> Total Assets | 98,814 | 202,802 | 232,225 | 556,959 | 560,042 | 586,174 | 583,493 | 649,673 | 714,106 | 740,172 | 809,163 | 897,293 | 966,117 | 1,175,266 | 1,258,087 | 1,853,093 | 2,029,816 | 2,328,917 | 2,444,767 | 2,730,950 | 3,505,803 | 3,475,305 | 3,401,938 | 3,407,482 | 3,504,864 | 4,427,905 | 5,092,564 | 5,803,212 | 5,664,196 | 5,441,240 | 5,700,558 | 6,069,506 | 5,904,908 | 6,067,229 | 6,377,596 | 6,869,220 | 6,802,295 | 6,533,429 | 6,471,535 | 6,735,270 | 6,821,825 | 6,637,725 | 6,642,527 | 7,444,886 | 8,020,100 | 7,196,137 | 7,086,880 | 7,318,793 | 7,665,671 | 7,582,419 | 8,008,545 | 9,368,033 | 9,556,201 | 10,369,477 | 11,107,514 | 13,350,907 | 15,610,202 | 14,102,971 | 16,244,480 | 17,392,246 | 18,317,528 | 18,945,017 | 18,911,739 | 18,176,088 | 17,860,496 | 17,893,375 | 18,858,157 | 19,962,527 | 20,139,162 | 21,345,356 | 22,936,051 | 25,099,144 | 26,699,092 | 27,180,560 | 30,369,034 | 31,220,750 | 32,180,563 | 31,912,028 | 32,101,611 | 35,263,924 | 35,920,047 | 34,200,364 | 32,840,535 | 33,758,964 | 33,409,376 |
| 33,409,376 | 33,758,964 | 32,840,535 | 34,200,364 | 35,920,047 | 35,263,924 | 32,101,611 | 31,912,028 | 32,180,563 | 31,220,750 | 30,369,034 | 27,180,560 | 26,699,092 | 25,099,144 | 22,936,051 | 21,345,356 | 20,139,162 | 19,962,527 | 18,858,157 | 17,893,375 | 17,860,496 | 18,176,088 | 18,911,739 | 18,945,017 | 18,317,528 | 17,392,246 | 16,244,480 | 14,102,971 | 15,610,202 | 13,350,907 | 11,107,514 | 10,369,477 | 9,556,201 | 9,368,033 | 8,008,545 | 7,582,419 | 7,665,671 | 7,318,793 | 7,086,880 | 7,196,137 | 8,020,100 | 7,444,886 | 6,642,527 | 6,637,725 | 6,821,825 | 6,735,270 | 6,471,535 | 6,533,429 | 6,802,295 | 6,869,220 | 6,377,596 | 6,067,229 | 5,904,908 | 6,069,506 | 5,700,558 | 5,441,240 | 5,664,196 | 5,803,212 | 5,092,564 | 4,427,905 | 3,504,864 | 3,407,482 | 3,401,938 | 3,475,305 | 3,505,803 | 2,730,950 | 2,444,767 | 2,328,917 | 2,029,816 | 1,853,093 | 1,258,087 | 1,175,266 | 966,117 | 897,293 | 809,163 | 740,172 | 714,106 | 649,673 | 583,493 | 586,174 | 560,042 | 556,959 | 232,225 | 202,802 | 98,814 |
---|
> Total Current Assets | 0 | 0 | 207,428 | 495,872 | 482,828 | 476,275 | 460,936 | 525,038 | 583,954 | 593,310 | 642,974 | 721,064 | 771,322 | 901,995 | 971,504 | 1,434,818 | 1,568,413 | 1,713,236 | 1,681,526 | 1,891,444 | 2,530,458 | 2,278,161 | 2,137,863 | 2,038,657 | 1,957,623 | 2,461,018 | 2,935,532 | 3,476,666 | 3,221,372 | 2,954,005 | 3,063,765 | 3,387,738 | 3,370,360 | 3,506,546 | 3,666,240 | 4,262,078 | 4,336,899 | 3,869,658 | 3,818,992 | 4,091,917 | 4,154,185 | 4,106,683 | 4,056,842 | 4,843,374 | 5,523,246 | 4,656,131 | 4,481,487 | 4,614,510 | 4,881,541 | 4,595,602 | 4,998,250 | 5,812,281 | 5,643,388 | 5,566,957 | 6,167,808 | 8,499,425 | 10,479,771 | 8,893,524 | 10,982,147 | 11,998,747 | 12,407,075 | 12,748,927 | 12,607,783 | 11,567,668 | 11,355,365 | 11,097,961 | 11,853,545 | 12,741,069 | 14,080,656 | 14,808,899 | 16,117,479 | 17,646,666 | 18,651,742 | 18,914,083 | 21,959,979 | 22,742,750 | 23,418,056 | 23,649,528 | 23,521,067 | 23,832,193 | 24,323,868 | 24,663,071 | 23,143,715 | 23,758,527 | 22,647,259 |
| 22,647,259 | 23,758,527 | 23,143,715 | 24,663,071 | 24,323,868 | 23,832,193 | 23,521,067 | 23,649,528 | 23,418,056 | 22,742,750 | 21,959,979 | 18,914,083 | 18,651,742 | 17,646,666 | 16,117,479 | 14,808,899 | 14,080,656 | 12,741,069 | 11,853,545 | 11,097,961 | 11,355,365 | 11,567,668 | 12,607,783 | 12,748,927 | 12,407,075 | 11,998,747 | 10,982,147 | 8,893,524 | 10,479,771 | 8,499,425 | 6,167,808 | 5,566,957 | 5,643,388 | 5,812,281 | 4,998,250 | 4,595,602 | 4,881,541 | 4,614,510 | 4,481,487 | 4,656,131 | 5,523,246 | 4,843,374 | 4,056,842 | 4,106,683 | 4,154,185 | 4,091,917 | 3,818,992 | 3,869,658 | 4,336,899 | 4,262,078 | 3,666,240 | 3,506,546 | 3,370,360 | 3,387,738 | 3,063,765 | 2,954,005 | 3,221,372 | 3,476,666 | 2,935,532 | 2,461,018 | 1,957,623 | 2,038,657 | 2,137,863 | 2,278,161 | 2,530,458 | 1,891,444 | 1,681,526 | 1,713,236 | 1,568,413 | 1,434,818 | 971,504 | 901,995 | 771,322 | 721,064 | 642,974 | 593,310 | 583,954 | 525,038 | 460,936 | 476,275 | 482,828 | 495,872 | 207,428 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 23,543 | 263,887 | 189,269 | 187,986 | 128,145 | 114,233 | 118,800 | 125,103 | 129,669 | 115,621 | 67,956 | 157,806 | 115,138 | 369,572 | 270,712 | 429,404 | 263,823 | 255,994 | 637,328 | 676,720 | 557,645 | 529,189 | 377,709 | 832,232 | 883,110 | 1,253,256 | 835,989 | 655,044 | 478,508 | 457,783 | 413,728 | 807,139 | 842,332 | 1,105,835 | 845,265 | 481,001 | 498,295 | 392,848 | 452,845 | 796,755 | 512,451 | 595,188 | 702,722 | 1,018,419 | 407,254 | 408,462 | 508,781 | 696,304 | 777,676 | 783,947 | 706,525 | 846,275 | 719,282 | 748,449 | 1,556,402 | 2,325,391 | 2,495,743 | 2,493,099 | 2,313,004 | 4,511,538 | 3,670,164 | 2,901,203 | 2,945,872 | 3,427,139 | 3,834,522 | 3,643,538 | 3,364,994 | 4,906,738 | 4,885,317 | 4,670,260 | 5,055,748 | 5,994,947 | 8,613,437 | 8,308,562 | 8,255,896 | 9,615,838 | 9,432,726 | 9,161,332 | 9,225,174 | 7,150,213 | 8,974,384 | 8,655,357 | 7,299,097 |
| 7,299,097 | 8,655,357 | 8,974,384 | 7,150,213 | 9,225,174 | 9,161,332 | 9,432,726 | 9,615,838 | 8,255,896 | 8,308,562 | 8,613,437 | 5,994,947 | 5,055,748 | 4,670,260 | 4,885,317 | 4,906,738 | 3,364,994 | 3,643,538 | 3,834,522 | 3,427,139 | 2,945,872 | 2,901,203 | 3,670,164 | 4,511,538 | 2,313,004 | 2,493,099 | 2,495,743 | 2,325,391 | 1,556,402 | 748,449 | 719,282 | 846,275 | 706,525 | 783,947 | 777,676 | 696,304 | 508,781 | 408,462 | 407,254 | 1,018,419 | 702,722 | 595,188 | 512,451 | 796,755 | 452,845 | 392,848 | 498,295 | 481,001 | 845,265 | 1,105,835 | 842,332 | 807,139 | 413,728 | 457,783 | 478,508 | 655,044 | 835,989 | 1,253,256 | 883,110 | 832,232 | 377,709 | 529,189 | 557,645 | 676,720 | 637,328 | 255,994 | 263,823 | 429,404 | 270,712 | 369,572 | 115,138 | 157,806 | 67,956 | 115,621 | 129,669 | 125,103 | 118,800 | 114,233 | 128,145 | 187,986 | 189,269 | 263,887 | 23,543 | 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 | 8,876 | 9,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -604,212 | -601,434 | -607,694 | -596,737 | -590,397 | -614,109 | -674,918 | -684,193 | -693,149 | -692,867 | -704,108 | -705,657 | -705,105 | -709,760 | -698,525 | -687,909 | -712,739 | -707,601 | -814,810 | 0 | 0 | 1,409,292 | 1,334,408 | -596,419 | 3,218,612 | -602,209 | -3,347,650 | -3,386,043 | 3,606,254 | 0 | 0 | 0 |
| 0 | 0 | 0 | 3,606,254 | -3,386,043 | -3,347,650 | -602,209 | 3,218,612 | -596,419 | 1,334,408 | 1,409,292 | 0 | 0 | -814,810 | -707,601 | -712,739 | -687,909 | -698,525 | -709,760 | -705,105 | -705,657 | -704,108 | -692,867 | -693,149 | -684,193 | -674,918 | -614,109 | -590,397 | -596,737 | -607,694 | -601,434 | -604,212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,228 | 8,876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 46,270 | 70,517 | 109,856 | 147,404 | 200,388 | 150,402 | 175,203 | 225,360 | 284,045 | 272,780 | 268,405 | 316,361 | 367,186 | 415,912 | 470,394 | 613,266 | 786,243 | 695,620 | 751,321 | 881,314 | 1,263,077 | 779,154 | 821,874 | 785,563 | 836,698 | 859,244 | 1,292,147 | 1,238,338 | 1,399,486 | 1,266,929 | 1,356,664 | 1,500,668 | 1,483,650 | 1,430,888 | 1,462,853 | 1,607,724 | 2,090,721 | 1,993,945 | 1,792,758 | 2,097,744 | 2,081,808 | 1,744,428 | 1,660,595 | 2,166,318 | 2,921,569 | 2,035,266 | 2,068,530 | 2,380,332 | 2,483,764 | 2,151,783 | 2,237,808 | 2,856,198 | 2,815,409 | 2,832,077 | 2,813,629 | 5,041,807 | 5,839,229 | 4,155,058 | 3,758,842 | 4,885,367 | 5,902,994 | 5,132,733 | 5,353,686 | 5,337,695 | 5,313,566 | 4,992,534 | 4,967,688 | 5,348,286 | 6,960,689 | 6,155,901 | 6,678,475 | 7,594,027 | 7,871,409 | 7,793,952 | 8,010,311 | 8,509,284 | 9,358,244 | 9,315,166 | 8,614,035 | 8,953,246 | 9,553,006 | 9,369,500 | 8,872,438 | 7,660,510 | 8,176,112 |
| 8,176,112 | 7,660,510 | 8,872,438 | 9,369,500 | 9,553,006 | 8,953,246 | 8,614,035 | 9,315,166 | 9,358,244 | 8,509,284 | 8,010,311 | 7,793,952 | 7,871,409 | 7,594,027 | 6,678,475 | 6,155,901 | 6,960,689 | 5,348,286 | 4,967,688 | 4,992,534 | 5,313,566 | 5,337,695 | 5,353,686 | 5,132,733 | 5,902,994 | 4,885,367 | 3,758,842 | 4,155,058 | 5,839,229 | 5,041,807 | 2,813,629 | 2,832,077 | 2,815,409 | 2,856,198 | 2,237,808 | 2,151,783 | 2,483,764 | 2,380,332 | 2,068,530 | 2,035,266 | 2,921,569 | 2,166,318 | 1,660,595 | 1,744,428 | 2,081,808 | 2,097,744 | 1,792,758 | 1,993,945 | 2,090,721 | 1,607,724 | 1,462,853 | 1,430,888 | 1,483,650 | 1,500,668 | 1,356,664 | 1,266,929 | 1,399,486 | 1,238,338 | 1,292,147 | 859,244 | 836,698 | 785,563 | 821,874 | 779,154 | 1,263,077 | 881,314 | 751,321 | 695,620 | 786,243 | 613,266 | 470,394 | 415,912 | 367,186 | 316,361 | 268,405 | 272,780 | 284,045 | 225,360 | 175,203 | 150,402 | 200,388 | 147,404 | 109,856 | 70,517 | 46,270 |
---|
Other Current Assets | 3,458 | 7,835 | -4,140 | -6,261 | -22,447 | -5,752 | -8,925 | -9,644 | 621 | -16,432 | 1,606 | 706 | 559 | -28,574 | -40,783 | -53,656 | -80,094 | -51,935 | -65,677 | -70,722 | -237,348 | -36,602 | -80,044 | -78,324 | -40,664 | -49,179 | -173,938 | -51,159 | -96,148 | -49,681 | -48,121 | -44,669 | -46,889 | -91,658 | -59,324 | -46,888 | -92,860 | -43,955 | -68,099 | -68,746 | -63,633 | -62,506 | 160,000 | 160,000 | 160,000 | 160,000 | 215,000 | -101,655 | 27,200 | 50,971 | 44,878 | 46,654 | 30,364 | 43,556 | 68,039 | 40,161 | 56,238 | 122,652 | 1,868,190 | 1,514,410 | 1,217,136 | 202,018 | 426,044 | 360,619 | 196,829 | 146,019 | 73,375 | 93,526 | 79,716 | 64,549 | 102,878 | 105,842 | 128,814 | 110,010 | 118,564 | 175,626 | 248,232 | 141,804 | 237,041 | 260,304 | 272,611 | 143,714 | 448,496 | 385,768 | 351,723 |
| 351,723 | 385,768 | 448,496 | 143,714 | 272,611 | 260,304 | 237,041 | 141,804 | 248,232 | 175,626 | 118,564 | 110,010 | 128,814 | 105,842 | 102,878 | 64,549 | 79,716 | 93,526 | 73,375 | 146,019 | 196,829 | 360,619 | 426,044 | 202,018 | 1,217,136 | 1,514,410 | 1,868,190 | 122,652 | 56,238 | 40,161 | 68,039 | 43,556 | 30,364 | 46,654 | 44,878 | 50,971 | 27,200 | -101,655 | 215,000 | 160,000 | 160,000 | 160,000 | 160,000 | -62,506 | -63,633 | -68,746 | -68,099 | -43,955 | -92,860 | -46,888 | -59,324 | -91,658 | -46,889 | -44,669 | -48,121 | -49,681 | -96,148 | -51,159 | -173,938 | -49,179 | -40,664 | -78,324 | -80,044 | -36,602 | -237,348 | -70,722 | -65,677 | -51,935 | -80,094 | -53,656 | -40,783 | -28,574 | 559 | 706 | 1,606 | -16,432 | 621 | -9,644 | -8,925 | -5,752 | -22,447 | -6,261 | -4,140 | 7,835 | 3,458 |
---|
> Long-term Assets | 0 | 0 | 24,797 | 61,087 | 77,214 | 109,898 | 122,557 | 124,635 | 130,153 | 146,862 | 166,188 | 176,229 | 194,796 | 273,271 | 286,583 | 418,275 | 461,404 | 615,681 | 763,241 | 839,505 | 975,344 | 1,197,144 | 1,264,075 | 1,368,825 | 1,547,241 | 1,966,887 | 2,157,032 | 2,326,546 | 2,442,824 | 2,487,235 | 2,636,793 | 2,681,768 | 2,534,548 | 2,560,683 | 2,711,357 | 2,607,142 | 2,465,395 | 2,663,771 | 2,652,543 | 2,643,353 | 2,667,640 | 2,531,042 | 2,585,685 | 2,601,512 | 2,496,854 | 2,540,006 | 2,605,393 | 2,704,283 | 2,784,130 | 2,986,816 | 3,010,295 | 3,555,752 | 3,912,813 | 4,802,520 | 4,939,706 | 4,851,481 | 5,130,431 | 5,209,447 | 5,262,333 | 5,393,499 | 5,910,453 | 6,196,090 | 6,303,956 | 6,608,419 | 6,505,131 | 6,795,415 | 7,004,612 | 7,221,457 | 6,058,505 | 6,536,457 | 6,818,573 | 7,452,478 | 8,047,350 | 8,266,476 | 8,409,055 | 8,478,001 | 8,762,507 | 8,262,500 | 8,580,544 | 11,431,731 | 11,596,180 | 9,537,293 | 9,696,820 | 10,000,437 | 10,762,117 |
| 10,762,117 | 10,000,437 | 9,696,820 | 9,537,293 | 11,596,180 | 11,431,731 | 8,580,544 | 8,262,500 | 8,762,507 | 8,478,001 | 8,409,055 | 8,266,476 | 8,047,350 | 7,452,478 | 6,818,573 | 6,536,457 | 6,058,505 | 7,221,457 | 7,004,612 | 6,795,415 | 6,505,131 | 6,608,419 | 6,303,956 | 6,196,090 | 5,910,453 | 5,393,499 | 5,262,333 | 5,209,447 | 5,130,431 | 4,851,481 | 4,939,706 | 4,802,520 | 3,912,813 | 3,555,752 | 3,010,295 | 2,986,816 | 2,784,130 | 2,704,283 | 2,605,393 | 2,540,006 | 2,496,854 | 2,601,512 | 2,585,685 | 2,531,042 | 2,667,640 | 2,643,353 | 2,652,543 | 2,663,771 | 2,465,395 | 2,607,142 | 2,711,357 | 2,560,683 | 2,534,548 | 2,681,768 | 2,636,793 | 2,487,235 | 2,442,824 | 2,326,546 | 2,157,032 | 1,966,887 | 1,547,241 | 1,368,825 | 1,264,075 | 1,197,144 | 975,344 | 839,505 | 763,241 | 615,681 | 461,404 | 418,275 | 286,583 | 273,271 | 194,796 | 176,229 | 166,188 | 146,862 | 130,153 | 124,635 | 122,557 | 109,898 | 77,214 | 61,087 | 24,797 | 0 | 0 |
---|
Property Plant Equipment | 2,733 | 8,087 | 21,619 | 45,470 | 61,272 | 83,243 | 83,530 | 83,995 | 111,115 | 127,623 | 145,205 | 155,249 | 169,894 | 229,442 | 181,755 | 211,267 | 228,677 | 319,921 | 372,106 | 450,926 | 492,162 | 550,722 | 572,633 | 677,649 | 836,356 | 1,048,903 | 1,156,371 | 1,236,020 | 1,332,182 | 1,323,878 | 1,214,298 | 1,190,956 | 1,188,663 | 1,248,914 | 1,235,230 | 1,207,697 | 1,217,821 | 1,277,708 | 1,275,352 | 1,299,598 | 1,323,087 | 1,354,653 | 1,343,804 | 1,362,865 | 1,385,899 | 1,438,739 | 1,461,165 | 1,523,110 | 1,569,668 | 1,608,652 | 1,623,795 | 1,677,289 | 1,944,716 | 1,831,362 | 1,829,464 | 1,708,479 | 1,811,433 | 1,937,906 | 2,055,184 | 2,120,807 | 2,407,218 | 2,653,004 | 2,757,492 | 3,065,114 | 3,307,772 | 3,628,159 | 3,851,783 | 4,040,918 | 2,828,813 | 3,188,257 | 3,386,523 | 3,770,219 | 3,776,273 | 3,869,786 | 3,858,717 | 3,932,160 | 3,966,137 | 4,090,037 | 4,153,474 | 4,280,688 | 4,470,130 | 5,122,160 | 5,271,326 | 5,605,757 | 5,792,260 |
| 5,792,260 | 5,605,757 | 5,271,326 | 5,122,160 | 4,470,130 | 4,280,688 | 4,153,474 | 4,090,037 | 3,966,137 | 3,932,160 | 3,858,717 | 3,869,786 | 3,776,273 | 3,770,219 | 3,386,523 | 3,188,257 | 2,828,813 | 4,040,918 | 3,851,783 | 3,628,159 | 3,307,772 | 3,065,114 | 2,757,492 | 2,653,004 | 2,407,218 | 2,120,807 | 2,055,184 | 1,937,906 | 1,811,433 | 1,708,479 | 1,829,464 | 1,831,362 | 1,944,716 | 1,677,289 | 1,623,795 | 1,608,652 | 1,569,668 | 1,523,110 | 1,461,165 | 1,438,739 | 1,385,899 | 1,362,865 | 1,343,804 | 1,354,653 | 1,323,087 | 1,299,598 | 1,275,352 | 1,277,708 | 1,217,821 | 1,207,697 | 1,235,230 | 1,248,914 | 1,188,663 | 1,190,956 | 1,214,298 | 1,323,878 | 1,332,182 | 1,236,020 | 1,156,371 | 1,048,903 | 836,356 | 677,649 | 572,633 | 550,722 | 492,162 | 450,926 | 372,106 | 319,921 | 228,677 | 211,267 | 181,755 | 229,442 | 169,894 | 155,249 | 145,205 | 127,623 | 111,115 | 83,995 | 83,530 | 83,243 | 61,272 | 45,470 | 21,619 | 8,087 | 2,733 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,603 | 1,643 | 5,863 | 13,032 | 28,649 | 39,455 | 42,246 | 43,504 | 43,504 | 44,273 | 54,627 | 59,876 | 77,844 | 78,498 | 75,740 | 74,084 | 74,084 | 74,084 | 75,717 | 76,493 | 76,493 | 76,493 | 69,427 | 78,474 | 78,338 | 78,598 | 76,420 | 90,375 | 88,116 | 90,638 | 90,637 | 69,928 | 69,955 | 69,922 | 70,206 | 70,358 | 99,458 | 190,000 | 222,464 | 347,131 | 371,983 | 360,791 | 358,176 | 334,635 | 325,570 | 329,107 | 337,220 | 330,573 | 329,732 | 336,336 | 329,242 | 252,494 | 243,035 | 248,191 | 245,522 | 241,247 | 243,676 | 243,799 | 240,404 | 238,206 | 240,396 | 243,693 | 163,763 | 207,638 | 211,052 | 368,301 | 365,130 | 316,264 | 326,951 | 325,123 | 324,016 |
| 324,016 | 325,123 | 326,951 | 316,264 | 365,130 | 368,301 | 211,052 | 207,638 | 163,763 | 243,693 | 240,396 | 238,206 | 240,404 | 243,799 | 243,676 | 241,247 | 245,522 | 248,191 | 243,035 | 252,494 | 329,242 | 336,336 | 329,732 | 330,573 | 337,220 | 329,107 | 325,570 | 334,635 | 358,176 | 360,791 | 371,983 | 347,131 | 222,464 | 190,000 | 99,458 | 70,358 | 70,206 | 69,922 | 69,955 | 69,928 | 90,637 | 90,638 | 88,116 | 90,375 | 76,420 | 78,598 | 78,338 | 78,474 | 69,427 | 76,493 | 76,493 | 76,493 | 75,717 | 74,084 | 74,084 | 74,084 | 75,740 | 78,498 | 77,844 | 59,876 | 54,627 | 44,273 | 43,504 | 43,504 | 42,246 | 39,455 | 28,649 | 13,032 | 5,863 | 1,643 | 1,603 | 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 | 1,167,443 | 1,106,445 | 956,511 | 950,137 | 902,166 | 523,336 | 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 | 523,336 | 902,166 | 950,137 | 956,511 | 1,106,445 | 1,167,443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 271 | 1,188 | 1,544 | 14,807 | 15,210 | 23,296 | 23,104 | 22,775 | 17,218 | 15,016 | 14,452 | 13,869 | 17,866 | 41,685 | 46,399 | 67,000 | 83,851 | 92,401 | 206,163 | 199,465 | 201,382 | 382,358 | 385,856 | 419,731 | 226,248 | 233,679 | 231,210 | 226,091 | 198,362 | 191,983 | 205,262 | 195,036 | 193,244 | 189,286 | 183,497 | 155,747 | 203,549 | 204,072 | 201,020 | 208,575 | 204,150 | 203,541 | 200,448 | 199,320 | 201,134 | 200,098 | 199,991 | 201,441 | 216,139 | 214,478 | 214,831 | 225,491 | 229,761 | 847,596 | 848,019 | 810,114 | 795,717 | 775,042 | 764,869 | 756,933 | 768,210 | 1,174,513 | 1,165,213 | 1,160,156 | 1,175,414 | 1,195,048 | 1,197,354 | 1,195,587 | 1,187,947 | 1,215,347 | 1,213,669 | 1,208,869 | 1,212,046 | 1,201,927 | 1,274,328 | 1,358,713 | 1,366,603 | 1,361,596 | 1,657,859 | 1,679,110 | 1,663,622 | 1,697,854 | 1,684,474 | 1,671,365 | 1,650,971 |
| 1,650,971 | 1,671,365 | 1,684,474 | 1,697,854 | 1,663,622 | 1,679,110 | 1,657,859 | 1,361,596 | 1,366,603 | 1,358,713 | 1,274,328 | 1,201,927 | 1,212,046 | 1,208,869 | 1,213,669 | 1,215,347 | 1,187,947 | 1,195,587 | 1,197,354 | 1,195,048 | 1,175,414 | 1,160,156 | 1,165,213 | 1,174,513 | 768,210 | 756,933 | 764,869 | 775,042 | 795,717 | 810,114 | 848,019 | 847,596 | 229,761 | 225,491 | 214,831 | 214,478 | 216,139 | 201,441 | 199,991 | 200,098 | 201,134 | 199,320 | 200,448 | 203,541 | 204,150 | 208,575 | 201,020 | 204,072 | 203,549 | 155,747 | 183,497 | 189,286 | 193,244 | 195,036 | 205,262 | 191,983 | 198,362 | 226,091 | 231,210 | 233,679 | 226,248 | 419,731 | 385,856 | 382,358 | 201,382 | 199,465 | 206,163 | 92,401 | 83,851 | 67,000 | 46,399 | 41,685 | 17,866 | 13,869 | 14,452 | 15,016 | 17,218 | 22,775 | 23,104 | 23,296 | 15,210 | 14,807 | 1,544 | 1,188 | 271 |
---|
Long-term Assets Other | 0 | 0 | 1,633 | 810 | 732 | 3,359 | 15,923 | 17,865 | 1,819 | 4,223 | 6,532 | 7,110 | 7,036 | 2,145 | 52,085 | 132,950 | 137,521 | 185,098 | 151,193 | 142,733 | 232,439 | 208,144 | 249,752 | 207,629 | 410,926 | 591,173 | 660,086 | 754,731 | 802,314 | 856,568 | 1,102,290 | 1,179,779 | 1,032,125 | 992,716 | 1,160,841 | 1,107,048 | 902,004 | 1,014,449 | 1,008,137 | 962,953 | 970,244 | 374,324 | 387,814 | 833,419 | 692,419 | 693,540 | 727,222 | 750,138 | 761,862 | 902,764 | 885,934 | 1,268,100 | 1,311,671 | 22,916 | 29,044 | 37,217 | 46,095 | 104,701 | 66,484 | 66,553 | 282,542 | 89,922 | 86,809 | 103,081 | 78,600 | 84,397 | 91,762 | 105,281 | 98,374 | 79,233 | 102,626 | 103,363 | 2,372,724 | 2,482,742 | 2,540,417 | 2,368,567 | 409,243 | 394,132 | 379,723 | 97,437 | 74,904 | 297,656 | 314,794 | 66,484 | 475,928 |
| 475,928 | 66,484 | 314,794 | 297,656 | 74,904 | 97,437 | 379,723 | 394,132 | 409,243 | 2,368,567 | 2,540,417 | 2,482,742 | 2,372,724 | 103,363 | 102,626 | 79,233 | 98,374 | 105,281 | 91,762 | 84,397 | 78,600 | 103,081 | 86,809 | 89,922 | 282,542 | 66,553 | 66,484 | 104,701 | 46,095 | 37,217 | 29,044 | 22,916 | 1,311,671 | 1,268,100 | 885,934 | 902,764 | 761,862 | 750,138 | 727,222 | 693,540 | 692,419 | 833,419 | 387,814 | 374,324 | 970,244 | 962,953 | 1,008,137 | 1,014,449 | 902,004 | 1,107,048 | 1,160,841 | 992,716 | 1,032,125 | 1,179,779 | 1,102,290 | 856,568 | 802,314 | 754,731 | 660,086 | 591,173 | 410,926 | 207,629 | 249,752 | 208,144 | 232,439 | 142,733 | 151,193 | 185,098 | 137,521 | 132,950 | 52,085 | 2,145 | 7,036 | 7,110 | 6,532 | 4,223 | 1,819 | 17,865 | 15,923 | 3,359 | 732 | 810 | 1,633 | 0 | 0 |
---|
> Total Liabilities | 36,330 | 106,639 | 102,043 | 163,962 | 162,400 | 171,905 | 163,799 | 232,153 | 254,107 | 271,357 | 327,707 | 436,018 | 472,423 | 606,548 | 660,328 | 883,979 | 973,816 | 1,228,926 | 1,273,361 | 1,496,301 | 1,236,032 | 1,178,930 | 1,149,423 | 1,147,918 | 1,269,641 | 2,178,904 | 2,772,575 | 3,457,143 | 3,024,327 | 2,704,453 | 2,753,690 | 3,122,791 | 2,993,626 | 2,866,487 | 2,996,213 | 3,758,291 | 3,248,263 | 2,833,170 | 2,697,067 | 3,061,903 | 3,012,492 | 2,749,393 | 2,650,280 | 3,518,319 | 3,786,617 | 2,876,174 | 2,660,146 | 2,880,584 | 2,935,354 | 2,670,488 | 2,986,373 | 4,195,576 | 4,151,681 | 4,821,229 | 5,300,746 | 6,995,454 | 8,456,097 | 6,819,250 | 8,139,231 | 8,918,746 | 9,316,817 | 10,348,845 | 10,116,841 | 9,410,990 | 8,860,631 | 8,815,244 | 9,687,953 | 10,214,980 | 10,173,185 | 11,246,283 | 12,413,600 | 14,081,885 | 15,071,041 | 15,124,111 | 14,845,086 | 15,873,457 | 16,344,935 | 16,496,077 | 16,235,567 | 17,389,414 | 17,818,635 | 17,707,253 | 15,647,312 | 16,675,341 | 16,170,744 |
| 16,170,744 | 16,675,341 | 15,647,312 | 17,707,253 | 17,818,635 | 17,389,414 | 16,235,567 | 16,496,077 | 16,344,935 | 15,873,457 | 14,845,086 | 15,124,111 | 15,071,041 | 14,081,885 | 12,413,600 | 11,246,283 | 10,173,185 | 10,214,980 | 9,687,953 | 8,815,244 | 8,860,631 | 9,410,990 | 10,116,841 | 10,348,845 | 9,316,817 | 8,918,746 | 8,139,231 | 6,819,250 | 8,456,097 | 6,995,454 | 5,300,746 | 4,821,229 | 4,151,681 | 4,195,576 | 2,986,373 | 2,670,488 | 2,935,354 | 2,880,584 | 2,660,146 | 2,876,174 | 3,786,617 | 3,518,319 | 2,650,280 | 2,749,393 | 3,012,492 | 3,061,903 | 2,697,067 | 2,833,170 | 3,248,263 | 3,758,291 | 2,996,213 | 2,866,487 | 2,993,626 | 3,122,791 | 2,753,690 | 2,704,453 | 3,024,327 | 3,457,143 | 2,772,575 | 2,178,904 | 1,269,641 | 1,147,918 | 1,149,423 | 1,178,930 | 1,236,032 | 1,496,301 | 1,273,361 | 1,228,926 | 973,816 | 883,979 | 660,328 | 606,548 | 472,423 | 436,018 | 327,707 | 271,357 | 254,107 | 232,153 | 163,799 | 171,905 | 162,400 | 163,962 | 102,043 | 106,639 | 36,330 |
---|
> Total Current Liabilities | 35,330 | 103,639 | 98,043 | 156,962 | 155,400 | 164,905 | 155,799 | 224,153 | 246,107 | 263,327 | 293,611 | 402,922 | 436,317 | 568,058 | 621,518 | 872,791 | 873,134 | 1,217,974 | 1,249,900 | 1,477,716 | 1,217,458 | 1,156,396 | 1,123,978 | 1,115,791 | 1,238,695 | 2,114,055 | 2,659,955 | 3,303,690 | 2,867,054 | 2,655,788 | 2,697,767 | 3,061,761 | 2,925,081 | 2,770,399 | 2,886,446 | 3,653,570 | 3,097,061 | 2,624,563 | 2,494,228 | 2,684,421 | 2,630,113 | 2,457,010 | 2,349,585 | 3,362,008 | 3,626,572 | 2,660,368 | 2,440,281 | 2,506,763 | 2,546,876 | 2,255,498 | 2,274,043 | 3,458,004 | 3,503,047 | 4,400,627 | 4,791,779 | 6,322,586 | 7,809,585 | 6,162,989 | 5,775,395 | 6,755,273 | 7,102,940 | 7,957,094 | 7,726,655 | 7,004,045 | 6,442,513 | 6,346,633 | 6,861,506 | 6,932,590 | 7,231,609 | 8,104,688 | 8,770,205 | 11,064,229 | 12,058,283 | 11,902,594 | 11,326,289 | 11,615,921 | 11,764,138 | 11,591,104 | 13,273,980 | 14,415,183 | 14,724,143 | 14,970,711 | 12,698,860 | 13,566,571 | 12,468,889 |
| 12,468,889 | 13,566,571 | 12,698,860 | 14,970,711 | 14,724,143 | 14,415,183 | 13,273,980 | 11,591,104 | 11,764,138 | 11,615,921 | 11,326,289 | 11,902,594 | 12,058,283 | 11,064,229 | 8,770,205 | 8,104,688 | 7,231,609 | 6,932,590 | 6,861,506 | 6,346,633 | 6,442,513 | 7,004,045 | 7,726,655 | 7,957,094 | 7,102,940 | 6,755,273 | 5,775,395 | 6,162,989 | 7,809,585 | 6,322,586 | 4,791,779 | 4,400,627 | 3,503,047 | 3,458,004 | 2,274,043 | 2,255,498 | 2,546,876 | 2,506,763 | 2,440,281 | 2,660,368 | 3,626,572 | 3,362,008 | 2,349,585 | 2,457,010 | 2,630,113 | 2,684,421 | 2,494,228 | 2,624,563 | 3,097,061 | 3,653,570 | 2,886,446 | 2,770,399 | 2,925,081 | 3,061,761 | 2,697,767 | 2,655,788 | 2,867,054 | 3,303,690 | 2,659,955 | 2,114,055 | 1,238,695 | 1,115,791 | 1,123,978 | 1,156,396 | 1,217,458 | 1,477,716 | 1,249,900 | 1,217,974 | 873,134 | 872,791 | 621,518 | 568,058 | 436,317 | 402,922 | 293,611 | 263,327 | 246,107 | 224,153 | 155,799 | 164,905 | 155,400 | 156,962 | 98,043 | 103,639 | 35,330 |
---|
Short-term Debt | 0 | 0 | 40,000 | 80,817 | 73,971 | 87,986 | 74,422 | 90,845 | 116,290 | 134,958 | 139,853 | 201,787 | 226,251 | 307,237 | 357,935 | 475,652 | 454,505 | 680,056 | 721,620 | 842,760 | 624,945 | 563,880 | 602,500 | 690,442 | 745,510 | 1,459,593 | 1,608,505 | 2,082,006 | 1,784,115 | 1,517,672 | 1,488,584 | 1,751,832 | 1,773,925 | 1,775,347 | 1,853,360 | 2,021,703 | 1,673,900 | 1,237,753 | 1,224,468 | 1,201,613 | 1,199,284 | 1,026,213 | 1,039,339 | 1,616,332 | 1,726,870 | 977,491 | 516,603 | 498,888 | 443,947 | 298,899 | 404,465 | 850,343 | 1,149,587 | 1,281,870 | 1,742,836 | 1,907,581 | 2,466,514 | 1,833,285 | 1,803,188 | 1,904,650 | 2,352,546 | 3,007,783 | 2,974,524 | 2,069,932 | 1,435,154 | 1,302,773 | 1,724,124 | 991,110 | 538,355 | 695,849 | 543,305 | 1,267,279 | 1,550,182 | 1,852,420 | 2,186,761 | 1,600,614 | 1,684,139 | 1,468,615 | 3,511,169 | 3,911,659 | 4,242,307 | 6,839,427 | 4,819,801 | 0 | 0 |
| 0 | 0 | 4,819,801 | 6,839,427 | 4,242,307 | 3,911,659 | 3,511,169 | 1,468,615 | 1,684,139 | 1,600,614 | 2,186,761 | 1,852,420 | 1,550,182 | 1,267,279 | 543,305 | 695,849 | 538,355 | 991,110 | 1,724,124 | 1,302,773 | 1,435,154 | 2,069,932 | 2,974,524 | 3,007,783 | 2,352,546 | 1,904,650 | 1,803,188 | 1,833,285 | 2,466,514 | 1,907,581 | 1,742,836 | 1,281,870 | 1,149,587 | 850,343 | 404,465 | 298,899 | 443,947 | 498,888 | 516,603 | 977,491 | 1,726,870 | 1,616,332 | 1,039,339 | 1,026,213 | 1,199,284 | 1,201,613 | 1,224,468 | 1,237,753 | 1,673,900 | 2,021,703 | 1,853,360 | 1,775,347 | 1,773,925 | 1,751,832 | 1,488,584 | 1,517,672 | 1,784,115 | 2,082,006 | 1,608,505 | 1,459,593 | 745,510 | 690,442 | 602,500 | 563,880 | 624,945 | 842,760 | 721,620 | 680,056 | 454,505 | 475,652 | 357,935 | 307,237 | 226,251 | 201,787 | 139,853 | 134,958 | 116,290 | 90,845 | 74,422 | 87,986 | 73,971 | 80,817 | 40,000 | 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 | 290,910 | 240,947 | 300,937 | 2,723,608 | 2,069,000 | 1,434,189 | 1,222,926 | 1,643,554 | 990,101 | 537,368 | 694,872 | 542,338 | 615,747 | 845,227 | 893,756 | 1,225,985 | 1,282,219 | 1,373,242 | 1,341,398 | 1,165,960 | 717,143 | 1,022,619 | 980,222 | 2,103,079 | 2,405,476 | 1,693,607 |
| 1,693,607 | 2,405,476 | 2,103,079 | 980,222 | 1,022,619 | 717,143 | 1,165,960 | 1,341,398 | 1,373,242 | 1,282,219 | 1,225,985 | 893,756 | 845,227 | 615,747 | 542,338 | 694,872 | 537,368 | 990,101 | 1,643,554 | 1,222,926 | 1,434,189 | 2,069,000 | 2,723,608 | 300,937 | 240,947 | 290,910 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11,937 | 26,684 | 35,466 | 44,525 | 53,233 | 38,572 | 48,076 | 77,775 | 66,732 | 73,614 | 93,504 | 117,659 | 133,694 | 144,097 | 153,528 | 259,982 | 281,801 | 365,818 | 332,534 | 411,357 | 356,553 | 318,184 | 288,588 | 273,427 | 307,179 | 406,454 | 495,681 | 572,270 | 509,044 | 536,222 | 569,800 | 664,780 | 572,683 | 483,531 | 511,275 | 664,725 | 666,059 | 602,074 | 583,934 | 808,939 | 702,208 | 696,234 | 690,164 | 1,024,449 | 920,831 | 750,622 | 998,361 | 1,209,049 | 1,156,816 | 887,193 | 967,664 | 1,366,548 | 1,067,884 | 1,294,121 | 1,514,856 | 2,467,133 | 2,992,124 | 2,270,200 | 2,096,068 | 2,684,686 | 2,581,727 | 2,626,702 | 2,710,298 | 3,094,620 | 3,074,026 | 3,289,380 | 3,204,177 | 3,907,933 | 4,358,724 | 4,791,293 | 5,347,742 | 6,421,802 | 6,752,568 | 6,587,366 | 6,177,142 | 6,833,670 | 6,601,242 | 6,347,411 | 6,289,231 | 6,756,373 | 6,989,985 | 5,042,758 | 5,088,261 | 7,472,424 | 7,394,415 |
| 7,394,415 | 7,472,424 | 5,088,261 | 5,042,758 | 6,989,985 | 6,756,373 | 6,289,231 | 6,347,411 | 6,601,242 | 6,833,670 | 6,177,142 | 6,587,366 | 6,752,568 | 6,421,802 | 5,347,742 | 4,791,293 | 4,358,724 | 3,907,933 | 3,204,177 | 3,289,380 | 3,074,026 | 3,094,620 | 2,710,298 | 2,626,702 | 2,581,727 | 2,684,686 | 2,096,068 | 2,270,200 | 2,992,124 | 2,467,133 | 1,514,856 | 1,294,121 | 1,067,884 | 1,366,548 | 967,664 | 887,193 | 1,156,816 | 1,209,049 | 998,361 | 750,622 | 920,831 | 1,024,449 | 690,164 | 696,234 | 702,208 | 808,939 | 583,934 | 602,074 | 666,059 | 664,725 | 511,275 | 483,531 | 572,683 | 664,780 | 569,800 | 536,222 | 509,044 | 572,270 | 495,681 | 406,454 | 307,179 | 273,427 | 288,588 | 318,184 | 356,553 | 411,357 | 332,534 | 365,818 | 281,801 | 259,982 | 153,528 | 144,097 | 133,694 | 117,659 | 93,504 | 73,614 | 66,732 | 77,775 | 48,076 | 38,572 | 53,233 | 44,525 | 35,466 | 26,684 | 11,937 |
---|
Other Current Liabilities | 11,393 | 12,675 | 3,275 | 11,002 | 9,089 | 7,044 | 9,291 | 13,499 | 24,729 | 21,181 | 30,381 | 39,697 | 37,106 | 34,989 | 58,811 | 70,748 | 64,069 | 56,632 | 71,987 | 44,597 | 50,312 | 47,174 | 47,657 | 64,538 | 76,454 | 75,659 | 122,983 | 159,537 | 202,822 | 187,270 | 294,691 | 320,043 | 280,997 | 107,893 | 126,451 | 151,791 | 172,277 | 123,381 | 167,163 | 172,844 | 195,167 | 156,014 | 189,821 | 198,995 | 204,955 | 207,210 | 294,885 | 200,785 | 225,236 | 218,576 | 245,243 | 348,366 | 341,324 | 293,509 | 399,111 | 531,168 | 673,031 | 544,933 | 731,324 | 798,443 | 681,166 | 742,769 | 722,630 | 635,131 | 704,071 | 565,673 | 12,594 | 11,234 | 15,167 | 236,312 | 280,066 | 391,032 | 3,755,533 | 3,462,809 | 2,962,386 | 3,181,637 | 2,127,926 | 2,771,934 | 2,127,401 | 931,343 | 466,578 | 2,032,686 | 1,628,214 | 406,824 | 481,530 |
| 481,530 | 406,824 | 1,628,214 | 2,032,686 | 466,578 | 931,343 | 2,127,401 | 2,771,934 | 2,127,926 | 3,181,637 | 2,962,386 | 3,462,809 | 3,755,533 | 391,032 | 280,066 | 236,312 | 15,167 | 11,234 | 12,594 | 565,673 | 704,071 | 635,131 | 722,630 | 742,769 | 681,166 | 798,443 | 731,324 | 544,933 | 673,031 | 531,168 | 399,111 | 293,509 | 341,324 | 348,366 | 245,243 | 218,576 | 225,236 | 200,785 | 294,885 | 207,210 | 204,955 | 198,995 | 189,821 | 156,014 | 195,167 | 172,844 | 167,163 | 123,381 | 172,277 | 151,791 | 126,451 | 107,893 | 280,997 | 320,043 | 294,691 | 187,270 | 202,822 | 159,537 | 122,983 | 75,659 | 76,454 | 64,538 | 47,657 | 47,174 | 50,312 | 44,597 | 71,987 | 56,632 | 64,069 | 70,748 | 58,811 | 34,989 | 37,106 | 39,697 | 30,381 | 21,181 | 24,729 | 13,499 | 9,291 | 7,044 | 9,089 | 11,002 | 3,275 | 12,675 | 11,393 |
---|
> Long-term Liabilities | 0 | 0 | 4,000 | 7,000 | 7,000 | 7,000 | 8,000 | 8,000 | 8,000 | 8,030 | 34,096 | 33,096 | 36,106 | 38,490 | 38,810 | 11,188 | 100,682 | 10,951 | 23,460 | 18,585 | 18,574 | 22,534 | 25,445 | 32,127 | 30,947 | 64,850 | 112,620 | 153,453 | 157,272 | 48,665 | 55,923 | 61,030 | 68,545 | 96,088 | 109,767 | 104,721 | 151,202 | 208,607 | 202,839 | 377,482 | 382,379 | 292,383 | 300,694 | 156,311 | 160,044 | 215,805 | 219,866 | 373,821 | 388,478 | 414,989 | 712,330 | 737,572 | 648,634 | 420,602 | 508,968 | 672,868 | 646,512 | 656,261 | 2,363,836 | 2,163,473 | 2,213,877 | 2,391,751 | 2,390,185 | 2,406,945 | 2,418,118 | 2,468,611 | 2,826,446 | 3,282,389 | 2,941,575 | 3,141,595 | 3,643,395 | 3,017,656 | 3,012,758 | 3,221,517 | 3,518,798 | 4,257,536 | 4,580,797 | 4,904,973 | 2,961,587 | 2,974,231 | 3,094,491 | 2,736,542 | 2,948,452 | 3,108,770 | 3,701,856 |
| 3,701,856 | 3,108,770 | 2,948,452 | 2,736,542 | 3,094,491 | 2,974,231 | 2,961,587 | 4,904,973 | 4,580,797 | 4,257,536 | 3,518,798 | 3,221,517 | 3,012,758 | 3,017,656 | 3,643,395 | 3,141,595 | 2,941,575 | 3,282,389 | 2,826,446 | 2,468,611 | 2,418,118 | 2,406,945 | 2,390,185 | 2,391,751 | 2,213,877 | 2,163,473 | 2,363,836 | 656,261 | 646,512 | 672,868 | 508,968 | 420,602 | 648,634 | 737,572 | 712,330 | 414,989 | 388,478 | 373,821 | 219,866 | 215,805 | 160,044 | 156,311 | 300,694 | 292,383 | 382,379 | 377,482 | 202,839 | 208,607 | 151,202 | 104,721 | 109,767 | 96,088 | 68,545 | 61,030 | 55,923 | 48,665 | 157,272 | 153,453 | 112,620 | 64,850 | 30,947 | 32,127 | 25,445 | 22,534 | 18,574 | 18,585 | 23,460 | 10,951 | 100,682 | 11,188 | 38,810 | 38,490 | 36,106 | 33,096 | 34,096 | 8,030 | 8,000 | 8,000 | 8,000 | 7,000 | 7,000 | 7,000 | 4,000 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | -40,000 | -80,817 | -73,971 | -87,986 | -74,422 | -90,845 | -116,290 | -134,958 | -139,853 | -201,787 | -226,251 | -307,237 | -357,935 | -475,652 | -454,505 | -680,056 | -721,620 | -842,760 | -624,945 | -563,880 | -602,500 | -690,442 | -745,510 | -1,459,593 | -1,608,505 | -2,082,006 | -1,784,115 | -1,517,672 | -1,488,584 | -1,751,832 | -1,773,925 | -1,775,347 | -1,853,360 | -2,021,703 | -1,673,900 | -1,237,753 | -1,224,468 | -1,201,613 | -1,199,284 | -1,026,213 | -1,039,339 | -1,616,332 | -1,726,870 | -977,491 | -516,603 | -498,888 | -443,947 | -298,899 | -404,465 | -850,343 | -1,149,587 | -1,281,870 | -1,742,836 | -1,907,581 | -2,466,514 | -1,833,285 | -1,803,188 | -1,904,650 | -2,352,546 | -3,007,783 | -2,974,524 | -2,069,932 | -1,435,154 | -1,302,773 | -1,724,124 | -991,110 | -538,355 | -695,849 | -367,051 | -1,031,653 | -1,341,686 | -1,630,412 | -1,984,532 | -1,397,381 | -1,519,891 | -1,298,864 | -3,362,476 | -3,726,996 | -4,060,718 | -6,664,113 | -4,649,666 | 158,784 | 145,474 |
| 145,474 | 158,784 | -4,649,666 | -6,664,113 | -4,060,718 | -3,726,996 | -3,362,476 | -1,298,864 | -1,519,891 | -1,397,381 | -1,984,532 | -1,630,412 | -1,341,686 | -1,031,653 | -367,051 | -695,849 | -538,355 | -991,110 | -1,724,124 | -1,302,773 | -1,435,154 | -2,069,932 | -2,974,524 | -3,007,783 | -2,352,546 | -1,904,650 | -1,803,188 | -1,833,285 | -2,466,514 | -1,907,581 | -1,742,836 | -1,281,870 | -1,149,587 | -850,343 | -404,465 | -298,899 | -443,947 | -498,888 | -516,603 | -977,491 | -1,726,870 | -1,616,332 | -1,039,339 | -1,026,213 | -1,199,284 | -1,201,613 | -1,224,468 | -1,237,753 | -1,673,900 | -2,021,703 | -1,853,360 | -1,775,347 | -1,773,925 | -1,751,832 | -1,488,584 | -1,517,672 | -1,784,115 | -2,082,006 | -1,608,505 | -1,459,593 | -745,510 | -690,442 | -602,500 | -563,880 | -624,945 | -842,760 | -721,620 | -680,056 | -454,505 | -475,652 | -357,935 | -307,237 | -226,251 | -201,787 | -139,853 | -134,958 | -116,290 | -90,845 | -74,422 | -87,986 | -73,971 | -80,817 | -40,000 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,231,431 | 2,251,830 | 87,074 | 76,644 | 90,159 | 89,495 | 105,081 | 93,070 | 95,502 | 108,538 | 121,589 | 121,597 | 411,974 | 409,147 | 412,500 | 387,347 | 379,096 | 374,557 | 381,809 | 383,081 | 379,461 | 379,984 | 380,844 |
| 380,844 | 379,984 | 379,461 | 383,081 | 381,809 | 374,557 | 379,096 | 387,347 | 412,500 | 409,147 | 411,974 | 121,597 | 121,589 | 108,538 | 95,502 | 93,070 | 105,081 | 89,495 | 90,159 | 76,644 | 87,074 | 2,251,830 | 2,231,431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172,322 | 172,835 | 176,022 | 173,180 | 182,265 | 187,050 | 221,098 | 241,113 | 243,802 | 238,672 | 303,621 | 294,883 | 366,265 | 382,242 | 287,423 | 304,213 | 305,808 | 300,492 | 345,962 | 0 | 0 | 236,682 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 236,682 | 0 | 0 | 345,962 | 300,492 | 305,808 | 304,213 | 287,423 | 382,242 | 366,265 | 294,883 | 303,621 | 238,672 | 243,802 | 241,113 | 221,098 | 187,050 | 182,265 | 173,180 | 176,022 | 172,835 | 172,322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 62,483 | 95,308 | 124,562 | 386,471 | 396,775 | 409,459 | 414,989 | 412,650 | 437,033 | 446,283 | 458,977 | 443,271 | 474,971 | 502,035 | 526,818 | 887,424 | 947,696 | 979,808 | 1,008,146 | 1,051,441 | 2,023,428 | 1,953,811 | 1,908,918 | 1,913,442 | 1,974,179 | 1,990,434 | 2,029,385 | 2,044,729 | 2,299,398 | 2,399,728 | 2,599,021 | 2,596,321 | 2,547,462 | 2,806,880 | 2,980,366 | 2,807,136 | 3,241,941 | 3,380,386 | 3,465,185 | 3,352,952 | 3,495,165 | 3,578,978 | 3,685,662 | 3,681,960 | 3,989,070 | 4,124,638 | 4,232,279 | 4,243,488 | 4,535,753 | 4,740,107 | 4,835,222 | 4,918,145 | 5,174,609 | 5,306,359 | 5,547,573 | 6,101,487 | 6,894,861 | 6,981,453 | 7,854,247 | 8,219,143 | 8,747,009 | 8,327,675 | 8,527,802 | 8,497,808 | 8,727,997 | 8,830,293 | 8,927,454 | 9,522,738 | 9,734,302 | 9,746,985 | 10,175,887 | 10,573,537 | 11,165,299 | 11,619,845 | 14,299,824 | 14,118,407 | 14,588,022 | 14,103,926 | 14,392,575 | 16,486,912 | 16,680,893 | 15,000,349 | 15,818,490 | 15,678,851 | 15,888,327 |
| 15,888,327 | 15,678,851 | 15,818,490 | 15,000,349 | 16,680,893 | 16,486,912 | 14,392,575 | 14,103,926 | 14,588,022 | 14,118,407 | 14,299,824 | 11,619,845 | 11,165,299 | 10,573,537 | 10,175,887 | 9,746,985 | 9,734,302 | 9,522,738 | 8,927,454 | 8,830,293 | 8,727,997 | 8,497,808 | 8,527,802 | 8,327,675 | 8,747,009 | 8,219,143 | 7,854,247 | 6,981,453 | 6,894,861 | 6,101,487 | 5,547,573 | 5,306,359 | 5,174,609 | 4,918,145 | 4,835,222 | 4,740,107 | 4,535,753 | 4,243,488 | 4,232,279 | 4,124,638 | 3,989,070 | 3,681,960 | 3,685,662 | 3,578,978 | 3,495,165 | 3,352,952 | 3,465,185 | 3,380,386 | 3,241,941 | 2,807,136 | 2,980,366 | 2,806,880 | 2,547,462 | 2,596,321 | 2,599,021 | 2,399,728 | 2,299,398 | 2,044,729 | 2,029,385 | 1,990,434 | 1,974,179 | 1,913,442 | 1,908,918 | 1,953,811 | 2,023,428 | 1,051,441 | 1,008,146 | 979,808 | 947,696 | 887,424 | 526,818 | 502,035 | 474,971 | 443,271 | 458,977 | 446,283 | 437,033 | 412,650 | 414,989 | 409,459 | 396,775 | 386,471 | 124,562 | 95,308 | 62,483 |
---|
Common Stock | 50,010 | 50,010 | 80,016 | 107,016 | 107,016 | 107,016 | 107,016 | 160,524 | 160,524 | 160,524 | 160,524 | 240,786 | 240,786 | 240,786 | 240,786 | 380,079 | 380,079 | 380,079 | 380,079 | 608,126 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,052,253 | 1,055,274 | 1,055,581 | 1,055,975 | 1,055,975 | 1,055,975 | 1,055,975 | 1,055,975 | 1,063,433 | 1,066,152 | 1,066,354 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,066 | 1,067,067 | 1,067,068 | 1,067,069 | 1,067,069 | 1,067,069 | 1,067,070 | 1,067,071 | 1,067,071 | 1,067,072 | 1,067,072 | 1,067,072 | 1,067,073 | 1,067,073 | 1,051,738 | 1,051,925 | 1,052,070 | 1,052,071 | 1,052,123 | 1,052,185 | 1,052,186 | 1,052,186 | 1,052,193 | 0 | 0 |
| 0 | 0 | 1,052,193 | 1,052,186 | 1,052,186 | 1,052,185 | 1,052,123 | 1,052,071 | 1,052,070 | 1,051,925 | 1,051,738 | 1,067,073 | 1,067,073 | 1,067,072 | 1,067,072 | 1,067,072 | 1,067,071 | 1,067,071 | 1,067,070 | 1,067,069 | 1,067,069 | 1,067,069 | 1,067,068 | 1,067,067 | 1,067,066 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,067,065 | 1,066,354 | 1,066,152 | 1,063,433 | 1,055,975 | 1,055,975 | 1,055,975 | 1,055,975 | 1,055,975 | 1,055,581 | 1,055,274 | 1,052,253 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 1,044,397 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 696,264 | 608,126 | 380,079 | 380,079 | 380,079 | 380,079 | 240,786 | 240,786 | 240,786 | 240,786 | 160,524 | 160,524 | 160,524 | 160,524 | 107,016 | 107,016 | 107,016 | 107,016 | 80,016 | 50,010 | 50,010 |
---|
Retained Earnings | 10,595 | 30,995 | 32,230 | 55,869 | 66,247 | 71,677 | 77,207 | 74,868 | 99,276 | 101,667 | 110,292 | 93,586 | 125,290 | 141,413 | 166,195 | 148,653 | 209,272 | 229,236 | 256,848 | 299,708 | 356,052 | 317,155 | 281,785 | 273,646 | 303,517 | 250,936 | 293,689 | 328,919 | 538,495 | 564,877 | 633,366 | 577,284 | 678,609 | 919,332 | 974,521 | 877,109 | 1,245,234 | 1,269,936 | 1,326,612 | 1,245,757 | 1,378,076 | 1,575,646 | 1,606,163 | 1,605,602 | 1,889,543 | 1,999,068 | 2,074,870 | 2,104,455 | 2,399,395 | 2,444,137 | 2,559,276 | 2,630,502 | 2,863,874 | 2,921,788 | 3,073,201 | 3,622,485 | 4,210,529 | 4,329,554 | 4,694,048 | 5,134,738 | 5,772,832 | 5,797,173 | 5,957,838 | 5,966,317 | 6,187,028 | 6,226,373 | 6,333,610 | 6,849,739 | 7,036,292 | 6,994,950 | 7,325,343 | 7,675,250 | 8,287,398 | 8,781,429 | 9,113,821 | 8,992,175 | 9,374,258 | 9,669,045 | 9,811,485 | 11,412,575 | 11,621,308 | 10,369,262 | 11,358,243 | 11,386,198 | 11,587,376 |
| 11,587,376 | 11,386,198 | 11,358,243 | 10,369,262 | 11,621,308 | 11,412,575 | 9,811,485 | 9,669,045 | 9,374,258 | 8,992,175 | 9,113,821 | 8,781,429 | 8,287,398 | 7,675,250 | 7,325,343 | 6,994,950 | 7,036,292 | 6,849,739 | 6,333,610 | 6,226,373 | 6,187,028 | 5,966,317 | 5,957,838 | 5,797,173 | 5,772,832 | 5,134,738 | 4,694,048 | 4,329,554 | 4,210,529 | 3,622,485 | 3,073,201 | 2,921,788 | 2,863,874 | 2,630,502 | 2,559,276 | 2,444,137 | 2,399,395 | 2,104,455 | 2,074,870 | 1,999,068 | 1,889,543 | 1,605,602 | 1,606,163 | 1,575,646 | 1,378,076 | 1,245,757 | 1,326,612 | 1,269,936 | 1,245,234 | 877,109 | 974,521 | 919,332 | 678,609 | 577,284 | 633,366 | 564,877 | 538,495 | 328,919 | 293,689 | 250,936 | 303,517 | 273,646 | 281,785 | 317,155 | 356,052 | 299,708 | 256,848 | 229,236 | 209,272 | 148,653 | 166,195 | 141,413 | 125,290 | 93,586 | 110,292 | 101,667 | 99,276 | 74,868 | 77,207 | 71,677 | 66,247 | 55,869 | 32,230 | 30,995 | 10,595 |
---|
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 12,315 | 223,586 | 223,513 | 230,766 | 230,766 | 177,258 | 177,233 | 184,092 | 188,162 | 108,900 | 108,895 | 119,837 | 119,837 | 358,692 | 358,345 | 370,493 | 371,219 | 143,606 | 971,112 | 940,392 | 930,869 | 943,531 | 974,398 | 1,043,233 | 1,039,432 | 1,019,546 | 1,064,639 | 1,138,587 | 1,269,391 | 974,640 | 824,457 | 843,152 | 961,448 | 885,631 | 952,311 | 1,066,052 | 1,094,176 | 1,062,799 | 1,072,693 | 951,079 | 1,024,225 | 1,020,777 | 1,043,552 | 1,069,595 | 1,101,434 | 1,083,058 | 1,080,383 | 1,232,537 | 1,209,794 | 1,221,289 | 1,243,670 | 1,317,506 | 1,407,307 | 1,411,937 | 1,617,267 | 1,584,834 | 2,093,133 | 2,017,339 | 1,907,110 | 1,463,436 | 1,502,896 | 1,464,423 | 1,473,900 | 1,536,851 | 1,526,774 | 1,605,928 | 1,630,939 | 1,684,963 | 1,783,472 | 1,831,215 | 1,810,829 | 1,771,343 | 4,134,265 | 2,560,906 | 0 | 2,566,086 | 0 | 3,017,995 | 0 | 2,671,993 | -51,619 | 0 | 0 |
| 0 | 0 | -51,619 | 2,671,993 | 0 | 3,017,995 | 0 | 2,566,086 | 0 | 2,560,906 | 4,134,265 | 1,771,343 | 1,810,829 | 1,831,215 | 1,783,472 | 1,684,963 | 1,630,939 | 1,605,928 | 1,526,774 | 1,536,851 | 1,473,900 | 1,464,423 | 1,502,896 | 1,463,436 | 1,907,110 | 2,017,339 | 2,093,133 | 1,584,834 | 1,617,267 | 1,411,937 | 1,407,307 | 1,317,506 | 1,243,670 | 1,221,289 | 1,209,794 | 1,232,537 | 1,080,383 | 1,083,058 | 1,101,434 | 1,069,595 | 1,043,552 | 1,020,777 | 1,024,225 | 951,079 | 1,072,693 | 1,062,799 | 1,094,176 | 1,066,052 | 952,311 | 885,631 | 961,448 | 843,152 | 824,457 | 974,640 | 1,269,391 | 1,138,587 | 1,064,639 | 1,019,546 | 1,039,432 | 1,043,233 | 974,398 | 943,531 | 930,869 | 940,392 | 971,112 | 143,606 | 371,219 | 370,493 | 358,345 | 358,692 | 119,837 | 119,837 | 108,895 | 108,900 | 188,162 | 184,092 | 177,233 | 177,258 | 230,766 | 230,766 | 223,513 | 223,586 | 12,315 | 0 | 0 |
---|