> Total Assets | 0 | 0 | 6,696,823 | 7,010,196 | 9,108,111 | 21,027,713 | 21,709,169 | 22,422,663 | 26,932,822 | 28,904,053 | 30,197,292 | 29,267,735 | 30,906,752 | 34,275,060 | 36,984,812 | 36,218,151 | 44,018,292 | 48,063,365 | 47,021,293 | 52,159,851 | 60,005,147 | 59,014,952 | 56,997,482 | 61,544,547 | 62,573,966 | 60,908,503 | 58,110,050 | 66,320,363 | 71,306,316 | 77,881,122 | 78,387,918 | 78,521,809 | 85,425,711 | 128,435,495 | 122,916,441 | 120,411,752 | 114,355,030 | 115,170,822 | 119,774,032 | 114,873,388 | 119,739,666 | 125,328,832 | 124,635,521 | 163,990,681 | 174,771,124 | 181,052,268 | 193,535,945 | 189,638,167 | 196,235,110 | 197,399,527 | 199,293,322 | 205,276,365 | 216,753,622 | 232,347,322 | 223,726,604 | 236,831,675 | 234,892,828 | 260,977,658 | 265,077,259 | 270,750,169 | 283,538,720 | 304,182,318 | 293,345,296 | 277,044,425 | 277,691,542 | 290,050,390 | 294,791,979 | 293,666,088 | 307,481,050 | 322,609,842 | 325,221,279 | 334,247,213 | 338,750,398 | 343,596,495 |
| 343,596,495 | 338,750,398 | 334,247,213 | 325,221,279 | 322,609,842 | 307,481,050 | 293,666,088 | 294,791,979 | 290,050,390 | 277,691,542 | 277,044,425 | 293,345,296 | 304,182,318 | 283,538,720 | 270,750,169 | 265,077,259 | 260,977,658 | 234,892,828 | 236,831,675 | 223,726,604 | 232,347,322 | 216,753,622 | 205,276,365 | 199,293,322 | 197,399,527 | 196,235,110 | 189,638,167 | 193,535,945 | 181,052,268 | 174,771,124 | 163,990,681 | 124,635,521 | 125,328,832 | 119,739,666 | 114,873,388 | 119,774,032 | 115,170,822 | 114,355,030 | 120,411,752 | 122,916,441 | 128,435,495 | 85,425,711 | 78,521,809 | 78,387,918 | 77,881,122 | 71,306,316 | 66,320,363 | 58,110,050 | 60,908,503 | 62,573,966 | 61,544,547 | 56,997,482 | 59,014,952 | 60,005,147 | 52,159,851 | 47,021,293 | 48,063,365 | 44,018,292 | 36,218,151 | 36,984,812 | 34,275,060 | 30,906,752 | 29,267,735 | 30,197,292 | 28,904,053 | 26,932,822 | 22,422,663 | 21,709,169 | 21,027,713 | 9,108,111 | 7,010,196 | 6,696,823 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 3,299,094 | 0 | 5,442,948 | 14,690,627 | 15,140,823 | 14,477,415 | 18,833,659 | 20,262,229 | 21,244,595 | 19,945,178 | 21,492,374 | 24,339,242 | 26,945,423 | 25,123,168 | 32,456,456 | 36,112,305 | 34,427,537 | 37,688,806 | 44,767,368 | 41,468,831 | 38,741,118 | 42,708,749 | 43,391,582 | 41,032,099 | 37,993,411 | 39,160,134 | 44,066,647 | 48,171,830 | 48,466,381 | 48,050,208 | 53,827,370 | 68,606,822 | 66,075,417 | 64,371,795 | 61,322,560 | 59,726,001 | 62,424,929 | 57,752,844 | 61,597,225 | 66,659,500 | 65,605,127 | 76,405,993 | 86,898,156 | 92,286,119 | 104,420,213 | 100,340,174 | 108,247,104 | 108,855,201 | 104,855,526 | 108,105,463 | 116,859,372 | 127,822,036 | 117,028,711 | 126,185,085 | 123,299,438 | 145,161,505 | 149,134,069 | 152,514,809 | 164,612,008 | 184,238,075 | 172,869,879 | 160,638,389 | 161,822,454 | 170,796,256 | 174,646,438 | 168,484,220 | 181,778,664 | 190,274,500 | 194,741,485 | 197,925,301 | 202,786,696 | 189,319,075 |
| 189,319,075 | 202,786,696 | 197,925,301 | 194,741,485 | 190,274,500 | 181,778,664 | 168,484,220 | 174,646,438 | 170,796,256 | 161,822,454 | 160,638,389 | 172,869,879 | 184,238,075 | 164,612,008 | 152,514,809 | 149,134,069 | 145,161,505 | 123,299,438 | 126,185,085 | 117,028,711 | 127,822,036 | 116,859,372 | 108,105,463 | 104,855,526 | 108,855,201 | 108,247,104 | 100,340,174 | 104,420,213 | 92,286,119 | 86,898,156 | 76,405,993 | 65,605,127 | 66,659,500 | 61,597,225 | 57,752,844 | 62,424,929 | 59,726,001 | 61,322,560 | 64,371,795 | 66,075,417 | 68,606,822 | 53,827,370 | 48,050,208 | 48,466,381 | 48,171,830 | 44,066,647 | 39,160,134 | 37,993,411 | 41,032,099 | 43,391,582 | 42,708,749 | 38,741,118 | 41,468,831 | 44,767,368 | 37,688,806 | 34,427,537 | 36,112,305 | 32,456,456 | 25,123,168 | 26,945,423 | 24,339,242 | 21,492,374 | 19,945,178 | 21,244,595 | 20,262,229 | 18,833,659 | 14,477,415 | 15,140,823 | 14,690,627 | 5,442,948 | 0 | 3,299,094 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 510,237 | 0 | 0 | 1,776,080 | 1,962,261 | 2,715,813 | 2,754,651 | 4,044,738 | 3,986,012 | 5,863,947 | 6,245,192 | 8,193,763 | 7,639,326 | 6,578,271 | 7,170,632 | 7,717,021 | 7,492,331 | 11,158,565 | 10,375,407 | 9,940,374 | 12,395,338 | 16,612,741 | 12,859,854 | 13,007,409 | 13,281,874 | 16,726,970 | 14,776,881 | 14,818,039 | 14,197,994 | 19,580,128 | 16,861,497 | 19,841,948 | 20,680,359 | 24,434,414 | 19,813,675 | 22,120,838 | 23,920,260 | 24,601,346 | 22,376,774 | 25,554,741 | 21,915,180 | 27,122,982 | 26,804,858 | 29,882,970 | 34,791,182 | 34,221,838 | 32,688,466 | 37,040,345 | 30,623,468 | 38,209,953 | 32,226,200 | 40,507,822 | 35,656,959 | 48,817,622 | 38,010,228 | 45,768,529 | 42,896,129 | 62,216,112 | 57,013,429 | 77,393,444 | 66,326,899 | 75,043,361 | 64,086,819 | 71,005,864 | 69,704,105 | 70,841,691 | 72,644,742 | 76,747,311 | 82,044,366 | 92,856,869 | 88,026,625 | 75,322,591 |
| 75,322,591 | 88,026,625 | 92,856,869 | 82,044,366 | 76,747,311 | 72,644,742 | 70,841,691 | 69,704,105 | 71,005,864 | 64,086,819 | 75,043,361 | 66,326,899 | 77,393,444 | 57,013,429 | 62,216,112 | 42,896,129 | 45,768,529 | 38,010,228 | 48,817,622 | 35,656,959 | 40,507,822 | 32,226,200 | 38,209,953 | 30,623,468 | 37,040,345 | 32,688,466 | 34,221,838 | 34,791,182 | 29,882,970 | 26,804,858 | 27,122,982 | 21,915,180 | 25,554,741 | 22,376,774 | 24,601,346 | 23,920,260 | 22,120,838 | 19,813,675 | 24,434,414 | 20,680,359 | 19,841,948 | 16,861,497 | 19,580,128 | 14,197,994 | 14,818,039 | 14,776,881 | 16,726,970 | 13,281,874 | 13,007,409 | 12,859,854 | 16,612,741 | 12,395,338 | 9,940,374 | 10,375,407 | 11,158,565 | 7,492,331 | 7,717,021 | 7,170,632 | 6,578,271 | 7,639,326 | 8,193,763 | 6,245,192 | 5,863,947 | 3,986,012 | 4,044,738 | 2,754,651 | 2,715,813 | 1,962,261 | 1,776,080 | 0 | 0 | 510,237 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | -184,162 | -208,395 | -206,975 | -204,776 | -204,884 | -214,202 | -271,864 | -295,198 | -310,143 | -301,725 | -307,921 | -362,701 | -345,181 | 3,379 | 3,672 | -410,556 | -445,709 | -469,769 | -441,461 | -465,485 | -480,796 | -469,932 | 137,051 | 132,449 | 267,380 | 275,504 | 51,077 | -701,612 | 16,814 | 15,604 | 66,996 | 113,102 | 22,389 | 8,951 | 37,867 | 46,993 | 103,611 | 101,537 | 129,296 | 115,226 | 285,619 | 257,308 | 384,067 | 399,300 | 1,090,763 | 2,761,360 | 4,115,200 | 7,112,835 | 6,558,250 | 5,915,503 | 4,451,059 | 4,239,178 | 9,828,239 | 9,451,533 | 5,852,398 | 6,434,976 | 4,917,751 | 9,772,269 | 6,387,193 | 9,922,731 | 12,736,987 | 12,635,272 | 11,864,021 | 8,243,226 | 13,460,425 | 11,189,237 | 11,422,433 | 10,135,547 | 11,764,633 |
| 11,764,633 | 10,135,547 | 11,422,433 | 11,189,237 | 13,460,425 | 8,243,226 | 11,864,021 | 12,635,272 | 12,736,987 | 9,922,731 | 6,387,193 | 9,772,269 | 4,917,751 | 6,434,976 | 5,852,398 | 9,451,533 | 9,828,239 | 4,239,178 | 4,451,059 | 5,915,503 | 6,558,250 | 7,112,835 | 4,115,200 | 2,761,360 | 1,090,763 | 399,300 | 384,067 | 257,308 | 285,619 | 115,226 | 129,296 | 101,537 | 103,611 | 46,993 | 37,867 | 8,951 | 22,389 | 113,102 | 66,996 | 15,604 | 16,814 | -701,612 | 51,077 | 275,504 | 267,380 | 132,449 | 137,051 | -469,932 | -480,796 | -465,485 | -441,461 | -469,769 | -445,709 | -410,556 | 3,672 | 3,379 | -345,181 | -362,701 | -307,921 | -301,725 | -310,143 | -295,198 | -271,864 | -214,202 | -204,884 | -204,776 | -206,975 | -208,395 | -184,162 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 2,148,559 | 0 | 0 | 9,493,307 | 9,398,777 | 7,438,467 | 11,228,372 | 11,415,237 | 11,480,459 | 8,230,171 | 9,593,624 | 11,144,559 | 14,139,000 | 12,736,264 | 19,303,761 | 22,622,537 | 20,583,063 | 17,728,716 | 23,662,030 | 22,346,281 | 17,432,652 | 15,000,875 | 20,289,650 | 18,370,059 | 16,290,145 | 14,298,219 | 20,135,262 | 24,389,977 | 25,481,135 | 19,373,922 | 25,702,614 | 31,664,569 | 29,299,367 | 24,973,597 | 25,257,352 | 22,159,132 | 22,968,124 | 19,012,355 | 22,658,179 | 24,909,719 | 28,449,685 | 29,531,893 | 40,375,016 | 39,109,607 | 45,479,519 | 40,311,699 | 48,951,582 | 46,124,998 | 47,029,205 | 41,285,822 | 51,015,831 | 52,616,674 | 50,066,133 | 43,619,900 | 51,406,242 | 57,534,852 | 63,085,389 | 48,116,312 | 65,290,186 | 67,952,417 | 60,355,329 | 41,161,592 | 47,337,188 | 44,903,619 | 49,088,376 | 44,972,419 | 58,204,884 | 55,246,425 | 59,344,413 | 52,278,305 | 55,146,016 | 31,252,470 |
| 31,252,470 | 55,146,016 | 52,278,305 | 59,344,413 | 55,246,425 | 58,204,884 | 44,972,419 | 49,088,376 | 44,903,619 | 47,337,188 | 41,161,592 | 60,355,329 | 67,952,417 | 65,290,186 | 48,116,312 | 63,085,389 | 57,534,852 | 51,406,242 | 43,619,900 | 50,066,133 | 52,616,674 | 51,015,831 | 41,285,822 | 47,029,205 | 46,124,998 | 48,951,582 | 40,311,699 | 45,479,519 | 39,109,607 | 40,375,016 | 29,531,893 | 28,449,685 | 24,909,719 | 22,658,179 | 19,012,355 | 22,968,124 | 22,159,132 | 25,257,352 | 24,973,597 | 29,299,367 | 31,664,569 | 25,702,614 | 19,373,922 | 25,481,135 | 24,389,977 | 20,135,262 | 14,298,219 | 16,290,145 | 18,370,059 | 20,289,650 | 15,000,875 | 17,432,652 | 22,346,281 | 23,662,030 | 17,728,716 | 20,583,063 | 22,622,537 | 19,303,761 | 12,736,264 | 14,139,000 | 11,144,559 | 9,593,624 | 8,230,171 | 11,480,459 | 11,415,237 | 11,228,372 | 7,438,467 | 9,398,777 | 9,493,307 | 0 | 0 | 2,148,559 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | -94,158 | 0 | 5,442,948 | 43 | 391 | 124 | 1,774 | 1,808 | 2,578 | 444 | 454 | 2,313 | 6,843 | 1,990 | 4,908 | 4,176 | 4,956 | 4,505 | 566 | 470,355 | 328,491 | 737,579 | 397,138 | 1,116,059 | 420,645 | 487,992 | 441,308 | 608,676 | 309,786 | 471,818 | 1,044,964 | 2,906,344 | 2,628,433 | 2,282,048 | 2,030,879 | 2,263,131 | 1,956,788 | 2,259,661 | 2,933,787 | 2,952,543 | 2,390,271 | 3,531,165 | 2,729,573 | 3,868,219 | 4,107,272 | 5,571,748 | 4,790,440 | 3,547,732 | 3,381,119 | 3,820,202 | 3,737,919 | 4,336,508 | 4,203,151 | 4,578,803 | 4,268,003 | 4,908,319 | 5,100,676 | 5,103,831 | 5,358,307 | 5,887,368 | 6,414,553 | 6,461,057 | 7,067,233 | 6,938,116 | 7,471,011 | 7,432,128 | 7,356,140 | 8,093,259 | 7,443,053 | 3,437,308 | 10,687,868 | 8,900,423 |
| 8,900,423 | 10,687,868 | 3,437,308 | 7,443,053 | 8,093,259 | 7,356,140 | 7,432,128 | 7,471,011 | 6,938,116 | 7,067,233 | 6,461,057 | 6,414,553 | 5,887,368 | 5,358,307 | 5,103,831 | 5,100,676 | 4,908,319 | 4,268,003 | 4,578,803 | 4,203,151 | 4,336,508 | 3,737,919 | 3,820,202 | 3,381,119 | 3,547,732 | 4,790,440 | 5,571,748 | 4,107,272 | 3,868,219 | 2,729,573 | 3,531,165 | 2,390,271 | 2,952,543 | 2,933,787 | 2,259,661 | 1,956,788 | 2,263,131 | 2,030,879 | 2,282,048 | 2,628,433 | 2,906,344 | 1,044,964 | 471,818 | 309,786 | 608,676 | 441,308 | 487,992 | 420,645 | 1,116,059 | 397,138 | 737,579 | 328,491 | 470,355 | 566 | 4,505 | 4,956 | 4,176 | 4,908 | 1,990 | 6,843 | 2,313 | 454 | 444 | 2,578 | 1,808 | 1,774 | 124 | 391 | 43 | 5,442,948 | 0 | -94,158 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 3,397,729 | 7,010,196 | 3,665,163 | 6,337,086 | 6,568,346 | 7,945,249 | 8,099,163 | 8,641,824 | 8,952,697 | 9,322,557 | 9,414,378 | 9,935,818 | 10,039,390 | 11,094,984 | 11,561,837 | 11,951,059 | 12,593,756 | 14,471,044 | 15,237,779 | 17,546,122 | 18,256,364 | 18,835,799 | 19,182,384 | 19,876,404 | 20,116,639 | 27,160,229 | 27,239,669 | 29,709,292 | 29,921,537 | 30,471,600 | 31,598,342 | 59,828,673 | 56,841,024 | 56,039,956 | 53,032,470 | 55,444,820 | 57,349,103 | 57,120,544 | 58,142,441 | 58,669,331 | 59,030,394 | 87,584,688 | 87,872,968 | 88,766,149 | 89,115,731 | 89,297,993 | 87,988,006 | 88,544,325 | 94,437,796 | 97,170,902 | 99,894,250 | 104,525,286 | 106,697,894 | 110,646,589 | 111,593,390 | 115,816,153 | 115,943,190 | 118,235,360 | 118,926,712 | 119,944,243 | 120,475,417 | 116,406,036 | 115,869,088 | 119,254,133 | 120,145,542 | 125,181,867 | 125,702,387 | 132,335,343 | 130,479,794 | 136,321,912 | 135,963,703 | 154,277,420 |
| 154,277,420 | 135,963,703 | 136,321,912 | 130,479,794 | 132,335,343 | 125,702,387 | 125,181,867 | 120,145,542 | 119,254,133 | 115,869,088 | 116,406,036 | 120,475,417 | 119,944,243 | 118,926,712 | 118,235,360 | 115,943,190 | 115,816,153 | 111,593,390 | 110,646,589 | 106,697,894 | 104,525,286 | 99,894,250 | 97,170,902 | 94,437,796 | 88,544,325 | 87,988,006 | 89,297,993 | 89,115,731 | 88,766,149 | 87,872,968 | 87,584,688 | 59,030,394 | 58,669,331 | 58,142,441 | 57,120,544 | 57,349,103 | 55,444,820 | 53,032,470 | 56,039,956 | 56,841,024 | 59,828,673 | 31,598,342 | 30,471,600 | 29,921,537 | 29,709,292 | 27,239,669 | 27,160,229 | 20,116,639 | 19,876,404 | 19,182,384 | 18,835,799 | 18,256,364 | 17,546,122 | 15,237,779 | 14,471,044 | 12,593,756 | 11,951,059 | 11,561,837 | 11,094,984 | 10,039,390 | 9,935,818 | 9,414,378 | 9,322,557 | 8,952,697 | 8,641,824 | 8,099,163 | 7,945,249 | 6,568,346 | 6,337,086 | 3,665,163 | 7,010,196 | 3,397,729 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 2,150,159 | 0 | 0 | 5,301,496 | 5,531,469 | 6,060,905 | 6,177,683 | 6,522,416 | 6,797,631 | 7,136,432 | 7,199,472 | 7,639,302 | 7,710,559 | 8,225,710 | 8,519,463 | 8,683,708 | 9,144,299 | 10,264,389 | 11,091,868 | 13,461,175 | 14,081,548 | 14,769,813 | 15,053,389 | 15,637,706 | 15,901,345 | 16,705,082 | 16,831,346 | 16,533,426 | 16,468,469 | 16,434,551 | 16,333,993 | 26,691,365 | 25,922,655 | 25,642,568 | 24,473,264 | 25,760,209 | 26,019,719 | 26,257,021 | 26,377,488 | 26,393,091 | 26,196,763 | 27,445,074 | 27,291,562 | 27,946,122 | 27,907,449 | 28,287,055 | 28,158,948 | 28,242,866 | 29,929,607 | 32,302,173 | 35,098,341 | 37,180,907 | 38,393,041 | 40,836,862 | 40,928,279 | 42,498,651 | 43,102,014 | 44,483,254 | 44,667,716 | 45,022,256 | 45,472,025 | 44,980,229 | 45,658,416 | 47,358,828 | 48,028,686 | 50,908,931 | 51,495,231 | 54,041,794 | 54,057,025 | 56,635,078 | 56,101,588 | 56,601,856 |
| 56,601,856 | 56,101,588 | 56,635,078 | 54,057,025 | 54,041,794 | 51,495,231 | 50,908,931 | 48,028,686 | 47,358,828 | 45,658,416 | 44,980,229 | 45,472,025 | 45,022,256 | 44,667,716 | 44,483,254 | 43,102,014 | 42,498,651 | 40,928,279 | 40,836,862 | 38,393,041 | 37,180,907 | 35,098,341 | 32,302,173 | 29,929,607 | 28,242,866 | 28,158,948 | 28,287,055 | 27,907,449 | 27,946,122 | 27,291,562 | 27,445,074 | 26,196,763 | 26,393,091 | 26,377,488 | 26,257,021 | 26,019,719 | 25,760,209 | 24,473,264 | 25,642,568 | 25,922,655 | 26,691,365 | 16,333,993 | 16,434,551 | 16,468,469 | 16,533,426 | 16,831,346 | 16,705,082 | 15,901,345 | 15,637,706 | 15,053,389 | 14,769,813 | 14,081,548 | 13,461,175 | 11,091,868 | 10,264,389 | 9,144,299 | 8,683,708 | 8,519,463 | 8,225,710 | 7,710,559 | 7,639,302 | 7,199,472 | 7,136,432 | 6,797,631 | 6,522,416 | 6,177,683 | 6,060,905 | 5,531,469 | 5,301,496 | 0 | 0 | 2,150,159 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 7,051 | 7,051 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,059 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 537,909 | 537,909 | 1,443,115 | 1,389,036 | 1,392,105 | 1,418,059 | 1,430,850 | 1,435,283 | 9,308,350 | 8,693,809 | 8,347,260 | 7,519,205 | 7,234,098 | 7,898,341 | 7,786,251 | 8,246,442 | 8,284,725 | 8,403,083 | 23,037,675 | 23,091,151 | 23,141,500 | 23,017,945 | 22,583,193 | 22,029,991 | 22,332,093 | 23,414,473 | 23,037,386 | 22,583,763 | 23,085,316 | 23,407,800 | 23,822,520 | 24,346,956 | 24,959,310 | 24,250,718 | 24,665,842 | 24,381,932 | 24,135,171 | 23,963,895 | 22,847,040 | 22,800,227 | 23,069,130 | 23,737,539 | 24,019,150 | 23,943,823 | 25,141,613 | 24,626,704 | 24,858,318 | 24,582,087 | 24,610,791 |
| 24,610,791 | 24,582,087 | 24,858,318 | 24,626,704 | 25,141,613 | 23,943,823 | 24,019,150 | 23,737,539 | 23,069,130 | 22,800,227 | 22,847,040 | 23,963,895 | 24,135,171 | 24,381,932 | 24,665,842 | 24,250,718 | 24,959,310 | 24,346,956 | 23,822,520 | 23,407,800 | 23,085,316 | 22,583,763 | 23,037,386 | 23,414,473 | 22,332,093 | 22,029,991 | 22,583,193 | 23,017,945 | 23,141,500 | 23,091,151 | 23,037,675 | 8,403,083 | 8,284,725 | 8,246,442 | 7,786,251 | 7,898,341 | 7,234,098 | 7,519,205 | 8,347,260 | 8,693,809 | 9,308,350 | 1,435,283 | 1,430,850 | 1,418,059 | 1,392,105 | 1,389,036 | 1,443,115 | 537,909 | 537,909 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 538,059 | 538,016 | 538,016 | 538,016 | 538,016 | 538,016 | 7,051 | 7,051 | 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 | 3,273,246 | 4,852,381 | 5,972,174 | 6,368,901 | 6,640,139 | 6,700,284 | 7,450,777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,450,777 | 6,700,284 | 6,640,139 | 6,368,901 | 5,972,174 | 4,852,381 | 3,273,246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 196,588 | 0 | 0 | 378,397 | 360,696 | 613,559 | 604,217 | 599,551 | 630,655 | 577,466 | 571,360 | 575,411 | 569,724 | 911,633 | 905,854 | 895,535 | 894,609 | 918,559 | 887,390 | 1,100,533 | 1,093,206 | 1,158,485 | 1,145,165 | 1,168,661 | 1,156,363 | 2,591,950 | 2,649,600 | 2,701,139 | 2,719,614 | 2,770,850 | 2,810,188 | 14,952,185 | 13,893,437 | 13,249,184 | 11,986,472 | 13,124,037 | 13,532,306 | 13,326,449 | 13,673,385 | 13,798,448 | 13,829,442 | 25,808,751 | 25,434,207 | 25,020,867 | 24,758,189 | 24,355,808 | 23,682,620 | 23,489,898 | 24,324,125 | 23,739,604 | 22,920,592 | 23,334,603 | 23,242,807 | 23,575,081 | 23,653,733 | 24,211,271 | 23,374,733 | 24,112,825 | 23,367,052 | 22,997,076 | 22,761,746 | 21,120,655 | 20,744,497 | 22,422,186 | 22,582,603 | 23,098,576 | 22,878,170 | 23,553,876 | 22,798,850 | 23,094,727 | 22,698,870 | 22,447,341 |
| 22,447,341 | 22,698,870 | 23,094,727 | 22,798,850 | 23,553,876 | 22,878,170 | 23,098,576 | 22,582,603 | 22,422,186 | 20,744,497 | 21,120,655 | 22,761,746 | 22,997,076 | 23,367,052 | 24,112,825 | 23,374,733 | 24,211,271 | 23,653,733 | 23,575,081 | 23,242,807 | 23,334,603 | 22,920,592 | 23,739,604 | 24,324,125 | 23,489,898 | 23,682,620 | 24,355,808 | 24,758,189 | 25,020,867 | 25,434,207 | 25,808,751 | 13,829,442 | 13,798,448 | 13,673,385 | 13,326,449 | 13,532,306 | 13,124,037 | 11,986,472 | 13,249,184 | 13,893,437 | 14,952,185 | 2,810,188 | 2,770,850 | 2,719,614 | 2,701,139 | 2,649,600 | 2,591,950 | 1,156,363 | 1,168,661 | 1,145,165 | 1,158,485 | 1,093,206 | 1,100,533 | 887,390 | 918,559 | 894,609 | 895,535 | 905,854 | 911,633 | 569,724 | 575,411 | 571,360 | 577,466 | 630,655 | 599,551 | 604,217 | 613,559 | 360,696 | 378,397 | 0 | 0 | 196,588 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,730,429 | 12,469,027 | 12,560,746 | 13,365,454 | 14,740,541 | 15,397,160 | 15,103,540 | 15,152,292 | 16,528,259 | 0 | 17,664,482 | 17,336,417 | 18,018,705 | 17,059,255 | 17,003,671 | 16,323,766 | 16,830,699 | 16,698,656 | 17,855,526 | 0 | 18,917,797 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 18,917,797 | 0 | 17,855,526 | 16,698,656 | 16,830,699 | 16,323,766 | 17,003,671 | 17,059,255 | 18,018,705 | 17,336,417 | 17,664,482 | 0 | 16,528,259 | 15,152,292 | 15,103,540 | 15,397,160 | 14,740,541 | 13,365,454 | 12,560,746 | 12,469,027 | 11,730,429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,949,204 | 7,010,196 | 5,824,542 | 13,793,205 | 13,828,700 | 13,015,072 | 16,686,630 | 17,788,062 | 18,657,919 | 17,941,257 | 19,191,663 | 21,591,050 | 22,923,039 | 20,556,836 | 26,565,509 | 28,923,354 | 26,001,743 | 28,789,722 | 34,425,568 | 32,342,350 | 29,308,979 | 32,641,785 | 32,663,236 | 30,178,413 | 27,171,946 | 34,921,127 | 39,147,366 | 44,716,846 | 44,457,209 | 44,194,497 | 49,428,086 | 87,828,830 | 82,535,313 | 79,557,339 | 74,903,505 | 73,635,879 | 78,604,507 | 73,146,904 | 77,717,997 | 83,873,758 | 81,939,933 | 119,429,011 | 128,760,950 | 133,081,267 | 139,634,980 | 133,283,175 | 137,813,422 | 138,810,945 | 139,347,810 | 143,017,037 | 151,250,154 | 166,486,388 | 156,963,433 | 167,056,949 | 162,071,150 | 186,919,121 | 190,452,958 | 190,316,841 | 196,534,040 | 203,164,556 | 191,355,718 | 174,082,760 | 172,100,696 | 183,836,189 | 193,213,000 | 189,555,436 | 200,502,912 | 213,060,997 | 214,933,612 | 218,191,236 | 222,067,633 | 225,211,599 |
| 225,211,599 | 222,067,633 | 218,191,236 | 214,933,612 | 213,060,997 | 200,502,912 | 189,555,436 | 193,213,000 | 183,836,189 | 172,100,696 | 174,082,760 | 191,355,718 | 203,164,556 | 196,534,040 | 190,316,841 | 190,452,958 | 186,919,121 | 162,071,150 | 167,056,949 | 156,963,433 | 166,486,388 | 151,250,154 | 143,017,037 | 139,347,810 | 138,810,945 | 137,813,422 | 133,283,175 | 139,634,980 | 133,081,267 | 128,760,950 | 119,429,011 | 81,939,933 | 83,873,758 | 77,717,997 | 73,146,904 | 78,604,507 | 73,635,879 | 74,903,505 | 79,557,339 | 82,535,313 | 87,828,830 | 49,428,086 | 44,194,497 | 44,457,209 | 44,716,846 | 39,147,366 | 34,921,127 | 27,171,946 | 30,178,413 | 32,663,236 | 32,641,785 | 29,308,979 | 32,342,350 | 34,425,568 | 28,789,722 | 26,001,743 | 28,923,354 | 26,565,509 | 20,556,836 | 22,923,039 | 21,591,050 | 19,191,663 | 17,941,257 | 18,657,919 | 17,788,062 | 16,686,630 | 13,015,072 | 13,828,700 | 13,793,205 | 5,824,542 | 7,010,196 | 3,949,204 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 3,715,721 | 0 | 5,283,987 | 13,316,851 | 13,334,359 | 12,644,342 | 16,258,562 | 16,492,254 | 17,571,376 | 16,719,925 | 17,751,902 | 19,809,328 | 19,566,812 | 17,672,436 | 23,404,416 | 25,753,303 | 22,809,886 | 25,359,023 | 30,875,320 | 30,187,887 | 25,853,044 | 29,413,337 | 29,456,081 | 27,066,001 | 24,221,514 | 23,923,775 | 27,778,194 | 30,581,293 | 29,735,469 | 29,298,324 | 34,282,907 | 48,245,104 | 46,597,754 | 48,060,017 | 44,233,693 | 43,357,650 | 43,917,332 | 39,869,807 | 42,757,544 | 47,310,030 | 44,590,790 | 58,980,382 | 67,470,982 | 74,057,180 | 81,099,013 | 78,473,528 | 83,320,556 | 84,723,066 | 82,700,683 | 88,616,965 | 96,443,809 | 107,522,911 | 95,880,181 | 105,876,773 | 102,964,788 | 123,926,129 | 122,848,918 | 123,712,582 | 134,301,790 | 142,149,857 | 130,847,511 | 115,382,294 | 115,483,310 | 124,326,724 | 126,132,868 | 119,742,695 | 129,735,691 | 139,325,974 | 141,999,494 | 146,215,344 | 147,338,060 | 150,914,820 |
| 150,914,820 | 147,338,060 | 146,215,344 | 141,999,494 | 139,325,974 | 129,735,691 | 119,742,695 | 126,132,868 | 124,326,724 | 115,483,310 | 115,382,294 | 130,847,511 | 142,149,857 | 134,301,790 | 123,712,582 | 122,848,918 | 123,926,129 | 102,964,788 | 105,876,773 | 95,880,181 | 107,522,911 | 96,443,809 | 88,616,965 | 82,700,683 | 84,723,066 | 83,320,556 | 78,473,528 | 81,099,013 | 74,057,180 | 67,470,982 | 58,980,382 | 44,590,790 | 47,310,030 | 42,757,544 | 39,869,807 | 43,917,332 | 43,357,650 | 44,233,693 | 48,060,017 | 46,597,754 | 48,245,104 | 34,282,907 | 29,298,324 | 29,735,469 | 30,581,293 | 27,778,194 | 23,923,775 | 24,221,514 | 27,066,001 | 29,456,081 | 29,413,337 | 25,853,044 | 30,187,887 | 30,875,320 | 25,359,023 | 22,809,886 | 25,753,303 | 23,404,416 | 17,672,436 | 19,566,812 | 19,809,328 | 17,751,902 | 16,719,925 | 17,571,376 | 16,492,254 | 16,258,562 | 12,644,342 | 13,334,359 | 13,316,851 | 5,283,987 | 0 | 3,715,721 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 149,607 | 0 | 0 | 1,600,068 | 1,531,809 | 1,681,428 | 2,536,763 | 1,762,651 | 985,229 | 1,308,304 | 2,017,562 | 1,712,089 | 1,417,307 | 1,515,664 | 2,108,960 | 1,000,668 | 668,606 | 577,166 | 607,245 | 1,520,320 | 1,813,626 | 2,241,238 | 2,203,670 | 1,796,660 | 2,082,645 | 3,094,697 | 2,764,372 | 1,711,574 | 1,608,471 | 1,597,944 | 1,732,944 | 6,672,296 | 6,100,702 | 8,399,989 | 8,812,299 | 9,639,570 | 9,993,958 | 8,207,447 | 8,343,400 | 10,712,854 | 7,484,276 | 9,396,537 | 9,458,131 | 11,115,273 | 11,126,058 | 8,771,139 | 9,070,092 | 10,422,794 | 10,549,298 | 12,371,465 | 14,183,786 | 17,427,200 | 16,959,689 | 15,013,053 | 16,319,484 | 19,188,317 | 18,692,315 | 17,005,734 | 17,777,893 | 18,205,392 | 18,351,617 | 12,982,462 | 13,366,326 | 11,506,406 | 12,158,876 | 15,824,269 | 15,491,804 | 15,946,047 | 14,113,413 | 44,058,013 | 41,981,111 | 0 |
| 0 | 41,981,111 | 44,058,013 | 14,113,413 | 15,946,047 | 15,491,804 | 15,824,269 | 12,158,876 | 11,506,406 | 13,366,326 | 12,982,462 | 18,351,617 | 18,205,392 | 17,777,893 | 17,005,734 | 18,692,315 | 19,188,317 | 16,319,484 | 15,013,053 | 16,959,689 | 17,427,200 | 14,183,786 | 12,371,465 | 10,549,298 | 10,422,794 | 9,070,092 | 8,771,139 | 11,126,058 | 11,115,273 | 9,458,131 | 9,396,537 | 7,484,276 | 10,712,854 | 8,343,400 | 8,207,447 | 9,993,958 | 9,639,570 | 8,812,299 | 8,399,989 | 6,100,702 | 6,672,296 | 1,732,944 | 1,597,944 | 1,608,471 | 1,711,574 | 2,764,372 | 3,094,697 | 2,082,645 | 1,796,660 | 2,203,670 | 2,241,238 | 1,813,626 | 1,520,320 | 607,245 | 577,166 | 668,606 | 1,000,668 | 2,108,960 | 1,515,664 | 1,417,307 | 1,712,089 | 2,017,562 | 1,308,304 | 985,229 | 1,762,651 | 2,536,763 | 1,681,428 | 1,531,809 | 1,600,068 | 0 | 0 | 149,607 | 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 | 2,495,330 | 0 | 2,030,738 | 6,000,986 | 9,032,557 | 8,037,341 | 2,014,692 | 3,330,661 | 5,343,021 | 2,450,053 | 5,731,087 | 4,839,828 | 41,616,008 | 5,903,458 | 2,222,220 | 2,699,933 | 3,610,411 | 4,472,052 | 4,609,107 | 5,651,561 | 3,426,255 | 3,980,196 | 2,046,782 | 1,774,782 | 1,977,413 |
| 1,977,413 | 1,774,782 | 2,046,782 | 3,980,196 | 3,426,255 | 5,651,561 | 4,609,107 | 4,472,052 | 3,610,411 | 2,699,933 | 2,222,220 | 5,903,458 | 41,616,008 | 4,839,828 | 5,731,087 | 2,450,053 | 5,343,021 | 3,330,661 | 2,014,692 | 8,037,341 | 9,032,557 | 6,000,986 | 2,030,738 | 0 | 2,495,330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,426,020 | 0 | 0 | 7,751,615 | 7,731,806 | 7,390,595 | 9,032,392 | 10,335,559 | 10,845,191 | 10,627,951 | 11,388,721 | 13,522,470 | 13,965,669 | 11,857,049 | 14,962,829 | 16,820,928 | 14,598,244 | 17,247,314 | 21,378,781 | 18,116,756 | 15,180,762 | 19,044,735 | 19,264,377 | 17,449,987 | 15,405,725 | 15,206,731 | 18,217,128 | 21,531,430 | 20,464,057 | 20,159,827 | 23,414,882 | 27,462,264 | 27,072,513 | 26,789,764 | 23,792,315 | 21,817,567 | 20,956,671 | 19,548,669 | 21,545,763 | 23,279,532 | 23,470,564 | 30,656,652 | 36,910,167 | 37,809,676 | 43,654,549 | 43,016,242 | 45,670,135 | 47,804,442 | 44,961,012 | 46,794,371 | 55,944,438 | 58,976,531 | 50,990,461 | 59,194,908 | 53,265,294 | 64,112,663 | 69,853,567 | 68,420,419 | 80,053,629 | 81,267,660 | 71,277,319 | 67,393,686 | 66,886,142 | 74,169,477 | 76,987,115 | 67,584,828 | 77,436,366 | 82,971,619 | 86,535,638 | 60,126,789 | 67,636,986 | 94,785,927 |
| 94,785,927 | 67,636,986 | 60,126,789 | 86,535,638 | 82,971,619 | 77,436,366 | 67,584,828 | 76,987,115 | 74,169,477 | 66,886,142 | 67,393,686 | 71,277,319 | 81,267,660 | 80,053,629 | 68,420,419 | 69,853,567 | 64,112,663 | 53,265,294 | 59,194,908 | 50,990,461 | 58,976,531 | 55,944,438 | 46,794,371 | 44,961,012 | 47,804,442 | 45,670,135 | 43,016,242 | 43,654,549 | 37,809,676 | 36,910,167 | 30,656,652 | 23,470,564 | 23,279,532 | 21,545,763 | 19,548,669 | 20,956,671 | 21,817,567 | 23,792,315 | 26,789,764 | 27,072,513 | 27,462,264 | 23,414,882 | 20,159,827 | 20,464,057 | 21,531,430 | 18,217,128 | 15,206,731 | 15,405,725 | 17,449,987 | 19,264,377 | 19,044,735 | 15,180,762 | 18,116,756 | 21,378,781 | 17,247,314 | 14,598,244 | 16,820,928 | 14,962,829 | 11,857,049 | 13,965,669 | 13,522,470 | 11,388,721 | 10,627,951 | 10,845,191 | 10,335,559 | 9,032,392 | 7,390,595 | 7,731,806 | 7,751,615 | 0 | 0 | 2,426,020 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 30,611 | 0 | 5,283,987 | 1,453,051 | 1,506,058 | 1,471,372 | 1,342,639 | 1,563,379 | 2,322,791 | 2,760,657 | 1,513,855 | 1,487,804 | 651,286 | 789,104 | 1,031,933 | 1,262,812 | 1,080,748 | 1,228,725 | 1,832,119 | 2,591,377 | 1,980,779 | 1,880,966 | 2,255,464 | 2,308,245 | 1,793,573 | 1,725,696 | 2,012,947 | 2,174,552 | 2,272,709 | 2,239,566 | 2,450,710 | 4,432,720 | 4,345,800 | 3,961,572 | 3,787,749 | 3,435,937 | 3,654,003 | 3,655,801 | 3,646,616 | 3,549,681 | 3,694,619 | 7,419,108 | 7,764,140 | 9,310,295 | 8,206,479 | 10,666,602 | 7,204,012 | 5,351,878 | 5,664,443 | 6,321,615 | 6,710,429 | 6,414,263 | 6,133,084 | 6,717,854 | 9,081,798 | 9,128,329 | 7,226,130 | 6,601,767 | 7,094,468 | 6,878,833 | 8,141,117 | 5,836,510 | 35,230,842 | 38,650,840 | 25,123,692 | 23,246,811 | 24,462,464 | 8,695,640 | 7,799,921 | 26,796,017 | 26,224,027 | 8,112,027 |
| 8,112,027 | 26,224,027 | 26,796,017 | 7,799,921 | 8,695,640 | 24,462,464 | 23,246,811 | 25,123,692 | 38,650,840 | 35,230,842 | 5,836,510 | 8,141,117 | 6,878,833 | 7,094,468 | 6,601,767 | 7,226,130 | 9,128,329 | 9,081,798 | 6,717,854 | 6,133,084 | 6,414,263 | 6,710,429 | 6,321,615 | 5,664,443 | 5,351,878 | 7,204,012 | 10,666,602 | 8,206,479 | 9,310,295 | 7,764,140 | 7,419,108 | 3,694,619 | 3,549,681 | 3,646,616 | 3,655,801 | 3,654,003 | 3,435,937 | 3,787,749 | 3,961,572 | 4,345,800 | 4,432,720 | 2,450,710 | 2,239,566 | 2,272,709 | 2,174,552 | 2,012,947 | 1,725,696 | 1,793,573 | 2,308,245 | 2,255,464 | 1,880,966 | 1,980,779 | 2,591,377 | 1,832,119 | 1,228,725 | 1,080,748 | 1,262,812 | 1,031,933 | 789,104 | 651,286 | 1,487,804 | 1,513,855 | 2,760,657 | 2,322,791 | 1,563,379 | 1,342,639 | 1,471,372 | 1,506,058 | 1,453,051 | 5,283,987 | 0 | 30,611 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 233,483 | 0 | -5,283,987 | 476,354 | 494,341 | 370,730 | 428,068 | 1,295,809 | 1,086,543 | 1,221,332 | 1,439,761 | 1,781,722 | 3,356,227 | 2,884,400 | 3,161,092 | 3,170,052 | 3,191,857 | 3,430,699 | 3,550,248 | 2,154,463 | 3,455,935 | 3,228,447 | 3,207,155 | 3,112,412 | 2,950,431 | 10,997,352 | 11,369,172 | 14,135,553 | 14,721,740 | 14,896,173 | 15,145,179 | 39,583,726 | 35,937,558 | 31,497,322 | 30,669,812 | 30,278,229 | 34,687,175 | 33,277,097 | 34,960,453 | 36,563,728 | 37,349,143 | 60,448,629 | 61,289,967 | 59,024,087 | 58,535,967 | 54,809,648 | 54,492,866 | 54,087,880 | 56,647,127 | 54,400,073 | 54,806,345 | 58,963,477 | 61,083,252 | 61,180,176 | 59,106,362 | 62,992,992 | 67,604,040 | 66,604,259 | 62,232,251 | 61,014,699 | 60,508,207 | 58,700,466 | 56,617,386 | 59,509,466 | 67,080,131 | 69,812,740 | 70,767,220 | 73,735,023 | 72,934,118 | 71,975,892 | 74,729,574 | 74,296,779 |
| 74,296,779 | 74,729,574 | 71,975,892 | 72,934,118 | 73,735,023 | 70,767,220 | 69,812,740 | 67,080,131 | 59,509,466 | 56,617,386 | 58,700,466 | 60,508,207 | 61,014,699 | 62,232,251 | 66,604,259 | 67,604,040 | 62,992,992 | 59,106,362 | 61,180,176 | 61,083,252 | 58,963,477 | 54,806,345 | 54,400,073 | 56,647,127 | 54,087,880 | 54,492,866 | 54,809,648 | 58,535,967 | 59,024,087 | 61,289,967 | 60,448,629 | 37,349,143 | 36,563,728 | 34,960,453 | 33,277,097 | 34,687,175 | 30,278,229 | 30,669,812 | 31,497,322 | 35,937,558 | 39,583,726 | 15,145,179 | 14,896,173 | 14,721,740 | 14,135,553 | 11,369,172 | 10,997,352 | 2,950,431 | 3,112,412 | 3,207,155 | 3,228,447 | 3,455,935 | 2,154,463 | 3,550,248 | 3,430,699 | 3,191,857 | 3,170,052 | 3,161,092 | 2,884,400 | 3,356,227 | 1,781,722 | 1,439,761 | 1,221,332 | 1,086,543 | 1,295,809 | 428,068 | 370,730 | 494,341 | 476,354 | -5,283,987 | 0 | 233,483 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,935,702 | 19,731,155 | 21,303,441 | 21,335,621 | 24,190,812 | 25,809,395 | 22,600,363 | 20,524,338 | 23,849,087 | 23,964,301 | 25,668,009 | 22,293,450 | 24,295,497 | 21,300,913 | 22,469,391 | 18,557,804 | 18,686,917 | 16,343,887 | 16,636,281 | 0 | 19,317,555 | 16,818,897 | 0 | 0 | 0 |
| 0 | 0 | 0 | 16,818,897 | 19,317,555 | 0 | 16,636,281 | 16,343,887 | 18,686,917 | 18,557,804 | 22,469,391 | 21,300,913 | 24,295,497 | 22,293,450 | 25,668,009 | 23,964,301 | 23,849,087 | 20,524,338 | 22,600,363 | 25,809,395 | 24,190,812 | 21,335,621 | 21,303,441 | 19,731,155 | 18,935,702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 798,968 | 551,817 | 668,607 | 442,801 | 695,803 | 443,198 | 393,868 | 14,643 | 350,754 | 65,131 | 539,275 | 290,376 | 561,484 | 296,355 | 506,581 | 264,917 | 606,120 | 330,618 | 339,109 | 0 | 504,831 | 195,120 | 0 | 0 | 0 |
| 0 | 0 | 0 | 195,120 | 504,831 | 0 | 339,109 | 330,618 | 606,120 | 264,917 | 506,581 | 296,355 | 561,484 | 290,376 | 539,275 | 65,131 | 350,754 | 14,643 | 393,868 | 443,198 | 695,803 | 442,801 | 668,607 | 551,817 | 798,968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,682,401 | 2,929,718 | 3,221,045 | 4,507,618 | 4,980,454 | 6,381,333 | 7,093,314 | 7,742,544 | 8,068,575 | 7,997,754 | 8,435,977 | 9,259,178 | 10,443,808 | 11,754,618 | 13,386,813 | 14,725,604 | 16,353,149 | 18,514,919 | 20,320,931 | 21,077,254 | 22,005,870 | 22,903,443 | 23,886,402 | 24,584,290 | 24,867,933 | 24,869,351 | 25,580,402 | 26,427,880 | 27,111,565 | 27,723,174 | 28,798,798 | 31,574,765 | 31,065,670 | 32,467,730 | 31,589,397 | 31,942,218 | 31,436,599 | 31,729,456 | 31,980,881 | 31,955,023 | 31,166,893 | 31,738,270 | 32,872,584 | 32,682,470 | 38,219,399 | 35,239,523 | 37,159,978 | 36,974,197 | 37,379,719 | 39,313,735 | 42,128,318 | 42,411,707 | 42,877,114 | 45,223,941 | 47,442,353 | 48,707,238 | 49,393,579 | 51,202,320 | 56,230,807 | 69,769,897 | 70,144,515 | 70,906,804 | 72,468,424 | 71,495,103 | 71,070,203 | 73,184,254 | 75,577,914 | 76,996,513 | 77,368,221 | 79,335,200 | 82,831,374 | 83,981,415 |
| 83,981,415 | 82,831,374 | 79,335,200 | 77,368,221 | 76,996,513 | 75,577,914 | 73,184,254 | 71,070,203 | 71,495,103 | 72,468,424 | 70,906,804 | 70,144,515 | 69,769,897 | 56,230,807 | 51,202,320 | 49,393,579 | 48,707,238 | 47,442,353 | 45,223,941 | 42,877,114 | 42,411,707 | 42,128,318 | 39,313,735 | 37,379,719 | 36,974,197 | 37,159,978 | 35,239,523 | 38,219,399 | 32,682,470 | 32,872,584 | 31,738,270 | 31,166,893 | 31,955,023 | 31,980,881 | 31,729,456 | 31,436,599 | 31,942,218 | 31,589,397 | 32,467,730 | 31,065,670 | 31,574,765 | 28,798,798 | 27,723,174 | 27,111,565 | 26,427,880 | 25,580,402 | 24,869,351 | 24,867,933 | 24,584,290 | 23,886,402 | 22,903,443 | 22,005,870 | 21,077,254 | 20,320,931 | 18,514,919 | 16,353,149 | 14,725,604 | 13,386,813 | 11,754,618 | 10,443,808 | 9,259,178 | 8,435,977 | 7,997,754 | 8,068,575 | 7,742,544 | 7,093,314 | 6,381,333 | 4,980,454 | 4,507,618 | 3,221,045 | 2,929,718 | 2,682,401 | 0 | 0 |
---|
Common Stock | 0 | 0 | 330,000 | 330,000 | 0 | 520,654 | 520,654 | 520,654 | 520,654 | 520,654 | 520,654 | 833,046 | 833,046 | 833,046 | 833,046 | 833,046 | 833,046 | 833,046 | 833,046 | 1,666,091 | 1,666,091 | 1,666,091 | 1,666,091 | 1,666,091 | 1,666,091 | 1,666,091 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 7,997,239 | 7,997,239 | 7,997,239 | 7,997,239 | 7,997,239 | 7,997,239 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 0 |
| 0 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 8,726,557 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,933,874 | 7,997,239 | 7,997,239 | 7,997,239 | 7,997,239 | 7,997,239 | 7,997,239 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 3,998,619 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,999,310 | 1,666,091 | 1,666,091 | 1,666,091 | 1,666,091 | 1,666,091 | 1,666,091 | 1,666,091 | 833,046 | 833,046 | 833,046 | 833,046 | 833,046 | 833,046 | 833,046 | 833,046 | 520,654 | 520,654 | 520,654 | 520,654 | 520,654 | 520,654 | 0 | 330,000 | 330,000 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,299,564 | 14,174,036 | 4,261,593 | 15,701,019 | 5,539,837 | 16,182,978 | 5,534,990 | 16,918,529 | 0 |
| 0 | 16,918,529 | 5,534,990 | 16,182,978 | 5,539,837 | 15,701,019 | 4,261,593 | 14,174,036 | 3,299,564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Stockholders Equity | 0 | 0 | 1,319,292 | 2,599,718 | 3,221,045 | 1,611,751 | 1,613,831 | 2,772,969 | 2,774,175 | 2,824,130 | 2,793,188 | 2,538,784 | 2,615,735 | 2,686,474 | 2,710,984 | 3,279,968 | 3,292,895 | 3,416,227 | 3,477,423 | 3,402,843 | 3,359,401 | 3,179,891 | 3,028,859 | 3,423,685 | 3,381,567 | 3,373,889 | 3,345,946 | 3,132,422 | 3,030,102 | 3,065,824 | 3,129,602 | 3,459,327 | 3,479,995 | 3,845,978 | 2,856,221 | 4,048,813 | 2,570,291 | 2,876,123 | 697,987 | 812,203 | 621,064 | 386,116 | -454,767 | -166,251 | -211,870 | -872,438 | 3,910,966 | -656,500 | -864,577 | -1,285,743 | -1,049,423 | -1,127,466 | -721,883 | -913,146 | -1,028,411 | 7,694 | 161,878 | -68,704 | -617,867 | -216,601 | 1,468,382 | 13,159,936 | 13,680,268 | 13,795,283 | 14,305,682 | 10,382,240 | -1,014,185 | 9,865,675 | -1,036,022 | 9,865,675 | -1,036,022 | 9,889,784 | -597,241 | 0 |
| 0 | -597,241 | 9,889,784 | -1,036,022 | 9,865,675 | -1,036,022 | 9,865,675 | -1,014,185 | 10,382,240 | 14,305,682 | 13,795,283 | 13,680,268 | 13,159,936 | 1,468,382 | -216,601 | -617,867 | -68,704 | 161,878 | 7,694 | -1,028,411 | -913,146 | -721,883 | -1,127,466 | -1,049,423 | -1,285,743 | -864,577 | -656,500 | 3,910,966 | -872,438 | -211,870 | -166,251 | -454,767 | 386,116 | 621,064 | 812,203 | 697,987 | 2,876,123 | 2,570,291 | 4,048,813 | 2,856,221 | 3,845,978 | 3,479,995 | 3,459,327 | 3,129,602 | 3,065,824 | 3,030,102 | 3,132,422 | 3,345,946 | 3,373,889 | 3,381,567 | 3,423,685 | 3,028,859 | 3,179,891 | 3,359,401 | 3,402,843 | 3,477,423 | 3,416,227 | 3,292,895 | 3,279,968 | 2,710,984 | 2,686,474 | 2,615,735 | 2,538,784 | 2,793,188 | 2,824,130 | 2,774,175 | 2,772,969 | 1,613,831 | 1,611,751 | 3,221,045 | 2,599,718 | 1,319,292 | 0 | 0 |
---|