> Total Assets | 0 | 0 | 61,000 | 65,300 | 68,800 | 68,400 | 68,300 | 79,700 | 102,900 | 221,100 | 227,700 | 238,000 | 239,200 | 321,900 | 327,400 | 348,600 | 344,800 | 354,800 | 375,800 | 361,100 | 362,999 | 389,609 | 392,708 | 410,604 | 407,389 | 421,896 | 442,348 | 439,500 | 415,702 | 409,357 | 414,596 | 421,153 | 421,153 | 431,747 | 419,266 | 421,396 | 403,060 | 384,311 | 380,379 | 388,797 | 395,148 | 393,387 | 396,040 | 394,601 | 406,654 | 411,063 | 420,870 | 501,215 | 488,210 | 525,959 | 534,346 | 504,790 | 522,908 | 554,426 | 565,730 | 537,651 | 543,286 | 575,874 | 590,799 | 658,166 | 614,150 | 652,661 | 645,029 | 636,042 | 597,274 | 552,233 | 562,901 | 605,139 | 610,678 | 622,673 | 638,532 | 636,516 | 655,443 | 655,116 | 657,476 | 661,010 | 680,363 | 689,128 | 685,132 | 675,653 | 630,008 | 658,985 | 635,105 | 625,258 | 587,250 | 572,106 | 562,138 | 573,052 | 580,416 | 583,758 | 582,744 | 584,812 | 597,140 | 604,744 | 666,597 | 648,827 | 791,760 | 781,518 | 787,696 | 774,673 | 646,609 | 614,441 | 590,814 | 568,579 | 584,446 | 598,425 | 586,279 | 580,853 | 584,918 | 577,540 | 570,190 | 578,354 | 593,617 | 601,848 | 592,414 | 586,395 | 587,950 | 597,799 | 600,466 |
| 600,466 | 597,799 | 587,950 | 586,395 | 592,414 | 601,848 | 593,617 | 578,354 | 570,190 | 577,540 | 584,918 | 580,853 | 586,279 | 598,425 | 584,446 | 568,579 | 590,814 | 614,441 | 646,609 | 774,673 | 787,696 | 781,518 | 791,760 | 648,827 | 666,597 | 604,744 | 597,140 | 584,812 | 582,744 | 583,758 | 580,416 | 573,052 | 562,138 | 572,106 | 587,250 | 625,258 | 635,105 | 658,985 | 630,008 | 675,653 | 685,132 | 689,128 | 680,363 | 661,010 | 657,476 | 655,116 | 655,443 | 636,516 | 638,532 | 622,673 | 610,678 | 605,139 | 562,901 | 552,233 | 597,274 | 636,042 | 645,029 | 652,661 | 614,150 | 658,166 | 590,799 | 575,874 | 543,286 | 537,651 | 565,730 | 554,426 | 522,908 | 504,790 | 534,346 | 525,959 | 488,210 | 501,215 | 420,870 | 411,063 | 406,654 | 394,601 | 396,040 | 393,387 | 395,148 | 388,797 | 380,379 | 384,311 | 403,060 | 421,396 | 419,266 | 431,747 | 421,153 | 421,153 | 414,596 | 409,357 | 415,702 | 439,500 | 442,348 | 421,896 | 407,389 | 410,604 | 392,708 | 389,609 | 362,999 | 361,100 | 375,800 | 354,800 | 344,800 | 348,600 | 327,400 | 321,900 | 239,200 | 238,000 | 227,700 | 221,100 | 102,900 | 79,700 | 68,300 | 68,400 | 68,800 | 65,300 | 61,000 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 32,900 | 36,400 | 36,400 | 35,600 | 34,900 | 42,600 | 47,900 | 81,600 | 88,200 | 97,700 | 97,300 | 120,400 | 110,100 | 126,400 | 122,800 | 137,000 | 155,600 | 140,400 | 140,286 | 153,478 | 158,166 | 175,218 | 171,965 | 181,774 | 191,381 | 179,349 | 172,825 | 168,000 | 168,195 | 175,673 | 175,673 | 177,213 | 164,726 | 166,953 | 159,335 | 155,282 | 152,119 | 151,644 | 157,379 | 156,295 | 155,361 | 153,245 | 167,013 | 164,629 | 169,556 | 225,552 | 213,047 | 247,658 | 245,591 | 220,699 | 244,683 | 277,999 | 263,431 | 242,028 | 258,361 | 288,540 | 308,282 | 390,537 | 335,777 | 373,971 | 363,616 | 349,320 | 304,719 | 254,691 | 254,423 | 280,814 | 284,326 | 291,437 | 301,130 | 296,907 | 312,867 | 308,684 | 307,828 | 303,868 | 318,508 | 322,242 | 311,268 | 301,820 | 256,728 | 266,648 | 242,223 | 238,547 | 207,410 | 194,985 | 185,354 | 186,461 | 200,981 | 206,222 | 203,129 | 207,427 | 220,185 | 225,662 | 239,125 | 230,977 | 236,423 | 225,233 | 230,686 | 221,237 | 219,707 | 191,393 | 169,889 | 165,848 | 185,817 | 201,149 | 187,245 | 189,055 | 202,192 | 199,621 | 195,215 | 211,702 | 227,927 | 236,124 | 228,544 | 223,136 | 229,047 | 233,528 | 235,227 |
| 235,227 | 233,528 | 229,047 | 223,136 | 228,544 | 236,124 | 227,927 | 211,702 | 195,215 | 199,621 | 202,192 | 189,055 | 187,245 | 201,149 | 185,817 | 165,848 | 169,889 | 191,393 | 219,707 | 221,237 | 230,686 | 225,233 | 236,423 | 230,977 | 239,125 | 225,662 | 220,185 | 207,427 | 203,129 | 206,222 | 200,981 | 186,461 | 185,354 | 194,985 | 207,410 | 238,547 | 242,223 | 266,648 | 256,728 | 301,820 | 311,268 | 322,242 | 318,508 | 303,868 | 307,828 | 308,684 | 312,867 | 296,907 | 301,130 | 291,437 | 284,326 | 280,814 | 254,423 | 254,691 | 304,719 | 349,320 | 363,616 | 373,971 | 335,777 | 390,537 | 308,282 | 288,540 | 258,361 | 242,028 | 263,431 | 277,999 | 244,683 | 220,699 | 245,591 | 247,658 | 213,047 | 225,552 | 169,556 | 164,629 | 167,013 | 153,245 | 155,361 | 156,295 | 157,379 | 151,644 | 152,119 | 155,282 | 159,335 | 166,953 | 164,726 | 177,213 | 175,673 | 175,673 | 168,195 | 168,000 | 172,825 | 179,349 | 191,381 | 181,774 | 171,965 | 175,218 | 158,166 | 153,478 | 140,286 | 140,400 | 155,600 | 137,000 | 122,800 | 126,400 | 110,100 | 120,400 | 97,300 | 97,700 | 88,200 | 81,600 | 47,900 | 42,600 | 34,900 | 35,600 | 36,400 | 36,400 | 32,900 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 2,200 | 4,300 | 2,700 | 3,100 | 1,500 | 2,900 | 1,900 | 3,300 | 8,800 | 10,500 | 3,600 | 8,000 | 14,900 | 8,200 | 6,800 | 10,900 | 17,300 | 18,100 | 13,441 | 18,053 | 13,828 | 12,918 | 13,587 | 15,161 | 13,308 | 14,456 | 15,467 | 17,535 | 14,581 | 14,876 | 14,876 | 14,562 | 15,927 | 16,753 | 14,544 | 19,661 | 17,688 | 16,030 | 17,814 | 18,932 | 19,108 | 13,743 | 16,030 | 12,149 | 12,456 | 54,223 | 28,989 | 54,381 | 42,168 | 25,617 | 28,527 | 54,628 | 58,275 | 36,138 | 73,036 | 103,246 | 137,225 | 181,045 | 138,768 | 173,622 | 167,953 | 133,880 | 80,011 | 24,561 | 17,021 | 29,332 | 23,537 | 23,408 | 24,658 | 19,226 | 22,927 | 23,220 | 22,204 | 25,088 | 23,253 | 29,548 | 25,307 | 23,350 | 19,137 | 22,580 | 18,461 | 22,494 | 16,665 | 14,778 | 17,219 | 14,764 | 14,342 | 14,318 | 13,780 | 14,400 | 13,244 | 13,021 | 14,100 | 13,116 | 13,206 | 12,546 | 13,128 | 11,092 | 13,890 | 20,958 | 15,146 | 13,806 | 27,806 | 33,617 | 19,050 | 17,703 | 22,037 | 16,148 | 13,732 | 15,428 | 16,285 | 26,204 | 16,616 | 15,120 | 14,913 | 17,695 | 21,474 |
| 21,474 | 17,695 | 14,913 | 15,120 | 16,616 | 26,204 | 16,285 | 15,428 | 13,732 | 16,148 | 22,037 | 17,703 | 19,050 | 33,617 | 27,806 | 13,806 | 15,146 | 20,958 | 13,890 | 11,092 | 13,128 | 12,546 | 13,206 | 13,116 | 14,100 | 13,021 | 13,244 | 14,400 | 13,780 | 14,318 | 14,342 | 14,764 | 17,219 | 14,778 | 16,665 | 22,494 | 18,461 | 22,580 | 19,137 | 23,350 | 25,307 | 29,548 | 23,253 | 25,088 | 22,204 | 23,220 | 22,927 | 19,226 | 24,658 | 23,408 | 23,537 | 29,332 | 17,021 | 24,561 | 80,011 | 133,880 | 167,953 | 173,622 | 138,768 | 181,045 | 137,225 | 103,246 | 73,036 | 36,138 | 58,275 | 54,628 | 28,527 | 25,617 | 42,168 | 54,381 | 28,989 | 54,223 | 12,456 | 12,149 | 16,030 | 13,743 | 19,108 | 18,932 | 17,814 | 16,030 | 17,688 | 19,661 | 14,544 | 16,753 | 15,927 | 14,562 | 14,876 | 14,876 | 14,581 | 17,535 | 15,467 | 14,456 | 13,308 | 15,161 | 13,587 | 12,918 | 13,828 | 18,053 | 13,441 | 18,100 | 17,300 | 10,900 | 6,800 | 8,200 | 14,900 | 8,000 | 3,600 | 10,500 | 8,800 | 3,300 | 1,900 | 2,900 | 1,500 | 3,100 | 2,700 | 4,300 | 2,200 | 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 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 24,300 | 22,500 | 25,100 | 23,900 | 23,400 | 28,000 | 32,700 | 59,600 | 61,000 | 67,500 | 69,900 | 75,700 | 70,200 | 84,300 | 76,200 | 81,500 | 98,100 | 81,100 | 77,983 | 82,863 | 92,583 | 110,915 | 105,337 | 108,082 | 113,508 | 104,933 | 95,913 | 88,030 | 92,187 | 100,602 | 100,602 | 105,817 | 104,645 | 107,912 | 89,525 | 90,743 | 93,462 | 95,449 | 98,159 | 96,733 | 97,660 | 99,129 | 108,880 | 106,518 | 111,062 | 112,055 | 122,838 | 128,680 | 138,882 | 137,231 | 146,736 | 149,142 | 150,260 | 144,293 | 131,557 | 123,946 | 117,981 | 133,758 | 130,986 | 137,565 | 141,113 | 154,726 | 158,312 | 160,208 | 157,594 | 170,805 | 171,656 | 170,707 | 180,398 | 184,774 | 200,136 | 190,867 | 205,121 | 201,322 | 209,234 | 200,990 | 201,769 | 197,163 | 158,861 | 155,112 | 152,448 | 145,689 | 122,496 | 111,752 | 108,520 | 114,329 | 121,810 | 128,983 | 129,656 | 133,097 | 137,661 | 136,148 | 143,325 | 129,157 | 132,859 | 134,900 | 137,355 | 131,579 | 126,872 | 101,464 | 85,366 | 83,192 | 86,567 | 93,217 | 95,297 | 96,830 | 98,900 | 99,180 | 100,195 | 106,913 | 110,699 | 121,373 | 121,454 | 123,068 | 129,535 | 130,731 | 132,375 |
| 132,375 | 130,731 | 129,535 | 123,068 | 121,454 | 121,373 | 110,699 | 106,913 | 100,195 | 99,180 | 98,900 | 96,830 | 95,297 | 93,217 | 86,567 | 83,192 | 85,366 | 101,464 | 126,872 | 131,579 | 137,355 | 134,900 | 132,859 | 129,157 | 143,325 | 136,148 | 137,661 | 133,097 | 129,656 | 128,983 | 121,810 | 114,329 | 108,520 | 111,752 | 122,496 | 145,689 | 152,448 | 155,112 | 158,861 | 197,163 | 201,769 | 200,990 | 209,234 | 201,322 | 205,121 | 190,867 | 200,136 | 184,774 | 180,398 | 170,707 | 171,656 | 170,805 | 157,594 | 160,208 | 158,312 | 154,726 | 141,113 | 137,565 | 130,986 | 133,758 | 117,981 | 123,946 | 131,557 | 144,293 | 150,260 | 149,142 | 146,736 | 137,231 | 138,882 | 128,680 | 122,838 | 112,055 | 111,062 | 106,518 | 108,880 | 99,129 | 97,660 | 96,733 | 98,159 | 95,449 | 93,462 | 90,743 | 89,525 | 107,912 | 104,645 | 105,817 | 100,602 | 100,602 | 92,187 | 88,030 | 95,913 | 104,933 | 113,508 | 108,082 | 105,337 | 110,915 | 92,583 | 82,863 | 77,983 | 81,100 | 98,100 | 81,500 | 76,200 | 84,300 | 70,200 | 75,700 | 69,900 | 67,500 | 61,000 | 59,600 | 32,700 | 28,000 | 23,400 | 23,900 | 25,100 | 22,500 | 24,300 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 1,300 | 1,500 | 1,500 | 1,300 | 1,200 | 2,200 | 2,600 | 8,600 | 5,900 | 7,200 | 9,900 | 17,700 | 9,100 | 15,000 | 16,900 | 16,100 | 14,900 | 16,700 | 17,941 | 17,142 | 15,465 | 17,318 | 17,704 | 20,608 | 19,235 | 18,851 | 22,079 | 23,071 | 23,423 | 25,663 | 25,663 | 22,448 | 10,289 | 10,907 | 11,749 | 1,081 | 88 | 10,739 | 12,065 | 10,637 | 8,568 | 11,269 | 14,777 | 14,700 | 14,266 | 29,075 | 28,738 | 32,649 | 34,268 | 28,488 | 37,807 | 42,581 | 22,637 | 26,759 | 20,792 | 24,490 | 18,759 | 43,550 | 33,371 | 29,022 | 24,013 | 26,735 | 27,903 | 27,414 | 27,272 | 27,463 | 31,014 | 39,141 | 42,267 | 43,642 | 39,037 | 39,766 | 26,857 | 30,637 | 35,115 | 40,312 | 34,741 | 37,936 | 29,561 | 41,371 | 26,852 | 29,458 | 26,547 | 28,637 | 22,276 | 23,648 | 27,292 | 27,323 | 25,194 | 26,613 | 32,842 | 36,638 | 34,485 | 43,040 | 40,211 | 28,476 | 26,675 | 28,403 | 26,682 | 27,443 | 26,469 | 30,699 | 32,327 | 35,369 | 28,842 | 29,079 | 33,031 | 31,742 | 26,493 | 28,916 | 33,601 | 16,889 | 15,414 | 13,246 | 13,888 | 15,204 | 15,888 |
| 15,888 | 15,204 | 13,888 | 13,246 | 15,414 | 16,889 | 33,601 | 28,916 | 26,493 | 31,742 | 33,031 | 29,079 | 28,842 | 35,369 | 32,327 | 30,699 | 26,469 | 27,443 | 26,682 | 28,403 | 26,675 | 28,476 | 40,211 | 43,040 | 34,485 | 36,638 | 32,842 | 26,613 | 25,194 | 27,323 | 27,292 | 23,648 | 22,276 | 28,637 | 26,547 | 29,458 | 26,852 | 41,371 | 29,561 | 37,936 | 34,741 | 40,312 | 35,115 | 30,637 | 26,857 | 39,766 | 39,037 | 43,642 | 42,267 | 39,141 | 31,014 | 27,463 | 27,272 | 27,414 | 27,903 | 26,735 | 24,013 | 29,022 | 33,371 | 43,550 | 18,759 | 24,490 | 20,792 | 26,759 | 22,637 | 42,581 | 37,807 | 28,488 | 34,268 | 32,649 | 28,738 | 29,075 | 14,266 | 14,700 | 14,777 | 11,269 | 8,568 | 10,637 | 12,065 | 10,739 | 88 | 1,081 | 11,749 | 10,907 | 10,289 | 22,448 | 25,663 | 25,663 | 23,423 | 23,071 | 22,079 | 18,851 | 19,235 | 20,608 | 17,704 | 17,318 | 15,465 | 17,142 | 17,941 | 16,700 | 14,900 | 16,100 | 16,900 | 15,000 | 9,100 | 17,700 | 9,900 | 7,200 | 5,900 | 8,600 | 2,600 | 2,200 | 1,200 | 1,300 | 1,500 | 1,500 | 1,300 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 28,100 | 28,900 | 32,400 | 32,800 | 33,400 | 37,100 | 55,000 | 139,500 | 139,500 | 140,300 | 141,900 | 201,500 | 217,300 | 222,200 | 222,000 | 217,800 | 220,200 | 220,700 | 222,713 | 236,131 | 234,542 | 235,386 | 235,424 | 240,122 | 250,967 | 260,151 | 242,877 | 241,357 | 246,401 | 245,480 | 245,480 | 254,534 | 254,540 | 254,443 | 243,725 | 229,029 | 228,260 | 237,153 | 237,769 | 237,092 | 240,679 | 241,356 | 239,641 | 246,434 | 251,314 | 275,663 | 275,163 | 278,301 | 288,755 | 284,091 | 278,225 | 276,427 | 302,299 | 295,623 | 284,925 | 287,334 | 282,517 | 267,629 | 278,373 | 278,690 | 281,413 | 286,722 | 292,555 | 297,542 | 308,478 | 324,325 | 326,352 | 331,236 | 337,402 | 339,609 | 342,576 | 346,432 | 349,648 | 357,142 | 361,855 | 366,886 | 373,864 | 373,833 | 373,280 | 392,337 | 392,882 | 386,711 | 379,840 | 377,121 | 376,784 | 386,591 | 379,435 | 377,536 | 379,615 | 377,385 | 376,955 | 379,082 | 427,472 | 417,850 | 555,337 | 556,285 | 557,010 | 553,436 | 426,902 | 423,048 | 420,925 | 402,731 | 398,629 | 397,276 | 399,034 | 391,798 | 382,726 | 377,919 | 374,975 | 366,652 | 365,690 | 365,724 | 363,870 | 363,259 | 358,903 | 364,271 | 365,239 |
| 365,239 | 364,271 | 358,903 | 363,259 | 363,870 | 365,724 | 365,690 | 366,652 | 374,975 | 377,919 | 382,726 | 391,798 | 399,034 | 397,276 | 398,629 | 402,731 | 420,925 | 423,048 | 426,902 | 553,436 | 557,010 | 556,285 | 555,337 | 417,850 | 427,472 | 379,082 | 376,955 | 377,385 | 379,615 | 377,536 | 379,435 | 386,591 | 376,784 | 377,121 | 379,840 | 386,711 | 392,882 | 392,337 | 373,280 | 373,833 | 373,864 | 366,886 | 361,855 | 357,142 | 349,648 | 346,432 | 342,576 | 339,609 | 337,402 | 331,236 | 326,352 | 324,325 | 308,478 | 297,542 | 292,555 | 286,722 | 281,413 | 278,690 | 278,373 | 267,629 | 282,517 | 287,334 | 284,925 | 295,623 | 302,299 | 276,427 | 278,225 | 284,091 | 288,755 | 278,301 | 275,163 | 275,663 | 251,314 | 246,434 | 239,641 | 241,356 | 240,679 | 237,092 | 237,769 | 237,153 | 228,260 | 229,029 | 243,725 | 254,443 | 254,540 | 254,534 | 245,480 | 245,480 | 246,401 | 241,357 | 242,877 | 260,151 | 250,967 | 240,122 | 235,424 | 235,386 | 234,542 | 236,131 | 222,713 | 220,700 | 220,200 | 217,800 | 222,000 | 222,200 | 217,300 | 201,500 | 141,900 | 140,300 | 139,500 | 139,500 | 55,000 | 37,100 | 33,400 | 32,800 | 32,400 | 28,900 | 28,100 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 19,100 | 20,000 | 23,600 | 24,000 | 25,000 | 27,700 | 33,000 | 51,900 | 51,700 | 53,600 | 54,400 | 59,000 | 57,700 | 68,200 | 68,700 | 65,700 | 63,500 | 64,500 | 67,059 | 81,332 | 81,363 | 83,338 | 84,404 | 89,754 | 95,462 | 97,615 | 96,305 | 97,620 | 96,132 | 95,452 | 95,452 | 96,298 | 95,339 | 94,811 | 84,079 | 81,892 | 81,236 | 79,622 | 79,105 | 79,709 | 79,045 | 81,342 | 81,434 | 83,036 | 87,482 | 87,734 | 86,603 | 86,803 | 88,863 | 93,038 | 92,850 | 95,256 | 99,798 | 103,463 | 100,582 | 100,289 | 97,966 | 98,784 | 99,668 | 100,680 | 101,957 | 104,223 | 103,061 | 105,126 | 110,025 | 115,295 | 114,812 | 118,665 | 125,697 | 125,418 | 127,731 | 130,829 | 135,001 | 138,824 | 141,758 | 143,926 | 146,951 | 149,014 | 147,961 | 148,452 | 146,965 | 143,211 | 138,860 | 135,060 | 131,210 | 129,882 | 127,728 | 125,746 | 124,120 | 123,098 | 122,333 | 122,787 | 121,945 | 122,917 | 202,295 | 201,989 | 201,316 | 199,203 | 198,055 | 190,013 | 186,351 | 181,678 | 183,786 | 178,880 | 178,115 | 172,339 | 170,094 | 167,140 | 163,841 | 157,407 | 159,004 | 157,118 | 152,600 | 153,468 | 152,157 | 154,199 | 154,256 |
| 154,256 | 154,199 | 152,157 | 153,468 | 152,600 | 157,118 | 159,004 | 157,407 | 163,841 | 167,140 | 170,094 | 172,339 | 178,115 | 178,880 | 183,786 | 181,678 | 186,351 | 190,013 | 198,055 | 199,203 | 201,316 | 201,989 | 202,295 | 122,917 | 121,945 | 122,787 | 122,333 | 123,098 | 124,120 | 125,746 | 127,728 | 129,882 | 131,210 | 135,060 | 138,860 | 143,211 | 146,965 | 148,452 | 147,961 | 149,014 | 146,951 | 143,926 | 141,758 | 138,824 | 135,001 | 130,829 | 127,731 | 125,418 | 125,697 | 118,665 | 114,812 | 115,295 | 110,025 | 105,126 | 103,061 | 104,223 | 101,957 | 100,680 | 99,668 | 98,784 | 97,966 | 100,289 | 100,582 | 103,463 | 99,798 | 95,256 | 92,850 | 93,038 | 88,863 | 86,803 | 86,603 | 87,734 | 87,482 | 83,036 | 81,434 | 81,342 | 79,045 | 79,709 | 79,105 | 79,622 | 81,236 | 81,892 | 84,079 | 94,811 | 95,339 | 96,298 | 95,452 | 95,452 | 96,132 | 97,620 | 96,305 | 97,615 | 95,462 | 89,754 | 84,404 | 83,338 | 81,363 | 81,332 | 67,059 | 64,500 | 63,500 | 65,700 | 68,700 | 68,200 | 57,700 | 59,000 | 54,400 | 53,600 | 51,700 | 51,900 | 33,000 | 27,700 | 25,000 | 24,000 | 23,600 | 20,000 | 19,100 | 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 | 133,446 | 133,446 | 140,117 | 140,117 | 140,145 | 132,178 | 132,178 | 132,178 | 132,615 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 136,415 | 138,800 | 138,800 | 138,800 | 148,600 | 148,600 | 148,600 | 148,600 | 148,600 | 148,600 | 154,217 | 154,217 | 154,217 | 154,217 | 154,217 | 154,217 | 162,326 | 162,787 | 162,781 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 164,472 | 164,464 | 164,464 | 178,718 | 178,159 | 178,159 | 178,159 | 178,159 | 179,044 | 179,044 | 179,044 | 179,044 | 179,044 | 179,044 | 179,044 | 178,129 | 222,876 | 219,412 | 219,139 | 214,360 | 213,425 | 213,425 | 99,376 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 |
| 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,445 | 99,376 | 213,425 | 213,425 | 214,360 | 219,139 | 219,412 | 222,876 | 178,129 | 179,044 | 179,044 | 179,044 | 179,044 | 179,044 | 179,044 | 179,044 | 178,159 | 178,159 | 178,159 | 178,159 | 178,718 | 164,464 | 164,464 | 164,472 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 163,337 | 162,781 | 162,787 | 162,326 | 154,217 | 154,217 | 154,217 | 154,217 | 154,217 | 154,217 | 148,600 | 148,600 | 148,600 | 148,600 | 148,600 | 148,600 | 138,800 | 138,800 | 138,800 | 136,415 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,618 | 132,615 | 132,178 | 132,178 | 132,178 | 140,145 | 140,117 | 140,117 | 133,446 | 133,446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,336 | 0 | 0 | 0 | 2,719 | 0 | 0 | 0 | 3,224 | 0 | 0 | 0 | 3,557 | 288 | 549 | 757 | 3,895 | 78 | 0 | 0 | 3,969 | 0 | 0 | 0 | 4,094 | 0 | 0 | 0 | 4,156 | 0 | 0 | 0 | 4,450 | 0 | 0 | 0 | 4,844 | 0 | 0 | 0 |
| 0 | 0 | 0 | 4,844 | 0 | 0 | 0 | 4,450 | 0 | 0 | 0 | 4,156 | 0 | 0 | 0 | 4,094 | 0 | 0 | 0 | 3,969 | 0 | 0 | 78 | 3,895 | 757 | 549 | 288 | 3,557 | 0 | 0 | 0 | 3,224 | 0 | 0 | 0 | 2,719 | 0 | 0 | 0 | 2,336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8,600 | 8,500 | 8,400 | 8,300 | 8,200 | 8,400 | 19,300 | 83,900 | 83,500 | 82,800 | 82,200 | 137,500 | 153,300 | 149,500 | 148,800 | 148,100 | 151,300 | 150,300 | 149,612 | 149,216 | 147,473 | 147,918 | 147,629 | 146,874 | 151,844 | 151,257 | 135,271 | 143,737 | 150,269 | 142,359 | 142,359 | 149,631 | 149,776 | 150,283 | 138,244 | 138,218 | 138,217 | 139,672 | 139,597 | 139,499 | 139,411 | 139,338 | 6,660 | 6,591 | 6,566 | 6,602 | 6,555 | 6,570 | 7,221 | 7,040 | 6,984 | 6,891 | 7,096 | 6,992 | 6,907 | 6,780 | 6,637 | 6,520 | 9,469 | 9,191 | 8,911 | 8,660 | 8,399 | 8,202 | 7,969 | 8,221 | 8,082 | 8,335 | 8,458 | 8,721 | 9,266 | 10,340 | 10,836 | 10,949 | 11,994 | 12,037 | 10,867 | 10,642 | 10,607 | 12,667 | 13,523 | 10,041 | 9,857 | 9,700 | 10,019 | 9,936 | 9,813 | 9,705 | 9,533 | 9,396 | 9,221 | 9,786 | 9,724 | 13,054 | 12,887 | 17,083 | 17,763 | 17,450 | 8,973 | 8,743 | 8,651 | 8,583 | 8,423 | 8,317 | 8,246 | 8,139 | 7,979 | 7,837 | 7,651 | 7,483 | 7,268 | 7,412 | 7,279 | 6,926 | 6,801 | 6,674 | 6,547 |
| 6,547 | 6,674 | 6,801 | 6,926 | 7,279 | 7,412 | 7,268 | 7,483 | 7,651 | 7,837 | 7,979 | 8,139 | 8,246 | 8,317 | 8,423 | 8,583 | 8,651 | 8,743 | 8,973 | 17,450 | 17,763 | 17,083 | 12,887 | 13,054 | 9,724 | 9,786 | 9,221 | 9,396 | 9,533 | 9,705 | 9,813 | 9,936 | 10,019 | 9,700 | 9,857 | 10,041 | 13,523 | 12,667 | 10,607 | 10,642 | 10,867 | 12,037 | 11,994 | 10,949 | 10,836 | 10,340 | 9,266 | 8,721 | 8,458 | 8,335 | 8,082 | 8,221 | 7,969 | 8,202 | 8,399 | 8,660 | 8,911 | 9,191 | 9,469 | 6,520 | 6,637 | 6,780 | 6,907 | 6,992 | 7,096 | 6,891 | 6,984 | 7,040 | 7,221 | 6,570 | 6,555 | 6,602 | 6,566 | 6,591 | 6,660 | 139,338 | 139,411 | 139,499 | 139,597 | 139,672 | 138,217 | 138,218 | 138,244 | 150,283 | 149,776 | 149,631 | 142,359 | 142,359 | 150,269 | 143,737 | 135,271 | 151,257 | 151,844 | 146,874 | 147,629 | 147,918 | 147,473 | 149,216 | 149,612 | 150,300 | 151,300 | 148,100 | 148,800 | 149,500 | 153,300 | 137,500 | 82,200 | 82,800 | 83,500 | 83,900 | 19,300 | 8,400 | 8,200 | 8,300 | 8,400 | 8,500 | 8,600 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155,654 | 154,799 | 153,179 | 152,048 | 151,020 | 150,368 | 155,505 | 162,536 | 146,408 | 143,608 | 150,147 | 150,028 | 149,589 | 158,236 | 159,201 | 159,632 | 147,213 | 147,137 | 147,024 | 157,531 | 158,664 | 157,383 | 161,634 | 160,014 | 158,207 | 163,398 | 163,832 | 187,929 | 188,560 | 191,498 | 199,892 | 191,053 | 185,375 | 181,171 | 202,501 | 192,160 | 184,343 | 187,045 | 184,551 | 168,845 | 178,705 | 178,010 | 179,456 | 182,499 | 189,494 | 192,416 | 198,453 | 209,030 | 211,540 | 212,571 | 211,705 | 214,191 | 214,845 | 215,603 | 214,647 | 218,318 | 220,097 | 222,960 | 226,913 | 224,819 | 225,319 | 243,885 | 245,917 | 243,500 | 240,980 | 242,061 | 245,574 | 256,709 | 251,707 | 251,790 | 255,495 | 254,287 | 254,622 | 67,831 | 72,170 | 58,572 | 120,938 | 122,853 | 124,506 | 119,389 | 120,498 | 124,847 | 195,706 | 179,410 | 106,975 | 432,645 | 113,228 | 107,719 | 105,208 | 103,497 | 104,038 | 102,317 | 99,973 | 0 | 104,546 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 104,546 | 0 | 99,973 | 102,317 | 104,038 | 103,497 | 105,208 | 107,719 | 113,228 | 432,645 | 106,975 | 179,410 | 195,706 | 124,847 | 120,498 | 119,389 | 124,506 | 122,853 | 120,938 | 58,572 | 72,170 | 67,831 | 254,622 | 254,287 | 255,495 | 251,790 | 251,707 | 256,709 | 245,574 | 242,061 | 240,980 | 243,500 | 245,917 | 243,885 | 225,319 | 224,819 | 226,913 | 222,960 | 220,097 | 218,318 | 214,647 | 215,603 | 214,845 | 214,191 | 211,705 | 212,571 | 211,540 | 209,030 | 198,453 | 192,416 | 189,494 | 182,499 | 179,456 | 178,010 | 178,705 | 168,845 | 184,551 | 187,045 | 184,343 | 192,160 | 202,501 | 181,171 | 185,375 | 191,053 | 199,892 | 191,498 | 188,560 | 187,929 | 163,832 | 163,398 | 158,207 | 160,014 | 161,634 | 157,383 | 158,664 | 157,531 | 147,024 | 147,137 | 147,213 | 159,632 | 159,201 | 158,236 | 149,589 | 150,028 | 150,147 | 143,608 | 146,408 | 162,536 | 155,505 | 150,368 | 151,020 | 152,048 | 153,179 | 154,799 | 155,654 | 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 | 5,646 | 6,802 | 6,586 | 13,662 | 13,086 | 13,920 | 12,172 | 13,224 | 11,907 | 9,980 | 5,866 | 4,452 | 3,602 | 4,214 | 7,167 | 3,876 | 3,941 | 5,857 | 10,087 | 11,693 | 9,178 | 9,537 | 9,793 | 20,605 | 15,194 | 13,748 | 15,574 | 10,719 | 11,563 | 11,498 | 12,977 | 11,252 | 64,657 | 66,361 | 71,296 | 67,312 | 71,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71,219 | 67,312 | 71,296 | 66,361 | 64,657 | 11,252 | 12,977 | 11,498 | 11,563 | 10,719 | 15,574 | 13,748 | 15,194 | 20,605 | 9,793 | 9,537 | 9,178 | 11,693 | 10,087 | 5,857 | 3,941 | 3,876 | 7,167 | 4,214 | 3,602 | 4,452 | 5,866 | 9,980 | 11,907 | 13,224 | 12,172 | 13,920 | 13,086 | 13,662 | 6,586 | 6,802 | 5,646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 25,600 | 28,100 | 30,000 | 27,700 | 25,400 | 32,100 | 53,400 | 167,700 | 169,900 | 122,700 | 119,500 | 149,600 | 137,500 | 150,500 | 151,900 | 159,200 | 171,400 | 150,900 | 148,080 | 150,904 | 147,603 | 156,858 | 146,326 | 152,383 | 163,652 | 163,079 | 152,825 | 142,494 | 142,578 | 162,663 | 162,663 | 180,565 | 194,086 | 199,916 | 196,052 | 195,664 | 192,570 | 197,432 | 198,654 | 187,146 | 179,847 | 179,279 | 197,746 | 217,829 | 228,958 | 427,933 | 431,014 | 447,574 | 464,287 | 441,161 | 446,739 | 443,108 | 438,401 | 377,340 | 334,355 | 338,948 | 340,740 | 376,408 | 387,437 | 418,268 | 397,039 | 343,702 | 314,258 | 300,031 | 424,851 | 423,484 | 396,414 | 398,520 | 401,700 | 448,603 | 467,536 | 467,638 | 473,185 | 491,621 | 513,429 | 552,847 | 583,357 | 581,660 | 597,463 | 651,725 | 641,020 | 648,957 | 615,232 | 405,155 | 399,341 | 417,755 | 427,069 | 432,306 | 429,447 | 436,080 | 445,564 | 446,970 | 505,185 | 487,927 | 604,407 | 589,026 | 593,135 | 592,533 | 576,535 | 548,294 | 519,105 | 493,006 | 438,400 | 444,081 | 425,265 | 419,852 | 418,532 | 403,773 | 386,897 | 389,400 | 393,466 | 382,244 | 362,964 | 356,588 | 350,533 | 352,105 | 344,045 |
| 344,045 | 352,105 | 350,533 | 356,588 | 362,964 | 382,244 | 393,466 | 389,400 | 386,897 | 403,773 | 418,532 | 419,852 | 425,265 | 444,081 | 438,400 | 493,006 | 519,105 | 548,294 | 576,535 | 592,533 | 593,135 | 589,026 | 604,407 | 487,927 | 505,185 | 446,970 | 445,564 | 436,080 | 429,447 | 432,306 | 427,069 | 417,755 | 399,341 | 405,155 | 615,232 | 648,957 | 641,020 | 651,725 | 597,463 | 581,660 | 583,357 | 552,847 | 513,429 | 491,621 | 473,185 | 467,638 | 467,536 | 448,603 | 401,700 | 398,520 | 396,414 | 423,484 | 424,851 | 300,031 | 314,258 | 343,702 | 397,039 | 418,268 | 387,437 | 376,408 | 340,740 | 338,948 | 334,355 | 377,340 | 438,401 | 443,108 | 446,739 | 441,161 | 464,287 | 447,574 | 431,014 | 427,933 | 228,958 | 217,829 | 197,746 | 179,279 | 179,847 | 187,146 | 198,654 | 197,432 | 192,570 | 195,664 | 196,052 | 199,916 | 194,086 | 180,565 | 162,663 | 162,663 | 142,578 | 142,494 | 152,825 | 163,079 | 163,652 | 152,383 | 146,326 | 156,858 | 147,603 | 150,904 | 148,080 | 150,900 | 171,400 | 159,200 | 151,900 | 150,500 | 137,500 | 149,600 | 119,500 | 122,700 | 169,900 | 167,700 | 53,400 | 32,100 | 25,400 | 27,700 | 30,000 | 28,100 | 25,600 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 13,600 | 14,200 | 14,000 | 12,800 | 11,800 | 17,300 | 21,300 | 48,300 | 50,200 | 42,100 | 39,200 | 58,900 | 49,300 | 61,200 | 62,400 | 54,200 | 45,900 | 47,100 | 49,822 | 44,031 | 39,439 | 51,510 | 45,849 | 46,985 | 45,093 | 40,007 | 30,291 | 32,060 | 32,604 | 50,084 | 50,084 | 55,210 | 53,817 | 61,736 | 55,607 | 59,091 | 59,059 | 67,411 | 65,063 | 63,600 | 66,294 | 69,556 | 73,657 | 81,005 | 86,511 | 88,920 | 83,383 | 99,302 | 114,957 | 98,040 | 93,477 | 390,294 | 94,375 | 95,690 | 86,647 | 84,856 | 85,614 | 106,408 | 328,809 | 337,412 | 323,405 | 279,353 | 252,511 | 236,098 | 210,119 | 137,461 | 131,673 | 126,177 | 118,882 | 140,510 | 150,750 | 140,956 | 137,830 | 135,775 | 148,461 | 133,924 | 127,037 | 131,866 | 131,526 | 136,880 | 124,063 | 120,758 | 108,416 | 96,215 | 93,542 | 104,023 | 108,797 | 100,806 | 93,138 | 105,018 | 104,327 | 100,591 | 103,509 | 102,547 | 128,615 | 124,826 | 119,997 | 111,594 | 108,447 | 99,284 | 172,136 | 89,750 | 85,533 | 90,854 | 92,953 | 90,782 | 99,762 | 95,909 | 87,359 | 103,135 | 95,624 | 96,194 | 84,250 | 88,097 | 85,468 | 97,598 | 94,938 |
| 94,938 | 97,598 | 85,468 | 88,097 | 84,250 | 96,194 | 95,624 | 103,135 | 87,359 | 95,909 | 99,762 | 90,782 | 92,953 | 90,854 | 85,533 | 89,750 | 172,136 | 99,284 | 108,447 | 111,594 | 119,997 | 124,826 | 128,615 | 102,547 | 103,509 | 100,591 | 104,327 | 105,018 | 93,138 | 100,806 | 108,797 | 104,023 | 93,542 | 96,215 | 108,416 | 120,758 | 124,063 | 136,880 | 131,526 | 131,866 | 127,037 | 133,924 | 148,461 | 135,775 | 137,830 | 140,956 | 150,750 | 140,510 | 118,882 | 126,177 | 131,673 | 137,461 | 210,119 | 236,098 | 252,511 | 279,353 | 323,405 | 337,412 | 328,809 | 106,408 | 85,614 | 84,856 | 86,647 | 95,690 | 94,375 | 390,294 | 93,477 | 98,040 | 114,957 | 99,302 | 83,383 | 88,920 | 86,511 | 81,005 | 73,657 | 69,556 | 66,294 | 63,600 | 65,063 | 67,411 | 59,059 | 59,091 | 55,607 | 61,736 | 53,817 | 55,210 | 50,084 | 50,084 | 32,604 | 32,060 | 30,291 | 40,007 | 45,093 | 46,985 | 45,849 | 51,510 | 39,439 | 44,031 | 49,822 | 47,100 | 45,900 | 54,200 | 62,400 | 61,200 | 49,300 | 58,900 | 39,200 | 42,100 | 50,200 | 48,300 | 21,300 | 17,300 | 11,800 | 12,800 | 14,000 | 14,200 | 13,600 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 2,500 | 2,700 | 3,900 | 3,900 | 3,900 | 4,400 | 4,300 | 1,500 | 1,700 | 3,500 | 1,500 | 6,000 | 9,600 | 18,600 | 22,900 | 18,400 | 1,400 | 1,700 | 1,563 | 1,003 | 1,271 | 879 | 801 | 734 | 720 | 506 | 455 | 30 | 823 | 1,145 | 1,145 | 3,525 | 687 | 3,423 | 2,108 | 1,058 | 400 | 2,976 | 1,927 | 881 | 169 | 2,544 | 1,660 | 777 | 181 | 2,762 | 1,779 | 680 | 5 | 3,027 | 1,906 | 300,767 | 223 | 7,932 | 15,921 | 16,444 | 14,906 | 23,616 | 212,915 | 216,787 | 198,193 | 147,543 | 105,316 | 89,747 | 84,493 | 2,344 | 1,487 | 623 | 45 | 40 | 20,735 | 16,358 | 12,507 | 10,887 | 17,481 | 11,844 | 11,045 | 11,009 | 14,777 | 14,757 | 13,918 | 14,101 | 14,272 | 11,114 | 12,990 | 15,690 | 19,300 | 17,046 | 14,297 | 17,069 | 11,783 | 12,608 | 15,265 | 17,325 | 13,003 | 12,968 | 11,869 | 11,841 | 12,583 | 12,028 | 86,807 | 11,437 | 12,357 | 12,150 | 12,191 | 12,342 | 12,669 | 13,008 | 11,472 | 11,699 | 11,073 | 10,731 | 9,794 | 10,175 | 20,860 | 22,090 | 22,870 |
| 22,870 | 22,090 | 20,860 | 10,175 | 9,794 | 10,731 | 11,073 | 11,699 | 11,472 | 13,008 | 12,669 | 12,342 | 12,191 | 12,150 | 12,357 | 11,437 | 86,807 | 12,028 | 12,583 | 11,841 | 11,869 | 12,968 | 13,003 | 17,325 | 15,265 | 12,608 | 11,783 | 17,069 | 14,297 | 17,046 | 19,300 | 15,690 | 12,990 | 11,114 | 14,272 | 14,101 | 13,918 | 14,757 | 14,777 | 11,009 | 11,045 | 11,844 | 17,481 | 10,887 | 12,507 | 16,358 | 20,735 | 40 | 45 | 623 | 1,487 | 2,344 | 84,493 | 89,747 | 105,316 | 147,543 | 198,193 | 216,787 | 212,915 | 23,616 | 14,906 | 16,444 | 15,921 | 7,932 | 223 | 300,767 | 1,906 | 3,027 | 5 | 680 | 1,779 | 2,762 | 181 | 777 | 1,660 | 2,544 | 169 | 881 | 1,927 | 2,976 | 400 | 1,058 | 2,108 | 3,423 | 687 | 3,525 | 1,145 | 1,145 | 823 | 30 | 455 | 506 | 720 | 734 | 801 | 879 | 1,271 | 1,003 | 1,563 | 1,700 | 1,400 | 18,400 | 22,900 | 18,600 | 9,600 | 6,000 | 1,500 | 3,500 | 1,700 | 1,500 | 4,300 | 4,400 | 3,900 | 3,900 | 3,900 | 2,700 | 2,500 | 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 | 267,028 | 0 | 0 | 0 | 354,754 | 0 | 0 | 0 | 432,569 | 0 | 212,000 | 209,535 | 217,534 | 219,411 | 234,675 | 234,735 | 227,411 | 235,114 | 241,687 | 0 | 0 | 13,003 | 12,968 | 0 | 0 | 0 | 0 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75,000 | 0 | 0 | 0 | 0 | 12,968 | 13,003 | 0 | 0 | 241,687 | 235,114 | 227,411 | 234,735 | 234,675 | 219,411 | 217,534 | 209,535 | 212,000 | 0 | 432,569 | 0 | 0 | 0 | 354,754 | 0 | 0 | 0 | 267,028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,700 | 5,400 | 3,000 | 4,000 | 3,300 | 5,900 | 7,600 | 12,400 | 12,900 | 14,200 | 13,100 | 26,800 | 13,900 | 18,500 | 16,700 | 14,600 | 15,800 | 18,200 | 18,606 | 20,944 | 20,138 | 25,186 | 18,924 | 20,526 | 17,275 | 19,721 | 15,946 | 15,339 | 15,563 | 25,407 | 25,407 | 23,063 | 24,671 | 27,126 | 21,885 | 24,123 | 25,585 | 28,632 | 28,997 | 27,848 | 26,809 | 32,557 | 30,150 | 33,699 | 30,769 | 37,460 | 33,514 | 48,249 | 45,598 | 39,861 | 35,690 | 38,683 | 39,113 | 41,588 | 27,218 | 26,840 | 27,981 | 33,009 | 36,526 | 39,528 | 38,509 | 44,710 | 48,749 | 61,331 | 46,776 | 57,639 | 48,189 | 51,280 | 45,778 | 55,168 | 54,078 | 55,928 | 53,901 | 50,821 | 53,715 | 51,292 | 49,648 | 47,084 | 50,998 | 42,323 | 40,539 | 33,474 | 34,753 | 29,404 | 32,201 | 33,720 | 36,477 | 41,607 | 34,904 | 41,697 | 45,541 | 45,278 | 41,012 | 41,155 | 44,467 | 41,995 | 42,191 | 35,611 | 37,054 | 23,693 | 22,806 | 23,028 | 25,500 | 30,383 | 35,015 | 29,726 | 34,405 | 36,106 | 34,343 | 45,847 | 38,366 | 39,145 | 34,097 | 33,506 | 24,522 | 36,863 | 33,627 |
| 33,627 | 36,863 | 24,522 | 33,506 | 34,097 | 39,145 | 38,366 | 45,847 | 34,343 | 36,106 | 34,405 | 29,726 | 35,015 | 30,383 | 25,500 | 23,028 | 22,806 | 23,693 | 37,054 | 35,611 | 42,191 | 41,995 | 44,467 | 41,155 | 41,012 | 45,278 | 45,541 | 41,697 | 34,904 | 41,607 | 36,477 | 33,720 | 32,201 | 29,404 | 34,753 | 33,474 | 40,539 | 42,323 | 50,998 | 47,084 | 49,648 | 51,292 | 53,715 | 50,821 | 53,901 | 55,928 | 54,078 | 55,168 | 45,778 | 51,280 | 48,189 | 57,639 | 46,776 | 61,331 | 48,749 | 44,710 | 38,509 | 39,528 | 36,526 | 33,009 | 27,981 | 26,840 | 27,218 | 41,588 | 39,113 | 38,683 | 35,690 | 39,861 | 45,598 | 48,249 | 33,514 | 37,460 | 30,769 | 33,699 | 30,150 | 32,557 | 26,809 | 27,848 | 28,997 | 28,632 | 25,585 | 24,123 | 21,885 | 27,126 | 24,671 | 23,063 | 25,407 | 25,407 | 15,563 | 15,339 | 15,946 | 19,721 | 17,275 | 20,526 | 18,924 | 25,186 | 20,138 | 20,944 | 18,606 | 18,200 | 15,800 | 14,600 | 16,700 | 18,500 | 13,900 | 26,800 | 13,100 | 14,200 | 12,900 | 12,400 | 7,600 | 5,900 | 3,300 | 4,000 | 3,000 | 5,400 | 4,700 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 6,400 | 6,100 | 7,100 | 4,900 | 4,600 | 7,000 | 9,400 | 34,400 | 35,600 | 24,400 | 24,600 | 26,100 | 25,800 | 24,100 | 22,800 | 21,200 | 28,700 | 27,200 | 29,653 | 22,084 | 18,030 | 21,603 | 26,124 | 25,725 | 27,098 | 16,582 | 13,890 | 16,691 | 16,218 | 21,823 | 21,823 | 28,622 | 28,459 | 28,260 | 4,157 | 2,648 | 1,901 | 33,171 | 31,157 | 31,906 | 35,852 | 31,222 | 34,477 | 40,633 | 49,994 | 41,845 | 39,094 | 42,789 | 62,785 | 46,022 | 46,344 | 41,954 | 46,714 | 46,170 | 35,483 | 33,999 | 36,112 | 33,255 | 55,752 | 62,625 | 14,923 | 66,919 | 69,591 | 62,190 | 59,938 | 58,324 | 56,240 | 55,940 | 60,226 | 71,434 | 96,672 | 85,028 | 83,929 | 84,954 | 94,746 | 82,632 | 77,389 | 84,782 | 80,528 | 94,557 | 83,524 | 87,284 | 73,663 | 66,811 | 61,341 | 70,303 | 72,320 | 59,199 | 58,234 | 63,321 | 58,786 | 55,313 | 62,497 | 61,392 | 52,715 | 55,793 | 53,589 | 50,761 | 47,600 | 53,050 | 54,502 | 49,828 | 41,812 | 41,911 | 38,880 | 40,949 | 45,086 | 40,268 | 35,784 | 39,647 | 40,233 | 40,779 | 35,723 | 37,136 | 31,144 | 24,905 | 19,979 |
| 19,979 | 24,905 | 31,144 | 37,136 | 35,723 | 40,779 | 40,233 | 39,647 | 35,784 | 40,268 | 45,086 | 40,949 | 38,880 | 41,911 | 41,812 | 49,828 | 54,502 | 53,050 | 47,600 | 50,761 | 53,589 | 55,793 | 52,715 | 61,392 | 62,497 | 55,313 | 58,786 | 63,321 | 58,234 | 59,199 | 72,320 | 70,303 | 61,341 | 66,811 | 73,663 | 87,284 | 83,524 | 94,557 | 80,528 | 84,782 | 77,389 | 82,632 | 94,746 | 84,954 | 83,929 | 85,028 | 96,672 | 71,434 | 60,226 | 55,940 | 56,240 | 58,324 | 59,938 | 62,190 | 69,591 | 66,919 | 14,923 | 62,625 | 55,752 | 33,255 | 36,112 | 33,999 | 35,483 | 46,170 | 46,714 | 41,954 | 46,344 | 46,022 | 62,785 | 42,789 | 39,094 | 41,845 | 49,994 | 40,633 | 34,477 | 31,222 | 35,852 | 31,906 | 31,157 | 33,171 | 1,901 | 2,648 | 4,157 | 28,260 | 28,459 | 28,622 | 21,823 | 21,823 | 16,218 | 16,691 | 13,890 | 16,582 | 27,098 | 25,725 | 26,124 | 21,603 | 18,030 | 22,084 | 29,653 | 27,200 | 28,700 | 21,200 | 22,800 | 24,100 | 25,800 | 26,100 | 24,600 | 24,400 | 35,600 | 34,400 | 9,400 | 7,000 | 4,600 | 4,900 | 7,100 | 6,100 | 6,400 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 12,000 | 13,900 | 16,000 | 14,900 | 13,600 | 14,800 | 32,100 | 119,400 | 119,700 | 80,600 | 80,300 | 90,700 | 88,200 | 89,300 | 89,500 | 105,000 | 125,500 | 103,800 | 98,258 | 106,873 | 108,164 | 105,348 | 100,477 | 105,398 | 118,559 | 123,072 | 122,534 | 110,434 | 109,974 | 112,579 | 112,579 | 125,355 | 140,269 | 138,180 | 140,445 | 136,573 | 133,511 | 130,021 | 133,591 | 123,546 | 113,553 | 109,723 | 124,089 | 136,824 | 142,447 | 339,013 | 347,631 | 348,272 | 349,330 | 343,121 | 353,262 | 52,814 | 344,026 | 281,650 | 247,708 | 254,092 | 255,126 | 270,000 | 58,628 | 80,856 | 73,634 | 64,349 | 61,747 | 63,933 | 214,732 | 286,023 | 264,741 | 272,343 | 282,818 | 308,093 | 316,786 | 326,682 | 335,355 | 355,846 | 364,968 | 418,923 | 456,320 | 449,794 | 465,937 | 514,845 | 516,957 | 528,199 | 506,816 | 308,940 | 305,799 | 313,732 | 318,272 | 331,500 | 336,309 | 331,062 | 341,237 | 346,379 | 401,676 | 385,380 | 475,792 | 464,200 | 473,138 | 480,939 | 468,088 | 449,010 | 346,969 | 403,256 | 352,867 | 353,227 | 332,312 | 329,070 | 318,770 | 307,864 | 299,538 | 286,265 | 297,842 | 286,050 | 278,714 | 268,491 | 265,065 | 254,507 | 249,107 |
| 249,107 | 254,507 | 265,065 | 268,491 | 278,714 | 286,050 | 297,842 | 286,265 | 299,538 | 307,864 | 318,770 | 329,070 | 332,312 | 353,227 | 352,867 | 403,256 | 346,969 | 449,010 | 468,088 | 480,939 | 473,138 | 464,200 | 475,792 | 385,380 | 401,676 | 346,379 | 341,237 | 331,062 | 336,309 | 331,500 | 318,272 | 313,732 | 305,799 | 308,940 | 506,816 | 528,199 | 516,957 | 514,845 | 465,937 | 449,794 | 456,320 | 418,923 | 364,968 | 355,846 | 335,355 | 326,682 | 316,786 | 308,093 | 282,818 | 272,343 | 264,741 | 286,023 | 214,732 | 63,933 | 61,747 | 64,349 | 73,634 | 80,856 | 58,628 | 270,000 | 255,126 | 254,092 | 247,708 | 281,650 | 344,026 | 52,814 | 353,262 | 343,121 | 349,330 | 348,272 | 347,631 | 339,013 | 142,447 | 136,824 | 124,089 | 109,723 | 113,553 | 123,546 | 133,591 | 130,021 | 133,511 | 136,573 | 140,445 | 138,180 | 140,269 | 125,355 | 112,579 | 112,579 | 109,974 | 110,434 | 122,534 | 123,072 | 118,559 | 105,398 | 100,477 | 105,348 | 108,164 | 106,873 | 98,258 | 103,800 | 125,500 | 105,000 | 89,500 | 89,300 | 88,200 | 90,700 | 80,300 | 80,600 | 119,700 | 119,400 | 32,100 | 14,800 | 13,600 | 14,900 | 16,000 | 13,900 | 12,000 | 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 | 155,093 | 223,075 | 198,066 | 206,053 | 213,044 | 234,033 | 241,022 | 250,013 | 256,007 | 267,002 | 279,000 | 333,000 | 370,000 | 356,000 | 373,000 | 421,508 | 428,000 | 430,987 | 407,112 | 208,237 | 206,363 | 216,488 | 218,613 | 233,739 | 233,864 | 226,989 | 235,114 | 241,687 | 295,745 | 289,770 | 294,896 | 290,022 | 297,148 | 305,283 | 302,420 | 286,610 | 189,566 | 259,433 | 208,166 | 208,305 | 188,463 | 188,636 | 189,807 | 186,979 | 182,677 | 172,386 | 180,440 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 180,440 | 172,386 | 182,677 | 186,979 | 189,807 | 188,636 | 188,463 | 208,305 | 208,166 | 259,433 | 189,566 | 286,610 | 302,420 | 305,283 | 297,148 | 290,022 | 294,896 | 289,770 | 295,745 | 241,687 | 235,114 | 226,989 | 233,864 | 233,739 | 218,613 | 216,488 | 206,363 | 208,237 | 407,112 | 430,987 | 428,000 | 421,508 | 373,000 | 356,000 | 370,000 | 333,000 | 279,000 | 267,002 | 256,007 | 250,013 | 241,022 | 234,033 | 213,044 | 206,053 | 198,066 | 223,075 | 155,093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,646 | 6,802 | 6,586 | 13,662 | 13,086 | 13,920 | 12,172 | 13,224 | 11,907 | 9,980 | 5,866 | 4,452 | 3,602 | 4,214 | 7,167 | 3,876 | 3,941 | 5,857 | 10,087 | 11,693 | 9,178 | 9,537 | 9,793 | 20,605 | 15,194 | 13,748 | 15,574 | 10,719 | 11,563 | 11,498 | 12,977 | 11,252 | 64,657 | 66,361 | 71,296 | 67,312 | 71,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71,219 | 67,312 | 71,296 | 66,361 | 64,657 | 11,252 | 12,977 | 11,498 | 11,563 | 10,719 | 15,574 | 13,748 | 15,194 | 20,605 | 9,793 | 9,537 | 9,178 | 11,693 | 10,087 | 5,857 | 3,941 | 3,876 | 7,167 | 4,214 | 3,602 | 4,452 | 5,866 | 9,980 | 11,907 | 13,224 | 12,172 | 13,920 | 13,086 | 13,662 | 6,586 | 6,802 | 5,646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,871 | 16,099 | 8,864 | 4,523 | 2,183 | 509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 509 | 2,183 | 4,523 | 8,864 | 16,099 | 21,871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20,880 | 21,982 | 21,714 | 15,812 | 21,481 | 21,317 | 20,845 | 14,601 | 28,803 | 21,175 | 21,945 | 10,083 | 9,937 | 11,022 | 10,783 | 12,680 | 16,330 | 16,426 | 15,294 | 19,797 | 21,375 | 21,437 | 23,448 | 23,619 | 32,986 | 33,821 | 35,445 | 39,011 | 47,629 | 48,270 | 49,329 | 43,121 | 53,262 | 52,814 | 44,026 | 42,992 | 49,602 | 52,383 | 49,749 | 53,196 | 51,100 | 72,617 | 65,608 | 62,151 | 61,747 | 63,933 | 59,639 | 57,417 | 62,141 | 60,492 | 64,440 | 67,283 | 69,400 | 71,428 | 74,075 | 79,974 | 81,267 | 82,693 | 80,635 | 86,584 | 86,429 | 87,269 | 86,452 | 92,331 | 91,721 | 92,721 | 93,577 | 90,967 | 92,190 | 91,615 | 97,346 | 98,750 | 100,226 | 104,692 | 105,931 | 95,540 | 116,372 | 110,359 | 110,877 | 109,942 | 103,158 | 102,505 | 98,439 | 87,715 | 86,066 | 84,401 | 90,018 | 91,148 | 80,591 | 76,654 | 74,886 | 75,574 | 73,609 | 0 | 59,948 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 59,948 | 0 | 73,609 | 75,574 | 74,886 | 76,654 | 80,591 | 91,148 | 90,018 | 84,401 | 86,066 | 87,715 | 98,439 | 102,505 | 103,158 | 109,942 | 110,877 | 110,359 | 116,372 | 95,540 | 105,931 | 104,692 | 100,226 | 98,750 | 97,346 | 91,615 | 92,190 | 90,967 | 93,577 | 92,721 | 91,721 | 92,331 | 86,452 | 87,269 | 86,429 | 86,584 | 80,635 | 82,693 | 81,267 | 79,974 | 74,075 | 71,428 | 69,400 | 67,283 | 64,440 | 60,492 | 62,141 | 57,417 | 59,639 | 63,933 | 61,747 | 62,151 | 65,608 | 72,617 | 51,100 | 53,196 | 49,749 | 52,383 | 49,602 | 42,992 | 44,026 | 52,814 | 53,262 | 43,121 | 49,329 | 48,270 | 47,629 | 39,011 | 35,445 | 33,821 | 32,986 | 23,619 | 23,448 | 21,437 | 21,375 | 19,797 | 15,294 | 16,426 | 16,330 | 12,680 | 10,783 | 11,022 | 9,937 | 10,083 | 21,945 | 21,175 | 28,803 | 14,601 | 20,845 | 21,317 | 21,481 | 15,812 | 21,714 | 21,982 | 20,880 | 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 | 26,382 | 28,081 | 23,439 | 22,941 | 24,001 | 22,307 | 29,648 | 31,012 | 32,182 | 33,305 | 34,889 | 36,689 | 36,711 | 39,918 | 46,884 | 44,277 | 44,355 | 47,366 | 49,915 | 50,038 | 50,039 | 45,314 | 48,359 | 50,581 | 51,552 | 51,836 | 52,528 | 55,205 | 55,454 | 56,385 | 58,109 | 58,652 | 61,105 | 64,048 | 56,993 | 77,368 | 76,774 | 78,268 | 77,823 | 70,229 | 73,544 | 71,268 | 59,730 | 58,485 | 59,523 | 62,508 | 63,437 | 57,797 | 54,968 | 54,042 | 54,691 | 52,040 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 52,040 | 54,691 | 54,042 | 54,968 | 57,797 | 63,437 | 62,508 | 59,523 | 58,485 | 59,730 | 71,268 | 73,544 | 70,229 | 77,823 | 78,268 | 76,774 | 77,368 | 56,993 | 64,048 | 61,105 | 58,652 | 58,109 | 56,385 | 55,454 | 55,205 | 52,528 | 51,836 | 51,552 | 50,581 | 48,359 | 45,314 | 50,039 | 50,038 | 49,915 | 47,366 | 44,355 | 44,277 | 46,884 | 39,918 | 36,711 | 36,689 | 34,889 | 33,305 | 32,182 | 31,012 | 29,648 | 22,307 | 24,001 | 22,941 | 23,439 | 28,081 | 26,382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 35,300 | 37,100 | 38,700 | 40,600 | 42,800 | 47,400 | 49,300 | 52,600 | 57,100 | 114,100 | 118,600 | 169,300 | 189,000 | 197,000 | 191,800 | 194,700 | 203,300 | 208,900 | 213,515 | 237,166 | 243,383 | 251,858 | 259,010 | 268,665 | 277,865 | 275,606 | 262,132 | 266,102 | 271,441 | 258,146 | 258,146 | 250,486 | 224,337 | 220,412 | 205,886 | 187,462 | 186,564 | 190,296 | 195,272 | 205,015 | 215,230 | 214,257 | 207,836 | 192,095 | 190,435 | 71,836 | 55,826 | 76,908 | 68,460 | 62,143 | 74,581 | 109,282 | 125,207 | 158,153 | 206,726 | 234,810 | 247,816 | 279,368 | 226,713 | 231,957 | 245,189 | 289,491 | 280,270 | 252,202 | 134,382 | 177,903 | 214,264 | 224,153 | 236,832 | 187,913 | 187,907 | 187,478 | 184,291 | 169,389 | 166,934 | 136,281 | 101,775 | 93,993 | 32,545 | 7,260 | -5,915 | -23,699 | -27,982 | 166,951 | 162,797 | 155,297 | 153,347 | 151,452 | 153,297 | 148,732 | 151,576 | 157,774 | 161,412 | 160,900 | 187,353 | 192,492 | 194,561 | 182,140 | 70,074 | 66,147 | 71,709 | 75,573 | 146,046 | 154,344 | 161,014 | 161,001 | 166,386 | 173,767 | 183,293 | 188,954 | 200,151 | 214,756 | 224,694 | 224,815 | 232,155 | 240,274 | 250,742 |
| 250,742 | 240,274 | 232,155 | 224,815 | 224,694 | 214,756 | 200,151 | 188,954 | 183,293 | 173,767 | 166,386 | 161,001 | 161,014 | 154,344 | 146,046 | 75,573 | 71,709 | 66,147 | 70,074 | 182,140 | 194,561 | 192,492 | 187,353 | 160,900 | 161,412 | 157,774 | 151,576 | 148,732 | 153,297 | 151,452 | 153,347 | 155,297 | 162,797 | 166,951 | -27,982 | -23,699 | -5,915 | 7,260 | 32,545 | 93,993 | 101,775 | 136,281 | 166,934 | 169,389 | 184,291 | 187,478 | 187,907 | 187,913 | 236,832 | 224,153 | 214,264 | 177,903 | 134,382 | 252,202 | 280,270 | 289,491 | 245,189 | 231,957 | 226,713 | 279,368 | 247,816 | 234,810 | 206,726 | 158,153 | 125,207 | 109,282 | 74,581 | 62,143 | 68,460 | 76,908 | 55,826 | 71,836 | 190,435 | 192,095 | 207,836 | 214,257 | 215,230 | 205,015 | 195,272 | 190,296 | 186,564 | 187,462 | 205,886 | 220,412 | 224,337 | 250,486 | 258,146 | 258,146 | 271,441 | 266,102 | 262,132 | 275,606 | 277,865 | 268,665 | 259,010 | 251,858 | 243,383 | 237,166 | 213,515 | 208,900 | 203,300 | 194,700 | 191,800 | 197,000 | 189,000 | 169,300 | 118,600 | 114,100 | 57,100 | 52,600 | 49,300 | 47,400 | 42,800 | 40,600 | 38,700 | 37,100 | 35,300 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 0 | 500 | 500 | 500 | 513 | 527 | 527 | 534 | 536 | 545 | 545 | 546 | 546 | 546 | 546 | 546 | 546 | 547 | 547 | 509 | 513 | 515 | 482 | 484 | 489 | 468 | 473 | 474 | 478 | 1,441 | 1,446 | 1,450 | 1,525 | 1,356 | 1,360 | 1,300 | 1,310 | 1,449 | 1,430 | 1,430 | 1,430 | 1,430 | 1,430 | 1,430 | 1,430 | 1,430 | 1,396 | 1,397 | 1,397 | 1,397 | 1,376 | 1,376 | 1,376 | 1,376 | 1,233 | 1,233 | 1,233 | 1,233 | 1,203 | 1,203 | 1,203 | 1,203 | 1,174 | 1,174 | 1,174 | 1,174 | 1,142 | 1,142 | 1,142 | 1,180 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,188 | 1,188 | 1,188 | 1,188 | 1,188 | 1,188 | 1,188 | 1,194 | 1,194 | 467 | 467 | 469 | 469 | 469 | 469 |
| 469 | 469 | 469 | 469 | 467 | 467 | 1,194 | 1,194 | 1,188 | 1,188 | 1,188 | 1,188 | 1,188 | 1,188 | 1,188 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,148 | 1,180 | 1,142 | 1,142 | 1,142 | 1,174 | 1,174 | 1,174 | 1,174 | 1,203 | 1,203 | 1,203 | 1,203 | 1,233 | 1,233 | 1,233 | 1,233 | 1,376 | 1,376 | 1,376 | 1,376 | 1,397 | 1,397 | 1,397 | 1,396 | 1,430 | 1,430 | 1,430 | 1,430 | 1,430 | 1,430 | 1,430 | 1,430 | 1,449 | 1,310 | 1,300 | 1,360 | 1,356 | 1,525 | 1,450 | 1,446 | 1,441 | 478 | 474 | 473 | 468 | 489 | 484 | 482 | 515 | 513 | 509 | 547 | 547 | 546 | 546 | 546 | 546 | 546 | 546 | 545 | 545 | 536 | 534 | 527 | 527 | 513 | 500 | 500 | 500 | 0 | 500 | 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 | 530,500 | 519,052 | 536,991 | 546,372 | 459,634 | 296,172 | 283,660 | 324,277 | 363,903 | 326,058 | 361,255 | 402,951 | 447,612 | 370,905 | 415,930 | 454,503 | 495,792 | 384,335 | 415,906 | 423,365 | 432,812 | 236,041 | 219,207 | 210,983 | 204,287 | 196,760 | 187,957 | 181,247 | 179,631 | 176,446 | 173,855 | 173,060 | 173,499 | 171,617 | 156,130 | 172,266 | |
|
---|