1,234,319 | 1,120,742 | 1,097,158 | 1,071,822 | 0 | 1,019,872 | 1,036,380 | 1,031,134 | 947,750 | 1,024,351 | 1,010,938 | 991,829 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 991,829 | 1,010,938 | 1,024,351 | 947,750 | 1,031,134 | 1,036,380 | 1,019,872 | 0 | 1,071,822 | 1,097,158 | 1,120,742 | 1,234,319 | 1,282,889 | 1,321,452 | 1,339,007 | 1,373,555 | 1,352,096 | 645,784 | 650,989 | 656,159 | 654,811 | 658,861 | 667,943 | 674,394 | 674,803 | 679,133 | 653,595 | 652,387 | 633,155 | 668,859 | 843,290 | 689,113 | 712,937 | 758,760 | 804,583 | 862,906 | 693,500 | 725,285 | 708,070 | 722,855 | 604,875 | 620,500 | 356,750 | 369,000 | 348,750 | 352,500 | 75,000 | 75,000 | 0 | 0 | 0 | 0 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 26,882 | 29,608 | 28,143 | 30,932 | 28,776 | 21,675 | 13,466 | 8,186 | 30,383 | 45,287 | 63,370 | 20,120 | 31,029 | 34,774 | 48,852 | 39,541 | 41,740 | 28,564 | 50,187 | 51,674 | 54,305 | 45,693 | 90,872 | 71,889 | 91,117 | 99,365 | 77,479 | 85,440 | 111,843 | 121,839 | 66,749 | 22,109 | 25,181 | 28,179 | 27,048 | 38,408 | 63,569 | 62,970 | 51,611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,611 | 62,970 | 63,569 | 38,408 | 27,048 | 28,179 | 25,181 | 22,109 | 66,749 | 121,839 | 111,843 | 85,440 | 77,479 | 99,365 | 91,117 | 71,889 | 90,872 | 45,693 | 54,305 | 51,674 | 50,187 | 28,564 | 41,740 | 39,541 | 48,852 | 34,774 | 31,029 | 20,120 | 63,370 | 45,287 | 30,383 | 8,186 | 13,466 | 21,675 | 28,776 | 30,932 | 28,143 | 29,608 | 26,882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 24,003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13,993 | 14,218 | 14,894 | 12,477 | 13,667 | 10,682 | 11,181 | 9,458 | 25,609 | 18,184 | 20,982 | 21,486 | 18,162 | 16,772 | 14,996 | 16,468 | 16,278 | 18,387 | 17,662 | 20,881 | 22,090 | 21,160 | 22,283 | 19,199 | 31,744 | 39,169 | 42,064 | 43,222 | 47,444 | 0 | 96,152 | 98,066 | 97,759 | 94,646 | 91,378 | 92,940 | 85,683 | 82,080 | 90,847 | 87,611 | 83,674 | 73,342 | 76,418 | 68,436 | 65,967 | 44,355 | 48,170 | 66,663 | 69,420 | 78,240 | 85,709 | 85,969 | 93,898 | 73,487 | 72,655 | 70,576 | 66,366 | 72,679 | 71,981 | 76,763 | 77,000 | 74,011 | 71,064 | 70,034 | 78,759 | 91,068 | 91,740 | 87,915 | 84,406 | 90,407 | 106,949 | 109,793 | 108,696 | 119,715 | 117,861 | 116,648 | 117,303 | 122,043 | 113,440 | 133,093 | 142,937 | 114,001 | 111,533 | 110,331 | 106,744 | 96,591 | 94,068 | 99,048 | 83,465 | 96,105 | 0 | 93,275 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 93,275 | 0 | 96,105 | 83,465 | 99,048 | 94,068 | 96,591 | 106,744 | 110,331 | 111,533 | 114,001 | 142,937 | 133,093 | 113,440 | 122,043 | 117,303 | 116,648 | 117,861 | 119,715 | 108,696 | 109,793 | 106,949 | 90,407 | 84,406 | 87,915 | 91,740 | 91,068 | 78,759 | 70,034 | 71,064 | 74,011 | 77,000 | 76,763 | 71,981 | 72,679 | 66,366 | 70,576 | 72,655 | 73,487 | 93,898 | 85,969 | 85,709 | 78,240 | 69,420 | 66,663 | 48,170 | 44,355 | 65,967 | 68,436 | 76,418 | 73,342 | 83,674 | 87,611 | 90,847 | 82,080 | 85,683 | 92,940 | 91,378 | 94,646 | 97,759 | 98,066 | 96,152 | 0 | 47,444 | 43,222 | 42,064 | 39,169 | 31,744 | 19,199 | 22,283 | 21,160 | 22,090 | 20,881 | 17,662 | 18,387 | 16,278 | 16,468 | 14,996 | 16,772 | 18,162 | 21,486 | 20,982 | 18,184 | 25,609 | 9,458 | 11,181 | 10,682 | 13,667 | 12,477 | 14,894 | 14,218 | 13,993 | 0 | 0 | 0 | 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 | 37,108 | 35,725 | 31,045 | 33,239 | 30,035 | 32,487 | 32,721 | 29,487 | 38,723 | 44,156 | 66,459 | 70,310 | 72,751 | 79,934 | 56,656 | 55,467 | 58,307 | 57,528 | 62,441 | 59,043 | 62,179 | 61,499 | 70,148 | 67,832 | 65,130 | 64,775 | 76,212 | 80,493 | 76,676 | 67,457 | 68,877 | 71,944 | 76,075 | 75,161 | 31,715 | 24,705 | 23,243 | 24,407 | 32,053 | 31,959 | 31,140 | 27,270 | 40,504 | 37,956 | 35,208 | 0 | 36,122 | 32,519 | 30,982 | 30,465 | 40,371 | 38,679 | 37,294 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 37,294 | 38,679 | 40,371 | 30,465 | 30,982 | 32,519 | 36,122 | 0 | 35,208 | 37,956 | 40,504 | 27,270 | 31,140 | 31,959 | 32,053 | 24,407 | 23,243 | 24,705 | 31,715 | 75,161 | 76,075 | 71,944 | 68,877 | 67,457 | 76,676 | 80,493 | 76,212 | 64,775 | 65,130 | 67,832 | 70,148 | 61,499 | 62,179 | 59,043 | 62,441 | 57,528 | 58,307 | 55,467 | 56,656 | 79,934 | 72,751 | 70,310 | 66,459 | 44,156 | 38,723 | 29,487 | 32,721 | 32,487 | 30,035 | 33,239 | 31,045 | 35,725 | 37,108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,200 | 100 | 31,600 | 34,400 | 59,700 | 62,800 | 66,100 | 69,900 | 76,500 | 81,400 | 89,800 | 96,100 | 104,000 | 111,800 | 123,000 | 131,000 | 143,500 | 156,700 | 196,500 | 211,000 | 225,200 | 215,000 | 225,722 | 215,827 | 210,360 | 198,948 | 241,061 | 222,765 | 218,668 | 192,325 | 197,382 | 197,780 | 102,858 | 102,858 | 110,024 | 107,691 | 122,874 | 137,289 | 151,338 | 174,403 | 186,961 | 205,000 | 213,974 | 204,415 | 217,118 | 224,800 | 246,122 | 278,497 | 267,212 | 270,366 | 267,212 | 270,906 | 225,012 | 225,012 | 212,421 | 217,585 | 216,316 | 213,841 | 209,794 | 203,799 | 214,969 | 236,063 | 230,314 | 217,267 | 226,713 | 255,623 | 265,658 | 279,540 | 287,765 | 317,330 | 529,175 | 495,586 | 477,233 | 534,357 | 525,726 | 508,419 | 476,696 | 543,694 | 478,600 | 502,666 | 520,828 | 581,405 | 577,216 | 598,560 | 598,904 | 654,400 | 704,172 | 695,638 | 694,762 | 754,917 | 770,273 | 757,900 | 771,309 | 764,597 | 979,022 | 940,715 | 962,938 | 1,048,231 | 1,032,584 | 1,052,577 | 1,058,937 | 1,129,968 | 1,067,798 | 1,090,737 | 1,122,844 | 1,206,597 | 1,197,717 | 1,178,560 | 1,195,554 | 1,244,777 | 1,224,667 | 1,208,364 | 1,198,216 | 1,193,187 | 1,167,627 | 1,172,526 | 1,211,035 | 1,324,297 | 1,257,053 | 1,236,756 | 1,329,630 |
| 1,329,630 | 1,236,756 | 1,257,053 | 1,324,297 | 1,211,035 | 1,172,526 | 1,167,627 | 1,193,187 | 1,198,216 | 1,208,364 | 1,224,667 | 1,244,777 | 1,195,554 | 1,178,560 | 1,197,717 | 1,206,597 | 1,122,844 | 1,090,737 | 1,067,798 | 1,129,968 | 1,058,937 | 1,052,577 | 1,032,584 | 1,048,231 | 962,938 | 940,715 | 979,022 | 764,597 | 771,309 | 757,900 | 770,273 | 754,917 | 694,762 | 695,638 | 704,172 | 654,400 | 598,904 | 598,560 | 577,216 | 581,405 | 520,828 | 502,666 | 478,600 | 543,694 | 476,696 | 508,419 | 525,726 | 534,357 | 477,233 | 495,586 | 529,175 | 317,330 | 287,765 | 279,540 | 265,658 | 255,623 | 226,713 | 217,267 | 230,314 | 236,063 | 214,969 | 203,799 | 209,794 | 213,841 | 216,316 | 217,585 | 212,421 | 225,012 | 225,012 | 270,906 | 267,212 | 270,366 | 267,212 | 278,497 | 246,122 | 224,800 | 217,118 | 204,415 | 213,974 | 205,000 | 186,961 | 174,403 | 151,338 | 137,289 | 122,874 | 107,691 | 110,024 | 102,858 | 102,858 | 197,780 | 197,382 | 192,325 | 218,668 | 222,765 | 241,061 | 198,948 | 210,360 | 215,827 | 225,722 | 215,000 | 225,200 | 211,000 | 196,500 | 156,700 | 143,500 | 131,000 | 123,000 | 111,800 | 104,000 | 96,100 | 89,800 | 81,400 | 76,500 | 69,900 | 66,100 | 62,800 | 59,700 | 34,400 | 31,600 | 100 | 1,200 | 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 | 200 | 200 | 164 | 165 | 165 | 166 | 183 | 183 | 184 | 184 | 184 | 184 | 183 | 183 | 183 | 183 | 188 | 191 | 193 | 195 | 196 | 198 | 200 | 200 | 202 | 203 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 232 | 232 | 232 | 232 | 232 | 232 | 232 | 232 | 232 | 698 | 698 | 698 | 698 | 698 | 698 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 |
| 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 698 | 698 | 698 | 698 | 698 | 698 | 232 | 232 | 232 | 232 | 232 | 232 | 232 | 232 | 232 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 203 | 202 | 200 | 200 | 198 | 196 | 195 | 193 | 191 | 188 | 183 | 183 | 183 | 183 | 184 | 184 | 184 | 184 | 183 | 183 | 166 | 165 | 165 | 164 | 200 | 200 | 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 | 75,855 | 78,191 | 105,289 | 106,911 | 116,711 | 127,250 | 151,141 | 149,319 | 144,668 | 150,323 | 199,987 | 197,821 | 199,702 | 213,464 | 263,855 | 258,080 | 269,317 | 285,049 | 331,415 | 331,253 | 358,304 | 373,084 | 416,851 | 506,335 | 489,477 | 479,040 | 545,731 | 544,123 | 514,314 | 517,702 | 550,866 | 775,420 | 760,845 | 776,078 | 863,768 | 837,805 | 843,530 | 875,344 | 930,830 | 906,403 | 920,478 | 936,344 | 1,003,490 | 1,001,545 | 1,008,046 | 1,021,810 | 1,131,281 | 1,146,771 | 1,160,113 | 1,183,230 | 1,273,458 | 1,241,150 | 1,234,440 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,234,440 | 1,241,150 | 1,273,458 | 1,183,230 | 1,160,113 | 1,146,771 | 1,131,281 | 1,021,810 | 1,008,046 | 1,001,545 | 1,003,490 | 936,344 | 920,478 | 906,403 | 930,830 | 875,344 | 843,530 | 837,805 | 863,768 | 776,078 | 760,845 | 775,420 | 550,866 | 517,702 | 514,314 | 544,123 | 545,731 | 479,040 | 489,477 | 506,335 | 416,851 | 373,084 | 358,304 | 331,253 | 331,415 | 285,049 | 269,317 | 258,080 | 263,855 | 213,464 | 199,702 | 197,821 | 199,987 | 150,323 | 144,668 | 149,319 | 151,141 | 127,250 | 116,711 | 106,911 | 105,289 | 78,191 | 75,855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3,300 | -3,300 | -3,300 | -3,300 | -6,700 | -6,700 | -6,700 | -6,700 | -10,900 | -10,900 | -10,900 | -10,900 | -15,600 | -17,200 | -18,500 | -19,900 | -23,500 | -23,500 | -2,100 | -2,100 | -5,300 | -1,700 | |
|
---|