> Total Assets | 0 | 0 | 0 | 4,300 | 5,100 | 5,500 | 0 | 6,300 | 6,700 | 10,200 | 10,000 | 11,500 | 12,900 | 14,600 | 15,900 | 16,859 | 16,859 | 19,500 | 21,000 | 22,870 | 22,870 | 30,900 | 23,400 | 44,428 | 50,600 | 56,400 | 49,700 | 44,600 | 40,122 | 42,306 | 40,366 | 41,570 | 48,063 | 38,352 | 43,310 | 47,640 | 42,166 | 63,631 | 65,704 | 58,324 | 58,006 | 60,069 | 67,688 | 92,473 | 106,128 | 111,015 | 187,914 | 199,733 | 217,726 | 232,919 | 330,605 | 339,997 | 339,511 | 347,680 | 370,188 | 463,756 | 483,115 | 518,671 | 564,727 | 587,111 | 1,037,747 | 1,022,450 | 1,050,723 | 1,070,194 | 1,086,401 | 1,083,398 | 1,130,940 | 1,172,351 | 1,222,445 | 1,269,220 | 1,263,922 | 1,299,825 | 1,327,560 | 1,340,647 | 846,776 | 858,285 | 855,380 | 858,299 | 875,724 | 730,595 | 712,317 | 700,253 | 754,569 | 726,406 | 727,390 | 710,296 | 682,213 | 669,742 | 623,327 | 645,433 | 666,436 | 685,085 | 705,645 | 711,102 | 721,732 | 734,029 | 756,628 | 805,873 | 799,529 | 813,482 | 842,288 | 753,324 | 725,892 | 717,118 | 1,184,239 | 1,205,862 | 1,212,380 | 1,262,745 | 1,440,084 | 1,645,488 | 1,602,720 | 1,567,198 | 1,573,209 | 1,599,563 | 1,937,645 | 1,856,968 | 1,908,392 | 2,000,986 | 1,982,127 | 1,976,245 | 1,946,959 | 1,982,402 | 2,027,417 | 2,060,170 | 2,089,871 | 2,117,368 | 2,139,114 |
| 2,139,114 | 2,117,368 | 2,089,871 | 2,060,170 | 2,027,417 | 1,982,402 | 1,946,959 | 1,976,245 | 1,982,127 | 2,000,986 | 1,908,392 | 1,856,968 | 1,937,645 | 1,599,563 | 1,573,209 | 1,567,198 | 1,602,720 | 1,645,488 | 1,440,084 | 1,262,745 | 1,212,380 | 1,205,862 | 1,184,239 | 717,118 | 725,892 | 753,324 | 842,288 | 813,482 | 799,529 | 805,873 | 756,628 | 734,029 | 721,732 | 711,102 | 705,645 | 685,085 | 666,436 | 645,433 | 623,327 | 669,742 | 682,213 | 710,296 | 727,390 | 726,406 | 754,569 | 700,253 | 712,317 | 730,595 | 875,724 | 858,299 | 855,380 | 858,285 | 846,776 | 1,340,647 | 1,327,560 | 1,299,825 | 1,263,922 | 1,269,220 | 1,222,445 | 1,172,351 | 1,130,940 | 1,083,398 | 1,086,401 | 1,070,194 | 1,050,723 | 1,022,450 | 1,037,747 | 587,111 | 564,727 | 518,671 | 483,115 | 463,756 | 370,188 | 347,680 | 339,511 | 339,997 | 330,605 | 232,919 | 217,726 | 199,733 | 187,914 | 111,015 | 106,128 | 92,473 | 67,688 | 60,069 | 58,006 | 58,324 | 65,704 | 63,631 | 42,166 | 47,640 | 43,310 | 38,352 | 48,063 | 41,570 | 40,366 | 42,306 | 40,122 | 44,600 | 49,700 | 56,400 | 50,600 | 44,428 | 23,400 | 30,900 | 22,870 | 22,870 | 21,000 | 19,500 | 16,859 | 16,859 | 15,900 | 14,600 | 12,900 | 11,500 | 10,000 | 10,200 | 6,700 | 6,300 | 0 | 5,500 | 5,100 | 4,300 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 3,500 | 4,000 | 3,700 | 0 | 4,400 | 4,700 | 6,500 | 6,400 | 7,600 | 8,300 | 10,100 | 10,600 | 10,155 | 10,155 | 12,300 | 13,000 | 14,601 | 14,601 | 12,300 | 6,600 | 10,335 | 17,200 | 23,700 | 21,500 | 17,400 | 13,349 | 18,990 | 17,677 | 17,520 | 23,888 | 10,460 | 15,207 | 15,049 | 9,990 | 30,099 | 31,155 | 22,588 | 23,669 | 26,954 | 26,438 | 49,596 | 43,783 | 45,511 | 115,222 | 118,890 | 110,175 | 114,900 | 92,030 | 92,340 | 84,150 | 81,969 | 97,010 | 179,205 | 190,312 | 181,757 | 169,881 | 164,513 | 183,874 | 177,074 | 200,463 | 194,350 | 198,871 | 173,196 | 200,909 | 218,036 | 261,108 | 290,371 | 282,257 | 293,930 | 318,097 | 204,781 | 205,415 | 232,016 | 237,961 | 236,300 | 233,848 | 205,788 | 182,387 | 181,809 | 234,410 | 205,279 | 203,517 | 158,911 | 142,434 | 135,558 | 145,843 | 168,370 | 216,441 | 175,263 | 176,729 | 179,519 | 193,433 | 214,910 | 243,102 | 273,141 | 268,190 | 311,156 | 343,519 | 258,773 | 232,668 | 224,118 | 271,731 | 275,785 | 299,519 | 350,554 | 468,128 | 449,540 | 411,250 | 361,984 | 380,450 | 390,965 | 432,882 | 356,684 | 392,485 | 394,869 | 388,780 | 388,961 | 405,557 | 426,544 | 467,227 | 496,935 | 526,448 | 555,902 | 579,947 |
| 579,947 | 555,902 | 526,448 | 496,935 | 467,227 | 426,544 | 405,557 | 388,961 | 388,780 | 394,869 | 392,485 | 356,684 | 432,882 | 390,965 | 380,450 | 361,984 | 411,250 | 449,540 | 468,128 | 350,554 | 299,519 | 275,785 | 271,731 | 224,118 | 232,668 | 258,773 | 343,519 | 311,156 | 268,190 | 273,141 | 243,102 | 214,910 | 193,433 | 179,519 | 176,729 | 175,263 | 216,441 | 168,370 | 145,843 | 135,558 | 142,434 | 158,911 | 203,517 | 205,279 | 234,410 | 181,809 | 182,387 | 205,788 | 233,848 | 236,300 | 237,961 | 232,016 | 205,415 | 204,781 | 318,097 | 293,930 | 282,257 | 290,371 | 261,108 | 218,036 | 200,909 | 173,196 | 198,871 | 194,350 | 200,463 | 177,074 | 183,874 | 164,513 | 169,881 | 181,757 | 190,312 | 179,205 | 97,010 | 81,969 | 84,150 | 92,340 | 92,030 | 114,900 | 110,175 | 118,890 | 115,222 | 45,511 | 43,783 | 49,596 | 26,438 | 26,954 | 23,669 | 22,588 | 31,155 | 30,099 | 9,990 | 15,049 | 15,207 | 10,460 | 23,888 | 17,520 | 17,677 | 18,990 | 13,349 | 17,400 | 21,500 | 23,700 | 17,200 | 10,335 | 6,600 | 12,300 | 14,601 | 14,601 | 13,000 | 12,300 | 10,155 | 10,155 | 10,600 | 10,100 | 8,300 | 7,600 | 6,400 | 6,500 | 4,700 | 4,400 | 0 | 3,700 | 4,000 | 3,500 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 1,100 | 700 | 400 | 0 | 200 | 0 | 200 | 600 | 900 | 400 | 400 | 2,400 | 1,104 | 1,104 | 2,500 | 2,700 | 4,070 | 4,070 | 500 | 0 | 572 | 2,800 | 100 | 3,500 | 1,400 | 1,267 | 4,781 | 4,629 | 6,967 | 12,209 | 3,824 | 3,345 | 3,515 | 2,334 | 9,921 | 11,089 | 4,861 | 8,341 | 12,801 | 10,064 | 29,779 | 24,338 | 22,279 | 93,181 | 89,679 | 78,917 | 72,063 | 20,750 | 17,231 | 9,476 | 7,957 | 9,855 | 84,221 | 107,483 | 91,341 | 66,592 | 56,190 | 25,236 | 1,660 | 5,664 | 2,847 | 25,648 | 898 | 45,160 | 34,485 | 81,980 | 116,027 | 128,000 | 120,295 | 148,868 | 28,132 | 29,462 | 48,004 | 41,290 | 37,158 | 39,106 | 14,545 | 7,021 | 30,118 | 43,626 | 17,303 | 2,840 | 11,225 | 5,542 | 8,032 | 3,132 | 33,201 | 57,051 | 27,502 | 7,824 | 9,968 | 8,915 | 30,197 | 48,334 | 59,164 | 66,114 | 86,363 | 120,005 | 25,904 | 14,010 | 20,229 | 10,554 | 13,902 | 20,757 | 30,294 | 174,756 | 177,278 | 112,904 | 81,808 | 77,344 | 91,646 | 124,458 | 42,694 | 67,834 | 26,566 | 17,956 | 40,540 | 49,436 | 95,377 | 78,112 | 145,863 | 120,704 | 157,358 | 245,450 |
| 245,450 | 157,358 | 120,704 | 145,863 | 78,112 | 95,377 | 49,436 | 40,540 | 17,956 | 26,566 | 67,834 | 42,694 | 124,458 | 91,646 | 77,344 | 81,808 | 112,904 | 177,278 | 174,756 | 30,294 | 20,757 | 13,902 | 10,554 | 20,229 | 14,010 | 25,904 | 120,005 | 86,363 | 66,114 | 59,164 | 48,334 | 30,197 | 8,915 | 9,968 | 7,824 | 27,502 | 57,051 | 33,201 | 3,132 | 8,032 | 5,542 | 11,225 | 2,840 | 17,303 | 43,626 | 30,118 | 7,021 | 14,545 | 39,106 | 37,158 | 41,290 | 48,004 | 29,462 | 28,132 | 148,868 | 120,295 | 128,000 | 116,027 | 81,980 | 34,485 | 45,160 | 898 | 25,648 | 2,847 | 5,664 | 1,660 | 25,236 | 56,190 | 66,592 | 91,341 | 107,483 | 84,221 | 9,855 | 7,957 | 9,476 | 17,231 | 20,750 | 72,063 | 78,917 | 89,679 | 93,181 | 22,279 | 24,338 | 29,779 | 10,064 | 12,801 | 8,341 | 4,861 | 11,089 | 9,921 | 2,334 | 3,515 | 3,345 | 3,824 | 12,209 | 6,967 | 4,629 | 4,781 | 1,267 | 1,400 | 3,500 | 100 | 2,800 | 572 | 0 | 500 | 4,070 | 4,070 | 2,700 | 2,500 | 1,104 | 1,104 | 2,400 | 400 | 400 | 900 | 600 | 200 | 0 | 200 | 0 | 400 | 700 | 1,100 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,797 | 5,921 | 5,913 | 5,933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,933 | 5,913 | 5,921 | 4,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,200 | 3,000 | 3,000 | 0 | 3,800 | 4,300 | 5,900 | 5,200 | 6,100 | 7,300 | 8,800 | 7,400 | 8,345 | 8,345 | 8,800 | 9,100 | 9,748 | 9,748 | 6,900 | 1,200 | 7,456 | 12,200 | 21,000 | 15,600 | 13,900 | 10,097 | 12,154 | 11,874 | 9,228 | 9,754 | 4,405 | 10,518 | 10,468 | 5,348 | 15,111 | 14,879 | 13,467 | 10,227 | 9,424 | 11,567 | 15,185 | 14,893 | 19,841 | 18,265 | 24,478 | 24,848 | 36,994 | 59,212 | 68,139 | 67,402 | 63,814 | 81,109 | 74,929 | 67,930 | 75,034 | 86,553 | 96,309 | 144,066 | 161,864 | 179,768 | 175,698 | 154,368 | 154,279 | 141,011 | 150,269 | 150,572 | 151,855 | 136,450 | 141,549 | 141,923 | 153,273 | 151,208 | 148,061 | 161,834 | 163,161 | 163,461 | 171,972 | 144,659 | 124,766 | 111,149 | 119,533 | 115,350 | 110,934 | 102,859 | 99,325 | 110,651 | 110,454 | 121,744 | 125,010 | 153,860 | 152,213 | 162,500 | 166,056 | 172,707 | 173,388 | 177,402 | 201,196 | 192,936 | 197,592 | 195,030 | 188,972 | 236,437 | 239,674 | 254,703 | 237,596 | 268,551 | 249,030 | 250,777 | 255,145 | 275,632 | 278,216 | 274,570 | 274,961 | 293,579 | 305,413 | 302,470 | 296,785 | 294,122 | 278,785 | 319,580 | 328,173 | 359,359 | 356,909 | 301,050 |
| 301,050 | 356,909 | 359,359 | 328,173 | 319,580 | 278,785 | 294,122 | 296,785 | 302,470 | 305,413 | 293,579 | 274,961 | 274,570 | 278,216 | 275,632 | 255,145 | 250,777 | 249,030 | 268,551 | 237,596 | 254,703 | 239,674 | 236,437 | 188,972 | 195,030 | 197,592 | 192,936 | 201,196 | 177,402 | 173,388 | 172,707 | 166,056 | 162,500 | 152,213 | 153,860 | 125,010 | 121,744 | 110,454 | 110,651 | 99,325 | 102,859 | 110,934 | 115,350 | 119,533 | 111,149 | 124,766 | 144,659 | 171,972 | 163,461 | 163,161 | 161,834 | 148,061 | 151,208 | 153,273 | 141,923 | 141,549 | 136,450 | 151,855 | 150,572 | 150,269 | 141,011 | 154,279 | 154,368 | 175,698 | 179,768 | 161,864 | 144,066 | 96,309 | 86,553 | 75,034 | 67,930 | 74,929 | 81,109 | 63,814 | 67,402 | 68,139 | 59,212 | 36,994 | 24,848 | 24,478 | 18,265 | 19,841 | 14,893 | 15,185 | 11,567 | 9,424 | 10,227 | 13,467 | 14,879 | 15,111 | 5,348 | 10,468 | 10,518 | 4,405 | 9,754 | 9,228 | 11,874 | 12,154 | 10,097 | 13,900 | 15,600 | 21,000 | 12,200 | 7,456 | 1,200 | 6,900 | 9,748 | 9,748 | 9,100 | 8,800 | 8,345 | 8,345 | 7,400 | 8,800 | 7,300 | 6,100 | 5,200 | 5,900 | 4,300 | 3,800 | 0 | 3,000 | 3,000 | 2,200 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 100 | 300 | 300 | 0 | 300 | 400 | 400 | 600 | 400 | 600 | 900 | 800 | 264 | 264 | 1,000 | 1,200 | 247 | 247 | 4,900 | 5,400 | 604 | 900 | 1,200 | 900 | 1,600 | 1,060 | 1,008 | 663 | 715 | 862 | 870 | 415 | 244 | 1,093 | 4,053 | 4,246 | 3,403 | 4,009 | 4,007 | 3,852 | 2,753 | 3,283 | 2,268 | 2,538 | 1,356 | 3,572 | 2,613 | 6,241 | 6,970 | 2,366 | 5,912 | 2,824 | 11,125 | 3,887 | 4,683 | 5,847 | 5,991 | 3,858 | 3,903 | 7,872 | 7,719 | 8,727 | 9,154 | 5,539 | 23,003 | 15,905 | 10,776 | 154,257 | 22,139 | 15,701 | 12,400 | 13,795 | 24,630 | 22,072 | 24,801 | 20,635 | 8,640 | 16,229 | 12,006 | 9,819 | 2,385 | 14,309 | 15,185 | 12,577 | 19,708 | 23,556 | 17,147 | 5,641 | 14,641 | 5,959 | 9,407 | 12,070 | 11,260 | 11,964 | 31,789 | 14,904 | 16,268 | 18,148 | 24,784 | 11,949 | 7,349 | 13,948 | 13,252 | 13,458 | 8,225 | 9,278 | 9,395 | 30,114 | 13,265 | 11,025 | 8,124 | 14,024 | 25,598 | 10,776 | 25,493 | 37,839 | 26,415 | 23,581 | 22,824 | 33,097 | 22,899 | 46,385 | 41,635 | 33,447 |
| 33,447 | 41,635 | 46,385 | 22,899 | 33,097 | 22,824 | 23,581 | 26,415 | 37,839 | 25,493 | 10,776 | 25,598 | 14,024 | 8,124 | 11,025 | 13,265 | 30,114 | 9,395 | 9,278 | 8,225 | 13,458 | 13,252 | 13,948 | 7,349 | 11,949 | 24,784 | 18,148 | 16,268 | 14,904 | 31,789 | 11,964 | 11,260 | 12,070 | 9,407 | 5,959 | 14,641 | 5,641 | 17,147 | 23,556 | 19,708 | 12,577 | 15,185 | 14,309 | 2,385 | 9,819 | 12,006 | 16,229 | 8,640 | 20,635 | 24,801 | 22,072 | 24,630 | 13,795 | 12,400 | 15,701 | 22,139 | 154,257 | 10,776 | 15,905 | 23,003 | 5,539 | 9,154 | 8,727 | 7,719 | 7,872 | 3,903 | 3,858 | 5,991 | 5,847 | 4,683 | 3,887 | 11,125 | 2,824 | 5,912 | 2,366 | 6,970 | 6,241 | 2,613 | 3,572 | 1,356 | 2,538 | 2,268 | 3,283 | 2,753 | 3,852 | 4,007 | 4,009 | 3,403 | 4,246 | 4,053 | 1,093 | 244 | 415 | 870 | 862 | 715 | 663 | 1,008 | 1,060 | 1,600 | 900 | 1,200 | 900 | 604 | 5,400 | 4,900 | 247 | 247 | 1,200 | 1,000 | 264 | 264 | 800 | 900 | 600 | 400 | 600 | 400 | 400 | 300 | 0 | 300 | 300 | 100 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 800 | 1,100 | 1,800 | 0 | 1,900 | 2,000 | 3,700 | 3,600 | 3,900 | 4,600 | 4,500 | 5,300 | 6,704 | 6,704 | 7,200 | 8,000 | 8,269 | 8,269 | 18,600 | 16,800 | 34,093 | 33,400 | 32,700 | 28,200 | 27,200 | 26,773 | 23,316 | 22,689 | 24,050 | 24,175 | 27,892 | 28,103 | 32,591 | 32,176 | 33,532 | 34,549 | 35,736 | 34,337 | 33,115 | 41,250 | 42,877 | 62,345 | 65,504 | 72,692 | 80,843 | 107,551 | 118,019 | 238,575 | 247,657 | 255,361 | 265,711 | 273,178 | 284,551 | 292,803 | 336,914 | 394,846 | 422,598 | 853,873 | 845,376 | 850,260 | 875,844 | 887,530 | 910,202 | 930,031 | 954,315 | 961,337 | 978,849 | 981,665 | 1,005,895 | 1,009,463 | 1,135,866 | 641,361 | 626,269 | 617,419 | 621,999 | 641,876 | 524,894 | 686,411 | 675,331 | 680,236 | 521,228 | 680,907 | 699,731 | 681,198 | 671,639 | 534,572 | 477,109 | 491,480 | 552,517 | 572,879 | 576,200 | 528,284 | 556,118 | 550,202 | 567,152 | 564,034 | 533,448 | 526,982 | 494,553 | 680,009 | 522,449 | 912,508 | 930,077 | 912,861 | 912,191 | 971,956 | 1,195,948 | 1,191,470 | 1,205,214 | 1,192,759 | 1,208,598 | 1,504,763 | 1,500,284 | 1,515,907 | 1,606,117 | 1,593,347 | 1,587,284 | 1,541,402 | 1,555,858 | 1,560,190 | 1,563,235 | 1,563,423 | 1,561,466 | 1,559,167 |
| 1,559,167 | 1,561,466 | 1,563,423 | 1,563,235 | 1,560,190 | 1,555,858 | 1,541,402 | 1,587,284 | 1,593,347 | 1,606,117 | 1,515,907 | 1,500,284 | 1,504,763 | 1,208,598 | 1,192,759 | 1,205,214 | 1,191,470 | 1,195,948 | 971,956 | 912,191 | 912,861 | 930,077 | 912,508 | 522,449 | 680,009 | 494,553 | 526,982 | 533,448 | 564,034 | 567,152 | 550,202 | 556,118 | 528,284 | 576,200 | 572,879 | 552,517 | 491,480 | 477,109 | 534,572 | 671,639 | 681,198 | 699,731 | 680,907 | 521,228 | 680,236 | 675,331 | 686,411 | 524,894 | 641,876 | 621,999 | 617,419 | 626,269 | 641,361 | 1,135,866 | 1,009,463 | 1,005,895 | 981,665 | 978,849 | 961,337 | 954,315 | 930,031 | 910,202 | 887,530 | 875,844 | 850,260 | 845,376 | 853,873 | 422,598 | 394,846 | 336,914 | 292,803 | 284,551 | 273,178 | 265,711 | 255,361 | 247,657 | 238,575 | 118,019 | 107,551 | 80,843 | 72,692 | 65,504 | 62,345 | 42,877 | 41,250 | 33,115 | 34,337 | 35,736 | 34,549 | 33,532 | 32,176 | 32,591 | 28,103 | 27,892 | 24,175 | 24,050 | 22,689 | 23,316 | 26,773 | 27,200 | 28,200 | 32,700 | 33,400 | 34,093 | 16,800 | 18,600 | 8,269 | 8,269 | 8,000 | 7,200 | 6,704 | 6,704 | 5,300 | 4,500 | 4,600 | 3,900 | 3,600 | 3,700 | 2,000 | 1,900 | 0 | 1,800 | 1,100 | 800 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 400 | 600 | 900 | 0 | 1,100 | 1,200 | 2,500 | 2,500 | 2,400 | 3,000 | 3,000 | 3,300 | 4,610 | 4,610 | 4,800 | 4,700 | 4,785 | 4,785 | 6,100 | 6,500 | 8,574 | 7,900 | 7,500 | 6,000 | 3,400 | 3,325 | 3,119 | 3,138 | 2,935 | 3,096 | 4,223 | 5,334 | 10,290 | 9,853 | 9,363 | 9,006 | 8,257 | 7,815 | 7,378 | 6,919 | 7,219 | 7,239 | 8,121 | 9,127 | 10,003 | 14,677 | 19,825 | 24,315 | 27,389 | 30,282 | 36,700 | 42,857 | 52,960 | 55,401 | 66,896 | 66,709 | 68,313 | 75,397 | 78,504 | 80,387 | 79,258 | 80,740 | 82,644 | 87,021 | 91,919 | 95,440 | 112,143 | 117,820 | 138,554 | 144,023 | 144,446 | 146,928 | 148,536 | 143,965 | 146,207 | 150,947 | 156,746 | 312,962 | 313,774 | 320,154 | 159,109 | 314,068 | 296,692 | 282,838 | 274,910 | 114,176 | 66,999 | 82,970 | 85,390 | 87,926 | 89,234 | 42,945 | 73,998 | 73,352 | 68,840 | 65,390 | 62,244 | 56,426 | 28,000 | 217,000 | 58,898 | 112,780 | 114,788 | 114,093 | 112,904 | 110,170 | 117,911 | 118,377 | 117,159 | 116,299 | 116,020 | 120,409 | 119,692 | 120,096 | 125,570 | 123,091 | 118,882 | 118,564 | 121,541 | 127,465 | 130,784 | 131,109 | 129,346 | 127,110 |
| 127,110 | 129,346 | 131,109 | 130,784 | 127,465 | 121,541 | 118,564 | 118,882 | 123,091 | 125,570 | 120,096 | 119,692 | 120,409 | 116,020 | 116,299 | 117,159 | 118,377 | 117,911 | 110,170 | 112,904 | 114,093 | 114,788 | 112,780 | 58,898 | 217,000 | 28,000 | 56,426 | 62,244 | 65,390 | 68,840 | 73,352 | 73,998 | 42,945 | 89,234 | 87,926 | 85,390 | 82,970 | 66,999 | 114,176 | 274,910 | 282,838 | 296,692 | 314,068 | 159,109 | 320,154 | 313,774 | 312,962 | 156,746 | 150,947 | 146,207 | 143,965 | 148,536 | 146,928 | 144,446 | 144,023 | 138,554 | 117,820 | 112,143 | 95,440 | 91,919 | 87,021 | 82,644 | 80,740 | 79,258 | 80,387 | 78,504 | 75,397 | 68,313 | 66,709 | 66,896 | 55,401 | 52,960 | 42,857 | 36,700 | 30,282 | 27,389 | 24,315 | 19,825 | 14,677 | 10,003 | 9,127 | 8,121 | 7,239 | 7,219 | 6,919 | 7,378 | 7,815 | 8,257 | 9,006 | 9,363 | 9,853 | 10,290 | 5,334 | 4,223 | 3,096 | 2,935 | 3,138 | 3,119 | 3,325 | 3,400 | 6,000 | 7,500 | 7,900 | 8,574 | 6,500 | 6,100 | 4,785 | 4,785 | 4,700 | 4,800 | 4,610 | 4,610 | 3,300 | 3,000 | 3,000 | 2,400 | 2,500 | 2,500 | 1,200 | 1,100 | 0 | 900 | 600 | 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 | 25,500 | 25,200 | 22,300 | 19,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,216 | 0 | 0 | 0 | 25,768 | 0 | 0 | 0 | 35,658 | 55,106 | 57,383 | 63,565 | 62,537 | 80,065 | 85,120 | 194,502 | 197,002 | 201,218 | 207,775 | 210,337 | 213,032 | 219,061 | 249,632 | 307,375 | 332,534 | 734,187 | 697,545 | 701,113 | 733,881 | 736,253 | 749,238 | 765,137 | 786,923 | 789,054 | 790,210 | 790,409 | 791,412 | 791,412 | 901,611 | 335,811 | 334,695 | 334,695 | 343,353 | 367,495 | 209,594 | 209,994 | 209,260 | 208,126 | 208,915 | 208,923 | 205,587 | 205,587 | 205,587 | 205,587 | 205,587 | 211,109 | 261,663 | 285,124 | 280,349 | 284,552 | 288,957 | 292,793 | 313,663 | 313,663 | 319,949 | 322,199 | 324,145 | 324,145 | 329,480 | 649,514 | 664,822 | 660,472 | 658,500 | 721,049 | 937,088 | 931,483 | 932,685 | 933,207 | 936,772 | 1,188,054 | 1,196,090 | 1,204,638 | 1,289,672 | 1,285,455 | 1,287,399 | 1,244,679 | 1,244,679 | 1,244,679 | 1,244,679 | 1,244,679 | 1,244,679 | 1,244,679 |
| 1,244,679 | 1,244,679 | 1,244,679 | 1,244,679 | 1,244,679 | 1,244,679 | 1,244,679 | 1,287,399 | 1,285,455 | 1,289,672 | 1,204,638 | 1,196,090 | 1,188,054 | 936,772 | 933,207 | 932,685 | 931,483 | 937,088 | 721,049 | 658,500 | 660,472 | 664,822 | 649,514 | 329,480 | 324,145 | 324,145 | 322,199 | 319,949 | 313,663 | 313,663 | 292,793 | 288,957 | 284,552 | 280,349 | 285,124 | 261,663 | 211,109 | 205,587 | 205,587 | 205,587 | 205,587 | 205,587 | 208,923 | 208,915 | 208,126 | 209,260 | 209,994 | 209,594 | 367,495 | 343,353 | 334,695 | 334,695 | 335,811 | 901,611 | 791,412 | 791,412 | 790,409 | 790,210 | 789,054 | 786,923 | 765,137 | 749,238 | 736,253 | 733,881 | 701,113 | 697,545 | 734,187 | 332,534 | 307,375 | 249,632 | 219,061 | 213,032 | 210,337 | 207,775 | 201,218 | 197,002 | 194,502 | 85,120 | 80,065 | 62,537 | 63,565 | 57,383 | 55,106 | 35,658 | 0 | 0 | 0 | 25,768 | 0 | 0 | 0 | 22,216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,500 | 22,300 | 25,200 | 25,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,900 | 35,145 | 35,700 | 39,400 | 35,400 | 35,700 | 0 | 0 | 0 | 14,200 | 0 | 0 | 0 | 53,100 | 0 | 0 | 0 | 60,500 | 0 | 0 | 0 | 66,100 | 0 | 0 | 0 |
| 0 | 0 | 0 | 66,100 | 0 | 0 | 0 | 60,500 | 0 | 0 | 0 | 53,100 | 0 | 0 | 0 | 14,200 | 0 | 0 | 0 | 35,700 | 35,400 | 39,400 | 35,700 | 35,145 | 31,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 22,216 | 0 | 0 | 0 | 25,623 | 25,567 | 25,553 | 34,146 | 35,658 | 55,106 | 57,383 | 63,565 | 66,984 | 86,686 | 92,152 | 208,483 | 208,449 | 11,417 | 14,199 | 12,837 | 12,733 | 12,741 | 13,661 | 13,891 | 14,301 | 27,888 | 44,608 | 44,480 | 42,388 | 50,791 | 57,332 | 57,361 | 57,608 | 59,093 | 57,732 | 55,900 | 53,393 | 52,248 | 62,331 | 52,259 | 50,067 | 49,364 | 49,335 | 51,959 | 47,050 | 46,792 | 43,109 | 42,332 | 36,690 | 34,336 | 34,112 | 34,096 | 33,193 | 33,193 | 33,193 | 33,150 | 44,047 | 43,548 | 47,728 | 47,249 | 46,755 | 46,220 | 45,523 | 44,845 | 46,061 | 45,382 | 44,888 | 44,309 | 44,132 | 62,801 | 61,966 | 66,468 | 64,748 | 68,251 | 81,813 | 84,143 | 74,183 | 69,764 | 66,432 | 118,084 | 111,190 | 106,534 | 106,189 | 103,678 | 101,167 | 99,929 | 104,744 | 103,634 | 102,675 | 101,778 | 100,832 | 99,698 |
| 99,698 | 100,832 | 101,778 | 102,675 | 103,634 | 104,744 | 99,929 | 101,167 | 103,678 | 106,189 | 106,534 | 111,190 | 118,084 | 66,432 | 69,764 | 74,183 | 84,143 | 81,813 | 68,251 | 64,748 | 66,468 | 61,966 | 62,801 | 44,132 | 44,309 | 44,888 | 45,382 | 46,061 | 44,845 | 45,523 | 46,220 | 46,755 | 47,249 | 47,728 | 43,548 | 44,047 | 33,150 | 33,193 | 33,193 | 33,193 | 34,096 | 34,112 | 34,336 | 36,690 | 42,332 | 43,109 | 46,792 | 47,050 | 51,959 | 49,335 | 49,364 | 50,067 | 52,259 | 62,331 | 52,248 | 53,393 | 55,900 | 57,732 | 59,093 | 57,608 | 57,361 | 57,332 | 50,791 | 42,388 | 44,480 | 44,608 | 27,888 | 14,301 | 13,891 | 13,661 | 12,741 | 12,733 | 12,837 | 14,199 | 11,417 | 208,449 | 208,483 | 92,152 | 86,686 | 66,984 | 63,565 | 57,383 | 55,106 | 35,658 | 34,146 | 25,553 | 25,567 | 25,623 | 0 | 0 | 0 | 22,216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23,448 | 20,197 | 19,551 | 21,115 | 21,079 | 23,669 | 22,769 | 22,301 | 22,323 | 24,169 | 25,543 | 27,479 | 26,522 | 25,737 | 34,331 | 35,658 | 55,106 | 57,383 | 63,565 | 70,840 | 92,874 | 98,194 | 214,260 | 220,268 | 225,079 | 229,011 | 230,321 | 231,591 | 237,402 | 270,018 | 328,137 | 354,285 | 778,476 | 766,872 | 769,873 | 796,586 | 806,790 | 827,558 | 843,010 | 862,396 | 865,897 | 866,706 | 863,845 | 867,341 | 865,440 | 991,420 | 494,433 | 477,733 | 473,454 | 475,792 | 490,929 | -87 | -156,481 | -156,887 | -160,077 | -101 | -157,034 | -148,346 | -141,419 | -137,455 | -57,088 | -46 | -41,485 | -42,695 | -43,963 | -44,617 | 15 | -36,999 | -36,676 | -34,420 | -32,695 | -31,122 | -28,213 | -2 | -186,785 | -29,449 | 51,713 | 88,501 | 36,428 | 40,327 | 38,686 | 45,236 | 151,740 | 174,627 | 59,689 | 89,374 | 78,216 | 73,312 | 84,639 | 84,686 | 81,123 | 39,336 | 78,230 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 78,230 | 39,336 | 81,123 | 84,686 | 84,639 | 73,312 | 78,216 | 89,374 | 59,689 | 174,627 | 151,740 | 45,236 | 38,686 | 40,327 | 36,428 | 88,501 | 51,713 | -29,449 | -186,785 | -2 | -28,213 | -31,122 | -32,695 | -34,420 | -36,676 | -36,999 | 15 | -44,617 | -43,963 | -42,695 | -41,485 | -46 | -57,088 | -137,455 | -141,419 | -148,346 | -157,034 | -101 | -160,077 | -156,887 | -156,481 | -87 | 490,929 | 475,792 | 473,454 | 477,733 | 494,433 | 991,420 | 865,440 | 867,341 | 863,845 | 866,706 | 865,897 | 862,396 | 843,010 | 827,558 | 806,790 | 796,586 | 769,873 | 766,872 | 778,476 | 354,285 | 328,137 | 270,018 | 237,402 | 231,591 | 230,321 | 229,011 | 225,079 | 220,268 | 214,260 | 98,194 | 92,874 | 70,840 | 63,565 | 57,383 | 55,106 | 35,658 | 34,331 | 25,737 | 26,522 | 27,479 | 25,543 | 24,169 | 22,323 | 22,301 | 22,769 | 23,669 | 21,079 | 21,115 | 19,551 | 20,197 | 23,448 | 0 | 0 | 0 | 0 | 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 | 77,173 | 68,649 | 65,674 | 59,498 | 54,512 | 92,804 | 91,808 | 85,256 | 83,123 | 90,214 | 95,991 | 134,442 | 128,478 | 124,788 | 146,565 | 140,485 | 129,992 | 125,245 | 121,367 | 121,014 | 113,797 | 107,940 | 98,943 | 100,806 | 91,160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91,160 | 100,806 | 98,943 | 107,940 | 113,797 | 121,014 | 121,367 | 125,245 | 129,992 | 140,485 | 146,565 | 124,788 | 128,478 | 134,442 | 95,991 | 90,214 | 83,123 | 85,256 | 91,808 | 92,804 | 54,512 | 59,498 | 65,674 | 68,649 | 77,173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,400 | 3,100 | 3,300 | 0 | 4,100 | 4,400 | 6,400 | 5,900 | 7,200 | 8,400 | 9,900 | 11,100 | 12,356 | 12,356 | 13,400 | 14,100 | 14,590 | 14,590 | 22,100 | 18,700 | 56,009 | 64,700 | 71,900 | 59,000 | 54,800 | 51,369 | 53,899 | 52,574 | 43,490 | 46,584 | 40,709 | 42,503 | 44,266 | 35,574 | 43,011 | 43,343 | 41,361 | 38,909 | 38,930 | 42,312 | 41,074 | 48,548 | 46,919 | 46,924 | 51,260 | 58,928 | 63,348 | 148,159 | 147,398 | 136,575 | 131,820 | 138,434 | 99,749 | 103,132 | 119,228 | 139,749 | 139,291 | 568,509 | 525,685 | 521,657 | 508,076 | 488,299 | 440,556 | 444,792 | 436,016 | 438,030 | 2,096,741 | 415,701 | 420,110 | 423,433 | 410,667 | 334,795 | 338,137 | 325,406 | 316,979 | 303,744 | 276,362 | 250,534 | 235,223 | 376,777 | 353,927 | 364,475 | 339,254 | 299,112 | 271,980 | 255,892 | 265,383 | 272,462 | 274,649 | 294,866 | 283,277 | 275,354 | 272,887 | 273,682 | 312,812 | 286,310 | 297,056 | 292,730 | 344,263 | 280,396 | 234,485 | 663,039 | 642,920 | 608,915 | 621,232 | 759,940 | 923,229 | 844,977 | 756,457 | 783,635 | 723,676 | 988,844 | 880,645 | 887,740 | 961,991 | 912,517 | 869,672 | 813,611 | 921,645 | 933,899 | 940,387 | 947,217 | 938,482 | 938,675 |
| 938,675 | 938,482 | 947,217 | 940,387 | 933,899 | 921,645 | 813,611 | 869,672 | 912,517 | 961,991 | 887,740 | 880,645 | 988,844 | 723,676 | 783,635 | 756,457 | 844,977 | 923,229 | 759,940 | 621,232 | 608,915 | 642,920 | 663,039 | 234,485 | 280,396 | 344,263 | 292,730 | 297,056 | 286,310 | 312,812 | 273,682 | 272,887 | 275,354 | 283,277 | 294,866 | 274,649 | 272,462 | 265,383 | 255,892 | 271,980 | 299,112 | 339,254 | 364,475 | 353,927 | 376,777 | 235,223 | 250,534 | 276,362 | 303,744 | 316,979 | 325,406 | 338,137 | 334,795 | 410,667 | 423,433 | 420,110 | 415,701 | 2,096,741 | 438,030 | 436,016 | 444,792 | 440,556 | 488,299 | 508,076 | 521,657 | 525,685 | 568,509 | 139,291 | 139,749 | 119,228 | 103,132 | 99,749 | 138,434 | 131,820 | 136,575 | 147,398 | 148,159 | 63,348 | 58,928 | 51,260 | 46,924 | 46,919 | 48,548 | 41,074 | 42,312 | 38,930 | 38,909 | 41,361 | 43,343 | 43,011 | 35,574 | 44,266 | 42,503 | 40,709 | 46,584 | 43,490 | 52,574 | 53,899 | 51,369 | 54,800 | 59,000 | 71,900 | 64,700 | 56,009 | 18,700 | 22,100 | 14,590 | 14,590 | 14,100 | 13,400 | 12,356 | 12,356 | 11,100 | 9,900 | 8,400 | 7,200 | 5,900 | 6,400 | 4,400 | 4,100 | 0 | 3,300 | 3,100 | 2,400 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 2,300 | 2,900 | 3,000 | 0 | 3,600 | 3,800 | 4,700 | 4,000 | 5,800 | 6,700 | 7,900 | 8,900 | 9,133 | 9,133 | 9,800 | 10,800 | 11,464 | 11,464 | 16,100 | 12,600 | 41,615 | 50,400 | 58,400 | 32,000 | 41,700 | 40,961 | 24,888 | 23,799 | 22,389 | 28,427 | 28,841 | 32,157 | 33,409 | 27,059 | 27,104 | 29,242 | 31,120 | 30,547 | 31,056 | 33,031 | 34,018 | 41,873 | 40,574 | 40,004 | 41,976 | 48,136 | 52,424 | 87,115 | 99,955 | 90,941 | 88,739 | 92,124 | 81,918 | 82,735 | 91,484 | 107,167 | 101,736 | 173,162 | 179,029 | 192,908 | 204,627 | 197,316 | 217,263 | 232,584 | 229,306 | 238,623 | 238,237 | 218,627 | 216,304 | 227,728 | 215,790 | 209,508 | 221,734 | 252,417 | 245,004 | 231,457 | 204,787 | 202,821 | 191,014 | 332,480 | 312,416 | 324,714 | 200,736 | 191,065 | 162,323 | 164,234 | 176,029 | 171,214 | 175,193 | 200,367 | 189,786 | 182,174 | 181,348 | 183,904 | 225,318 | 201,857 | 215,062 | 210,810 | 214,189 | 219,290 | 222,476 | 297,377 | 313,007 | 314,653 | 326,943 | 316,106 | 442,048 | 437,496 | 456,337 | 456,082 | 449,223 | 454,349 | 374,282 | 380,154 | 427,372 | 367,200 | 355,529 | 353,050 | 462,401 | 468,119 | 473,721 | 484,860 | 479,976 | 486,021 |
| 486,021 | 479,976 | 484,860 | 473,721 | 468,119 | 462,401 | 353,050 | 355,529 | 367,200 | 427,372 | 380,154 | 374,282 | 454,349 | 449,223 | 456,082 | 456,337 | 437,496 | 442,048 | 316,106 | 326,943 | 314,653 | 313,007 | 297,377 | 222,476 | 219,290 | 214,189 | 210,810 | 215,062 | 201,857 | 225,318 | 183,904 | 181,348 | 182,174 | 189,786 | 200,367 | 175,193 | 171,214 | 176,029 | 164,234 | 162,323 | 191,065 | 200,736 | 324,714 | 312,416 | 332,480 | 191,014 | 202,821 | 204,787 | 231,457 | 245,004 | 252,417 | 221,734 | 209,508 | 215,790 | 227,728 | 216,304 | 218,627 | 238,237 | 238,623 | 229,306 | 232,584 | 217,263 | 197,316 | 204,627 | 192,908 | 179,029 | 173,162 | 101,736 | 107,167 | 91,484 | 82,735 | 81,918 | 92,124 | 88,739 | 90,941 | 99,955 | 87,115 | 52,424 | 48,136 | 41,976 | 40,004 | 40,574 | 41,873 | 34,018 | 33,031 | 31,056 | 30,547 | 31,120 | 29,242 | 27,104 | 27,059 | 33,409 | 32,157 | 28,841 | 28,427 | 22,389 | 23,799 | 24,888 | 40,961 | 41,700 | 32,000 | 58,400 | 50,400 | 41,615 | 12,600 | 16,100 | 11,464 | 11,464 | 10,800 | 9,800 | 9,133 | 9,133 | 8,900 | 7,900 | 6,700 | 5,800 | 4,000 | 4,700 | 3,800 | 3,600 | 0 | 3,000 | 2,900 | 2,300 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 1,500 | 2,000 | 2,000 | 0 | 2,500 | 2,200 | 2,700 | 1,700 | 3,100 | 3,800 | 4,800 | 4,600 | 4,927 | 5,158 | 5,900 | 6,100 | 6,541 | 6,733 | 7,000 | 6,500 | 22,120 | 27,700 | 34,900 | 11,000 | 4,900 | 20,920 | 6,789 | 5,569 | 6,726 | 13,051 | 11,947 | 0 | 17,051 | 11,743 | 12,759 | 15,246 | 6,379 | 6,531 | 5,889 | 5,743 | 5,191 | 4,828 | 4,331 | 4,306 | 2,112 | 3,646 | 3,661 | 9,524 | 20,695 | 30,427 | 19,067 | 17,555 | 3,223 | 3,779 | 7,237 | 10,356 | 11,049 | 41,496 | 42,739 | 43,716 | 42,632 | 42,451 | 44,795 | 43,779 | 44,254 | 40,581 | 41,773 | 39,265 | 37,178 | 36,101 | 35,448 | 33,525 | 33,888 | 68,513 | 60,700 | 54,307 | 37,007 | 35,807 | 35,807 | 34,855 | 15,704 | 12,952 | 12,277 | 12,000 | 12,000 | 12,000 | 12,000 | 3,750 | 5,000 | 20,000 | 5,000 | 5,220 | 5,220 | 6,888 | 8,137 | 9,387 | 10,638 | 10,417 | 668 | 1,209 | 1,612 | 31,552 | 33,797 | 35,742 | 37,696 | 38,587 | 40,668 | 41,173 | 40,542 | 40,376 | 41,053 | 44,778 | 44,228 | 44,210 | 46,556 | 46,500 | 49,017 | 52,411 | 57,251 | 61,475 | 62,600 | 63,516 | 64,194 | 63,919 |
| 63,919 | 64,194 | 63,516 | 62,600 | 61,475 | 57,251 | 52,411 | 49,017 | 46,500 | 46,556 | 44,210 | 44,228 | 44,778 | 41,053 | 40,376 | 40,542 | 41,173 | 40,668 | 38,587 | 37,696 | 35,742 | 33,797 | 31,552 | 1,612 | 1,209 | 668 | 10,417 | 10,638 | 9,387 | 8,137 | 6,888 | 5,220 | 5,220 | 5,000 | 20,000 | 5,000 | 3,750 | 12,000 | 12,000 | 12,000 | 12,000 | 12,277 | 12,952 | 15,704 | 34,855 | 35,807 | 35,807 | 37,007 | 54,307 | 60,700 | 68,513 | 33,888 | 33,525 | 35,448 | 36,101 | 37,178 | 39,265 | 41,773 | 40,581 | 44,254 | 43,779 | 44,795 | 42,451 | 42,632 | 43,716 | 42,739 | 41,496 | 11,049 | 10,356 | 7,237 | 3,779 | 3,223 | 17,555 | 19,067 | 30,427 | 20,695 | 9,524 | 3,661 | 3,646 | 2,112 | 4,306 | 4,331 | 4,828 | 5,191 | 5,743 | 5,889 | 6,531 | 6,379 | 15,246 | 12,759 | 11,743 | 17,051 | 0 | 11,947 | 13,051 | 6,726 | 5,569 | 6,789 | 20,920 | 4,900 | 11,000 | 34,900 | 27,700 | 22,120 | 6,500 | 7,000 | 6,733 | 6,541 | 6,100 | 5,900 | 5,158 | 4,927 | 4,600 | 4,800 | 3,800 | 3,100 | 1,700 | 2,700 | 2,200 | 2,500 | 0 | 2,000 | 2,000 | 1,500 | 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 | 10,417 | 668 | 1,209 | 512 | 6,038 | 7,610 | 7,259 | 8,227 | 11,122 | 10,718 | 10,711 | 10,496 | 10,329 | 10,160 | 13,225 | 12,995 | 12,309 | 12,521 | 12,628 | 15,496 | 26,958 | 31,465 | 35,364 | 36,314 | 37,232 | 37,747 | 0 |
| 0 | 37,747 | 37,232 | 36,314 | 35,364 | 31,465 | 26,958 | 15,496 | 12,628 | 12,521 | 12,309 | 12,995 | 13,225 | 10,160 | 10,329 | 10,496 | 10,711 | 10,718 | 11,122 | 8,227 | 7,259 | 7,610 | 6,038 | 512 | 1,209 | 668 | 10,417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 300 | 200 | 300 | 0 | 400 | 500 | 700 | 800 | 400 | 900 | 700 | 1,400 | 1,416 | 1,416 | 800 | 1,100 | 1,338 | 1,338 | 2,500 | 2,400 | 7,295 | 6,100 | 8,100 | 7,200 | 4,700 | 4,973 | 4,281 | 4,080 | 1,590 | 1,445 | 2,668 | 1,997 | 2,440 | 2,382 | 1,793 | 1,945 | 2,495 | 1,776 | 2,029 | 2,411 | 3,340 | 5,009 | 3,255 | 3,674 | 6,681 | 4,419 | 4,520 | 10,170 | 29,922 | 7,919 | 13,527 | 13,643 | 14,339 | 10,916 | 10,533 | 14,370 | 14,438 | 21,520 | 19,681 | 15,535 | 18,652 | 18,528 | 17,391 | 23,617 | 16,535 | 21,554 | 22,968 | 19,551 | 23,374 | 21,290 | 21,843 | 22,347 | 25,475 | 20,532 | 24,425 | 21,690 | 29,175 | 27,646 | 21,658 | 24,362 | 20,139 | 24,198 | 18,886 | 19,363 | 16,056 | 23,651 | 21,911 | 24,226 | 25,682 | 33,627 | 35,070 | 33,088 | 30,358 | 29,444 | 29,119 | 22,815 | 25,384 | 22,966 | 29,810 | 24,519 | 28,531 | 32,797 | 35,690 | 35,901 | 31,259 | 31,147 | 33,383 | 39,037 | 42,674 | 38,865 | 36,668 | 41,649 | 38,217 | 36,621 | 43,509 | 45,527 | 43,735 | 40,017 | 38,557 | 34,555 | 28,237 | 36,249 | 26,626 | 32,117 |
| 32,117 | 26,626 | 36,249 | 28,237 | 34,555 | 38,557 | 40,017 | 43,735 | 45,527 | 43,509 | 36,621 | 38,217 | 41,649 | 36,668 | 38,865 | 42,674 | 39,037 | 33,383 | 31,147 | 31,259 | 35,901 | 35,690 | 32,797 | 28,531 | 24,519 | 29,810 | 22,966 | 25,384 | 22,815 | 29,119 | 29,444 | 30,358 | 33,088 | 35,070 | 33,627 | 25,682 | 24,226 | 21,911 | 23,651 | 16,056 | 19,363 | 18,886 | 24,198 | 20,139 | 24,362 | 21,658 | 27,646 | 29,175 | 21,690 | 24,425 | 20,532 | 25,475 | 22,347 | 21,843 | 21,290 | 23,374 | 19,551 | 22,968 | 21,554 | 16,535 | 23,617 | 17,391 | 18,528 | 18,652 | 15,535 | 19,681 | 21,520 | 14,438 | 14,370 | 10,533 | 10,916 | 14,339 | 13,643 | 13,527 | 7,919 | 29,922 | 10,170 | 4,520 | 4,419 | 6,681 | 3,674 | 3,255 | 5,009 | 3,340 | 2,411 | 2,029 | 1,776 | 2,495 | 1,945 | 1,793 | 2,382 | 2,440 | 1,997 | 2,668 | 1,445 | 1,590 | 4,080 | 4,281 | 4,973 | 4,700 | 7,200 | 8,100 | 6,100 | 7,295 | 2,400 | 2,500 | 1,338 | 1,338 | 1,100 | 800 | 1,416 | 1,416 | 1,400 | 700 | 900 | 400 | 800 | 700 | 500 | 400 | 0 | 300 | 200 | 300 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 500 | 700 | 700 | 0 | 700 | 1,100 | 1,300 | 1,500 | 2,300 | 2,000 | 2,400 | 2,900 | 2,789 | 1,615 | 3,100 | 3,600 | 3,585 | 3,585 | 6,600 | 3,700 | 2,119 | 16,600 | 15,400 | 13,800 | 32,100 | 12,949 | 11,699 | 12,031 | 11,954 | 11,812 | 12,107 | 30,160 | 13,918 | 12,934 | 12,552 | 12,051 | 8,948 | 8,617 | 7,795 | 8,433 | 9,347 | 9,350 | 32,456 | 9,358 | 33,183 | 40,071 | 9,119 | 67,421 | 49,338 | 52,595 | 56,145 | 60,926 | 52,726 | 5,927 | 5,927 | 2,811 | 69,478 | 3,185 | 4,631 | 4,631 | 138,680 | 136,337 | 155,077 | 165,188 | -11,076,483 | 176,488 | 173,496 | 218,627 | -14,129,248 | 170,337 | 158,499 | 153,636 | -11,585,629 | 163,372 | 159,879 | 155,460 | -5,470,395 | 139,368 | 133,549 | 273,263 | 221,244 | 287,564 | 169,573 | 159,702 | -124,653,733 | 128,583 | 142,118 | 143,238 | -125,100,489 | 146,740 | 149,716 | 143,866 | -107,794,230 | 147,572 | 188,062 | 169,655 | -55,884,960 | 177,427 | 183,711 | 193,562 | 156,539 | 233,028 | 243,520 | 243,010 | -21,169,012 | 246,372 | 297,997 | 297,286 | 313,121 | 321,841 | 313,174 | 309,387 | 2,837 | 299,323 | 337,307 | 275,173 | -20,148,223 | 260,622 | 366,593 | 372,089 | 382,884 | 348,846 | 362,530 | 389,985 |
| 389,985 | 362,530 | 348,846 | 382,884 | 372,089 | 366,593 | 260,622 | -20,148,223 | 275,173 | 337,307 | 299,323 | 2,837 | 309,387 | 313,174 | 321,841 | 313,121 | 297,286 | 297,997 | 246,372 | -21,169,012 | 243,010 | 243,520 | 233,028 | 156,539 | 193,562 | 183,711 | 177,427 | -55,884,960 | 169,655 | 188,062 | 147,572 | -107,794,230 | 143,866 | 149,716 | 146,740 | -125,100,489 | 143,238 | 142,118 | 128,583 | -124,653,733 | 159,702 | 169,573 | 287,564 | 221,244 | 273,263 | 133,549 | 139,368 | -5,470,395 | 155,460 | 159,879 | 163,372 | -11,585,629 | 153,636 | 158,499 | 170,337 | -14,129,248 | 218,627 | 173,496 | 176,488 | -11,076,483 | 165,188 | 155,077 | 136,337 | 138,680 | 4,631 | 4,631 | 3,185 | 69,478 | 2,811 | 5,927 | 5,927 | 52,726 | 60,926 | 56,145 | 52,595 | 49,338 | 67,421 | 9,119 | 40,071 | 33,183 | 9,358 | 32,456 | 9,350 | 9,347 | 8,433 | 7,795 | 8,617 | 8,948 | 12,051 | 12,552 | 12,934 | 13,918 | 30,160 | 12,107 | 11,812 | 11,954 | 12,031 | 11,699 | 12,949 | 32,100 | 13,800 | 15,400 | 16,600 | 2,119 | 3,700 | 6,600 | 3,585 | 3,585 | 3,600 | 3,100 | 1,615 | 2,789 | 2,900 | 2,400 | 2,000 | 2,300 | 1,500 | 1,300 | 1,100 | 700 | 0 | 700 | 700 | 500 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 200 | 200 | 300 | 0 | 500 | 600 | 1,700 | 1,800 | 1,500 | 1,700 | 1,900 | 2,200 | 3,223 | 3,223 | 3,800 | 3,500 | 3,126 | 3,126 | 6,000 | 6,100 | 14,394 | 14,300 | 13,500 | 27,000 | 13,100 | 10,408 | 29,011 | 28,775 | 21,101 | 18,157 | 11,868 | 10,346 | 10,857 | 8,515 | 15,907 | 14,101 | 10,241 | 8,362 | 7,874 | 9,281 | 7,056 | 6,675 | 6,345 | 6,920 | 9,284 | 10,792 | 10,924 | 61,044 | 47,443 | 45,634 | 43,081 | 46,310 | 17,831 | 20,397 | 27,744 | 32,582 | 37,555 | 395,347 | 346,656 | 328,749 | 303,449 | 290,983 | 223,293 | 212,208 | 206,710 | 199,407 | 1,858,504 | 197,074 | 203,806 | 195,705 | 194,877 | 125,287 | 116,403 | 72,989 | 71,975 | 72,287 | 71,575 | 47,713 | 44,209 | 44,297 | 41,511 | 39,761 | 138,518 | 108,047 | 109,657 | 91,658 | 89,354 | 101,248 | 99,456 | 94,499 | 93,491 | 93,180 | 91,539 | 89,778 | 87,494 | 84,453 | 81,994 | 81,920 | 130,074 | 61,106 | 12,009 | 365,662 | 329,913 | 294,262 | 294,289 | 443,834 | 481,181 | 407,481 | 300,120 | 327,553 | 274,453 | 534,495 | 506,363 | 507,586 | 534,619 | 545,317 | 514,143 | 460,561 | 459,244 | 465,780 | 466,666 | 462,357 | 458,506 | 452,654 |
| 452,654 | 458,506 | 462,357 | 466,666 | 465,780 | 459,244 | 460,561 | 514,143 | 545,317 | 534,619 | 507,586 | 506,363 | 534,495 | 274,453 | 327,553 | 300,120 | 407,481 | 481,181 | 443,834 | 294,289 | 294,262 | 329,913 | 365,662 | 12,009 | 61,106 | 130,074 | 81,920 | 81,994 | 84,453 | 87,494 | 89,778 | 91,539 | 93,180 | 93,491 | 94,499 | 99,456 | 101,248 | 89,354 | 91,658 | 109,657 | 108,047 | 138,518 | 39,761 | 41,511 | 44,297 | 44,209 | 47,713 | 71,575 | 72,287 | 71,975 | 72,989 | 116,403 | 125,287 | 194,877 | 195,705 | 203,806 | 197,074 | 1,858,504 | 199,407 | 206,710 | 212,208 | 223,293 | 290,983 | 303,449 | 328,749 | 346,656 | 395,347 | 37,555 | 32,582 | 27,744 | 20,397 | 17,831 | 46,310 | 43,081 | 45,634 | 47,443 | 61,044 | 10,924 | 10,792 | 9,284 | 6,920 | 6,345 | 6,675 | 7,056 | 9,281 | 7,874 | 8,362 | 10,241 | 14,101 | 15,907 | 8,515 | 10,857 | 10,346 | 11,868 | 18,157 | 21,101 | 28,775 | 29,011 | 10,408 | 13,100 | 27,000 | 13,500 | 14,300 | 14,394 | 6,100 | 6,000 | 3,126 | 3,126 | 3,500 | 3,800 | 3,223 | 3,223 | 2,200 | 1,900 | 1,700 | 1,500 | 1,800 | 1,700 | 600 | 500 | 0 | 300 | 200 | 200 | 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 | 196,904 | 179,440 | 170,899 | 162,799 | 162,349 | 153,414 | 144,688 | 136,138 | 127,901 | 119,726 | 111,551 | 68,376 | 67,701 | 67,856 | 66,904 | 42,952 | 39,000 | 36,000 | 33,000 | 30,000 | 132,000 | 102,299 | 104,372 | 86,444 | 83,517 | 96,250 | 95,000 | 90,565 | 89,500 | 88,874 | 87,809 | 85,472 | 83,157 | 80,523 | 78,203 | 75,782 | 123,937 | 54,853 | 5,800 | 303,733 | 266,468 | 231,641 | 232,256 | 379,942 | 392,713 | 300,576 | 204,511 | 231,380 | 179,415 | 434,781 | 432,075 | 429,453 | 442,413 | 443,431 | 419,420 | 373,202 | 369,896 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 369,896 | 373,202 | 419,420 | 443,431 | 442,413 | 429,453 | 432,075 | 434,781 | 179,415 | 231,380 | 204,511 | 300,576 | 392,713 | 379,942 | 232,256 | 231,641 | 266,468 | 303,733 | 5,800 | 54,853 | 123,937 | 75,782 | 78,203 | 80,523 | 83,157 | 85,472 | 87,809 | 88,874 | 89,500 | 90,565 | 95,000 | 96,250 | 83,517 | 86,444 | 104,372 | 102,299 | 132,000 | 30,000 | 33,000 | 36,000 | 39,000 | 42,952 | 66,904 | 67,856 | 67,701 | 68,376 | 111,551 | 119,726 | 127,901 | 136,138 | 144,688 | 153,414 | 162,349 | 162,799 | 170,899 | 179,440 | 196,904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 77,173 | 68,649 | 65,674 | 59,498 | 54,512 | 92,804 | 91,808 | 85,256 | 83,123 | 90,214 | 95,991 | 134,442 | 128,478 | 124,788 | 146,565 | 140,485 | 129,992 | 125,245 | 121,367 | 121,014 | 113,797 | 107,940 | 98,943 | 100,806 | 91,160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91,160 | 100,806 | 98,943 | 107,940 | 113,797 | 121,014 | 121,367 | 125,245 | 129,992 | 140,485 | 146,565 | 124,788 | 128,478 | 134,442 | 95,991 | 90,214 | 83,123 | 85,256 | 91,808 | 92,804 | 54,512 | 59,498 | 65,674 | 68,649 | 77,173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,379 | 11,825 | 13,648 | 11,729 | 8,760 | 4,588 | 4,896 | 2,057 | 1,647 | 6,631 | 5,452 | 4,725 | 4,154 | 4,270 | 4,686 | 1,213 | 1,213 | 1,213 | 826 | 826 | 826 | 826 | 826 | 824 | 1,062 | 1,184 | 1,298 | 4,936 | 5,785 | 6,841 | 6,036 | 6,069 | 6,086 | 7,296 | 6,882 | 5,959 | 5,791 | 8,482 | 8,654 | 6,412 | 5,787 | 7,074 | 6,963 | 6,832 | 5,291 | 5,460 | 5,561 | 4,852 | 4,613 | 4,274 | 4,431 | 4,671 | 4,761 | 5,209 | 8,297 | 8,511 | 9,761 | 6,518 | 5,748 | 5,285 | 5,214 | 5,837 | 4,998 | 4,456 | 3,934 | 3,991 | 4,306 | 3,730 | 4,306 | 4,337 | 3,930 | 3,791 | 6,138 | 6,137 | 6,253 | 6,234 | 6,089 | 6,053 | 6,002 | 5,905 | 8,966 | 26,857 | 44,386 | 33,622 | 32,814 | 31,886 | 31,991 | 4,979 | 7,838 | 19,587 | 29,856 | 25,219 | 27,533 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 27,533 | 25,219 | 29,856 | 19,587 | 7,838 | 4,979 | 31,991 | 31,886 | 32,814 | 33,622 | 44,386 | 26,857 | 8,966 | 5,905 | 6,002 | 6,053 | 6,089 | 6,234 | 6,253 | 6,137 | 6,138 | 3,791 | 3,930 | 4,337 | 4,306 | 3,730 | 4,306 | 3,991 | 3,934 | 4,456 | 4,998 | 5,837 | 5,214 | 5,285 | 5,748 | 6,518 | 9,761 | 8,511 | 8,297 | 5,209 | 4,761 | 4,671 | 4,431 | 4,274 | 4,613 | 4,852 | 5,561 | 5,460 | 5,291 | 6,832 | 6,963 | 7,074 | 5,787 | 6,412 | 8,654 | 8,482 | 5,791 | 5,959 | 6,882 | 7,296 | 6,086 | 6,069 | 6,036 | 6,841 | 5,785 | 4,936 | 1,298 | 1,184 | 1,062 | 824 | 826 | 826 | 826 | 826 | 826 | 1,213 | 1,213 | 1,213 | 4,686 | 4,270 | 4,154 | 4,725 | 5,452 | 6,631 | 1,647 | 2,057 | 4,896 | 4,588 | 8,760 | 11,729 | 13,648 | 11,825 | 7,379 | 0 | 0 | 0 | 0 | 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 | 17,907 | 24,114 | 29,399 | 30,821 | 34,039 | 36,697 | 52,286 | 54,276 | 61,516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,915 | 6,179 | 15,983 | 20,411 | 22,752 | 28,085 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 28,085 | 22,752 | 20,411 | 15,983 | 6,179 | 2,915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61,516 | 54,276 | 52,286 | 36,697 | 34,039 | 30,821 | 29,399 | 24,114 | 17,907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 1,900 | 2,000 | 2,200 | 0 | 2,200 | 2,300 | 3,800 | 4,100 | 4,300 | 4,500 | 4,700 | 4,800 | 4,503 | 4,315 | 5,900 | 6,700 | 8,277 | 8,274 | 8,800 | 4,700 | -11,684 | -14,000 | -15,500 | -9,300 | -10,200 | -11,403 | -11,824 | -12,502 | -1,920 | 1,449 | -2,357 | 729 | 3,309 | 6,526 | 20,554 | 22,361 | 16,963 | 19,097 | 21,139 | 25,376 | 51,399 | 57,580 | 64,096 | 140,990 | 148,473 | 158,798 | 169,571 | 182,446 | 192,599 | 202,936 | 215,860 | 231,754 | 364,007 | 379,983 | 399,443 | 424,147 | 446,971 | 468,433 | 495,958 | 528,288 | 561,335 | 597,294 | 642,842 | 686,148 | 735,166 | 783,062 | -827,521 | 848,221 | 877,857 | 902,233 | 928,228 | 510,574 | 518,868 | 528,651 | 540,018 | 554,675 | 452,340 | 460,270 | 463,603 | 376,998 | 372,201 | 362,730 | 371,860 | 383,761 | 397,167 | 366,663 | 379,341 | 393,131 | 409,568 | 409,809 | 426,907 | 445,447 | 460,203 | 481,980 | 492,075 | 512,256 | 515,321 | 548,320 | 407,953 | 444,143 | 481,582 | 520,246 | 561,781 | 602,564 | 640,450 | 679,197 | 720,851 | 756,205 | 809,224 | 788,153 | 874,272 | 905,264 | 931,351 | 966,758 | 985,646 | 1,015,739 | 1,051,573 | 1,079,117 | 1,006,782 | 1,039,908 | 1,066,514 | 1,088,183 | 1,125,204 | 1,147,764 |
| 1,147,764 | 1,125,204 | 1,088,183 | 1,066,514 | 1,039,908 | 1,006,782 | 1,079,117 | 1,051,573 | 1,015,739 | 985,646 | 966,758 | 931,351 | 905,264 | 874,272 | 788,153 | 809,224 | 756,205 | 720,851 | 679,197 | 640,450 | 602,564 | 561,781 | 520,246 | 481,582 | 444,143 | 407,953 | 548,320 | 515,321 | 512,256 | 492,075 | 481,980 | 460,203 | 445,447 | 426,907 | 409,809 | 409,568 | 393,131 | 379,341 | 366,663 | 397,167 | 383,761 | 371,860 | 362,730 | 372,201 | 376,998 | 463,603 | 460,270 | 452,340 | 554,675 | 540,018 | 528,651 | 518,868 | 510,574 | 928,228 | 902,233 | 877,857 | 848,221 | -827,521 | 783,062 | 735,166 | 686,148 | 642,842 | 597,294 | 561,335 | 528,288 | 495,958 | 468,433 | 446,971 | 424,147 | 399,443 | 379,983 | 364,007 | 231,754 | 215,860 | 202,936 | 192,599 | 182,446 | 169,571 | 158,798 | 148,473 | 140,990 | 64,096 | 57,580 | 51,399 | 25,376 | 21,139 | 19,097 | 16,963 | 22,361 | 20,554 | 6,526 | 3,309 | 729 | -2,357 | 1,449 | -1,920 | -12,502 | -11,824 | -11,403 | -10,200 | -9,300 | -15,500 | -14,000 | -11,684 | 4,700 | 8,800 | 8,274 | 8,277 | 6,700 | 5,900 | 4,315 | 4,503 | 4,800 | 4,700 | 4,500 | 4,300 | 4,100 | 3,800 | 2,300 | 2,200 | 0 | 2,200 | 2,000 | 1,900 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 0 | 0 | 3 | 3 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 3 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 9 | 9 | 9 | 9 | 10 | 10 | 12 | 12 | 12 | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 | 27 | 28 | 28 | 28 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 31 | 31 | 32 | 32 | 32 | 33 | 33 | 33 | 33 | 34 | 34 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 36 | 36 | 35 | 35 | 36 | 36 | 36 | 36 | 36 | 37 | 37 | 37 | 37 | 37 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 |
| 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 37 | 37 | 37 | 37 | 37 | 36 | 36 | 36 | 36 | 36 | 35 | 35 | 36 | 36 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 34 | 34 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 31 | 31 | 30 | 30 | 30 | 30 | 29 | 29 | 29 | 29 | 28 | 28 | 28 | 27 | 27 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 26 | 16 | 16 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 12 | 12 | 12 | 10 | 10 | 9 | 9 | 9 | 9 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 3 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 3 | 3 | 0 | 0 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
|
---|