> Total Assets | 0 | 0 | 0 | 40,100 | 40,100 | 44,300 | 44,300 | 71,400 | 82,900 | 108,400 | 104,100 | 107,300 | 134,500 | 139,700 | 87,901 | 87,901 | 97,360 | 115,594 | 110,438 | 99,730 | 105,410 | 134,570 | 144,795 | 149,785 | 159,720 | 194,999 | 210,948 | 226,947 | 263,682 | 315,503 | 354,628 | 348,512 | 356,799 | 420,822 | 543,046 | 550,783 | 570,303 | 627,424 | 672,721 | 684,563 | 701,740 | 741,107 | 741,339 | 760,026 | 773,984 | 833,363 | 865,071 | 889,049 | 950,872 | 1,057,225 | 1,293,659 | 1,356,623 | 1,463,940 | 1,428,583 | 1,605,649 | 1,617,258 | 1,736,566 | 1,840,294 | 1,987,484 | 1,841,083 | 1,847,515 | 1,982,823 | 1,867,680 | 1,868,495 | 1,945,324 | 1,971,419 | 1,963,676 | 1,913,297 | 2,010,314 | 2,095,908 | 2,138,148 | 1,975,190 | 1,849,703 | 1,909,124 | 1,879,998 | 1,832,338 | 1,866,502 | 1,910,452 | 1,950,802 | 1,916,452 | 1,978,882 | 1,833,133 | 1,756,053 | 1,667,044 | 1,780,085 | 1,840,086 | 1,694,164 | 1,651,877 | 1,680,061 | 1,772,072 | 1,691,700 | 1,672,760 | 1,760,209 | 1,887,836 | 1,612,246 | 1,596,296 | 1,693,188 | 1,822,540 | 1,782,660 | 1,633,193 | 1,686,323 | 1,801,780 | 1,816,313 | 1,730,914 | 1,850,749 | 1,981,482 | 1,903,378 | 1,903,378 | 3,255,353 | 3,359,159 | 3,359,159 | 3,452,252 | 3,452,252 | 3,328,679 | 3,328,679 | 3,630,111 | 3,630,111 | 3,627,976 | 3,627,976 | 3,498,215 | 3,434,806 | 3,400,666 | 3,495,022 | 3,750,015 | 3,786,643 | 3,701,518 | 3,629,217 | 3,672,477 | 3,420,956 | 3,373,894 | 3,431,907 | 3,520,786 | 3,885,870 | 3,557,217 | 3,540,316 |
| 3,540,316 | 3,557,217 | 3,885,870 | 3,520,786 | 3,431,907 | 3,373,894 | 3,420,956 | 3,672,477 | 3,629,217 | 3,701,518 | 3,786,643 | 3,750,015 | 3,495,022 | 3,400,666 | 3,434,806 | 3,498,215 | 3,627,976 | 3,627,976 | 3,630,111 | 3,630,111 | 3,328,679 | 3,328,679 | 3,452,252 | 3,452,252 | 3,359,159 | 3,359,159 | 3,255,353 | 1,903,378 | 1,903,378 | 1,981,482 | 1,850,749 | 1,730,914 | 1,816,313 | 1,801,780 | 1,686,323 | 1,633,193 | 1,782,660 | 1,822,540 | 1,693,188 | 1,596,296 | 1,612,246 | 1,887,836 | 1,760,209 | 1,672,760 | 1,691,700 | 1,772,072 | 1,680,061 | 1,651,877 | 1,694,164 | 1,840,086 | 1,780,085 | 1,667,044 | 1,756,053 | 1,833,133 | 1,978,882 | 1,916,452 | 1,950,802 | 1,910,452 | 1,866,502 | 1,832,338 | 1,879,998 | 1,909,124 | 1,849,703 | 1,975,190 | 2,138,148 | 2,095,908 | 2,010,314 | 1,913,297 | 1,963,676 | 1,971,419 | 1,945,324 | 1,868,495 | 1,867,680 | 1,982,823 | 1,847,515 | 1,841,083 | 1,987,484 | 1,840,294 | 1,736,566 | 1,617,258 | 1,605,649 | 1,428,583 | 1,463,940 | 1,356,623 | 1,293,659 | 1,057,225 | 950,872 | 889,049 | 865,071 | 833,363 | 773,984 | 760,026 | 741,339 | 741,107 | 701,740 | 684,563 | 672,721 | 627,424 | 570,303 | 550,783 | 543,046 | 420,822 | 356,799 | 348,512 | 354,628 | 315,503 | 263,682 | 226,947 | 210,948 | 194,999 | 159,720 | 149,785 | 144,795 | 134,570 | 105,410 | 99,730 | 110,438 | 115,594 | 97,360 | 87,901 | 87,901 | 139,700 | 134,500 | 107,300 | 104,100 | 108,400 | 82,900 | 71,400 | 44,300 | 44,300 | 40,100 | 40,100 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 27,300 | 27,300 | 27,700 | 27,700 | 52,200 | 59,900 | 82,200 | 72,800 | 72,500 | 95,800 | 99,800 | 52,701 | 52,701 | 62,863 | 80,136 | 73,760 | 60,614 | 65,353 | 93,503 | 102,473 | 103,404 | 109,824 | 139,040 | 154,504 | 162,980 | 187,135 | 229,710 | 262,562 | 226,573 | 219,683 | 265,700 | 318,661 | 305,222 | 294,450 | 337,763 | 378,030 | 376,997 | 393,273 | 424,232 | 427,878 | 434,627 | 441,817 | 484,614 | 525,623 | 549,894 | 588,518 | 677,067 | 827,640 | 847,198 | 950,591 | 916,543 | 1,080,672 | 1,064,806 | 1,165,695 | 1,208,834 | 1,198,254 | 1,070,374 | 1,091,198 | 1,155,856 | 1,020,834 | 806,779 | 859,334 | 907,586 | 925,359 | 899,360 | 1,004,443 | 1,094,452 | 1,167,030 | 1,046,004 | 962,811 | 1,187,997 | 1,174,410 | 1,101,943 | 1,155,141 | 1,205,841 | 1,287,488 | 1,259,981 | 1,346,463 | 1,197,852 | 1,141,800 | 1,036,606 | 1,073,982 | 1,093,863 | 923,560 | 857,581 | 830,673 | 931,488 | 885,305 | 859,639 | 922,975 | 1,050,347 | 723,375 | 729,327 | 826,219 | 936,849 | 901,229 | 763,672 | 817,185 | 930,212 | 968,530 | 874,596 | 997,080 | 1,123,468 | 1,046,253 | 1,046,253 | 950,603 | 1,020,073 | 1,020,073 | 1,078,574 | 1,078,574 | 1,047,930 | 1,047,930 | 1,558,938 | 1,558,938 | 1,582,367 | 1,582,367 | 1,507,786 | 1,522,643 | 1,495,780 | 1,601,583 | 1,775,530 | 1,396,924 | 1,280,539 | 1,177,389 | 1,277,105 | 1,100,241 | 1,129,501 | 1,201,491 | 1,353,418 | 1,433,350 | 1,311,317 | 1,248,445 |
| 1,248,445 | 1,311,317 | 1,433,350 | 1,353,418 | 1,201,491 | 1,129,501 | 1,100,241 | 1,277,105 | 1,177,389 | 1,280,539 | 1,396,924 | 1,775,530 | 1,601,583 | 1,495,780 | 1,522,643 | 1,507,786 | 1,582,367 | 1,582,367 | 1,558,938 | 1,558,938 | 1,047,930 | 1,047,930 | 1,078,574 | 1,078,574 | 1,020,073 | 1,020,073 | 950,603 | 1,046,253 | 1,046,253 | 1,123,468 | 997,080 | 874,596 | 968,530 | 930,212 | 817,185 | 763,672 | 901,229 | 936,849 | 826,219 | 729,327 | 723,375 | 1,050,347 | 922,975 | 859,639 | 885,305 | 931,488 | 830,673 | 857,581 | 923,560 | 1,093,863 | 1,073,982 | 1,036,606 | 1,141,800 | 1,197,852 | 1,346,463 | 1,259,981 | 1,287,488 | 1,205,841 | 1,155,141 | 1,101,943 | 1,174,410 | 1,187,997 | 962,811 | 1,046,004 | 1,167,030 | 1,094,452 | 1,004,443 | 899,360 | 925,359 | 907,586 | 859,334 | 806,779 | 1,020,834 | 1,155,856 | 1,091,198 | 1,070,374 | 1,198,254 | 1,208,834 | 1,165,695 | 1,064,806 | 1,080,672 | 916,543 | 950,591 | 847,198 | 827,640 | 677,067 | 588,518 | 549,894 | 525,623 | 484,614 | 441,817 | 434,627 | 427,878 | 424,232 | 393,273 | 376,997 | 378,030 | 337,763 | 294,450 | 305,222 | 318,661 | 265,700 | 219,683 | 226,573 | 262,562 | 229,710 | 187,135 | 162,980 | 154,504 | 139,040 | 109,824 | 103,404 | 102,473 | 93,503 | 65,353 | 60,614 | 73,760 | 80,136 | 62,863 | 52,701 | 52,701 | 99,800 | 95,800 | 72,500 | 72,800 | 82,200 | 59,900 | 52,200 | 27,700 | 27,700 | 27,300 | 27,300 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 300 | 300 | 100 | 100 | 11,700 | 200 | 200 | 10,400 | 200 | 500 | 3,300 | 17,857 | 17,857 | 16,327 | 8,918 | 34,326 | 14,261 | 4,386 | 12,627 | 48,359 | 44,274 | 36,266 | 44,045 | 71,940 | 63,168 | 49,099 | 52,028 | 76,581 | 34,004 | 19,865 | 70,959 | 133,446 | 113,865 | 75,497 | 72,951 | 180,398 | 120,054 | 109,246 | 115,396 | 194,526 | 106,955 | 119,328 | 92,754 | 251,324 | 212,449 | 223,353 | 273,755 | 275,061 | 250,298 | 202,538 | 216,047 | 130,529 | 168,572 | 331,358 | 121,216 | 59,737 | 69,791 | 123,717 | 104,877 | 116,061 | 338,238 | 353,390 | 332,837 | 473,342 | 418,807 | 500,263 | 512,603 | 693,960 | 535,239 | 425,523 | 630,775 | 667,593 | 474,668 | 389,299 | 380,284 | 719,545 | 713,443 | 696,077 | 544,683 | 509,119 | 383,175 | 345,188 | 354,284 | 418,933 | 327,699 | 262,628 | 280,445 | 410,697 | 326,907 | 327,290 | 363,116 | 260,067 | 238,976 | 247,934 | 291,667 | 378,613 | 225,197 | 192,558 | 257,527 | 413,613 | 289,700 | 323,322 | 279,872 | 333,330 | 333,330 | 304,671 | 267,166 | 267,166 | 214,514 | 214,514 | 361,930 | 361,930 | 855,769 | 855,769 | 898,787 | 898,787 | 692,356 | 850,477 | 716,679 | 773,994 | 740,668 | 434,770 | 228,775 | 98,214 | 82,133 | 170,209 | 117,841 | 175,315 | 240,940 | 354,094 | 300,518 | 191,837 |
| 191,837 | 300,518 | 354,094 | 240,940 | 175,315 | 117,841 | 170,209 | 82,133 | 98,214 | 228,775 | 434,770 | 740,668 | 773,994 | 716,679 | 850,477 | 692,356 | 898,787 | 898,787 | 855,769 | 855,769 | 361,930 | 361,930 | 214,514 | 214,514 | 267,166 | 267,166 | 304,671 | 333,330 | 333,330 | 279,872 | 323,322 | 289,700 | 413,613 | 257,527 | 192,558 | 225,197 | 378,613 | 291,667 | 247,934 | 238,976 | 260,067 | 363,116 | 327,290 | 326,907 | 410,697 | 280,445 | 262,628 | 327,699 | 418,933 | 354,284 | 345,188 | 383,175 | 509,119 | 544,683 | 696,077 | 713,443 | 719,545 | 380,284 | 389,299 | 474,668 | 667,593 | 630,775 | 425,523 | 535,239 | 693,960 | 512,603 | 500,263 | 418,807 | 473,342 | 332,837 | 353,390 | 338,238 | 116,061 | 104,877 | 123,717 | 69,791 | 59,737 | 121,216 | 331,358 | 168,572 | 130,529 | 216,047 | 202,538 | 250,298 | 275,061 | 273,755 | 223,353 | 212,449 | 251,324 | 92,754 | 119,328 | 106,955 | 194,526 | 115,396 | 109,246 | 120,054 | 180,398 | 72,951 | 75,497 | 113,865 | 133,446 | 70,959 | 19,865 | 34,004 | 76,581 | 52,028 | 49,099 | 63,168 | 71,940 | 44,045 | 36,266 | 44,274 | 48,359 | 12,627 | 4,386 | 14,261 | 34,326 | 8,918 | 16,327 | 17,857 | 17,857 | 3,300 | 500 | 200 | 10,400 | 200 | 200 | 11,700 | 100 | 100 | 300 | 300 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,360 | 13,360 | 11,858 | 21,797 | 63,826 | 91,911 | 63,964 | 46,390 | 28,230 | 27,927 | 10,145 | 0 | 11,853 | 45,085 | 62,377 | 67,756 | 57,576 | 47,047 | 107,066 | 89,638 | 113,324 | 86,488 | 113,819 | 109,258 | 110,885 | 314,546 | 310,999 | 422,636 | 340,328 | 620,989 | 602,796 | 482,732 | 636,711 | 767,376 | 588,926 | 510,888 | 535,905 | 503,878 | 31,195 | 26,936 | 11,100 | 10,511 | 30,525 | 2,525 | 3,300 | 4,675 | 9,025 | 5,800 | 3,700 | 67,102 | 130,513 | 124,697 | 101,036 | 25,499 | 8,587 | 5,995 | 155,000 | 121,873 | 113,041 | 59,678 | 2,930 | 10,002 | 0 | 75,800 | 95,200 | 92,700 | 0 | 78,500 | 54,700 | 54,700 | 0 | 74,000 | 82,100 | 113,300 | 0 | 29,800 | 72,000 | 229,500 | 20,000 | 40,000 | 79,856 | 92,135 | 92,135 | 45,000 | 50,000 | 50,000 | 50,000 | 50,000 | 55,000 | 55,000 | 29,956 | 29,956 | 0 | 494,041 | 325,507 | 75,000 | 75,000 | 50,000 | 83,602 | 0 | 103 | 104 | 384 | 85,249 | 384 | 388 | 0 | 100,000 | 100,000 | 0 |
| 0 | 100,000 | 100,000 | 0 | 388 | 384 | 85,249 | 384 | 104 | 103 | 0 | 83,602 | 50,000 | 75,000 | 75,000 | 325,507 | 494,041 | 0 | 29,956 | 29,956 | 55,000 | 55,000 | 50,000 | 50,000 | 50,000 | 50,000 | 45,000 | 92,135 | 92,135 | 79,856 | 40,000 | 20,000 | 229,500 | 72,000 | 29,800 | 0 | 113,300 | 82,100 | 74,000 | 0 | 54,700 | 54,700 | 78,500 | 0 | 92,700 | 95,200 | 75,800 | 0 | 10,002 | 2,930 | 59,678 | 113,041 | 121,873 | 155,000 | 5,995 | 8,587 | 25,499 | 101,036 | 124,697 | 130,513 | 67,102 | 3,700 | 5,800 | 9,025 | 4,675 | 3,300 | 2,525 | 30,525 | 10,511 | 11,100 | 26,936 | 31,195 | 503,878 | 535,905 | 510,888 | 588,926 | 767,376 | 636,711 | 482,732 | 602,796 | 620,989 | 340,328 | 422,636 | 310,999 | 314,546 | 110,885 | 109,258 | 113,819 | 86,488 | 113,324 | 89,638 | 107,066 | 47,047 | 57,576 | 67,756 | 62,377 | 45,085 | 11,853 | 0 | 10,145 | 27,927 | 28,230 | 46,390 | 63,964 | 91,911 | 63,826 | 21,797 | 11,858 | 13,360 | 13,360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,400 | 5,400 | 9,500 | 8,700 | 6,100 | 7,300 | 10,800 | 2,467 | 2,467 | 2,667 | 4,094 | 3,556 | 1,637 | 9,021 | 10,968 | 7,647 | 5,771 | 5,153 | 6,086 | 8,560 | 9,733 | 13,276 | 13,020 | 13,471 | 15,031 | 28,546 | 24,508 | 29,466 | 27,561 | 13,859 | 29,693 | 17,627 | 35,172 | 17,971 | 22,182 | 13,598 | 21,474 | 25,230 | 33,039 | 22,820 | 26,249 | 24,945 | 25,493 | 26,432 | 27,417 | 22,151 | 31,332 | 29,146 | 30,645 | 13,290 | 25,762 | 26,045 | 39,553 | 29,783 | 33,603 | 31,920 | 41,651 | 26,697 | 44,634 | 41,471 | 62,176 | 40,799 | 46,584 | 34,746 | 39,637 | 41,793 | 40,346 | 36,721 | 31,464 | 31,530 | 41,138 | 40,310 | 37,472 | 40,202 | 47,432 | 46,321 | 55,193 | 45,965 | 59,277 | 73,882 | 67,720 | 47,028 | 55,875 | 67,894 | 64,010 | 50,693 | 63,775 | 80,912 | 73,283 | 65,282 | 74,812 | 86,634 | 79,432 | 80,673 | 77,113 | 78,304 | 72,800 | 74,153 | 84,074 | 93,477 | 93,477 | 73,836 | 98,604 | 98,604 | 112,304 | 112,304 | 119,064 | 119,064 | 106,751 | 106,751 | 107,243 | 107,243 | 124,560 | 146,102 | 149,056 | 155,361 | 228,461 | 286,683 | 230,469 | 220,803 | 250,879 | 242,386 | 259,074 | 271,333 | 239,374 | 247,934 | 230,934 | 231,750 |
| 231,750 | 230,934 | 247,934 | 239,374 | 271,333 | 259,074 | 242,386 | 250,879 | 220,803 | 230,469 | 286,683 | 228,461 | 155,361 | 149,056 | 146,102 | 124,560 | 107,243 | 107,243 | 106,751 | 106,751 | 119,064 | 119,064 | 112,304 | 112,304 | 98,604 | 98,604 | 73,836 | 93,477 | 93,477 | 84,074 | 74,153 | 72,800 | 78,304 | 77,113 | 80,673 | 79,432 | 86,634 | 74,812 | 65,282 | 73,283 | 80,912 | 63,775 | 50,693 | 64,010 | 67,894 | 55,875 | 47,028 | 67,720 | 73,882 | 59,277 | 45,965 | 55,193 | 46,321 | 47,432 | 40,202 | 37,472 | 40,310 | 41,138 | 31,530 | 31,464 | 36,721 | 40,346 | 41,793 | 39,637 | 34,746 | 46,584 | 40,799 | 62,176 | 41,471 | 44,634 | 26,697 | 41,651 | 31,920 | 33,603 | 29,783 | 39,553 | 26,045 | 25,762 | 13,290 | 30,645 | 29,146 | 31,332 | 22,151 | 27,417 | 26,432 | 25,493 | 24,945 | 26,249 | 22,820 | 33,039 | 25,230 | 21,474 | 13,598 | 22,182 | 17,971 | 35,172 | 17,627 | 29,693 | 13,859 | 27,561 | 29,466 | 24,508 | 28,546 | 15,031 | 13,471 | 13,020 | 13,276 | 9,733 | 8,560 | 6,086 | 5,153 | 5,771 | 7,647 | 10,968 | 9,021 | 1,637 | 3,556 | 4,094 | 2,667 | 2,467 | 2,467 | 10,800 | 7,300 | 6,100 | 8,700 | 9,500 | 5,400 | 5,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 2,600 | 2,600 | 6,600 | 6,600 | 10,400 | 9,100 | 10,100 | 3,700 | 5,900 | 9,000 | 8,200 | 7,908 | 7,908 | 9,600 | 8,900 | 8,800 | 9,200 | 10,300 | 11,000 | 10,189 | 11,900 | 14,000 | 13,975 | 10,900 | 21,600 | 28,600 | 19,000 | 20,200 | 31,800 | 36,300 | 30,600 | 43,800 | 49,900 | 60,000 | 47,200 | 42,500 | 45,100 | 49,500 | 47,162 | 47,999 | 52,927 | 48,585 | 51,701 | 44,405 | 50,591 | 61,122 | 61,962 | 73,610 | 104,735 | 75,495 | 75,360 | 12,183 | 67,481 | 70,923 | 76,514 | 81,452 | 97,258 | 105,547 | 88,403 | 82,490 | 133,494 | 110,848 | 97,106 | 105,107 | 108,619 | 108,037 | 106,550 | 107,195 | 135,686 | 140,604 | 103,667 | 101,786 | 133,710 | 139,373 | 111,632 | 123,708 | 123,791 | 142,176 | 124,529 | 132,035 | 144,689 | 162,071 | 158,468 | 129,202 | 132,913 | 127,701 | 126,540 | 132,950 | 136,077 | 136,451 | 143,727 | 77,218 | 82,767 | 90,852 | 77,768 | 77,536 | 94,769 | 110,496 | 61,553 | 78,400 | 87,832 | 93,493 | 87,995 | 102,907 | 102,907 | 70,936 | 69,541 | 69,541 | 54,427 | 54,427 | 65,658 | 65,658 | 144,733 | 144,733 | 155,141 | 155,141 | 130,909 | 120,619 | 88,347 | 118,721 | 66,593 | 122,013 | 139,195 | 171,326 | 146,362 | 102,563 | 127,735 | 117,871 | 103,789 | 90,660 | 98,803 | 161,199 |
| 161,199 | 98,803 | 90,660 | 103,789 | 117,871 | 127,735 | 102,563 | 146,362 | 171,326 | 139,195 | 122,013 | 66,593 | 118,721 | 88,347 | 120,619 | 130,909 | 155,141 | 155,141 | 144,733 | 144,733 | 65,658 | 65,658 | 54,427 | 54,427 | 69,541 | 69,541 | 70,936 | 102,907 | 102,907 | 87,995 | 93,493 | 87,832 | 78,400 | 61,553 | 110,496 | 94,769 | 77,536 | 77,768 | 90,852 | 82,767 | 77,218 | 143,727 | 136,451 | 136,077 | 132,950 | 126,540 | 127,701 | 132,913 | 129,202 | 158,468 | 162,071 | 144,689 | 132,035 | 124,529 | 142,176 | 123,791 | 123,708 | 111,632 | 139,373 | 133,710 | 101,786 | 103,667 | 140,604 | 135,686 | 107,195 | 106,550 | 108,037 | 108,619 | 105,107 | 97,106 | 110,848 | 133,494 | 82,490 | 88,403 | 105,547 | 97,258 | 81,452 | 76,514 | 70,923 | 67,481 | 12,183 | 75,360 | 75,495 | 104,735 | 73,610 | 61,962 | 61,122 | 50,591 | 44,405 | 51,701 | 48,585 | 52,927 | 47,999 | 47,162 | 49,500 | 45,100 | 42,500 | 47,200 | 60,000 | 49,900 | 43,800 | 30,600 | 36,300 | 31,800 | 20,200 | 19,000 | 28,600 | 21,600 | 10,900 | 13,975 | 14,000 | 11,900 | 10,189 | 11,000 | 10,300 | 9,200 | 8,800 | 8,900 | 9,600 | 7,908 | 7,908 | 8,200 | 9,000 | 5,900 | 3,700 | 10,100 | 9,100 | 10,400 | 6,600 | 6,600 | 2,600 | 2,600 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 12,800 | 12,800 | 16,600 | 16,600 | 19,200 | 23,000 | 26,200 | 31,300 | 34,800 | 38,700 | 39,900 | 35,200 | 35,200 | 34,497 | 35,458 | 36,678 | 39,116 | 40,057 | 41,067 | 42,322 | 46,381 | 49,896 | 55,959 | 56,444 | 63,967 | 76,547 | 85,793 | 92,066 | 121,939 | 137,116 | 155,122 | 224,385 | 245,561 | 275,853 | 289,661 | 294,691 | 307,566 | 308,467 | 316,875 | 313,461 | 325,399 | 332,167 | 348,749 | 339,448 | 339,155 | 362,354 | 380,158 | 466,019 | 509,425 | 513,349 | 512,040 | 524,977 | 552,452 | 570,871 | 631,460 | 789,230 | 770,709 | 756,317 | 826,967 | 846,846 | 1,061,716 | 1,085,990 | 1,063,833 | 1,038,317 | 1,013,937 | 1,005,871 | 1,001,456 | 971,118 | 929,186 | 886,892 | 721,127 | 705,588 | 730,395 | 711,361 | 704,611 | 663,314 | 656,471 | 632,419 | 635,281 | 614,253 | 630,438 | 706,103 | 746,223 | 770,604 | 794,296 | 849,388 | 840,584 | 806,395 | 813,121 | 837,234 | 837,489 | 888,871 | 866,969 | 866,969 | 885,691 | 881,431 | 869,521 | 869,138 | 871,568 | 847,783 | 856,318 | 853,669 | 858,014 | 857,125 | 857,125 | 2,304,750 | 2,339,086 | 2,339,086 | 2,373,678 | 2,373,678 | 2,280,749 | 2,280,749 | 2,071,173 | 2,071,173 | 2,045,609 | 2,045,609 | 1,990,429 | 1,912,163 | 1,904,886 | 1,893,439 | 1,974,485 | 2,389,719 | 2,420,979 | 2,451,828 | 2,395,372 | 2,320,715 | 2,244,393 | 2,230,416 | 2,167,368 | 2,452,520 | 2,245,900 | 2,291,871 |
| 2,291,871 | 2,245,900 | 2,452,520 | 2,167,368 | 2,230,416 | 2,244,393 | 2,320,715 | 2,395,372 | 2,451,828 | 2,420,979 | 2,389,719 | 1,974,485 | 1,893,439 | 1,904,886 | 1,912,163 | 1,990,429 | 2,045,609 | 2,045,609 | 2,071,173 | 2,071,173 | 2,280,749 | 2,280,749 | 2,373,678 | 2,373,678 | 2,339,086 | 2,339,086 | 2,304,750 | 857,125 | 857,125 | 858,014 | 853,669 | 856,318 | 847,783 | 871,568 | 869,138 | 869,521 | 881,431 | 885,691 | 866,969 | 866,969 | 888,871 | 837,489 | 837,234 | 813,121 | 806,395 | 840,584 | 849,388 | 794,296 | 770,604 | 746,223 | 706,103 | 630,438 | 614,253 | 635,281 | 632,419 | 656,471 | 663,314 | 704,611 | 711,361 | 730,395 | 705,588 | 721,127 | 886,892 | 929,186 | 971,118 | 1,001,456 | 1,005,871 | 1,013,937 | 1,038,317 | 1,063,833 | 1,085,990 | 1,061,716 | 846,846 | 826,967 | 756,317 | 770,709 | 789,230 | 631,460 | 570,871 | 552,452 | 524,977 | 512,040 | 513,349 | 509,425 | 466,019 | 380,158 | 362,354 | 339,155 | 339,448 | 348,749 | 332,167 | 325,399 | 313,461 | 316,875 | 308,467 | 307,566 | 294,691 | 289,661 | 275,853 | 245,561 | 224,385 | 155,122 | 137,116 | 121,939 | 92,066 | 85,793 | 76,547 | 63,967 | 56,444 | 55,959 | 49,896 | 46,381 | 42,322 | 41,067 | 40,057 | 39,116 | 36,678 | 35,458 | 34,497 | 35,200 | 35,200 | 39,900 | 38,700 | 34,800 | 31,300 | 26,200 | 23,000 | 19,200 | 16,600 | 16,600 | 12,800 | 12,800 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 12,400 | 12,400 | 15,100 | 15,100 | 17,600 | 21,000 | 24,300 | 29,500 | 33,200 | 37,100 | 34,700 | 33,421 | 33,421 | 32,187 | 33,080 | 34,191 | 36,446 | 37,613 | 38,448 | 38,547 | 41,413 | 45,541 | 52,534 | 53,370 | 60,221 | 68,241 | 78,285 | 84,926 | 103,103 | 122,075 | 140,321 | 183,373 | 201,830 | 235,682 | 251,172 | 257,731 | 262,959 | 263,989 | 270,283 | 267,479 | 270,903 | 277,619 | 288,230 | 278,689 | 277,193 | 299,115 | 310,512 | 353,213 | 349,493 | 351,331 | 351,855 | 345,518 | 356,614 | 404,390 | 440,868 | 481,645 | 523,487 | 552,218 | 597,948 | 625,568 | 667,691 | 718,639 | 748,265 | 740,240 | 739,702 | 745,086 | 741,019 | 713,142 | 677,880 | 657,131 | 652,361 | 643,120 | 641,907 | 635,540 | 629,486 | 582,162 | 572,104 | 544,751 | 537,058 | 509,633 | 522,269 | 593,879 | 630,206 | 637,417 | 683,749 | 732,834 | 714,166 | 694,856 | 706,885 | 712,279 | 709,261 | 703,586 | 706,221 | 700,270 | 708,488 | 707,797 | 710,500 | 719,127 | 726,168 | 724,239 | 732,179 | 732,350 | 735,714 | 742,149 | 742,149 | 2,188,895 | 2,216,575 | 2,216,575 | 2,250,483 | 2,250,483 | 2,154,036 | 2,154,036 | 1,960,027 | 1,960,027 | 1,930,842 | 1,930,842 | 1,893,708 | 1,779,773 | 1,758,710 | 1,744,643 | 1,813,516 | 1,921,293 | 1,955,334 | 1,986,254 | 1,938,641 | 1,868,513 | 1,816,371 | 1,797,241 | 1,737,816 | 1,718,629 | 1,827,200 | 1,875,547 |
| 1,875,547 | 1,827,200 | 1,718,629 | 1,737,816 | 1,797,241 | 1,816,371 | 1,868,513 | 1,938,641 | 1,986,254 | 1,955,334 | 1,921,293 | 1,813,516 | 1,744,643 | 1,758,710 | 1,779,773 | 1,893,708 | 1,930,842 | 1,930,842 | 1,960,027 | 1,960,027 | 2,154,036 | 2,154,036 | 2,250,483 | 2,250,483 | 2,216,575 | 2,216,575 | 2,188,895 | 742,149 | 742,149 | 735,714 | 732,350 | 732,179 | 724,239 | 726,168 | 719,127 | 710,500 | 707,797 | 708,488 | 700,270 | 706,221 | 703,586 | 709,261 | 712,279 | 706,885 | 694,856 | 714,166 | 732,834 | 683,749 | 637,417 | 630,206 | 593,879 | 522,269 | 509,633 | 537,058 | 544,751 | 572,104 | 582,162 | 629,486 | 635,540 | 641,907 | 643,120 | 652,361 | 657,131 | 677,880 | 713,142 | 741,019 | 745,086 | 739,702 | 740,240 | 748,265 | 718,639 | 667,691 | 625,568 | 597,948 | 552,218 | 523,487 | 481,645 | 440,868 | 404,390 | 356,614 | 345,518 | 351,855 | 351,331 | 349,493 | 353,213 | 310,512 | 299,115 | 277,193 | 278,689 | 288,230 | 277,619 | 270,903 | 267,479 | 270,283 | 263,989 | 262,959 | 257,731 | 251,172 | 235,682 | 201,830 | 183,373 | 140,321 | 122,075 | 103,103 | 84,926 | 78,285 | 68,241 | 60,221 | 53,370 | 52,534 | 45,541 | 41,413 | 38,547 | 38,448 | 37,613 | 36,446 | 34,191 | 33,080 | 32,187 | 33,421 | 33,421 | 34,700 | 37,100 | 33,200 | 29,500 | 24,300 | 21,000 | 17,600 | 15,100 | 15,100 | 12,400 | 12,400 | 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 | 8,200 | 8,200 | 23,780 | 26,600 | 26,416 | 24,600 | 23,966 | 24,000 | 24,000 | 24,000 | 23,966 | 23,614 | 23,614 | 23,614 | 15,614 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,000 | 10,136 | 9,950 | 9,950 | 9,950 | 9,950 | 9,950 | 9,950 | 9,950 | 11,722 | 11,479 | 11,402 | 11,370 | 10,741 | 10,706 | 10,831 | 11,181 | 11,165 | 11,210 | 11,413 | 11,364 | 11,395 | 11,472 | 11,710 | 11,668 | 11,511 | 11,469 | 11,544 | 11,445 | 11,492 | 11,484 | 11,434 | 13,814 | 13,792 | 13,530 | 13,598 | 13,616 | 13,512 | 13,096 | 13,243 | 13,006 | 12,978 | 17,186 | 17,520 | 17,399 | 17,315 | 14,887 | 14,772 | 15,069 | 14,972 | 15,070 | 14,962 | 14,926 | 14,898 | 14,899 | 14,899 | 14,821 | 14,875 | 14,875 | 14,890 | 14,890 | 13,157 | 13,157 | 12,968 | 12,968 | 13,114 | 13,114 | 13,135 | 13,267 | 13,395 | 16,365 | 16,389 | 271,416 | 271,398 | 271,406 | 271,209 | 264,945 | 264,896 | 264,964 | 264,825 | 225,303 | 225,253 | 225,213 |
| 225,213 | 225,253 | 225,303 | 264,825 | 264,964 | 264,896 | 264,945 | 271,209 | 271,406 | 271,398 | 271,416 | 16,389 | 16,365 | 13,395 | 13,267 | 13,135 | 13,114 | 13,114 | 12,968 | 12,968 | 13,157 | 13,157 | 14,890 | 14,890 | 14,875 | 14,875 | 14,821 | 14,899 | 14,899 | 14,898 | 14,926 | 14,962 | 15,070 | 14,972 | 15,069 | 14,772 | 14,887 | 17,315 | 17,399 | 17,520 | 17,186 | 12,978 | 13,006 | 13,243 | 13,096 | 13,512 | 13,616 | 13,598 | 13,530 | 13,792 | 13,814 | 11,434 | 11,484 | 11,492 | 11,445 | 11,544 | 11,469 | 11,511 | 11,668 | 11,710 | 11,472 | 11,395 | 11,364 | 11,413 | 11,210 | 11,165 | 11,181 | 10,831 | 10,706 | 10,741 | 11,370 | 11,402 | 11,479 | 11,722 | 9,950 | 9,950 | 9,950 | 9,950 | 9,950 | 9,950 | 9,950 | 10,136 | 10,000 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 15,614 | 23,614 | 23,614 | 23,614 | 23,966 | 24,000 | 24,000 | 24,000 | 23,966 | 24,600 | 26,416 | 26,600 | 23,780 | 8,200 | 8,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 648 | 648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 648 | 648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23,780 | 23,780 | 0 | 24,625 | 23,966 | 23,966 | 23,966 | 23,966 | 23,614 | 23,614 | 23,614 | 23,614 | 15,614 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 9,950 | 0 | 9,950 | 9,950 | 9,950 | 9,950 | 11,722 | 11,479 | 11,402 | 11,370 | 10,741 | 10,706 | 10,831 | 11,181 | 11,165 | 11,210 | 11,413 | 5,300 | 0 | 6,700 | 40,454 | 40,454 | 40,295 | 40,088 | 39,832 | 39,556 | 38,682 | 38,459 | 38,136 | 37,931 | 44,658 | 44,427 | 49,271 | 49,087 | 48,510 | 47,864 | 47,206 | 47,419 | 47,154 | 46,756 | 51,832 | 51,432 | 50,761 | 49,993 | 49,373 | 48,462 | 47,520 | 46,979 | 46,666 | 45,966 | 45,064 | 44,164 | 43,268 | 43,268 | 42,400 | 41,451 | 41,451 | 40,576 | 40,576 | 39,847 | 39,847 | 39,005 | 39,005 | 38,318 | 38,318 | 37,729 | 57,065 | 56,301 | 54,255 | 52,943 | 102,701 | 100,679 | 98,651 | 96,530 | 94,536 | 92,399 | 90,312 | 88,201 | 46,109 | 45,178 | 44,241 |
| 44,241 | 45,178 | 46,109 | 88,201 | 90,312 | 92,399 | 94,536 | 96,530 | 98,651 | 100,679 | 102,701 | 52,943 | 54,255 | 56,301 | 57,065 | 37,729 | 38,318 | 38,318 | 39,005 | 39,005 | 39,847 | 39,847 | 40,576 | 40,576 | 41,451 | 41,451 | 42,400 | 43,268 | 43,268 | 44,164 | 45,064 | 45,966 | 46,666 | 46,979 | 47,520 | 48,462 | 49,373 | 49,993 | 50,761 | 51,432 | 51,832 | 46,756 | 47,154 | 47,419 | 47,206 | 47,864 | 48,510 | 49,087 | 49,271 | 44,427 | 44,658 | 37,931 | 38,136 | 38,459 | 38,682 | 39,556 | 39,832 | 40,088 | 40,295 | 40,454 | 40,454 | 6,700 | 0 | 5,300 | 11,413 | 11,210 | 11,165 | 11,181 | 10,831 | 10,706 | 10,741 | 11,370 | 11,402 | 11,479 | 11,722 | 9,950 | 9,950 | 9,950 | 9,950 | 0 | 9,950 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 10,136 | 15,614 | 23,614 | 23,614 | 23,614 | 23,614 | 23,966 | 23,966 | 23,966 | 23,966 | 24,625 | 0 | 23,780 | 23,780 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,836 | 0 | 15,041 | 14,801 | 41,012 | 43,731 | 40,171 | 38,489 | 36,960 | 44,607 | 44,478 | 46,592 | 45,982 | 54,496 | 54,548 | 60,519 | 60,759 | 61,962 | 63,239 | 69,646 | 112,806 | 159,932 | 162,018 | 160,185 | 179,459 | 195,838 | 0 | 190,592 | 307,585 | 247,222 | 204,099 | 229,019 | 221,278 | 394,025 | 367,351 | 315,568 | 298,077 | 274,235 | 233,785 | 260,437 | 257,976 | 251,306 | 229,761 | 0 | 62,468 | 88,488 | 0 | 75,821 | 81,152 | 84,367 | 0 | 87,668 | 98,223 | 1 | 0 | 112,224 | 116,017 | 133,187 | 0 | 116,554 | 126,418 | 111,539 | 0 | 124,955 | 185,285 | 160,748 | 0 | 177,203 | 173,634 | 159,021 | 0 | 145,400 | 0 | 123,544 | 63,211 | 61,329 | 63,238 | 56,809 | 0 | 58,634 | 66,185 | 66,185 | 67,729 | 67,729 | 73,709 | 73,709 | 59,173 | 59,173 | 63,335 | 63,335 | 62,058 | 0 | 76,480 | 91,637 | 93,568 | 0 | 95,517 | 88,992 | 70,727 | 92,721 | 70,727 | 77,899 | 76,526 | 0 | 0 | 0 |
| 0 | 0 | 0 | 76,526 | 77,899 | 70,727 | 92,721 | 70,727 | 88,992 | 95,517 | 0 | 93,568 | 91,637 | 76,480 | 0 | 62,058 | 63,335 | 63,335 | 59,173 | 59,173 | 73,709 | 73,709 | 67,729 | 67,729 | 66,185 | 66,185 | 58,634 | 0 | 56,809 | 63,238 | 61,329 | 63,211 | 123,544 | 0 | 145,400 | 0 | 159,021 | 173,634 | 177,203 | 0 | 160,748 | 185,285 | 124,955 | 0 | 111,539 | 126,418 | 116,554 | 0 | 133,187 | 116,017 | 112,224 | 0 | 1 | 98,223 | 87,668 | 0 | 84,367 | 81,152 | 75,821 | 0 | 88,488 | 62,468 | 0 | 229,761 | 251,306 | 257,976 | 260,437 | 233,785 | 274,235 | 298,077 | 315,568 | 367,351 | 394,025 | 221,278 | 229,019 | 204,099 | 247,222 | 307,585 | 190,592 | 0 | 195,838 | 179,459 | 160,185 | 162,018 | 159,932 | 112,806 | 69,646 | 63,239 | 61,962 | 60,759 | 60,519 | 54,548 | 54,496 | 45,982 | 46,592 | 44,478 | 44,607 | 36,960 | 38,489 | 40,171 | 43,731 | 41,012 | 14,801 | 15,041 | 0 | 18,836 | 0 | 0 | 0 | 0 | 0 | 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 | 28,724 | 0 | 19,616 | 10,030 | 0 | 2,460 | 13,467 | 16,579 | 0 | 22,477 | 23,199 | 31,282 | 0 | 25,441 | 19,086 | 24,835 | 0 | 13,534 | 26,598 | 14,035 | 0 | 17,052 | 64,927 | 38,903 | 0 | 49,627 | 49,250 | 33,408 | 0 | 29,025 | 0 | 9,344 | 9,105 | 8,558 | 12,796 | 14,062 | 14,062 | 20,951 | 0 | 16,759 | 0 | 16,833 | 0 | 22,724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,724 | 0 | 16,833 | 0 | 16,759 | 0 | 20,951 | 14,062 | 14,062 | 12,796 | 8,558 | 9,105 | 9,344 | 0 | 29,025 | 0 | 33,408 | 49,250 | 49,627 | 0 | 38,903 | 64,927 | 17,052 | 0 | 14,035 | 26,598 | 13,534 | 0 | 24,835 | 19,086 | 25,441 | 0 | 31,282 | 23,199 | 22,477 | 0 | 16,579 | 13,467 | 2,460 | 0 | 10,030 | 19,616 | 0 | 28,724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 35,700 | 35,700 | 23,000 | 23,000 | 20,100 | 32,800 | 54,900 | 38,300 | 48,100 | 76,600 | 84,700 | 26,891 | 26,891 | 35,765 | 51,031 | 39,382 | 31,905 | 38,596 | 61,144 | 53,987 | 50,976 | 50,324 | 71,499 | 59,751 | 55,818 | 70,282 | 92,655 | 90,127 | 74,883 | 94,777 | 125,778 | 175,351 | 155,772 | 145,171 | 175,520 | 170,669 | 167,064 | 177,719 | 201,564 | 163,857 | 173,980 | 178,154 | 224,852 | 221,401 | 207,763 | 214,596 | 236,782 | 330,173 | 297,728 | 327,688 | 358,881 | 450,097 | 394,159 | 443,178 | 507,507 | 570,172 | 444,983 | 472,677 | 567,899 | 527,216 | 504,025 | 540,007 | 586,615 | 554,645 | 479,827 | 540,457 | 572,603 | 559,631 | 468,833 | 471,713 | 507,840 | 528,927 | 465,874 | 499,515 | 527,910 | 533,951 | 445,921 | 500,468 | 549,562 | 534,866 | 459,919 | 576,412 | 647,377 | 527,986 | 502,719 | 546,214 | 651,825 | 551,954 | 527,355 | 594,531 | 678,563 | 560,870 | 518,988 | 592,791 | 650,580 | 578,091 | 515,320 | 562,024 | 638,581 | 569,522 | 523,533 | 590,172 | 686,070 | 615,823 | 615,823 | 2,013,602 | 2,130,582 | 2,130,582 | 2,191,867 | 2,191,867 | 2,080,826 | 2,080,826 | 2,633,128 | 2,633,128 | 2,630,076 | 2,630,076 | 2,430,018 | 2,348,141 | 2,225,103 | 2,219,491 | 2,353,318 | 2,362,971 | 2,318,512 | 2,256,294 | 2,209,945 | 1,821,793 | 1,754,878 | 1,758,908 | 1,782,497 | 2,149,111 | 1,804,861 | 1,845,950 |
| 1,845,950 | 1,804,861 | 2,149,111 | 1,782,497 | 1,758,908 | 1,754,878 | 1,821,793 | 2,209,945 | 2,256,294 | 2,318,512 | 2,362,971 | 2,353,318 | 2,219,491 | 2,225,103 | 2,348,141 | 2,430,018 | 2,630,076 | 2,630,076 | 2,633,128 | 2,633,128 | 2,080,826 | 2,080,826 | 2,191,867 | 2,191,867 | 2,130,582 | 2,130,582 | 2,013,602 | 615,823 | 615,823 | 686,070 | 590,172 | 523,533 | 569,522 | 638,581 | 562,024 | 515,320 | 578,091 | 650,580 | 592,791 | 518,988 | 560,870 | 678,563 | 594,531 | 527,355 | 551,954 | 651,825 | 546,214 | 502,719 | 527,986 | 647,377 | 576,412 | 459,919 | 534,866 | 549,562 | 500,468 | 445,921 | 533,951 | 527,910 | 499,515 | 465,874 | 528,927 | 507,840 | 471,713 | 468,833 | 559,631 | 572,603 | 540,457 | 479,827 | 554,645 | 586,615 | 540,007 | 504,025 | 527,216 | 567,899 | 472,677 | 444,983 | 570,172 | 507,507 | 443,178 | 394,159 | 450,097 | 358,881 | 327,688 | 297,728 | 330,173 | 236,782 | 214,596 | 207,763 | 221,401 | 224,852 | 178,154 | 173,980 | 163,857 | 201,564 | 177,719 | 167,064 | 170,669 | 175,520 | 145,171 | 155,772 | 175,351 | 125,778 | 94,777 | 74,883 | 90,127 | 92,655 | 70,282 | 55,818 | 59,751 | 71,499 | 50,324 | 50,976 | 53,987 | 61,144 | 38,596 | 31,905 | 39,382 | 51,031 | 35,765 | 26,891 | 26,891 | 84,700 | 76,600 | 48,100 | 38,300 | 54,900 | 32,800 | 20,100 | 23,000 | 23,000 | 35,700 | 35,700 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 28,300 | 28,300 | 15,600 | 15,600 | 20,100 | 32,700 | 54,900 | 38,300 | 48,100 | 76,600 | 84,700 | 26,891 | 26,891 | 35,765 | 51,031 | 39,382 | 31,905 | 38,596 | 61,144 | 53,987 | 50,976 | 50,324 | 71,499 | 59,751 | 55,818 | 70,282 | 92,655 | 88,425 | 73,266 | 93,141 | 124,326 | 149,147 | 131,680 | 121,621 | 153,668 | 149,942 | 144,214 | 153,298 | 176,064 | 141,586 | 152,125 | 153,302 | 194,589 | 189,035 | 176,357 | 181,652 | 214,849 | 253,265 | 213,576 | 240,124 | 265,193 | 361,623 | 294,559 | 338,626 | 395,038 | 460,464 | 295,259 | 313,266 | 403,112 | 376,178 | 350,333 | 385,715 | 422,614 | 401,763 | 324,389 | 397,082 | 420,997 | 408,955 | 324,052 | 331,226 | 367,562 | 387,837 | 322,947 | 362,492 | 396,549 | 405,401 | 318,221 | 385,874 | 443,498 | 435,902 | 347,135 | 464,799 | 538,457 | 415,478 | 395,737 | 439,789 | 546,481 | 453,885 | 428,788 | 492,144 | 578,143 | 463,682 | 418,486 | 498,531 | 562,879 | 493,783 | 420,591 | 471,982 | 552,840 | 485,221 | 434,804 | 508,020 | 607,147 | 542,645 | 542,645 | 649,797 | 763,646 | 763,646 | 810,152 | 810,152 | 751,756 | 751,756 | 662,227 | 662,227 | 840,414 | 840,414 | 894,336 | 858,482 | 744,483 | 769,218 | 869,572 | 842,871 | 737,479 | 718,061 | 685,430 | 768,948 | 716,437 | 762,476 | 831,231 | 891,172 | 773,329 | 794,386 |
| 794,386 | 773,329 | 891,172 | 831,231 | 762,476 | 716,437 | 768,948 | 685,430 | 718,061 | 737,479 | 842,871 | 869,572 | 769,218 | 744,483 | 858,482 | 894,336 | 840,414 | 840,414 | 662,227 | 662,227 | 751,756 | 751,756 | 810,152 | 810,152 | 763,646 | 763,646 | 649,797 | 542,645 | 542,645 | 607,147 | 508,020 | 434,804 | 485,221 | 552,840 | 471,982 | 420,591 | 493,783 | 562,879 | 498,531 | 418,486 | 463,682 | 578,143 | 492,144 | 428,788 | 453,885 | 546,481 | 439,789 | 395,737 | 415,478 | 538,457 | 464,799 | 347,135 | 435,902 | 443,498 | 385,874 | 318,221 | 405,401 | 396,549 | 362,492 | 322,947 | 387,837 | 367,562 | 331,226 | 324,052 | 408,955 | 420,997 | 397,082 | 324,389 | 401,763 | 422,614 | 385,715 | 350,333 | 376,178 | 403,112 | 313,266 | 295,259 | 460,464 | 395,038 | 338,626 | 294,559 | 361,623 | 265,193 | 240,124 | 213,576 | 253,265 | 214,849 | 181,652 | 176,357 | 189,035 | 194,589 | 153,302 | 152,125 | 141,586 | 176,064 | 153,298 | 144,214 | 149,942 | 153,668 | 121,621 | 131,680 | 149,147 | 124,326 | 93,141 | 73,266 | 88,425 | 92,655 | 70,282 | 55,818 | 59,751 | 71,499 | 50,324 | 50,976 | 53,987 | 61,144 | 38,596 | 31,905 | 39,382 | 51,031 | 35,765 | 26,891 | 26,891 | 84,700 | 76,600 | 48,100 | 38,300 | 54,900 | 32,700 | 20,100 | 15,600 | 15,600 | 28,300 | 28,300 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 11,400 | 11,400 | 0 | 0 | 3,400 | 3,400 | 18,100 | 16,900 | 16,900 | 28,800 | 39,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,300 | 4,189 | 4,204 | 4,040 | 4,044 | 4,112 | 8,780 | 8,929 | 4,225 | 4,528 | 4,593 | 4,874 | 4,832 | 4,832 | 4,832 | 0 | 67,269 | 0 | 10,377 | 10,422 | 0 | 0 | 10,402 | 0 | 155,962 | 0 | 0 | 0 | 12,953 | 88,995 | 88,988 | 88,866 | 75,000 | 75,000 | 92,639 | 67,605 | 30,000 | 34,865 | 0 | 0 | 131,054 | 0 | 0 | 0 | 127,887 | 97,015 | 138,841 | 0 | 139,484 | 90,759 | 91,877 | 106,469 | 71,834 | 90,575 | 92,334 | 139,816 | 116,434 | 101,364 | 112,370 | 172,875 | 143,444 | 93,572 | 106,057 | 148,220 | 104,837 | 94,569 | 94,959 | 124,815 | 109,273 | 104,215 | 133,288 | 154,686 | 147,290 | 147,290 | 266,819 | 279,207 | 279,207 | 292,312 | 292,312 | 299,161 | 299,161 | 328,366 | 328,366 | 348,921 | 348,921 | 346,321 | 328,624 | 297,561 | 288,534 | 299,693 | 311,005 | 317,844 | 328,348 | 332,160 | 337,258 | 321,430 | 309,517 | 589,796 | 569,016 | 303,603 | 615,140 |
| 615,140 | 303,603 | 569,016 | 589,796 | 309,517 | 321,430 | 337,258 | 332,160 | 328,348 | 317,844 | 311,005 | 299,693 | 288,534 | 297,561 | 328,624 | 346,321 | 348,921 | 348,921 | 328,366 | 328,366 | 299,161 | 299,161 | 292,312 | 292,312 | 279,207 | 279,207 | 266,819 | 147,290 | 147,290 | 154,686 | 133,288 | 104,215 | 109,273 | 124,815 | 94,959 | 94,569 | 104,837 | 148,220 | 106,057 | 93,572 | 143,444 | 172,875 | 112,370 | 101,364 | 116,434 | 139,816 | 92,334 | 90,575 | 71,834 | 106,469 | 91,877 | 90,759 | 139,484 | 0 | 138,841 | 97,015 | 127,887 | 0 | 0 | 0 | 131,054 | 0 | 0 | 34,865 | 30,000 | 67,605 | 92,639 | 75,000 | 75,000 | 88,866 | 88,988 | 88,995 | 12,953 | 0 | 0 | 0 | 155,962 | 0 | 10,402 | 0 | 0 | 10,422 | 10,377 | 0 | 67,269 | 0 | 4,832 | 4,832 | 4,832 | 4,874 | 4,593 | 4,528 | 4,225 | 8,929 | 8,780 | 4,112 | 4,044 | 4,040 | 4,204 | 4,189 | 4,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,800 | 28,800 | 16,900 | 16,900 | 18,100 | 3,400 | 3,400 | 0 | 0 | 11,400 | 11,400 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266,819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266,819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11,300 | 11,300 | 10,000 | 10,000 | 14,700 | 23,800 | 29,900 | 25,700 | 23,300 | 37,800 | 34,400 | 14,507 | 14,507 | 22,015 | 38,002 | 20,430 | 19,107 | 24,983 | 41,223 | 24,606 | 23,989 | 24,007 | 35,766 | 18,551 | 23,319 | 29,801 | 39,396 | 30,700 | 36,758 | 49,703 | 56,588 | 42,038 | 42,823 | 45,384 | 77,198 | 39,067 | 70,644 | 80,063 | 94,151 | 50,608 | 60,769 | 64,525 | 98,018 | 71,330 | 68,777 | 70,732 | 84,303 | 76,344 | 65,638 | 102,049 | 104,386 | 139,197 | 121,033 | 175,934 | 213,049 | 171,150 | 138,545 | 146,431 | 207,481 | 157,928 | 116,268 | 145,507 | 191,571 | 152,068 | 91,671 | 151,978 | 198,978 | 158,526 | 143,477 | 144,929 | 196,504 | 167,723 | 155,183 | 187,572 | 222,894 | 183,783 | 133,861 | 171,655 | 213,197 | 176,874 | 161,778 | 292,120 | 353,228 | 203,872 | 195,703 | 254,802 | 309,348 | 191,146 | 203,239 | 263,145 | 304,989 | 182,789 | 202,692 | 286,691 | 314,111 | 246,204 | 208,857 | 275,479 | 330,716 | 236,703 | 207,774 | 264,247 | 343,360 | 240,671 | 240,671 | 231,760 | 316,995 | 316,995 | 366,676 | 366,676 | 285,746 | 285,746 | 177,124 | 177,124 | 295,296 | 295,296 | 304,552 | 255,912 | 231,932 | 221,471 | 314,561 | 231,782 | 236,376 | 198,645 | 188,448 | 234,340 | 212,318 | 238,660 | 300,031 | 268,308 | 225,480 | 259,734 |
| 259,734 | 225,480 | 268,308 | 300,031 | 238,660 | 212,318 | 234,340 | 188,448 | 198,645 | 236,376 | 231,782 | 314,561 | 221,471 | 231,932 | 255,912 | 304,552 | 295,296 | 295,296 | 177,124 | 177,124 | 285,746 | 285,746 | 366,676 | 366,676 | 316,995 | 316,995 | 231,760 | 240,671 | 240,671 | 343,360 | 264,247 | 207,774 | 236,703 | 330,716 | 275,479 | 208,857 | 246,204 | 314,111 | 286,691 | 202,692 | 182,789 | 304,989 | 263,145 | 203,239 | 191,146 | 309,348 | 254,802 | 195,703 | 203,872 | 353,228 | 292,120 | 161,778 | 176,874 | 213,197 | 171,655 | 133,861 | 183,783 | 222,894 | 187,572 | 155,183 | 167,723 | 196,504 | 144,929 | 143,477 | 158,526 | 198,978 | 151,978 | 91,671 | 152,068 | 191,571 | 145,507 | 116,268 | 157,928 | 207,481 | 146,431 | 138,545 | 171,150 | 213,049 | 175,934 | 121,033 | 139,197 | 104,386 | 102,049 | 65,638 | 76,344 | 84,303 | 70,732 | 68,777 | 71,330 | 98,018 | 64,525 | 60,769 | 50,608 | 94,151 | 80,063 | 70,644 | 39,067 | 77,198 | 45,384 | 42,823 | 42,038 | 56,588 | 49,703 | 36,758 | 30,700 | 39,396 | 29,801 | 23,319 | 18,551 | 35,766 | 24,007 | 23,989 | 24,606 | 41,223 | 24,983 | 19,107 | 20,430 | 38,002 | 22,015 | 14,507 | 14,507 | 34,400 | 37,800 | 23,300 | 25,700 | 29,900 | 23,800 | 14,700 | 10,000 | 10,000 | 11,300 | 11,300 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 5,600 | 5,600 | 5,600 | 5,600 | 5,400 | 5,500 | 6,900 | 12,600 | 7,900 | 10,000 | 10,500 | 12,384 | 12,384 | 13,750 | 13,029 | 18,952 | 12,798 | 13,613 | 19,921 | 29,381 | 26,987 | 26,317 | 35,733 | 41,200 | 32,499 | 40,481 | 53,259 | 57,725 | 36,508 | 43,438 | 67,738 | 77,915 | 56,293 | 35,616 | 15,258 | 86,510 | 72,096 | 43,934 | 18,616 | 70,907 | 26,126 | 23,696 | 26,776 | 96,057 | 31,272 | 31,049 | 130,546 | 61,898 | 147,938 | 31,784 | 34,923 | 222,426 | 173,526 | 40,397 | 181,989 | 85,620 | 156,714 | 166,835 | 195,631 | 158,293 | 52,845 | 48,934 | 48,280 | 129,248 | 27,284 | 39,765 | 39,925 | 160,273 | 26,866 | 186,297 | 171,058 | 41,001 | 167,764 | 174,920 | 173,655 | 44,970 | 56,562 | 51,036 | 230,301 | 73,086 | 61,163 | 54,413 | 54,071 | 92,578 | 73,881 | 63,561 | 69,605 | 98,417 | 86,800 | 86,127 | 72,020 | 89,175 | 83,714 | 74,251 | 70,418 | 89,776 | 77,421 | 68,971 | 67,834 | 86,898 | 82,897 | 77,300 | 78,709 | 100,687 | 100,687 | 109,193 | 132,702 | 132,702 | 118,753 | 118,753 | 109,875 | 109,875 | 108,234 | 108,234 | 153,032 | 153,032 | 203,669 | 211,765 | 107,252 | 100,663 | 98,160 | 255,917 | 183,259 | 139,957 | 117,291 | 160,867 | 125,675 | 196,927 | -77,851 | -144,592 | 136,157 | -384,408 |
| -384,408 | 136,157 | -144,592 | -77,851 | 196,927 | 125,675 | 160,867 | 117,291 | 139,957 | 183,259 | 255,917 | 98,160 | 100,663 | 107,252 | 211,765 | 203,669 | 153,032 | 153,032 | 108,234 | 108,234 | 109,875 | 109,875 | 118,753 | 118,753 | 132,702 | 132,702 | 109,193 | 100,687 | 100,687 | 78,709 | 77,300 | 82,897 | 86,898 | 67,834 | 68,971 | 77,421 | 89,776 | 70,418 | 74,251 | 83,714 | 89,175 | 72,020 | 86,127 | 86,800 | 98,417 | 69,605 | 63,561 | 73,881 | 92,578 | 54,071 | 54,413 | 61,163 | 73,086 | 230,301 | 51,036 | 56,562 | 44,970 | 173,655 | 174,920 | 167,764 | 41,001 | 171,058 | 186,297 | 26,866 | 160,273 | 39,925 | 39,765 | 27,284 | 129,248 | 48,280 | 48,934 | 52,845 | 158,293 | 195,631 | 166,835 | 156,714 | 85,620 | 181,989 | 40,397 | 173,526 | 222,426 | 34,923 | 31,784 | 147,938 | 61,898 | 130,546 | 31,049 | 31,272 | 96,057 | 26,776 | 23,696 | 26,126 | 70,907 | 18,616 | 43,934 | 72,096 | 86,510 | 15,258 | 35,616 | 56,293 | 77,915 | 67,738 | 43,438 | 36,508 | 57,725 | 53,259 | 40,481 | 32,499 | 41,200 | 35,733 | 26,317 | 26,987 | 29,381 | 19,921 | 13,613 | 12,798 | 18,952 | 13,029 | 13,750 | 12,384 | 12,384 | 10,500 | 10,000 | 7,900 | 12,600 | 6,900 | 5,500 | 5,400 | 5,600 | 5,600 | 5,600 | 5,600 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 7,400 | 7,400 | 7,400 | 7,400 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,702 | 1,702 | 1,617 | 1,636 | 1,452 | 26,204 | 24,092 | 23,550 | 21,852 | 20,727 | 22,850 | 24,421 | 25,500 | 22,271 | 21,855 | 24,852 | 30,263 | 32,366 | 31,406 | 32,944 | 21,933 | 76,908 | 84,152 | 87,564 | 93,688 | 88,474 | 99,600 | 104,552 | 112,469 | 109,708 | 149,724 | 159,411 | 164,787 | 151,038 | 153,692 | 154,292 | 164,001 | 152,882 | 155,438 | 143,375 | 151,606 | 150,676 | 144,781 | 140,487 | 140,278 | 141,090 | 142,927 | 137,023 | 131,361 | 128,550 | 127,700 | 114,594 | 106,064 | 98,964 | 112,784 | 111,613 | 108,920 | 112,508 | 106,982 | 106,425 | 105,344 | 98,069 | 98,567 | 102,387 | 100,420 | 97,188 | 100,502 | 94,260 | 87,701 | 84,308 | 94,729 | 90,042 | 85,741 | 84,301 | 88,729 | 82,152 | 78,923 | 73,178 | 73,178 | 1,363,805 | 1,366,936 | 1,366,936 | 1,381,715 | 1,381,715 | 1,329,070 | 1,329,070 | 1,970,901 | 1,970,901 | 1,789,662 | 1,789,662 | 1,535,682 | 1,489,659 | 1,480,620 | 1,450,273 | 1,483,746 | 1,520,100 | 1,581,033 | 1,538,233 | 1,524,515 | 1,052,845 | 1,038,441 | 996,432 | 951,266 | 1,257,939 | 1,031,532 | 1,051,564 |
| 1,051,564 | 1,031,532 | 1,257,939 | 951,266 | 996,432 | 1,038,441 | 1,052,845 | 1,524,515 | 1,538,233 | 1,581,033 | 1,520,100 | 1,483,746 | 1,450,273 | 1,480,620 | 1,489,659 | 1,535,682 | 1,789,662 | 1,789,662 | 1,970,901 | 1,970,901 | 1,329,070 | 1,329,070 | 1,381,715 | 1,381,715 | 1,366,936 | 1,366,936 | 1,363,805 | 73,178 | 73,178 | 78,923 | 82,152 | 88,729 | 84,301 | 85,741 | 90,042 | 94,729 | 84,308 | 87,701 | 94,260 | 100,502 | 97,188 | 100,420 | 102,387 | 98,567 | 98,069 | 105,344 | 106,425 | 106,982 | 112,508 | 108,920 | 111,613 | 112,784 | 98,964 | 106,064 | 114,594 | 127,700 | 128,550 | 131,361 | 137,023 | 142,927 | 141,090 | 140,278 | 140,487 | 144,781 | 150,676 | 151,606 | 143,375 | 155,438 | 152,882 | 164,001 | 154,292 | 153,692 | 151,038 | 164,787 | 159,411 | 149,724 | 109,708 | 112,469 | 104,552 | 99,600 | 88,474 | 93,688 | 87,564 | 84,152 | 76,908 | 21,933 | 32,944 | 31,406 | 32,366 | 30,263 | 24,852 | 21,855 | 22,271 | 25,500 | 24,421 | 22,850 | 20,727 | 21,852 | 23,550 | 24,092 | 26,204 | 1,452 | 1,636 | 1,617 | 1,702 | 1,702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 7,400 | 7,400 | 7,400 | 7,400 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 642,972 | 0 | 321,081 | 325,290 | 0 | 331,680 | 336,249 | 405,807 | 0 | 376,522 | 411,911 | 30,225 | 8,911 | 30,225 | 3,225 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 3,225 | 30,225 | 8,911 | 30,225 | 411,911 | 376,522 | 0 | 405,807 | 336,249 | 331,680 | 0 | 325,290 | 321,081 | 0 | 642,972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 28,724 | 0 | 19,616 | 10,030 | 0 | 2,460 | 13,467 | 16,579 | 0 | 22,477 | 23,199 | 31,282 | 0 | 25,441 | 19,086 | 24,835 | 0 | 13,534 | 26,598 | 14,035 | 0 | 17,052 | 64,927 | 38,903 | 0 | 49,627 | 49,250 | 33,408 | 0 | 29,025 | 0 | 9,344 | 9,105 | 8,558 | 12,796 | 14,062 | 14,062 | 20,951 | 0 | 16,759 | 0 | 16,833 | 0 | 22,724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,724 | 0 | 16,833 | 0 | 16,759 | 0 | 20,951 | 14,062 | 14,062 | 12,796 | 8,558 | 9,105 | 9,344 | 0 | 29,025 | 0 | 33,408 | 49,250 | 49,627 | 0 | 38,903 | 64,927 | 17,052 | 0 | 14,035 | 26,598 | 13,534 | 0 | 24,835 | 19,086 | 25,441 | 0 | 31,282 | 23,199 | 22,477 | 0 | 16,579 | 13,467 | 2,460 | 0 | 10,030 | 19,616 | 0 | 28,724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,617 | 0 | 1,636 | 1,452 | 1,315 | 1,090 | 1,321 | 1,500 | 1,366 | 4,188 | 7,021 | 8,837 | 5,915 | 5,836 | 9,752 | 15,050 | 18,492 | 18,746 | 21,475 | 21,933 | 76,908 | 84,152 | 87,564 | 93,688 | 88,474 | 99,600 | 0 | 112,469 | 109,708 | 149,724 | 159,411 | 164,787 | 151,038 | 153,692 | 154,292 | 164,001 | 152,882 | 155,438 | 143,375 | 151,606 | 150,676 | 144,781 | 140,487 | 0 | 141,090 | 142,927 | 0 | 137,023 | 128,550 | 127,700 | 0 | 114,594 | 106,064 | 98,964 | 0 | 111,613 | 108,920 | 112,508 | 0 | 106,425 | 105,344 | 98,069 | 0 | 102,387 | 97,188 | 100,502 | 0 | 87,701 | 84,308 | 94,729 | 0 | 85,741 | 0 | 84,301 | 88,729 | 82,152 | 78,923 | 73,178 | 0 | 35,142 | 28,302 | 28,302 | 27,896 | 27,896 | 27,335 | 27,335 | 24,633 | 24,633 | 19,604 | 19,604 | 15,627 | 0 | 24,737 | 23,816 | 24,275 | 0 | 24,055 | 22,894 | 22,894 | 22,734 | 0 | 22,345 | 24,247 | 0 | 0 | 0 |
| 0 | 0 | 0 | 24,247 | 22,345 | 0 | 22,734 | 22,894 | 22,894 | 24,055 | 0 | 24,275 | 23,816 | 24,737 | 0 | 15,627 | 19,604 | 19,604 | 24,633 | 24,633 | 27,335 | 27,335 | 27,896 | 27,896 | 28,302 | 28,302 | 35,142 | 0 | 73,178 | 78,923 | 82,152 | 88,729 | 84,301 | 0 | 85,741 | 0 | 94,729 | 84,308 | 87,701 | 0 | 100,502 | 97,188 | 102,387 | 0 | 98,069 | 105,344 | 106,425 | 0 | 112,508 | 108,920 | 111,613 | 0 | 98,964 | 106,064 | 114,594 | 0 | 127,700 | 128,550 | 137,023 | 0 | 142,927 | 141,090 | 0 | 140,487 | 144,781 | 150,676 | 151,606 | 143,375 | 155,438 | 152,882 | 164,001 | 154,292 | 153,692 | 151,038 | 164,787 | 159,411 | 149,724 | 109,708 | 112,469 | 0 | 99,600 | 88,474 | 93,688 | 87,564 | 84,152 | 76,908 | 21,933 | 21,475 | 18,746 | 18,492 | 15,050 | 9,752 | 5,836 | 5,915 | 8,837 | 7,021 | 4,188 | 1,366 | 1,500 | 1,321 | 1,090 | 1,315 | 1,452 | 1,636 | 0 | 1,617 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 83,709 | 0 | 78,606 | 79,131 | 0 | 77,925 | 71,880 | 73,350 | 0 | 69,598 | 63,220 | 59,571 | 0 | 67,461 | 65,004 | 59,510 | 0 | 62,779 | 58,988 | 54,516 | 0 | 53,877 | 50,104 | 54,738 | 0 | 47,677 | 45,114 | 56,551 | 0 | 50,439 | 0 | 47,977 | 53,630 | 49,569 | 48,220 | 47,377 | 47,377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,377 | 47,377 | 48,220 | 49,569 | 53,630 | 47,977 | 0 | 50,439 | 0 | 56,551 | 45,114 | 47,677 | 0 | 54,738 | 50,104 | 53,877 | 0 | 54,516 | 58,988 | 62,779 | 0 | 59,510 | 65,004 | 67,461 | 0 | 59,571 | 63,220 | 69,598 | 0 | 73,350 | 71,880 | 77,925 | 0 | 79,131 | 78,606 | 0 | 83,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,400 | 4,400 | 21,300 | 21,300 | 51,300 | 50,100 | 53,500 | 65,800 | 59,200 | 57,900 | 55,000 | 61,010 | 61,010 | 61,595 | 64,563 | 71,056 | 67,825 | 66,814 | 73,426 | 90,808 | 98,809 | 109,396 | 123,500 | 151,197 | 171,129 | 193,400 | 222,848 | 264,501 | 273,629 | 262,022 | 295,044 | 367,695 | 395,011 | 425,132 | 451,904 | 502,052 | 517,499 | 524,021 | 539,543 | 577,482 | 586,046 | 595,830 | 608,511 | 643,670 | 681,286 | 736,276 | 820,443 | 963,486 | 1,058,895 | 1,136,252 | 1,069,702 | 1,155,552 | 1,223,099 | 1,293,388 | |
|
---|