> Total Assets | 0 | 0 | 0 | 46,300 | 0 | 57,300 | 85,100 | 94,300 | 124,300 | 145,100 | 153,500 | 165,800 | 177,238 | 182,166 | 193,347 | 210,207 | 224,519 | 253,316 | 263,447 | 282,401 | 295,563 | 297,522 | 311,726 | 301,711 | 315,893 | 332,988 | 347,006 | 556,296 | 583,828 | 678,841 | 638,008 | 546,336 | 520,702 | 513,794 | 516,208 | 522,537 | 524,235 | 512,342 | 516,014 | 521,213 | 542,963 | 568,880 | 537,493 | 593,900 | 624,250 | 611,729 | 557,235 | 559,942 | 550,177 | 574,590 | 629,766 | 652,618 | 661,972 | 594,511 | 562,206 | 539,658 | 536,858 | 533,993 | 510,602 | 479,220 | 489,507 | 506,168 | 474,915 | 473,615 | 494,953 | 526,765 | 555,491 | 564,463 | 599,000 | 622,720 | 657,704 | 691,974 | 784,630 | 808,379 | 801,295 | 817,941 | 853,053 | 910,889 | 902,258 | 886,381 | 874,336 | 816,328 | 832,984 | 789,898 | 791,301 | 767,358 | 750,734 | 738,694 | 744,180 | 708,988 | 671,854 | 632,904 | 621,494 | 636,558 | 655,563 | 667,235 | 667,178 | 668,981 | 695,558 | 665,010 | 642,447 | 639,570 | 648,830 | 628,027 | 632,623 | 641,020 | 579,875 | 544,800 | 498,270 | 522,672 | 531,415 | 518,937 | 530,763 | 551,426 | 557,912 | 569,017 | 589,092 | 600,179 | 1,838,054 | 1,881,865 | 1,938,595 | 1,882,938 | 1,742,169 | 1,682,512 | 1,327,906 | 1,290,782 | 1,273,146 |
| 1,273,146 | 1,290,782 | 1,327,906 | 1,682,512 | 1,742,169 | 1,882,938 | 1,938,595 | 1,881,865 | 1,838,054 | 600,179 | 589,092 | 569,017 | 557,912 | 551,426 | 530,763 | 518,937 | 531,415 | 522,672 | 498,270 | 544,800 | 579,875 | 641,020 | 632,623 | 628,027 | 648,830 | 639,570 | 642,447 | 665,010 | 695,558 | 668,981 | 667,178 | 667,235 | 655,563 | 636,558 | 621,494 | 632,904 | 671,854 | 708,988 | 744,180 | 738,694 | 750,734 | 767,358 | 791,301 | 789,898 | 832,984 | 816,328 | 874,336 | 886,381 | 902,258 | 910,889 | 853,053 | 817,941 | 801,295 | 808,379 | 784,630 | 691,974 | 657,704 | 622,720 | 599,000 | 564,463 | 555,491 | 526,765 | 494,953 | 473,615 | 474,915 | 506,168 | 489,507 | 479,220 | 510,602 | 533,993 | 536,858 | 539,658 | 562,206 | 594,511 | 661,972 | 652,618 | 629,766 | 574,590 | 550,177 | 559,942 | 557,235 | 611,729 | 624,250 | 593,900 | 537,493 | 568,880 | 542,963 | 521,213 | 516,014 | 512,342 | 524,235 | 522,537 | 516,208 | 513,794 | 520,702 | 546,336 | 638,008 | 678,841 | 583,828 | 556,296 | 347,006 | 332,988 | 315,893 | 301,711 | 311,726 | 297,522 | 295,563 | 282,401 | 263,447 | 253,316 | 224,519 | 210,207 | 193,347 | 182,166 | 177,238 | 165,800 | 153,500 | 145,100 | 124,300 | 94,300 | 85,100 | 57,300 | 0 | 46,300 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 28,400 | 0 | 38,700 | 66,300 | 74,800 | 103,600 | 122,900 | 127,800 | 136,500 | 143,005 | 138,452 | 143,413 | 156,236 | 164,740 | 141,145 | 148,856 | 167,400 | 173,668 | 173,243 | 183,613 | 167,561 | 174,071 | 183,839 | 191,866 | 207,126 | 228,837 | 235,390 | 345,350 | 304,044 | 300,885 | 273,223 | 272,171 | 244,012 | 233,722 | 204,404 | 229,940 | 235,557 | 275,524 | 247,674 | 198,415 | 260,379 | 315,135 | 373,911 | 292,042 | 302,386 | 300,254 | 328,547 | 393,268 | 395,354 | 392,626 | 320,635 | 282,430 | 269,165 | 274,310 | 297,716 | 301,203 | 294,337 | 324,211 | 303,966 | 267,672 | 252,864 | 252,985 | 293,135 | 320,301 | 325,817 | 308,119 | 336,186 | 343,190 | 354,913 | 328,513 | 359,161 | 358,930 | 391,243 | 393,121 | 454,301 | 469,087 | 446,171 | 459,300 | 418,289 | 430,396 | 379,640 | 379,048 | 353,800 | 348,760 | 351,089 | 401,112 | 384,775 | 356,959 | 330,786 | 320,773 | 344,235 | 364,803 | 352,902 | 354,400 | 368,132 | 419,149 | 409,140 | 344,312 | 340,687 | 348,522 | 355,426 | 377,316 | 384,638 | 350,003 | 319,992 | 293,789 | 314,874 | 329,339 | 310,676 | 324,345 | 344,497 | 349,530 | 376,325 | 402,141 | 431,864 | 875,555 | 882,359 | 883,808 | 850,024 | 779,559 | 734,756 | 696,958 | 668,319 | 638,856 |
| 638,856 | 668,319 | 696,958 | 734,756 | 779,559 | 850,024 | 883,808 | 882,359 | 875,555 | 431,864 | 402,141 | 376,325 | 349,530 | 344,497 | 324,345 | 310,676 | 329,339 | 314,874 | 293,789 | 319,992 | 350,003 | 384,638 | 377,316 | 355,426 | 348,522 | 340,687 | 344,312 | 409,140 | 419,149 | 368,132 | 354,400 | 352,902 | 364,803 | 344,235 | 320,773 | 330,786 | 356,959 | 384,775 | 401,112 | 351,089 | 348,760 | 353,800 | 379,048 | 379,640 | 430,396 | 418,289 | 459,300 | 446,171 | 469,087 | 454,301 | 393,121 | 391,243 | 358,930 | 359,161 | 328,513 | 354,913 | 343,190 | 336,186 | 308,119 | 325,817 | 320,301 | 293,135 | 252,985 | 252,864 | 267,672 | 303,966 | 324,211 | 294,337 | 301,203 | 297,716 | 274,310 | 269,165 | 282,430 | 320,635 | 392,626 | 395,354 | 393,268 | 328,547 | 300,254 | 302,386 | 292,042 | 373,911 | 315,135 | 260,379 | 198,415 | 247,674 | 275,524 | 235,557 | 229,940 | 204,404 | 233,722 | 244,012 | 272,171 | 273,223 | 300,885 | 304,044 | 345,350 | 235,390 | 228,837 | 207,126 | 191,866 | 183,839 | 174,071 | 167,561 | 183,613 | 173,243 | 173,668 | 167,400 | 148,856 | 141,145 | 164,740 | 156,236 | 143,413 | 138,452 | 143,005 | 136,500 | 127,800 | 122,900 | 103,600 | 74,800 | 66,300 | 38,700 | 0 | 28,400 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 200 | 0 | 200 | 16,300 | 18,800 | 30,200 | 40,900 | 28,600 | 35,000 | 33,302 | 29,862 | 33,820 | 44,839 | 49,543 | 21,578 | 27,083 | 45,341 | 28,408 | 25,539 | 13,109 | 10,009 | 36,574 | 37,600 | 45,144 | 37,501 | 25,749 | 23,599 | 6,531 | 27,971 | 50,794 | 87,693 | 107,145 | 81,280 | 83,388 | 74,482 | 84,917 | 125,092 | 138,678 | 126,645 | 74,922 | 132,072 | 171,166 | 230,904 | 144,239 | 57,602 | 48,892 | 53,433 | 70,585 | 112,794 | 110,160 | 34,668 | 30,381 | 40,147 | 24,168 | 22,061 | 32,850 | 13,941 | 39,085 | 57,854 | 40,765 | 41,909 | 54,013 | 38,192 | 25,236 | 24,135 | 26,939 | 29,507 | 26,062 | 31,677 | 37,321 | 23,787 | 32,526 | 42,979 | 36,539 | 36,968 | 43,535 | 68,457 | 58,640 | 37,559 | 54,311 | 58,298 | 52,815 | 58,903 | 58,415 | 73,439 | 87,009 | 87,215 | 83,687 | 84,550 | 91,609 | 70,914 | 66,292 | 79,895 | 72,558 | 88,798 | 128,253 | 86,433 | 82,623 | 100,319 | 94,173 | 105,504 | 109,119 | 106,817 | 96,407 | 76,215 | 71,285 | 69,059 | 71,081 | 60,161 | 63,777 | 69,927 | 75,503 | 56,603 | 53,979 | 43,368 | 111,099 | 108,644 | 136,457 | 124,294 | 116,092 | 87,167 | 106,757 | 111,185 | 88,456 |
| 88,456 | 111,185 | 106,757 | 87,167 | 116,092 | 124,294 | 136,457 | 108,644 | 111,099 | 43,368 | 53,979 | 56,603 | 75,503 | 69,927 | 63,777 | 60,161 | 71,081 | 69,059 | 71,285 | 76,215 | 96,407 | 106,817 | 109,119 | 105,504 | 94,173 | 100,319 | 82,623 | 86,433 | 128,253 | 88,798 | 72,558 | 79,895 | 66,292 | 70,914 | 91,609 | 84,550 | 83,687 | 87,215 | 87,009 | 73,439 | 58,415 | 58,903 | 52,815 | 58,298 | 54,311 | 37,559 | 58,640 | 68,457 | 43,535 | 36,968 | 36,539 | 42,979 | 32,526 | 23,787 | 37,321 | 31,677 | 26,062 | 29,507 | 26,939 | 24,135 | 25,236 | 38,192 | 54,013 | 41,909 | 40,765 | 57,854 | 39,085 | 13,941 | 32,850 | 22,061 | 24,168 | 40,147 | 30,381 | 34,668 | 110,160 | 112,794 | 70,585 | 53,433 | 48,892 | 57,602 | 144,239 | 230,904 | 171,166 | 132,072 | 74,922 | 126,645 | 138,678 | 125,092 | 84,917 | 74,482 | 83,388 | 81,280 | 107,145 | 87,693 | 50,794 | 27,971 | 6,531 | 23,599 | 25,749 | 37,501 | 45,144 | 37,600 | 36,574 | 10,009 | 13,109 | 25,539 | 28,408 | 45,341 | 27,083 | 21,578 | 49,543 | 44,839 | 33,820 | 29,862 | 33,302 | 35,000 | 28,600 | 40,900 | 30,200 | 18,800 | 16,300 | 200 | 0 | 200 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,850 | 26,776 | 27,525 | 32,556 | 30,550 | 28,533 | 33,533 | 37,833 | 63,424 | 63,424 | 56,753 | 40,795 | 28,548 | 24,132 | 15,157 | 41,081 | 68,756 | 61,679 | 152,886 | 60,286 | 62,024 | 14,779 | 12,162 | 26,283 | 30,824 | 25,284 | 39,769 | 19,747 | 39,566 | 21,583 | 16,703 | 11,865 | 21,550 | 15,037 | 25,036 | 124,831 | 134,110 | 147,979 | 180,758 | 154,080 | 160,031 | 159,605 | 114,833 | 99,700 | 131,005 | 152,494 | 137,192 | 148,416 | 153,578 | 120,915 | 105,583 | 96,277 | 77,932 | 125,779 | 169,480 | 172,469 | 137,284 | 150,403 | 156,868 | 157,479 | 99,522 | 138,690 | 121,389 | 159,347 | 161,535 | 169,449 | 190,333 | 160,481 | 189,236 | 152,581 | 136,640 | 105,760 | 89,160 | 45,930 | 55,587 | 46,919 | 78,760 | 54,127 | 42,081 | 34,396 | 29,303 | 50,867 | 55,516 | 43,188 | 52,458 | 47,331 | 31,385 | 16,129 | 16,402 | 6,069 | 5,912 | 3,246 | 31,290 | 30,888 | 28,754 | 30,801 | 5,984 | 9,033 | 6,180 | 3,131 | 4,092 | 2,818 | 2,610 | 350 | 429 | 1,773 | 803 | 340 | 1,058 | 3,089 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 3,089 | 1,058 | 340 | 803 | 1,773 | 429 | 350 | 2,610 | 2,818 | 4,092 | 3,131 | 6,180 | 9,033 | 5,984 | 30,801 | 28,754 | 30,888 | 31,290 | 3,246 | 5,912 | 6,069 | 16,402 | 16,129 | 31,385 | 47,331 | 52,458 | 43,188 | 55,516 | 50,867 | 29,303 | 34,396 | 42,081 | 54,127 | 78,760 | 46,919 | 55,587 | 45,930 | 89,160 | 105,760 | 136,640 | 152,581 | 189,236 | 160,481 | 190,333 | 169,449 | 161,535 | 159,347 | 121,389 | 138,690 | 99,522 | 157,479 | 156,868 | 150,403 | 137,284 | 172,469 | 169,480 | 125,779 | 77,932 | 96,277 | 105,583 | 120,915 | 153,578 | 148,416 | 137,192 | 152,494 | 131,005 | 99,700 | 114,833 | 159,605 | 160,031 | 154,080 | 180,758 | 147,979 | 134,110 | 124,831 | 25,036 | 15,037 | 21,550 | 11,865 | 16,703 | 21,583 | 39,566 | 19,747 | 39,769 | 25,284 | 30,824 | 26,283 | 12,162 | 14,779 | 62,024 | 60,286 | 152,886 | 61,679 | 68,756 | 41,081 | 15,157 | 24,132 | 28,548 | 40,795 | 56,753 | 63,424 | 63,424 | 37,833 | 33,533 | 28,533 | 30,550 | 32,556 | 27,525 | 26,776 | 26,850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 12,500 | 0 | 15,700 | 17,100 | 18,100 | 20,100 | 39,200 | 26,300 | 30,100 | 29,310 | 32,958 | 34,183 | 34,188 | 33,000 | 32,209 | 38,100 | 41,250 | 38,335 | 38,070 | 49,008 | 47,285 | 49,556 | 62,724 | 66,088 | 64,495 | 67,022 | 73,982 | 91,989 | 117,997 | 83,156 | 65,360 | 72,818 | 70,208 | 63,169 | 55,012 | 55,095 | 43,342 | 53,484 | 53,908 | 61,423 | 70,958 | 71,762 | 76,930 | 71,708 | 70,506 | 69,454 | 72,104 | 78,814 | 69,460 | 65,621 | 69,381 | 80,569 | 65,696 | 60,050 | 70,773 | 73,667 | 73,752 | 73,977 | 65,542 | 62,001 | 55,645 | 60,086 | 69,651 | 69,467 | 72,141 | 84,192 | 79,666 | 76,748 | 77,596 | 97,142 | 94,496 | 102,118 | 85,873 | 82,833 | 126,635 | 110,953 | 97,447 | 98,266 | 122,336 | 128,286 | 104,063 | 129,491 | 139,379 | 126,603 | 121,797 | 120,831 | 120,530 | 107,034 | 91,238 | 76,691 | 103,467 | 114,521 | 108,243 | 98,794 | 94,452 | 120,154 | 166,581 | 115,573 | 104,298 | 131,949 | 136,084 | 133,615 | 141,645 | 109,574 | 107,097 | 109,586 | 121,361 | 123,122 | 120,358 | 125,870 | 142,856 | 134,013 | 169,970 | 167,484 | 180,501 | 316,751 | 312,267 | 292,981 | 271,959 | 253,670 | 241,828 | 208,387 | 210,662 | 184,896 |
| 184,896 | 210,662 | 208,387 | 241,828 | 253,670 | 271,959 | 292,981 | 312,267 | 316,751 | 180,501 | 167,484 | 169,970 | 134,013 | 142,856 | 125,870 | 120,358 | 123,122 | 121,361 | 109,586 | 107,097 | 109,574 | 141,645 | 133,615 | 136,084 | 131,949 | 104,298 | 115,573 | 166,581 | 120,154 | 94,452 | 98,794 | 108,243 | 114,521 | 103,467 | 76,691 | 91,238 | 107,034 | 120,530 | 120,831 | 121,797 | 126,603 | 139,379 | 129,491 | 104,063 | 128,286 | 122,336 | 98,266 | 97,447 | 110,953 | 126,635 | 82,833 | 85,873 | 102,118 | 94,496 | 97,142 | 77,596 | 76,748 | 79,666 | 84,192 | 72,141 | 69,467 | 69,651 | 60,086 | 55,645 | 62,001 | 65,542 | 73,977 | 73,752 | 73,667 | 70,773 | 60,050 | 65,696 | 80,569 | 69,381 | 65,621 | 69,460 | 78,814 | 72,104 | 69,454 | 70,506 | 71,708 | 76,930 | 71,762 | 70,958 | 61,423 | 53,908 | 53,484 | 43,342 | 55,095 | 55,012 | 63,169 | 70,208 | 72,818 | 65,360 | 83,156 | 117,997 | 91,989 | 73,982 | 67,022 | 64,495 | 66,088 | 62,724 | 49,556 | 47,285 | 49,008 | 38,070 | 38,335 | 41,250 | 38,100 | 32,209 | 33,000 | 34,188 | 34,183 | 32,958 | 29,310 | 30,100 | 26,300 | 39,200 | 20,100 | 18,100 | 17,100 | 15,700 | 0 | 12,500 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 100 | 0 | 200 | 9,900 | 10,400 | 20,100 | 6,100 | 34,800 | 26,400 | 2,263 | 2,767 | 4,839 | 3,860 | 3,564 | 3,905 | 3,522 | 3,606 | 4,497 | 4,387 | 4,087 | 3,771 | 4,243 | 3,935 | 3,616 | 5,480 | 7,617 | 7,334 | 8,613 | 8,537 | 8,740 | 10,507 | 7,914 | 9,391 | 9,135 | 8,383 | 8,713 | 7,448 | 6,414 | 6,225 | 7,085 | 3,382 | 6,277 | 7,391 | -1 | 7,131 | 7,372 | 8,293 | 9,482 | 8,754 | 8,654 | 9,780 | 9,192 | 10,505 | 10,189 | 9,598 | 9,620 | 9,682 | 10,126 | 9,830 | 11,003 | 11,627 | 11,263 | 11,171 | 11,422 | 11,398 | 11,905 | 12,663 | 13,560 | 13,887 | 15,494 | 15,512 | 15,584 | 15,244 | 16,409 | 17,473 | 17,083 | 17,203 | 17,391 | 18,040 | 18,187 | 21,408 | 20,186 | 20,349 | 21,276 | 22,224 | 21,389 | 22,855 | 23,452 | 29,069 | 31,063 | 32,051 | 32,440 | 16,459 | 17,816 | 23,556 | 23,127 | 17,282 | 9,693 | 9,464 | 10,428 | 10,744 | 9,683 | 8,909 | 10,327 | 7,892 | 7,419 | 9,290 | 8,696 | 8,311 | 7,744 | 9,884 | 10,163 | 9,511 | 9,128 | 9,306 | 30,739 | 33,577 | 37,021 | 33,880 | 35,826 | 45,566 | 59,667 | 58,612 | 82,578 |
| 82,578 | 58,612 | 59,667 | 45,566 | 35,826 | 33,880 | 37,021 | 33,577 | 30,739 | 9,306 | 9,128 | 9,511 | 10,163 | 9,884 | 7,744 | 8,311 | 8,696 | 9,290 | 7,419 | 7,892 | 10,327 | 8,909 | 9,683 | 10,744 | 10,428 | 9,464 | 9,693 | 17,282 | 23,127 | 23,556 | 17,816 | 16,459 | 32,440 | 32,051 | 31,063 | 29,069 | 23,452 | 22,855 | 21,389 | 22,224 | 21,276 | 20,349 | 20,186 | 21,408 | 18,187 | 18,040 | 17,391 | 17,203 | 17,083 | 17,473 | 16,409 | 15,244 | 15,584 | 15,512 | 15,494 | 13,887 | 13,560 | 12,663 | 11,905 | 11,398 | 11,422 | 11,171 | 11,263 | 11,627 | 11,003 | 9,830 | 10,126 | 9,682 | 9,620 | 9,598 | 10,189 | 10,505 | 9,192 | 9,780 | 8,654 | 8,754 | 9,482 | 8,293 | 7,372 | 7,131 | -1 | 7,391 | 6,277 | 3,382 | 7,085 | 6,225 | 6,414 | 7,448 | 8,713 | 8,383 | 9,135 | 9,391 | 7,914 | 10,507 | 8,740 | 8,537 | 8,613 | 7,334 | 7,617 | 5,480 | 3,616 | 3,935 | 4,243 | 3,771 | 4,087 | 4,387 | 4,497 | 3,606 | 3,522 | 3,905 | 3,564 | 3,860 | 4,839 | 2,767 | 2,263 | 26,400 | 34,800 | 6,100 | 20,100 | 10,400 | 9,900 | 200 | 0 | 100 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 17,900 | 0 | 18,600 | 18,800 | 19,500 | 20,700 | 22,200 | 25,700 | 29,300 | 34,233 | 43,715 | 49,933 | 53,971 | 59,779 | 112,171 | 114,591 | 115,001 | 121,896 | 124,279 | 128,113 | 134,149 | 141,822 | 149,148 | 155,140 | 349,170 | 354,991 | 443,451 | 292,658 | 242,292 | 219,816 | 240,571 | 244,037 | 278,524 | 290,513 | 307,938 | 286,073 | 285,656 | 267,439 | 321,205 | 339,078 | 333,521 | 309,115 | 237,818 | 265,193 | 257,556 | 249,923 | 246,043 | 236,498 | 257,264 | 269,346 | 273,876 | 279,776 | 270,493 | 262,548 | 236,277 | 209,399 | 184,883 | 165,296 | 202,202 | 207,243 | 220,751 | 241,968 | 233,630 | 235,190 | 238,646 | 290,881 | 286,534 | 314,514 | 337,061 | 456,117 | 449,218 | 442,365 | 426,698 | 459,932 | 456,588 | 433,171 | 440,210 | 415,036 | 398,039 | 402,588 | 410,258 | 412,253 | 413,558 | 401,974 | 387,605 | 343,068 | 324,213 | 314,895 | 302,118 | 300,721 | 292,323 | 290,760 | 314,333 | 312,778 | 300,849 | 276,409 | 255,870 | 298,135 | 298,883 | 300,308 | 272,601 | 255,307 | 256,382 | 229,872 | 224,808 | 204,481 | 207,798 | 202,076 | 208,261 | 206,418 | 206,929 | 208,382 | 192,692 | 186,951 | 168,315 | 962,499 | 999,506 | 1,054,787 | 1,032,914 | 962,610 | 947,756 | 630,948 | 622,463 | 634,290 |
| 634,290 | 622,463 | 630,948 | 947,756 | 962,610 | 1,032,914 | 1,054,787 | 999,506 | 962,499 | 168,315 | 186,951 | 192,692 | 208,382 | 206,929 | 206,418 | 208,261 | 202,076 | 207,798 | 204,481 | 224,808 | 229,872 | 256,382 | 255,307 | 272,601 | 300,308 | 298,883 | 298,135 | 255,870 | 276,409 | 300,849 | 312,778 | 314,333 | 290,760 | 292,323 | 300,721 | 302,118 | 314,895 | 324,213 | 343,068 | 387,605 | 401,974 | 413,558 | 412,253 | 410,258 | 402,588 | 398,039 | 415,036 | 440,210 | 433,171 | 456,588 | 459,932 | 426,698 | 442,365 | 449,218 | 456,117 | 337,061 | 314,514 | 286,534 | 290,881 | 238,646 | 235,190 | 233,630 | 241,968 | 220,751 | 207,243 | 202,202 | 165,296 | 184,883 | 209,399 | 236,277 | 262,548 | 270,493 | 279,776 | 273,876 | 269,346 | 257,264 | 236,498 | 246,043 | 249,923 | 257,556 | 265,193 | 237,818 | 309,115 | 333,521 | 339,078 | 321,205 | 267,439 | 285,656 | 286,073 | 307,938 | 290,513 | 278,524 | 244,037 | 240,571 | 219,816 | 242,292 | 292,658 | 443,451 | 354,991 | 349,170 | 155,140 | 149,148 | 141,822 | 134,149 | 128,113 | 124,279 | 121,896 | 115,001 | 114,591 | 112,171 | 59,779 | 53,971 | 49,933 | 43,715 | 34,233 | 29,300 | 25,700 | 22,200 | 20,700 | 19,500 | 18,800 | 18,600 | 0 | 17,900 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 17,900 | 0 | 18,600 | 18,700 | 19,500 | 20,700 | 22,200 | 25,800 | 29,200 | 34,233 | 43,715 | 49,933 | 53,971 | 59,779 | 62,171 | 64,391 | 64,801 | 66,661 | 69,024 | 72,858 | 78,894 | 85,873 | 93,194 | 99,345 | 104,588 | 110,893 | 116,675 | 122,141 | 123,713 | 125,296 | 123,805 | 122,639 | 120,133 | 116,254 | 113,114 | 109,434 | 106,174 | 103,253 | 100,830 | 99,002 | 97,667 | 95,058 | 93,053 | 91,603 | 89,361 | 88,317 | 87,730 | 86,532 | 85,033 | 83,716 | 83,078 | 81,562 | 80,194 | 79,555 | 78,604 | 77,312 | 75,969 | 75,482 | 75,776 | 75,502 | 75,487 | 75,335 | 74,429 | 74,792 | 74,309 | 74,132 | 74,046 | 74,098 | 73,986 | 74,382 | 74,961 | 75,698 | 75,295 | 76,502 | 81,981 | 81,905 | 80,246 | 77,781 | 77,670 | 77,658 | 76,739 | 75,885 | 75,265 | 75,201 | 74,828 | 73,987 | 73,347 | 73,656 | 73,233 | 73,511 | 74,115 | 78,078 | 84,469 | 83,514 | 84,122 | 85,665 | 85,079 | 83,875 | 82,910 | 81,457 | 80,635 | 79,505 | 78,813 | 73,384 | 73,708 | 66,500 | 65,194 | 64,353 | 62,399 | 60,157 | 58,270 | 56,556 | 55,766 | 54,384 | 53,432 | 104,577 | 111,493 | 111,969 | 115,719 | 118,623 | 160,494 | 126,969 | 134,578 | 147,428 |
| 147,428 | 134,578 | 126,969 | 160,494 | 118,623 | 115,719 | 111,969 | 111,493 | 104,577 | 53,432 | 54,384 | 55,766 | 56,556 | 58,270 | 60,157 | 62,399 | 64,353 | 65,194 | 66,500 | 73,708 | 73,384 | 78,813 | 79,505 | 80,635 | 81,457 | 82,910 | 83,875 | 85,079 | 85,665 | 84,122 | 83,514 | 84,469 | 78,078 | 74,115 | 73,511 | 73,233 | 73,656 | 73,347 | 73,987 | 74,828 | 75,201 | 75,265 | 75,885 | 76,739 | 77,658 | 77,670 | 77,781 | 80,246 | 81,905 | 81,981 | 76,502 | 75,295 | 75,698 | 74,961 | 74,382 | 73,986 | 74,098 | 74,046 | 74,132 | 74,309 | 74,792 | 74,429 | 75,335 | 75,487 | 75,502 | 75,776 | 75,482 | 75,969 | 77,312 | 78,604 | 79,555 | 80,194 | 81,562 | 83,078 | 83,716 | 85,033 | 86,532 | 87,730 | 88,317 | 89,361 | 91,603 | 93,053 | 95,058 | 97,667 | 99,002 | 100,830 | 103,253 | 106,174 | 109,434 | 113,114 | 116,254 | 120,133 | 122,639 | 123,805 | 125,296 | 123,713 | 122,141 | 116,675 | 110,893 | 104,588 | 99,345 | 93,194 | 85,873 | 78,894 | 72,858 | 69,024 | 66,661 | 64,801 | 64,391 | 62,171 | 59,779 | 53,971 | 49,933 | 43,715 | 34,233 | 29,200 | 25,800 | 22,200 | 20,700 | 19,500 | 18,700 | 18,600 | 0 | 17,900 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,445 | 4,770 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 7,106 | 6,982 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 357,869 | 381,724 | 385,755 | 388,163 | 339,083 | 353,415 | 55,129 | 54,897 | 56,884 |
| 56,884 | 54,897 | 55,129 | 353,415 | 339,083 | 388,163 | 385,755 | 381,724 | 357,869 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,968 | 6,982 | 7,106 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 3,492 | 4,770 | 4,445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 210,358 | 238,382 | 261,160 | 379,831 | 372,432 | 348,103 | 332,008 | 367,474 | 348,424 | 327,106 | 332,729 | 310,484 | 292,660 | 298,122 | 309,225 | 309,452 | 311,622 | 298,542 | 280,649 | 236,678 | 216,665 | 204,513 | 198,026 | 195,683 | 186,249 | 178,379 | 176,102 | 174,413 | 159,634 | 136,987 | 130,256 | 156,472 | 144,437 | 144,241 | 64,966 | 85,227 | 87,280 | 90,632 | 94,489 | 79,136 | 84,383 | 78,016 | 80,130 | 81,266 | 82,778 | 83,935 | 70,615 | 67,713 | 52,297 | 50,131 | 32,665 | 32,994 | 31,238 | 25,179 | 27,743 | 29,252 | 30,159 | 0 |
| 0 | 30,159 | 29,252 | 27,743 | 25,179 | 31,238 | 32,994 | 32,665 | 50,131 | 52,297 | 67,713 | 70,615 | 83,935 | 82,778 | 81,266 | 80,130 | 78,016 | 84,383 | 79,136 | 94,489 | 90,632 | 87,280 | 85,227 | 64,966 | 144,241 | 144,437 | 156,472 | 130,256 | 136,987 | 159,634 | 174,413 | 176,102 | 178,379 | 186,249 | 195,683 | 198,026 | 204,513 | 216,665 | 236,678 | 280,649 | 298,542 | 311,622 | 309,452 | 309,225 | 298,122 | 292,660 | 310,484 | 332,729 | 327,106 | 348,424 | 367,474 | 332,008 | 348,103 | 372,432 | 379,831 | 261,160 | 238,382 | 210,358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,906 | 9,905 | 9,637 | 17,136 | 13,141 | 12,730 | 11,912 | 11,414 | 11,078 | 10,572 | 9,860 | 9,232 | 8,242 | 7,488 | 6,464 | 6,097 | 5,637 | 5,083 | 4,800 | 4,289 | 8,486 | 7,267 | 6,244 | 5,499 | 5,101 | 4,661 | 26,331 | 25,191 | 24,254 | 33,183 | 31,817 | 30,503 | 29,113 | 27,821 | 26,472 | 25,455 | 24,465 | 23,470 | 22,384 | 21,354 | 20,291 | 19,293 | 18,405 | 17,473 | 393,575 | 401,211 | 379,286 | 355,084 | 328,695 | 327,985 | 306,448 | 290,793 | 286,098 |
| 286,098 | 290,793 | 306,448 | 327,985 | 328,695 | 355,084 | 379,286 | 401,211 | 393,575 | 17,473 | 18,405 | 19,293 | 20,291 | 21,354 | 22,384 | 23,470 | 24,465 | 25,455 | 26,472 | 27,821 | 29,113 | 30,503 | 31,817 | 33,183 | 24,254 | 25,191 | 26,331 | 4,661 | 5,101 | 5,499 | 6,244 | 7,267 | 8,486 | 4,289 | 4,800 | 5,083 | 5,637 | 6,097 | 6,464 | 7,488 | 8,242 | 9,232 | 9,860 | 10,572 | 11,078 | 11,414 | 11,912 | 12,730 | 13,141 | 17,136 | 9,637 | 9,905 | 11,906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244,099 | 326,776 | 170,517 | 118,578 | 94,521 | 116,766 | 121,399 | 158,391 | 174,258 | 194,824 | 176,640 | 179,483 | 164,187 | 220,375 | 240,076 | 235,855 | 214,057 | 144,765 | 173,590 | 168,195 | 161,606 | 158,313 | 149,966 | 172,231 | 185,630 | 190,798 | 198,214 | 190,299 | 182,993 | 157,673 | 132,087 | 108,914 | 89,814 | 126,426 | 131,741 | 145,264 | 166,633 | 159,201 | 160,398 | 164,337 | 216,749 | 212,488 | 240,416 | 263,075 | 381,735 | 374,257 | 366,667 | 350,976 | 383,430 | 374,607 | 351,266 | 359,964 | 337,255 | 320,369 | 324,930 | 333,519 | 336,368 | 338,293 | 326,773 | 312,777 | 269,081 | 250,866 | 241,239 | 228,885 | 227,210 | 218,208 | 212,682 | 229,864 | 229,264 | 216,727 | 190,744 | 170,901 | 214,026 | 89,953 | 94,464 | 86,711 | 42,274 | 65,243 | 31,846 | 35,070 | 35,031 | 40,325 | 44,371 | 35,294 | 35,643 | 37,559 | 40,632 | 40,050 | 65,581 | 38,145 | 56,347 | 127,397 | 0 | 142,710 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 142,710 | 0 | 127,397 | 56,347 | 38,145 | 65,581 | 40,050 | 40,632 | 37,559 | 35,643 | 35,294 | 44,371 | 40,325 | 35,031 | 35,070 | 31,846 | 65,243 | 42,274 | 86,711 | 94,464 | 89,953 | 214,026 | 170,901 | 190,744 | 216,727 | 229,264 | 229,864 | 212,682 | 218,208 | 227,210 | 228,885 | 241,239 | 250,866 | 269,081 | 312,777 | 326,773 | 338,293 | 336,368 | 333,519 | 324,930 | 320,369 | 337,255 | 359,964 | 351,266 | 374,607 | 383,430 | 350,976 | 366,667 | 374,257 | 381,735 | 263,075 | 240,416 | 212,488 | 216,749 | 164,337 | 160,398 | 159,201 | 166,633 | 145,264 | 131,741 | 126,426 | 89,814 | 108,914 | 132,087 | 157,673 | 182,993 | 190,299 | 198,214 | 190,798 | 185,630 | 172,231 | 149,966 | 158,313 | 161,606 | 168,195 | 173,590 | 144,765 | 214,057 | 235,855 | 240,076 | 220,375 | 164,187 | 179,483 | 176,640 | 194,824 | 174,258 | 158,391 | 121,399 | 116,766 | 94,521 | 118,578 | 170,517 | 326,776 | 244,099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,918 | 0 | 5,633 | 8,368 | 6,843 | 10,261 | 10,680 | 12,171 | 11,605 | 9,622 | 11,491 | 11,092 | 12,991 | 17,694 | 18,831 | 20,473 | 23,341 | 18,091 | 18,878 | 19,127 | 17,263 | 38,036 | 39,085 | 40,296 | 37,130 | 23,428 | 21,427 | 35,615 | 39,595 | 37,187 | 36,891 | 39,033 | 6,492 | 7,561 | 7,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,447 | 7,561 | 6,492 | 39,033 | 36,891 | 37,187 | 39,595 | 35,615 | 21,427 | 23,428 | 37,130 | 40,296 | 39,085 | 38,036 | 17,263 | 19,127 | 18,878 | 18,091 | 23,341 | 20,473 | 18,831 | 17,694 | 12,991 | 11,092 | 11,491 | 9,622 | 11,605 | 12,171 | 10,680 | 10,261 | 6,843 | 8,368 | 5,633 | 0 | 5,918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16,500 | 0 | 21,500 | 6,600 | 9,100 | 32,900 | 30,800 | 31,400 | 35,100 | 37,684 | 31,991 | 32,441 | 37,328 | 41,898 | 65,848 | 64,794 | 70,364 | 73,612 | 72,160 | 76,934 | 70,322 | 75,702 | 82,029 | 81,258 | 156,244 | 161,766 | 188,433 | 166,517 | 111,751 | 92,611 | 82,526 | 83,592 | 84,909 | 86,375 | 83,277 | 98,523 | 86,001 | 92,016 | 87,321 | 94,755 | 100,079 | 109,038 | 96,388 | 87,592 | 93,305 | 95,938 | 103,817 | 122,277 | 110,447 | 105,400 | 106,090 | 111,434 | 103,702 | 95,902 | 103,624 | 103,068 | 100,789 | 113,365 | 109,886 | 104,989 | 97,796 | 106,938 | 109,804 | 111,504 | 111,948 | 134,998 | 134,982 | 121,138 | 119,652 | 142,712 | 134,696 | 136,583 | 125,810 | 139,522 | 197,609 | 196,814 | 193,975 | 201,208 | 206,643 | 220,331 | 185,292 | 188,625 | 195,299 | 184,357 | 189,681 | 201,511 | 213,588 | 194,213 | 152,744 | 149,105 | 162,834 | 177,366 | 187,718 | 184,965 | 185,618 | 191,392 | 166,859 | 166,342 | 179,943 | 185,229 | 181,748 | 189,076 | 193,981 | 184,920 | 165,413 | 134,555 | 158,478 | 161,822 | 145,993 | 160,388 | 175,911 | 194,159 | 211,915 | 236,776 | 251,642 | 653,227 | 578,252 | 675,765 | 655,006 | 625,355 | 636,934 | 620,488 | 630,810 | 637,376 |
| 637,376 | 630,810 | 620,488 | 636,934 | 625,355 | 655,006 | 675,765 | 578,252 | 653,227 | 251,642 | 236,776 | 211,915 | 194,159 | 175,911 | 160,388 | 145,993 | 161,822 | 158,478 | 134,555 | 165,413 | 184,920 | 193,981 | 189,076 | 181,748 | 185,229 | 179,943 | 166,342 | 166,859 | 191,392 | 185,618 | 184,965 | 187,718 | 177,366 | 162,834 | 149,105 | 152,744 | 194,213 | 213,588 | 201,511 | 189,681 | 184,357 | 195,299 | 188,625 | 185,292 | 220,331 | 206,643 | 201,208 | 193,975 | 196,814 | 197,609 | 139,522 | 125,810 | 136,583 | 134,696 | 142,712 | 119,652 | 121,138 | 134,982 | 134,998 | 111,948 | 111,504 | 109,804 | 106,938 | 97,796 | 104,989 | 109,886 | 113,365 | 100,789 | 103,068 | 103,624 | 95,902 | 103,702 | 111,434 | 106,090 | 105,400 | 110,447 | 122,277 | 103,817 | 95,938 | 93,305 | 87,592 | 96,388 | 109,038 | 100,079 | 94,755 | 87,321 | 92,016 | 86,001 | 98,523 | 83,277 | 86,375 | 84,909 | 83,592 | 82,526 | 92,611 | 111,751 | 166,517 | 188,433 | 161,766 | 156,244 | 81,258 | 82,029 | 75,702 | 70,322 | 76,934 | 72,160 | 73,612 | 70,364 | 64,794 | 65,848 | 41,898 | 37,328 | 32,441 | 31,991 | 37,684 | 35,100 | 31,400 | 30,800 | 32,900 | 9,100 | 6,600 | 21,500 | 0 | 16,500 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 8,600 | 0 | 12,900 | 6,100 | 8,400 | 12,200 | 10,200 | 10,800 | 14,100 | 16,716 | 11,023 | 11,474 | 15,726 | 20,296 | 14,246 | 13,192 | 18,217 | 21,464 | 20,013 | 24,786 | 17,027 | 22,407 | 28,734 | 27,963 | 25,979 | 31,501 | 27,126 | 67,134 | 46,408 | 33,236 | 23,996 | 25,670 | 26,625 | 30,678 | 31,685 | 44,527 | 32,045 | 36,871 | 31,198 | 38,251 | 40,309 | 50,338 | 41,864 | 35,255 | 36,015 | 39,494 | 47,359 | 63,138 | 51,049 | 47,114 | 49,947 | 57,067 | 49,529 | 40,726 | 47,163 | 46,350 | 43,076 | 55,427 | 51,358 | 46,616 | 40,124 | 48,407 | 50,427 | 50,577 | 47,773 | 69,643 | 73,889 | 55,871 | 49,961 | 69,602 | 64,308 | 75,230 | 62,359 | 71,434 | 113,192 | 115,347 | 106,766 | 111,677 | 116,335 | 127,499 | 102,305 | 120,033 | 125,662 | 116,987 | 119,009 | 131,977 | 144,076 | 127,048 | 92,643 | 88,634 | 103,021 | 115,621 | 126,535 | 121,629 | 120,940 | 124,918 | 102,849 | 101,998 | 116,103 | 123,528 | 118,010 | 141,875 | 145,535 | 128,150 | 113,432 | 89,418 | 107,154 | 107,012 | 87,451 | 102,155 | 116,069 | 134,044 | 155,359 | 182,773 | 201,713 | 525,291 | 488,575 | 522,204 | 509,641 | 285,292 | 279,511 | 282,746 | 289,712 | 304,824 |
| 304,824 | 289,712 | 282,746 | 279,511 | 285,292 | 509,641 | 522,204 | 488,575 | 525,291 | 201,713 | 182,773 | 155,359 | 134,044 | 116,069 | 102,155 | 87,451 | 107,012 | 107,154 | 89,418 | 113,432 | 128,150 | 145,535 | 141,875 | 118,010 | 123,528 | 116,103 | 101,998 | 102,849 | 124,918 | 120,940 | 121,629 | 126,535 | 115,621 | 103,021 | 88,634 | 92,643 | 127,048 | 144,076 | 131,977 | 119,009 | 116,987 | 125,662 | 120,033 | 102,305 | 127,499 | 116,335 | 111,677 | 106,766 | 115,347 | 113,192 | 71,434 | 62,359 | 75,230 | 64,308 | 69,602 | 49,961 | 55,871 | 73,889 | 69,643 | 47,773 | 50,577 | 50,427 | 48,407 | 40,124 | 46,616 | 51,358 | 55,427 | 43,076 | 46,350 | 47,163 | 40,726 | 49,529 | 57,067 | 49,947 | 47,114 | 51,049 | 63,138 | 47,359 | 39,494 | 36,015 | 35,255 | 41,864 | 50,338 | 40,309 | 38,251 | 31,198 | 36,871 | 32,045 | 44,527 | 31,685 | 30,678 | 26,625 | 25,670 | 23,996 | 33,236 | 46,408 | 67,134 | 27,126 | 31,501 | 25,979 | 27,963 | 28,734 | 22,407 | 17,027 | 24,786 | 20,013 | 21,464 | 18,217 | 13,192 | 14,246 | 20,296 | 15,726 | 11,474 | 11,023 | 16,716 | 14,100 | 10,800 | 10,200 | 12,200 | 8,400 | 6,100 | 12,900 | 0 | 8,600 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 2,200 | 0 | 5,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,134 | 11,663 | 10,820 | 0 | 0 | 8,685 | 11,595 | 12,060 | 16,498 | 11,530 | 14,204 | 12,259 | 0 | 11,205 | 14,216 | 12,340 | 14,298 | 12,444 | 14,809 | 13,562 | 266 | 6,514 | 5,972 | 4,032 | 3,017 | 11,705 | 14,121 | 1,896 | 0 | 1,699 | 0 | 1,916 | 3,596 | 10,186 | 10,677 | 4,186 | 1,211 | 1,585 | 2,317 | 548 | 5,002 | 5,272 | 9,400 | 13,650 | 14,901 | 13,088 | 10,072 | 12,923 | 2,395 | 2,739 | 0 | 0 | 26,800 | 3,126 | 9,594 | 7,696 | 104 | 7,708 | 11,948 | 14,340 | 12,518 | 25,600 | 25,600 | 25,600 | 24,600 | 3,273 | 2,450 | 3,346 | 1,301 | 1,765 | 2,345 | 5,914 | 1,730 | 0 | 0 | 114,285 | 120,534 | 190,843 | 210,912 | 10,580 | 7,720 | 6,266 | 2,228 | 2,007 |
| 2,007 | 2,228 | 6,266 | 7,720 | 10,580 | 210,912 | 190,843 | 120,534 | 114,285 | 0 | 0 | 1,730 | 5,914 | 2,345 | 1,765 | 1,301 | 3,346 | 2,450 | 3,273 | 24,600 | 25,600 | 25,600 | 25,600 | 12,518 | 14,340 | 11,948 | 7,708 | 104 | 7,696 | 9,594 | 3,126 | 26,800 | 0 | 0 | 2,739 | 2,395 | 12,923 | 10,072 | 13,088 | 14,901 | 13,650 | 9,400 | 5,272 | 5,002 | 548 | 2,317 | 1,585 | 1,211 | 4,186 | 10,677 | 10,186 | 3,596 | 1,916 | 0 | 1,699 | 0 | 1,896 | 14,121 | 11,705 | 3,017 | 4,032 | 5,972 | 6,514 | 266 | 13,562 | 14,809 | 12,444 | 14,298 | 12,340 | 14,216 | 11,205 | 0 | 12,259 | 14,204 | 11,530 | 16,498 | 12,060 | 11,595 | 8,685 | 0 | 0 | 10,820 | 11,663 | 12,134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,300 | 0 | 2,200 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,800 | 0 | 0 | 0 | 27,900 | 0 | 0 | 0 | 26,800 | 26,800 | 26,800 | 26,800 | 25,600 | 25,600 | 25,600 | 25,600 | 0 | 25,600 | 25,600 | 25,600 | 24,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114,285 | 120,534 | 190,843 | 210,912 | 10,580 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 10,580 | 210,912 | 190,843 | 120,534 | 114,285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,600 | 25,600 | 25,600 | 25,600 | 0 | 25,600 | 25,600 | 25,600 | 25,600 | 26,800 | 26,800 | 26,800 | 26,800 | 0 | 0 | 0 | 27,900 | 0 | 0 | 0 | 28,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,200 | 0 | 5,800 | 4,600 | 6,500 | 7,000 | 6,600 | 6,900 | 9,700 | 8,464 | 6,827 | 8,178 | 9,350 | 10,909 | 9,820 | 8,087 | 9,121 | 9,595 | 11,904 | 16,505 | 10,980 | 10,301 | 17,929 | 14,056 | 12,774 | 15,909 | 19,583 | 28,999 | 34,114 | 20,529 | 15,118 | 15,773 | 15,552 | 17,033 | 18,621 | 25,953 | 17,789 | 19,949 | 19,542 | 25,585 | 24,821 | 25,453 | 26,024 | 23,222 | 22,856 | 22,226 | 31,030 | 36,224 | 25,682 | 19,334 | 26,997 | 35,077 | 30,321 | 19,251 | 27,226 | 28,553 | 22,200 | 25,557 | 24,545 | 24,604 | 20,313 | 23,236 | 22,970 | 26,133 | 25,782 | 34,771 | 44,294 | 26,970 | 22,785 | 33,902 | 38,488 | 33,150 | 29,404 | 31,235 | 46,978 | 52,285 | 42,173 | 48,933 | 62,097 | 74,172 | 48,282 | 59,097 | 62,103 | 49,972 | 56,414 | 73,696 | 85,456 | 69,372 | 48,668 | 42,635 | 59,211 | 67,399 | 77,342 | 74,300 | 66,161 | 73,127 | 60,495 | 50,653 | 60,150 | 65,032 | 61,054 | 60,116 | 63,827 | 52,842 | 44,552 | 47,685 | 62,465 | 59,886 | 43,187 | 55,476 | 66,499 | 79,074 | 102,489 | 127,111 | 144,432 | 276,026 | 237,699 | 198,596 | 171,735 | 148,913 | 162,922 | 159,083 | 158,550 | 173,354 |
| 173,354 | 158,550 | 159,083 | 162,922 | 148,913 | 171,735 | 198,596 | 237,699 | 276,026 | 144,432 | 127,111 | 102,489 | 79,074 | 66,499 | 55,476 | 43,187 | 59,886 | 62,465 | 47,685 | 44,552 | 52,842 | 63,827 | 60,116 | 61,054 | 65,032 | 60,150 | 50,653 | 60,495 | 73,127 | 66,161 | 74,300 | 77,342 | 67,399 | 59,211 | 42,635 | 48,668 | 69,372 | 85,456 | 73,696 | 56,414 | 49,972 | 62,103 | 59,097 | 48,282 | 74,172 | 62,097 | 48,933 | 42,173 | 52,285 | 46,978 | 31,235 | 29,404 | 33,150 | 38,488 | 33,902 | 22,785 | 26,970 | 44,294 | 34,771 | 25,782 | 26,133 | 22,970 | 23,236 | 20,313 | 24,604 | 24,545 | 25,557 | 22,200 | 28,553 | 27,226 | 19,251 | 30,321 | 35,077 | 26,997 | 19,334 | 25,682 | 36,224 | 31,030 | 22,226 | 22,856 | 23,222 | 26,024 | 25,453 | 24,821 | 25,585 | 19,542 | 19,949 | 17,789 | 25,953 | 18,621 | 17,033 | 15,552 | 15,773 | 15,118 | 20,529 | 34,114 | 28,999 | 19,583 | 15,909 | 12,774 | 14,056 | 17,929 | 10,301 | 10,980 | 16,505 | 11,904 | 9,595 | 9,121 | 8,087 | 9,820 | 10,909 | 9,350 | 8,178 | 6,827 | 8,464 | 9,700 | 6,900 | 6,600 | 7,000 | 6,500 | 4,600 | 5,800 | 0 | 5,200 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 1,200 | 0 | 1,800 | 1,500 | 1,900 | 5,200 | 3,600 | 3,900 | 4,400 | 8,252 | 4,196 | 3,295 | 6,376 | 9,387 | 4,427 | 5,104 | 9,095 | 11,869 | 8,108 | 8,280 | 6,047 | 12,106 | 10,806 | 13,907 | 13,205 | 15,592 | 7,543 | 38,135 | 12,294 | 12,708 | 8,878 | 9,897 | 11,074 | 13,645 | 13,064 | 18,574 | 14,257 | 16,921 | 11,656 | 12,666 | 145 | 10,229 | 2,423 | 9,679 | 10,691 | 6,335 | 1,616 | 11,126 | 4,551 | 11,597 | 4,360 | 5,409 | 13,406 | 4,900 | 149 | 62 | 1,217 | 11,707 | 5,739 | 2,293 | 13,404 | 12,224 | 15,222 | 14,290 | 11,836 | 14,885 | 7,737 | 18,869 | 17,038 | 16,485 | 16,508 | 21,456 | 19,394 | 18,637 | 28,286 | 27,204 | 25,331 | 27,596 | 26,113 | 33,121 | 26,816 | 28,131 | 27,795 | 29,947 | 24,932 | 28,378 | 31,053 | 28,269 | 24,965 | 24,577 | 27,828 | 32,478 | 32,867 | 27,234 | 29,736 | 30,444 | 29,180 | 29,689 | 29,698 | 27,152 | 26,498 | 40,929 | 43,198 | 35,686 | 32,317 | 25,995 | 30,149 | 30,401 | 28,871 | 30,457 | 31,336 | 32,662 | 33,403 | 36,208 | 34,576 | 93,987 | 89,149 | 77,154 | 78,964 | 75,967 | 64,637 | 62,273 | 73,827 | 74,848 |
| 74,848 | 73,827 | 62,273 | 64,637 | 75,967 | 78,964 | 77,154 | 89,149 | 93,987 | 34,576 | 36,208 | 33,403 | 32,662 | 31,336 | 30,457 | 28,871 | 30,401 | 30,149 | 25,995 | 32,317 | 35,686 | 43,198 | 40,929 | 26,498 | 27,152 | 29,698 | 29,689 | 29,180 | 30,444 | 29,736 | 27,234 | 32,867 | 32,478 | 27,828 | 24,577 | 24,965 | 28,269 | 31,053 | 28,378 | 24,932 | 29,947 | 27,795 | 28,131 | 26,816 | 33,121 | 26,113 | 27,596 | 25,331 | 27,204 | 28,286 | 18,637 | 19,394 | 21,456 | 16,508 | 16,485 | 17,038 | 18,869 | 7,737 | 14,885 | 11,836 | 14,290 | 15,222 | 12,224 | 13,404 | 2,293 | 5,739 | 11,707 | 1,217 | 62 | 149 | 4,900 | 13,406 | 5,409 | 4,360 | 11,597 | 4,551 | 11,126 | 1,616 | 6,335 | 10,691 | 9,679 | 2,423 | 10,229 | 145 | 12,666 | 11,656 | 16,921 | 14,257 | 18,574 | 13,064 | 13,645 | 11,074 | 9,897 | 8,878 | 12,708 | 12,294 | 38,135 | 7,543 | 15,592 | 13,205 | 13,907 | 10,806 | 12,106 | 6,047 | 8,280 | 8,108 | 11,869 | 9,095 | 5,104 | 4,427 | 9,387 | 6,376 | 3,295 | 4,196 | 8,252 | 4,400 | 3,900 | 3,600 | 5,200 | 1,900 | 1,500 | 1,800 | 0 | 1,200 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 7,900 | 0 | 8,600 | 500 | 700 | 20,700 | 20,600 | 20,600 | 21,000 | 20,968 | 20,968 | 20,968 | 21,602 | 21,602 | 51,602 | 51,602 | 52,148 | 52,148 | 52,148 | 52,148 | 53,295 | 53,295 | 53,295 | 53,295 | 130,265 | 130,265 | 161,307 | 99,382 | 65,342 | 59,375 | 58,530 | 57,922 | 58,284 | 55,697 | 51,592 | 53,996 | 53,955 | 55,146 | 56,123 | 56,504 | 59,770 | 58,700 | 54,524 | 52,337 | 57,290 | 56,444 | 56,458 | 59,139 | 59,398 | 58,286 | 56,143 | 54,367 | 54,173 | 55,176 | 56,461 | 56,718 | 57,713 | 57,938 | 58,528 | 58,373 | 57,672 | 58,531 | 59,377 | 60,927 | 64,175 | 65,355 | 61,093 | 65,267 | 69,691 | 73,110 | 70,388 | 61,353 | 63,451 | 68,088 | 84,417 | 81,467 | 87,209 | 89,531 | 90,308 | 92,832 | 82,987 | 68,592 | 69,637 | 67,370 | 70,672 | 69,534 | 69,512 | 67,165 | 60,101 | 60,471 | 59,813 | 61,745 | 61,183 | 63,336 | 64,678 | 66,474 | 64,010 | 64,344 | 63,840 | 61,701 | 63,738 | 47,201 | 48,446 | 56,770 | 51,981 | 45,137 | 51,324 | 54,810 | 58,542 | 58,233 | 59,842 | 60,115 | 56,556 | 54,003 | 49,929 | 127,936 | 89,677 | 153,561 | 145,365 | 340,063 | 357,423 | 337,742 | 341,098 | 332,552 |
| 332,552 | 341,098 | 337,742 | 357,423 | 340,063 | 145,365 | 153,561 | 89,677 | 127,936 | 49,929 | 54,003 | 56,556 | 60,115 | 59,842 | 58,233 | 58,542 | 54,810 | 51,324 | 45,137 | 51,981 | 56,770 | 48,446 | 47,201 | 63,738 | 61,701 | 63,840 | 64,344 | 64,010 | 66,474 | 64,678 | 63,336 | 61,183 | 61,745 | 59,813 | 60,471 | 60,101 | 67,165 | 69,512 | 69,534 | 70,672 | 67,370 | 69,637 | 68,592 | 82,987 | 92,832 | 90,308 | 89,531 | 87,209 | 81,467 | 84,417 | 68,088 | 63,451 | 61,353 | 70,388 | 73,110 | 69,691 | 65,267 | 61,093 | 65,355 | 64,175 | 60,927 | 59,377 | 58,531 | 57,672 | 58,373 | 58,528 | 57,938 | 57,713 | 56,718 | 56,461 | 55,176 | 54,173 | 54,367 | 56,143 | 58,286 | 59,398 | 59,139 | 56,458 | 56,444 | 57,290 | 52,337 | 54,524 | 58,700 | 59,770 | 56,504 | 56,123 | 55,146 | 53,955 | 53,996 | 51,592 | 55,697 | 58,284 | 57,922 | 58,530 | 59,375 | 65,342 | 99,382 | 161,307 | 130,265 | 130,265 | 53,295 | 53,295 | 53,295 | 53,295 | 52,148 | 52,148 | 52,148 | 52,148 | 51,602 | 51,602 | 21,602 | 21,602 | 20,968 | 20,968 | 20,968 | 21,000 | 20,600 | 20,600 | 20,700 | 700 | 500 | 8,600 | 0 | 7,900 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,750 | 47,750 | 47,500 | 46,500 | 46,500 | 46,500 | 46,500 | 46,500 | 46,500 | 46,500 | 46,000 | 46,000 | 46,000 | 46,500 | 46,200 | 30,000 | 30,000 | 30,000 | 28,800 | 28,800 | 28,800 | 28,800 | 27,900 | 27,900 | 27,900 | 27,900 | 26,800 | 26,800 | 26,800 | 26,800 | 25,600 | 25,600 | 25,600 | 25,600 | 24,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,600 | 25,600 | 25,600 | 25,600 | 25,600 | 26,800 | 26,800 | 26,800 | 26,800 | 27,900 | 27,900 | 27,900 | 27,900 | 28,800 | 28,800 | 28,800 | 28,800 | 30,000 | 30,000 | 30,000 | 46,200 | 46,500 | 46,000 | 46,000 | 46,000 | 46,500 | 46,500 | 46,500 | 46,500 | 46,500 | 46,500 | 46,500 | 47,500 | 47,750 | 47,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,918 | 0 | 5,633 | 8,368 | 6,843 | 10,261 | 10,680 | 12,171 | 11,605 | 9,622 | 11,491 | 11,092 | 12,991 | 17,694 | 18,831 | 20,473 | 23,341 | 18,091 | 18,878 | 19,127 | 17,263 | 38,036 | 39,085 | 40,296 | 37,130 | 23,428 | 21,427 | 35,615 | 39,595 | 37,187 | 36,891 | 39,033 | 6,492 | 7,561 | 7,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,447 | 7,561 | 6,492 | 39,033 | 36,891 | 37,187 | 39,595 | 35,615 | 21,427 | 23,428 | 37,130 | 40,296 | 39,085 | 38,036 | 17,263 | 19,127 | 18,878 | 18,091 | 23,341 | 20,473 | 18,831 | 17,694 | 12,991 | 11,092 | 11,491 | 9,622 | 11,605 | 12,171 | 10,680 | 10,261 | 6,843 | 8,368 | 5,633 | 0 | 5,918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 442,668 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 442,668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 888 | 1,303 | 1,544 | 1,285 | 2,465 | 2,674 | 2,766 | 5,161 | 4,068 | 4,671 | 4,567 | 4,388 | 4,667 | 6,363 | 7,649 | 8,218 | 9,213 | 9,438 | 10,028 | 10,123 | 9,422 | 10,281 | 11,127 | 11,405 | 11,390 | 11,413 | 10,491 | 10,909 | 11,841 | 14,632 | 15,086 | 14,853 | 16,951 | 21,588 | 37,917 | 34,967 | 41,209 | 43,531 | 44,308 | 46,832 | 36,787 | 38,592 | 39,637 | 37,370 | 41,872 | 40,734 | 40,712 | 38,365 | 32,201 | 32,571 | 31,913 | 33,845 | 34,383 | 36,536 | 37,878 | 39,674 | 38,765 | 38,744 | 38,240 | 36,101 | 39,138 | 40,400 | 42,097 | 41,111 | 46,163 | 40,125 | 47,190 | 51,022 | 58,542 | 58,233 | 59,842 | 60,115 | 56,556 | 54,003 | 49,929 | 106,446 | 128,499 | 0 | 124,531 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 124,531 | 0 | 128,499 | 106,446 | 49,929 | 54,003 | 56,556 | 60,115 | 59,842 | 58,233 | 58,542 | 51,022 | 47,190 | 40,125 | 46,163 | 41,111 | 42,097 | 40,400 | 39,138 | 36,101 | 38,240 | 38,744 | 38,765 | 39,674 | 37,878 | 36,536 | 34,383 | 33,845 | 31,913 | 32,571 | 32,201 | 38,365 | 40,712 | 40,734 | 41,872 | 37,370 | 39,637 | 38,592 | 36,787 | 46,832 | 44,308 | 43,531 | 41,209 | 34,967 | 37,917 | 21,588 | 16,951 | 14,853 | 15,086 | 14,632 | 11,841 | 10,909 | 10,491 | 11,413 | 11,390 | 11,405 | 11,127 | 10,281 | 9,422 | 10,123 | 10,028 | 9,438 | 9,213 | 8,218 | 7,649 | 6,363 | 4,667 | 4,388 | 4,567 | 4,671 | 4,068 | 5,161 | 2,766 | 2,674 | 2,465 | 1,285 | 1,544 | 1,303 | 888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,852 | 6,608 | 10,350 | 11,978 | 8,802 | 0 | 0 | 0 | 23,009 | 19,805 | 23,803 | 24,990 | 25,266 | 26,373 | 14,643 | 15,116 | 15,213 | 13,822 | 10,948 | 10,088 | 9,444 | 8,685 | 7,965 | 7,288 | 6,437 | 7,105 | 6,333 | 5,675 | 5,351 | 4,918 | 4,556 | 4,154 | 3,639 | 0 | 800 | 0 | 0 | 0 | 21,698 | 18,321 | 21,908 | 22,957 | 25,866 | 26,658 | 28,769 | 28,336 | 31,383 | 29,691 | 26,014 | 62,260 | 26,668 | 80,524 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 80,524 | 26,668 | 62,260 | 26,014 | 29,691 | 31,383 | 28,336 | 28,769 | 26,658 | 25,866 | 22,957 | 21,908 | 18,321 | 21,698 | 0 | 0 | 0 | 800 | 0 | 3,639 | 4,154 | 4,556 | 4,918 | 5,351 | 5,675 | 6,333 | 7,105 | 6,437 | 7,288 | 7,965 | 8,685 | 9,444 | 10,088 | 10,948 | 13,822 | 15,213 | 15,116 | 14,643 | 26,373 | 25,266 | 24,990 | 23,803 | 19,805 | 23,009 | 0 | 0 | 0 | 8,802 | 11,978 | 10,350 | 6,608 | 2,852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 29,800 | 0 | 35,800 | 78,500 | 85,200 | 91,400 | 114,300 | 122,100 | 130,700 | 139,554 | 150,176 | 160,905 | 172,879 | 182,621 | 187,468 | 198,653 | 212,037 | 221,952 | 225,361 | 234,792 | 231,389 | 240,190 | 250,958 | 265,748 | 400,052 | 422,062 | 490,408 | 471,332 | 434,425 | 427,930 | 431,108 | 432,616 | 437,628 | 437,860 | 429,065 | 417,491 | 435,212 | 450,947 | 481,559 | 442,738 | 493,821 | 515,212 | 515,341 | 469,643 | 466,637 | 454,239 | 470,773 | 507,489 | 542,171 | 556,572 | 488,421 | 450,772 | 435,956 | 440,956 | 430,369 | 407,534 | 378,431 | 376,142 | 396,282 | 369,926 | 375,819 | 388,015 | 416,961 | 443,987 | 452,515 | 464,002 | 487,738 | 536,566 | 572,322 | 641,918 | 673,683 | 664,712 | 692,131 | 713,531 | 713,280 | 705,444 | 692,406 | 673,128 | 609,685 | 612,653 | 604,606 | 602,676 | 572,059 | 566,377 | 549,013 | 542,669 | 495,400 | 477,641 | 480,160 | 472,389 | 473,724 | 478,197 | 479,517 | 482,213 | 483,363 | 504,166 | 498,151 | 476,105 | 459,627 | 463,601 | 446,279 | 443,547 | 447,039 | 394,955 | 379,387 | 363,715 | 364,194 | 369,593 | 372,944 | 370,375 | 375,515 | 363,753 | 357,102 | 352,316 | 348,537 | 871,150 | 994,541 | 820,162 | 782,470 | 684,893 | 593,822 | 265,783 | 220,229 | 213,994 |
| 213,994 | 220,229 | 265,783 | 593,822 | 684,893 | 782,470 | 820,162 | 994,541 | 871,150 | 348,537 | 352,316 | 357,102 | 363,753 | 375,515 | 370,375 | 372,944 | 369,593 | 364,194 | 363,715 | 379,387 | 394,955 | 447,039 | 443,547 | 446,279 | 463,601 | 459,627 | 476,105 | 498,151 | 504,166 | 483,363 | 482,213 | 479,517 | 478,197 | 473,724 | 472,389 | 480,160 | 477,641 | 495,400 | 542,669 | 549,013 | 566,377 | 572,059 | 602,676 | 604,606 | 612,653 | 609,685 | 673,128 | 692,406 | 705,444 | 713,280 | 713,531 | 692,131 | 664,712 | 673,683 | 641,918 | 572,322 | 536,566 | 487,738 | 464,002 | 452,515 | 443,987 | 416,961 | 388,015 | 375,819 | 369,926 | 396,282 | 376,142 | 378,431 | 407,534 | 430,369 | 440,956 | 435,956 | 450,772 | 488,421 | 556,572 | 542,171 | 507,489 | 470,773 | 454,239 | 466,637 | 469,643 | 515,341 | 515,212 | 493,821 | 442,738 | 481,559 | 450,947 | 435,212 | 417,491 | 429,065 | 437,860 | 437,628 | 432,616 | 431,108 | 427,930 | 434,425 | 471,332 | 490,408 | 422,062 | 400,052 | 265,748 | 250,958 | 240,190 | 231,389 | 234,792 | 225,361 | 221,952 | 212,037 | 198,653 | 187,468 | 182,621 | 172,879 | 160,905 | 150,176 | 139,554 | 130,700 | 122,100 | 114,300 | 91,400 | 85,200 | 78,500 | 35,800 | 0 | 29,800 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 386 | 387 | 387 | 388 | 392 | 393 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 395 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | 394 | |
|
---|