> Total Assets | 194,276 | 284,396 | 351,278 | 707,117 | 614,379 | 596,021 | 673,483 | 727,529 | 716,782 | 712,426 | 825,767 | 926,930 | 898,027 | 840,057 | 859,364 | 837,939 | 755,192 | 2,292,474 | 2,268,045 | 2,178,863 | 2,260,062 | 2,440,972 | 2,919,917 | 3,199,258 | 3,360,798 | 4,469,497 | 4,697,108 | 4,591,019 | 4,630,776 | 4,837,158 | 4,738,948 | 4,857,061 | 4,952,484 | 4,934,961 | 5,886,365 | 6,359,137 | 6,414,263 | 6,588,528 | 6,833,968 | 7,488,787 | 7,773,270 | 7,020,700 | 7,327,752 | 7,234,764 | 7,698,063 | 8,039,483 | 8,004,635 | 8,098,440 | 8,204,124 | 8,398,643 | 8,665,886 | 8,851,038 | 11,792,184 | 12,347,967 | 12,733,601 | 12,999,887 | 13,611,809 | 13,932,172 | 13,953,269 | 13,912,415 | 14,249,504 | 14,790,190 | 14,969,286 | 15,540,725 | 16,106,525 | 17,032,531 | 17,701,841 | 21,007,499 | 21,880,788 | 23,619,967 | 24,290,577 | 25,411,743 | 26,330,761 | 27,961,214 | 28,516,934 | 29,158,975 | 30,333,180 | 31,890,585 | 32,560,632 | 33,100,790 |
| 33,100,790 | 32,560,632 | 31,890,585 | 30,333,180 | 29,158,975 | 28,516,934 | 27,961,214 | 26,330,761 | 25,411,743 | 24,290,577 | 23,619,967 | 21,880,788 | 21,007,499 | 17,701,841 | 17,032,531 | 16,106,525 | 15,540,725 | 14,969,286 | 14,790,190 | 14,249,504 | 13,912,415 | 13,953,269 | 13,932,172 | 13,611,809 | 12,999,887 | 12,733,601 | 12,347,967 | 11,792,184 | 8,851,038 | 8,665,886 | 8,398,643 | 8,204,124 | 8,098,440 | 8,004,635 | 8,039,483 | 7,698,063 | 7,234,764 | 7,327,752 | 7,020,700 | 7,773,270 | 7,488,787 | 6,833,968 | 6,588,528 | 6,414,263 | 6,359,137 | 5,886,365 | 4,934,961 | 4,952,484 | 4,857,061 | 4,738,948 | 4,837,158 | 4,630,776 | 4,591,019 | 4,697,108 | 4,469,497 | 3,360,798 | 3,199,258 | 2,919,917 | 2,440,972 | 2,260,062 | 2,178,863 | 2,268,045 | 2,292,474 | 755,192 | 837,939 | 859,364 | 840,057 | 898,027 | 926,930 | 825,767 | 712,426 | 716,782 | 727,529 | 673,483 | 596,021 | 614,379 | 707,117 | 351,278 | 284,396 | 194,276 |
---|
> Total Current Assets | 0 | 0 | 215,342 | 555,029 | 460,274 | 443,049 | 515,214 | 569,839 | 560,723 | 517,313 | 630,809 | 737,301 | 710,238 | 645,277 | 661,918 | 636,744 | 542,381 | 1,723,525 | 1,701,951 | 1,600,980 | 1,682,903 | 1,864,182 | 2,233,269 | 2,438,486 | 2,607,655 | 3,672,097 | 3,864,492 | 3,695,449 | 3,673,335 | 3,772,928 | 3,545,142 | 3,538,454 | 3,444,275 | 3,085,110 | 3,681,045 | 3,888,525 | 3,814,645 | 4,013,813 | 4,250,885 | 4,895,518 | 5,232,062 | 4,538,032 | 4,810,962 | 4,710,430 | 4,963,086 | 5,257,540 | 5,209,681 | 5,290,127 | 5,374,560 | 5,546,113 | 5,756,748 | 5,923,586 | 8,381,769 | 8,783,518 | 9,072,420 | 9,114,315 | 9,583,521 | 9,687,063 | 9,652,209 | 9,482,268 | 9,748,033 | 10,051,191 | 10,016,799 | 10,582,556 | 10,991,050 | 11,584,353 | 11,984,977 | 14,886,998 | 15,480,571 | 16,571,091 | 16,917,601 | 17,408,646 | 17,720,047 | 18,755,704 | 18,758,025 | 18,704,785 | 19,618,408 | 20,071,540 | 20,219,259 | 20,203,410 |
| 20,203,410 | 20,219,259 | 20,071,540 | 19,618,408 | 18,704,785 | 18,758,025 | 18,755,704 | 17,720,047 | 17,408,646 | 16,917,601 | 16,571,091 | 15,480,571 | 14,886,998 | 11,984,977 | 11,584,353 | 10,991,050 | 10,582,556 | 10,016,799 | 10,051,191 | 9,748,033 | 9,482,268 | 9,652,209 | 9,687,063 | 9,583,521 | 9,114,315 | 9,072,420 | 8,783,518 | 8,381,769 | 5,923,586 | 5,756,748 | 5,546,113 | 5,374,560 | 5,290,127 | 5,209,681 | 5,257,540 | 4,963,086 | 4,710,430 | 4,810,962 | 4,538,032 | 5,232,062 | 4,895,518 | 4,250,885 | 4,013,813 | 3,814,645 | 3,888,525 | 3,681,045 | 3,085,110 | 3,444,275 | 3,538,454 | 3,545,142 | 3,772,928 | 3,673,335 | 3,695,449 | 3,864,492 | 3,672,097 | 2,607,655 | 2,438,486 | 2,233,269 | 1,864,182 | 1,682,903 | 1,600,980 | 1,701,951 | 1,723,525 | 542,381 | 636,744 | 661,918 | 645,277 | 710,238 | 737,301 | 630,809 | 517,313 | 560,723 | 569,839 | 515,214 | 443,049 | 460,274 | 555,029 | 215,342 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 47,965 | 284,729 | 232,010 | 223,472 | 210,663 | 250,590 | 245,865 | 186,166 | 185,187 | 237,255 | 260,371 | 242,253 | 204,773 | 171,710 | 123,262 | 429,411 | 443,969 | 389,910 | 430,377 | 357,198 | 519,765 | 520,742 | 530,655 | 1,491,823 | 1,484,440 | 1,109,167 | 1,125,762 | 1,405,550 | 1,126,376 | 981,703 | 972,313 | 702,524 | 735,224 | 635,659 | 713,349 | 689,367 | 696,538 | 756,792 | 1,082,863 | 643,473 | 862,219 | 895,005 | 1,065,470 | 1,159,802 | 1,260,100 | 1,048,784 | 1,319,551 | 1,469,129 | 1,687,024 | 1,523,089 | 2,947,972 | 1,501,362 | 1,553,834 | 1,351,049 | 1,694,413 | 1,348,909 | 1,798,046 | 1,688,353 | 2,338,463 | 2,663,720 | 2,855,069 | 3,412,041 | 3,405,811 | 3,489,688 | 3,712,383 | 6,301,888 | 5,999,790 | 6,707,722 | 6,286,762 | 6,178,842 | 5,444,191 | 5,878,244 | 6,327,750 | 5,576,765 | 6,013,626 | 6,584,685 | 5,657,402 | 5,222,883 |
| 5,222,883 | 5,657,402 | 6,584,685 | 6,013,626 | 5,576,765 | 6,327,750 | 5,878,244 | 5,444,191 | 6,178,842 | 6,286,762 | 6,707,722 | 5,999,790 | 6,301,888 | 3,712,383 | 3,489,688 | 3,405,811 | 3,412,041 | 2,855,069 | 2,663,720 | 2,338,463 | 1,688,353 | 1,798,046 | 1,348,909 | 1,694,413 | 1,351,049 | 1,553,834 | 1,501,362 | 2,947,972 | 1,523,089 | 1,687,024 | 1,469,129 | 1,319,551 | 1,048,784 | 1,260,100 | 1,159,802 | 1,065,470 | 895,005 | 862,219 | 643,473 | 1,082,863 | 756,792 | 696,538 | 689,367 | 713,349 | 635,659 | 735,224 | 702,524 | 972,313 | 981,703 | 1,126,376 | 1,405,550 | 1,125,762 | 1,109,167 | 1,484,440 | 1,491,823 | 530,655 | 520,742 | 519,765 | 357,198 | 430,377 | 389,910 | 443,969 | 429,411 | 123,262 | 171,710 | 204,773 | 242,253 | 260,371 | 237,255 | 185,187 | 186,166 | 245,865 | 250,590 | 210,663 | 223,472 | 232,010 | 284,729 | 47,965 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,970 | 0 | 0 | 0 | 0 | 0 | 0 | 10,910 | 8,128 | 3,147 | 1,928 | 3,663 | 5,917 | 0 | 6,042 | 5,308 | 0 | 4,470 | 9,066 | 13,599 | 11,707 | 3,055 | 7,940 | 6,420 | 6,026 | 5,514 | 11,644 | 8,279 | 1,325 | 2,984 | 3,380 | -22,290 | 5,058 | 1,658 | 839 | 233 | 3,315 | 2,892 | 1,382 | 1,546 | 1,132 | 6,972 | 773 | 5,812 | 0 | 295 | 4,200 | 2,022,000 | 0 | 1,420,000 | 0 | 993,634 | 1,121,264 | 1,221,535 | 1,104,040 | 752,225 | 294,076 | 189,524 | 572,774 | 109,383 | 110,371 | 100,000 | 100,000 | 100,026 | 130,892 | 414 | 220 | 0 | 0 | 100,000 |
| 100,000 | 0 | 0 | 220 | 414 | 130,892 | 100,026 | 100,000 | 100,000 | 110,371 | 109,383 | 572,774 | 189,524 | 294,076 | 752,225 | 1,104,040 | 1,221,535 | 1,121,264 | 993,634 | 0 | 1,420,000 | 0 | 2,022,000 | 4,200 | 295 | 0 | 5,812 | 773 | 6,972 | 1,132 | 1,546 | 1,382 | 2,892 | 3,315 | 233 | 839 | 1,658 | 5,058 | -22,290 | 3,380 | 2,984 | 1,325 | 8,279 | 11,644 | 5,514 | 6,026 | 6,420 | 7,940 | 3,055 | 11,707 | 13,599 | 9,066 | 4,470 | 0 | 5,308 | 6,042 | 0 | 5,917 | 3,663 | 1,928 | 3,147 | 8,128 | 10,910 | 0 | 0 | 0 | 0 | 0 | 0 | 4,970 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 44,830 | 63,522 | 79,131 | 181,664 | 150,416 | 133,867 | 209,057 | 238,581 | 244,952 | 220,244 | 326,652 | 389,643 | 334,637 | 248,753 | 283,689 | 294,655 | 248,500 | 683,839 | 641,209 | 711,587 | 741,537 | 938,494 | 958,469 | 1,198,072 | 1,370,811 | 1,439,368 | 1,579,139 | 1,877,179 | 1,840,482 | 1,518,344 | 1,464,943 | 1,744,049 | 1,664,999 | 1,465,043 | 1,756,201 | 2,216,400 | 2,109,023 | 2,229,177 | 2,468,236 | 2,893,773 | 2,688,352 | 2,310,907 | 2,289,408 | 2,569,140 | 2,629,601 | 2,418,948 | 2,264,633 | 2,490,575 | 2,619,394 | 2,526,245 | 2,738,969 | 3,171,676 | 3,612,842 | 3,773,077 | 4,020,510 | 4,482,467 | 4,499,191 | 4,213,422 | 4,297,995 | 4,518,629 | 4,554,859 | 4,137,065 | 3,863,648 | 3,964,662 | 4,443,418 | 4,884,218 | 4,905,529 | 5,346,087 | 5,630,394 | 5,930,146 | 6,362,731 | 7,096,505 | 8,012,424 | 8,285,534 | 7,862,606 | 8,901,371 | 9,186,741 | 8,664,878 | 9,178,618 | 7,152,844 |
| 7,152,844 | 9,178,618 | 8,664,878 | 9,186,741 | 8,901,371 | 7,862,606 | 8,285,534 | 8,012,424 | 7,096,505 | 6,362,731 | 5,930,146 | 5,630,394 | 5,346,087 | 4,905,529 | 4,884,218 | 4,443,418 | 3,964,662 | 3,863,648 | 4,137,065 | 4,554,859 | 4,518,629 | 4,297,995 | 4,213,422 | 4,499,191 | 4,482,467 | 4,020,510 | 3,773,077 | 3,612,842 | 3,171,676 | 2,738,969 | 2,526,245 | 2,619,394 | 2,490,575 | 2,264,633 | 2,418,948 | 2,629,601 | 2,569,140 | 2,289,408 | 2,310,907 | 2,688,352 | 2,893,773 | 2,468,236 | 2,229,177 | 2,109,023 | 2,216,400 | 1,756,201 | 1,465,043 | 1,664,999 | 1,744,049 | 1,464,943 | 1,518,344 | 1,840,482 | 1,877,179 | 1,579,139 | 1,439,368 | 1,370,811 | 1,198,072 | 958,469 | 938,494 | 741,537 | 711,587 | 641,209 | 683,839 | 248,500 | 294,655 | 283,689 | 248,753 | 334,637 | 389,643 | 326,652 | 220,244 | 244,952 | 238,581 | 209,057 | 133,867 | 150,416 | 181,664 | 79,131 | 63,522 | 44,830 |
---|
Other Current Assets | 1,183 | 2,078 | 385 | 372 | 295 | 160 | -3,345 | -2,504 | -5,882 | -1,099 | -3,018 | -2,616 | -4,838 | -2,029 | -4,474 | -2,435 | -3,117 | -23,476 | 5,212 | -13,649 | -15,775 | -8,544 | -19,901 | -23,044 | -23,014 | -20,288 | -27,814 | -18,024 | -29,837 | 304 | 126 | 340 | 163 | 36,290 | 37,394 | 30,408 | 28,055 | 30,270 | 20,433 | 316,827 | 472,223 | 433,371 | 432,159 | 177,499 | 96,404 | 493,989 | 447,962 | 719,536 | 369,605 | 344,879 | 108,682 | 33,192 | 280,779 | 1,646,693 | 1,588,876 | 1,469,230 | 1,440,585 | 2,097,862 | 1,672,990 | 1,470,289 | 1,009,751 | 75,933 | 91,826 | 81,421 | 116,652 | 150,460 | 174,891 | 131,694 | 145,048 | 185,986 | 211,631 | 129,255 | 139,092 | 157,025 | 193,112 | 220,860 | 226,182 | 221,248 | 403,981 | 191,098 |
| 191,098 | 403,981 | 221,248 | 226,182 | 220,860 | 193,112 | 157,025 | 139,092 | 129,255 | 211,631 | 185,986 | 145,048 | 131,694 | 174,891 | 150,460 | 116,652 | 81,421 | 91,826 | 75,933 | 1,009,751 | 1,470,289 | 1,672,990 | 2,097,862 | 1,440,585 | 1,469,230 | 1,588,876 | 1,646,693 | 280,779 | 33,192 | 108,682 | 344,879 | 369,605 | 719,536 | 447,962 | 493,989 | 96,404 | 177,499 | 432,159 | 433,371 | 472,223 | 316,827 | 20,433 | 30,270 | 28,055 | 30,408 | 37,394 | 36,290 | 163 | 340 | 126 | 304 | -29,837 | -18,024 | -27,814 | -20,288 | -23,014 | -23,044 | -19,901 | -8,544 | -15,775 | -13,649 | 5,212 | -23,476 | -3,117 | -2,435 | -4,474 | -2,029 | -4,838 | -2,616 | -3,018 | -1,099 | -5,882 | -2,504 | -3,345 | 160 | 295 | 372 | 385 | 2,078 | 1,183 |
---|
> Long-term Assets | 0 | 0 | 135,936 | 152,088 | 154,105 | 152,972 | 158,268 | 157,689 | 156,060 | 195,113 | 194,958 | 189,628 | 187,789 | 194,780 | 197,445 | 201,195 | 212,811 | 568,949 | 566,094 | 577,884 | 577,159 | 576,790 | 686,648 | 760,772 | 753,142 | 797,401 | 832,616 | 895,571 | 957,441 | 1,064,230 | 1,193,806 | 1,318,607 | 1,508,209 | 1,849,851 | 2,205,320 | 2,470,612 | 2,599,618 | 2,574,715 | 2,583,083 | 2,593,270 | 2,541,208 | 2,482,668 | 2,516,790 | 2,524,334 | 2,734,977 | 2,781,943 | 2,794,954 | 2,808,312 | 2,829,564 | 2,852,529 | 2,909,138 | 2,927,452 | 3,410,415 | 3,564,448 | 3,661,181 | 3,885,572 | 4,028,288 | 4,245,109 | 4,301,060 | 4,430,147 | 4,501,471 | 4,739,000 | 4,952,487 | 4,958,170 | 5,115,475 | 5,448,178 | 5,716,863 | 6,120,501 | 6,400,217 | 7,048,876 | 7,372,975 | 8,003,097 | 8,610,713 | 9,205,511 | 9,758,909 | 10,454,190 | 10,714,772 | 11,819,045 | 12,341,373 | 12,897,381 |
| 12,897,381 | 12,341,373 | 11,819,045 | 10,714,772 | 10,454,190 | 9,758,909 | 9,205,511 | 8,610,713 | 8,003,097 | 7,372,975 | 7,048,876 | 6,400,217 | 6,120,501 | 5,716,863 | 5,448,178 | 5,115,475 | 4,958,170 | 4,952,487 | 4,739,000 | 4,501,471 | 4,430,147 | 4,301,060 | 4,245,109 | 4,028,288 | 3,885,572 | 3,661,181 | 3,564,448 | 3,410,415 | 2,927,452 | 2,909,138 | 2,852,529 | 2,829,564 | 2,808,312 | 2,794,954 | 2,781,943 | 2,734,977 | 2,524,334 | 2,516,790 | 2,482,668 | 2,541,208 | 2,593,270 | 2,583,083 | 2,574,715 | 2,599,618 | 2,470,612 | 2,205,320 | 1,849,851 | 1,508,209 | 1,318,607 | 1,193,806 | 1,064,230 | 957,441 | 895,571 | 832,616 | 797,401 | 753,142 | 760,772 | 686,648 | 576,790 | 577,159 | 577,884 | 566,094 | 568,949 | 212,811 | 201,195 | 197,445 | 194,780 | 187,789 | 189,628 | 194,958 | 195,113 | 156,060 | 157,689 | 158,268 | 152,972 | 154,105 | 152,088 | 135,936 | 0 | 0 |
---|
Property Plant Equipment | 91,716 | 113,395 | 135,936 | 152,088 | 154,105 | 152,972 | 158,233 | 157,666 | 156,034 | 195,113 | 173,905 | 167,727 | 167,519 | 174,433 | 176,107 | 181,503 | 194,100 | 465,016 | 464,698 | 472,367 | 462,778 | 463,729 | 491,048 | 498,244 | 497,018 | 539,925 | 578,758 | 647,149 | 696,835 | 788,417 | 899,136 | 1,002,081 | 1,160,028 | 1,465,652 | 1,717,975 | 1,814,869 | 1,908,439 | 2,000,532 | 2,017,378 | 2,035,802 | 2,075,986 | 2,048,178 | 2,072,820 | 2,089,019 | 2,235,563 | 2,286,493 | 2,303,811 | 2,324,408 | 2,340,783 | 2,367,946 | 2,380,900 | 2,403,096 | 2,813,174 | 2,947,748 | 3,016,225 | 3,175,749 | 3,311,374 | 3,553,147 | 3,550,535 | 3,681,395 | 3,754,165 | 3,860,567 | 4,070,078 | 4,118,832 | 4,134,770 | 4,468,139 | 4,655,224 | 4,879,626 | 5,120,094 | 5,791,560 | 6,051,064 | 6,575,935 | 6,987,952 | 7,691,679 | 8,091,325 | 9,009,300 | 9,146,514 | 10,643,968 | 10,451,295 | 11,039,072 |
| 11,039,072 | 10,451,295 | 10,643,968 | 9,146,514 | 9,009,300 | 8,091,325 | 7,691,679 | 6,987,952 | 6,575,935 | 6,051,064 | 5,791,560 | 5,120,094 | 4,879,626 | 4,655,224 | 4,468,139 | 4,134,770 | 4,118,832 | 4,070,078 | 3,860,567 | 3,754,165 | 3,681,395 | 3,550,535 | 3,553,147 | 3,311,374 | 3,175,749 | 3,016,225 | 2,947,748 | 2,813,174 | 2,403,096 | 2,380,900 | 2,367,946 | 2,340,783 | 2,324,408 | 2,303,811 | 2,286,493 | 2,235,563 | 2,089,019 | 2,072,820 | 2,048,178 | 2,075,986 | 2,035,802 | 2,017,378 | 2,000,532 | 1,908,439 | 1,814,869 | 1,717,975 | 1,465,652 | 1,160,028 | 1,002,081 | 899,136 | 788,417 | 696,835 | 647,149 | 578,758 | 539,925 | 497,018 | 498,244 | 491,048 | 463,729 | 462,778 | 472,367 | 464,698 | 465,016 | 194,100 | 181,503 | 176,107 | 174,433 | 167,519 | 167,727 | 173,905 | 195,113 | 156,034 | 157,666 | 158,233 | 152,972 | 154,105 | 152,088 | 135,936 | 113,395 | 91,716 |
---|
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 | 0 | 0 | 0 | 0 | 129,814 | 133,759 | 0 | 0 | 0 | 0 | 31,959 | 0 | 0 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 7,592 | 7,592 | 7,592 | 7,592 | 7,592 | 7,592 | 6,987 | 6,886 | 6,785 | 6,684 | 6,584 |
| 6,584 | 6,684 | 6,785 | 6,886 | 6,987 | 7,592 | 7,592 | 7,592 | 7,592 | 7,592 | 7,592 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 31,959 | 0 | 0 | 31,959 | 0 | 0 | 0 | 0 | 133,759 | 129,814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 60,376 | 71,045 | 12,554 | 10,694 | 11,813 | 12,018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,018 | 11,813 | 10,694 | 12,554 | 71,045 | 60,376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 766 | 383 | 0 | 0 | 0 | 0 | 35 | 23 | 25 | 0 | 16,774 | 16,688 | 16,602 | 16,516 | 16,430 | 16,344 | 16,316 | 92,287 | 91,752 | 96,162 | 104,386 | 102,634 | 116,710 | 186,021 | 184,882 | 185,219 | 183,958 | 182,642 | 181,033 | 197,346 | 195,866 | 215,738 | 249,912 | 247,544 | 345,750 | 373,153 | 411,945 | 426,677 | 418,822 | 410,336 | 394,994 | 372,168 | 358,508 | 349,061 | 373,219 | 397,604 | 392,553 | 387,976 | 383,968 | 369,672 | 367,453 | 361,603 | 414,664 | 418,545 | 444,356 | 507,902 | 504,444 | 534,750 | 535,078 | 535,395 | 532,181 | 525,868 | 521,284 | 521,014 | 514,459 | 507,694 | 589,987 | 643,300 | 691,213 | 696,391 | 719,157 | 717,366 | 730,918 | 727,263 | 830,031 | 837,563 | 839,072 | 843,866 | 927,710 | 1,022,779 |
| 1,022,779 | 927,710 | 843,866 | 839,072 | 837,563 | 830,031 | 727,263 | 730,918 | 717,366 | 719,157 | 696,391 | 691,213 | 643,300 | 589,987 | 507,694 | 514,459 | 521,014 | 521,284 | 525,868 | 532,181 | 535,395 | 535,078 | 534,750 | 504,444 | 507,902 | 444,356 | 418,545 | 414,664 | 361,603 | 367,453 | 369,672 | 383,968 | 387,976 | 392,553 | 397,604 | 373,219 | 349,061 | 358,508 | 372,168 | 394,994 | 410,336 | 418,822 | 426,677 | 411,945 | 373,153 | 345,750 | 247,544 | 249,912 | 215,738 | 195,866 | 197,346 | 181,033 | 182,642 | 183,958 | 185,219 | 184,882 | 186,021 | 116,710 | 102,634 | 104,386 | 96,162 | 91,752 | 92,287 | 16,316 | 16,344 | 16,430 | 16,516 | 16,602 | 16,688 | 16,774 | 0 | 25 | 23 | 35 | 0 | 0 | 0 | 0 | 383 | 766 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,483 | 1,483 | 0 | 0 | 1,318 | 1,252 | 975 | 1,621 | 1,532 | 7,332 | 66,639 | 7,040 | 6,361 | 59,533 | 5,285 | 9,783 | 28,449 | 14,196 | 7,354 | 11,709 | 20,073 | 24,678 | 35,913 | 41,178 | 32,518 | 25,816 | 32,190 | 30,668 | 3,400 | 38,152 | 33,909 | 32,386 | 23,777 | 26,369 | 25,049 | 22,924 | 21,211 | 16,978 | 23,330 | 36,544 | 46,574 | 100,313 | 43,724 | 48,618 | 53,062 | 100,993 | 103,022 | 107,863 | 1,210,765 | 1,345,035 | 1,409,266 | 1,427,556 | 1,039,583 | 576,253 | 593,054 | 967,903 | 486,774 | 525,928 | 607,623 | 697,514 | 625,405 | 714,098 | 489,057 | 611,517 | 118,096 | 748,900 | 541,834 |
| 541,834 | 748,900 | 118,096 | 611,517 | 489,057 | 714,098 | 625,405 | 697,514 | 607,623 | 525,928 | 486,774 | 967,903 | 593,054 | 576,253 | 1,039,583 | 1,427,556 | 1,409,266 | 1,345,035 | 1,210,765 | 107,863 | 103,022 | 100,993 | 53,062 | 48,618 | 43,724 | 100,313 | 46,574 | 36,544 | 23,330 | 16,978 | 21,211 | 22,924 | 25,049 | 26,369 | 23,777 | 32,386 | 33,909 | 38,152 | 3,400 | 30,668 | 32,190 | 25,816 | 32,518 | 41,178 | 35,913 | 24,678 | 20,073 | 11,709 | 7,354 | 14,196 | 28,449 | 9,783 | 5,285 | 59,533 | 6,361 | 7,040 | 66,639 | 7,332 | 1,532 | 1,621 | 975 | 1,252 | 1,318 | 0 | 0 | 1,483 | 1,483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 94,673 | 165,280 | 198,389 | 335,407 | 236,446 | 209,200 | 274,590 | 337,755 | 317,701 | 303,628 | 401,692 | 508,165 | 468,848 | 400,464 | 422,816 | 373,415 | 280,642 | 1,013,926 | 951,212 | 945,221 | 944,384 | 1,030,098 | 1,428,585 | 1,636,401 | 1,701,169 | 1,754,537 | 1,867,427 | 1,782,495 | 1,717,261 | 1,813,761 | 1,887,189 | 2,040,356 | 2,050,214 | 2,004,302 | 2,904,321 | 3,329,831 | 3,307,042 | 3,433,535 | 3,605,507 | 4,213,405 | 4,324,844 | 3,469,324 | 3,643,680 | 3,468,851 | 3,511,332 | 3,351,855 | 3,162,596 | 3,160,219 | 2,980,792 | 3,032,204 | 3,107,766 | 3,489,032 | 4,098,862 | 4,422,721 | 4,567,285 | 4,698,584 | 5,159,964 | 5,232,096 | 5,139,983 | 5,235,713 | 5,194,465 | 5,424,772 | 5,389,384 | 5,940,580 | 6,405,851 | 6,879,778 | 7,172,054 | 10,462,868 | 11,034,236 | 12,367,376 | 12,590,131 | 13,616,795 | 14,173,393 | 14,841,914 | 14,666,614 | 15,080,714 | 12,915,546 | 13,447,737 | 14,137,801 | 14,841,908 |
| 14,841,908 | 14,137,801 | 13,447,737 | 12,915,546 | 15,080,714 | 14,666,614 | 14,841,914 | 14,173,393 | 13,616,795 | 12,590,131 | 12,367,376 | 11,034,236 | 10,462,868 | 7,172,054 | 6,879,778 | 6,405,851 | 5,940,580 | 5,389,384 | 5,424,772 | 5,194,465 | 5,235,713 | 5,139,983 | 5,232,096 | 5,159,964 | 4,698,584 | 4,567,285 | 4,422,721 | 4,098,862 | 3,489,032 | 3,107,766 | 3,032,204 | 2,980,792 | 3,160,219 | 3,162,596 | 3,351,855 | 3,511,332 | 3,468,851 | 3,643,680 | 3,469,324 | 4,324,844 | 4,213,405 | 3,605,507 | 3,433,535 | 3,307,042 | 3,329,831 | 2,904,321 | 2,004,302 | 2,050,214 | 2,040,356 | 1,887,189 | 1,813,761 | 1,717,261 | 1,782,495 | 1,867,427 | 1,754,537 | 1,701,169 | 1,636,401 | 1,428,585 | 1,030,098 | 944,384 | 945,221 | 951,212 | 1,013,926 | 280,642 | 373,415 | 422,816 | 400,464 | 468,848 | 508,165 | 401,692 | 303,628 | 317,701 | 337,755 | 274,590 | 209,200 | 236,446 | 335,407 | 198,389 | 165,280 | 94,673 |
---|
> Total Current Liabilities | 84,556 | 165,280 | 198,128 | 335,146 | 235,750 | 208,504 | 273,894 | 337,059 | 317,005 | 303,628 | 401,518 | 508,165 | 468,848 | 400,464 | 422,816 | 373,415 | 280,642 | 1,012,399 | 949,691 | 944,823 | 944,121 | 909,548 | 1,307,698 | 1,516,401 | 1,530,263 | 1,623,741 | 1,687,427 | 1,601,661 | 1,535,901 | 1,606,946 | 1,730,687 | 1,893,099 | 1,792,441 | 1,594,854 | 2,167,977 | 2,555,017 | 2,580,395 | 2,752,252 | 2,974,562 | 3,616,782 | 3,804,520 | 3,246,350 | 3,441,541 | 3,035,259 | 2,868,495 | 2,507,063 | 2,210,352 | 2,476,265 | 2,468,064 | 2,580,202 | 2,727,915 | 2,951,315 | 3,232,403 | 3,754,833 | 3,837,752 | 4,070,739 | 4,765,266 | 4,792,848 | 4,929,053 | 5,027,948 | 4,882,604 | 4,708,278 | 4,189,658 | 4,358,182 | 4,262,968 | 4,727,602 | 5,502,373 | 6,506,743 | 7,203,737 | 8,350,953 | 8,057,827 | 8,646,097 | 8,979,924 | 9,455,924 | 10,134,780 | 10,865,858 | 11,612,124 | 11,818,844 | 11,260,783 | 11,691,946 |
| 11,691,946 | 11,260,783 | 11,818,844 | 11,612,124 | 10,865,858 | 10,134,780 | 9,455,924 | 8,979,924 | 8,646,097 | 8,057,827 | 8,350,953 | 7,203,737 | 6,506,743 | 5,502,373 | 4,727,602 | 4,262,968 | 4,358,182 | 4,189,658 | 4,708,278 | 4,882,604 | 5,027,948 | 4,929,053 | 4,792,848 | 4,765,266 | 4,070,739 | 3,837,752 | 3,754,833 | 3,232,403 | 2,951,315 | 2,727,915 | 2,580,202 | 2,468,064 | 2,476,265 | 2,210,352 | 2,507,063 | 2,868,495 | 3,035,259 | 3,441,541 | 3,246,350 | 3,804,520 | 3,616,782 | 2,974,562 | 2,752,252 | 2,580,395 | 2,555,017 | 2,167,977 | 1,594,854 | 1,792,441 | 1,893,099 | 1,730,687 | 1,606,946 | 1,535,901 | 1,601,661 | 1,687,427 | 1,623,741 | 1,530,263 | 1,516,401 | 1,307,698 | 909,548 | 944,121 | 944,823 | 949,691 | 1,012,399 | 280,642 | 373,415 | 422,816 | 400,464 | 468,848 | 508,165 | 401,518 | 303,628 | 317,005 | 337,059 | 273,894 | 208,504 | 235,750 | 335,146 | 198,128 | 165,280 | 84,556 |
---|
Short-term Debt | 0 | 0 | 43,887 | 61,000 | 3,520 | 0 | 10,000 | 15,000 | 15,000 | 15,000 | 35,000 | 55,000 | 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | 422,867 | 437,000 | 376,565 | 310,000 | 202,974 | 372,944 | 365,005 | 353,091 | 449,005 | 448,689 | 326,264 | 363,068 | 635,610 | 754,354 | 955,299 | 876,482 | 532,579 | 734,859 | 888,771 | 1,111,271 | 1,104,802 | 1,192,251 | 1,954,673 | 2,088,975 | 1,381,505 | 1,450,359 | 1,295,144 | 1,204,850 | 807,746 | 650,072 | 818,769 | 759,833 | 658,298 | 730,274 | 783,724 | 658,956 | 850,687 | 1,038,476 | 1,156,603 | 1,707,258 | 1,586,585 | 1,884,599 | 1,858,758 | 1,803,832 | 1,517,839 | 1,045,861 | 1,267,378 | 842,682 | 513,642 | 954,937 | 1,533,523 | 2,087,673 | 2,501,534 | 2,083,278 | 2,020,438 | 1,809,050 | 1,862,210 | 2,698,759 | 2,860,658 | 3,125,444 | 6,181,820 | 5,479,863 | 0 |
| 0 | 5,479,863 | 6,181,820 | 3,125,444 | 2,860,658 | 2,698,759 | 1,862,210 | 1,809,050 | 2,020,438 | 2,083,278 | 2,501,534 | 2,087,673 | 1,533,523 | 954,937 | 513,642 | 842,682 | 1,267,378 | 1,045,861 | 1,517,839 | 1,803,832 | 1,858,758 | 1,884,599 | 1,586,585 | 1,707,258 | 1,156,603 | 1,038,476 | 850,687 | 658,956 | 783,724 | 730,274 | 658,298 | 759,833 | 818,769 | 650,072 | 807,746 | 1,204,850 | 1,295,144 | 1,450,359 | 1,381,505 | 2,088,975 | 1,954,673 | 1,192,251 | 1,104,802 | 1,111,271 | 888,771 | 734,859 | 532,579 | 876,482 | 955,299 | 754,354 | 635,610 | 363,068 | 326,264 | 448,689 | 449,005 | 353,091 | 365,005 | 372,944 | 202,974 | 310,000 | 376,565 | 437,000 | 422,867 | 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | 55,000 | 35,000 | 15,000 | 15,000 | 15,000 | 10,000 | 0 | 3,520 | 61,000 | 43,887 | 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 | 410,416 | 660,770 | 482,016 | 1,334,599 | 1,408,758 | 1,581,832 | 1,295,611 | 1,045,861 | 1,267,378 | 842,682 | 383,088 | 352,940 | 521,381 | 516,613 | 738,191 | 793,674 | 1,105,569 | 1,072,945 | 1,294,083 | 1,260,123 | 1,141,938 | 1,256,708 | 1,212,150 | 1,398,463 | 1,398,200 |
| 1,398,200 | 1,398,463 | 1,212,150 | 1,256,708 | 1,141,938 | 1,260,123 | 1,294,083 | 1,072,945 | 1,105,569 | 793,674 | 738,191 | 516,613 | 521,381 | 352,940 | 383,088 | 842,682 | 1,267,378 | 1,045,861 | 1,295,611 | 1,581,832 | 1,408,758 | 1,334,599 | 482,016 | 660,770 | 410,416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 47,768 | 99,048 | 146,681 | 255,826 | 215,701 | 194,063 | 248,426 | 302,081 | 280,244 | 271,107 | 346,824 | 431,308 | 404,630 | 336,229 | 359,443 | 309,857 | 212,641 | 523,937 | 464,020 | 510,950 | 564,222 | 659,391 | 863,434 | 1,058,061 | 1,069,403 | 1,056,658 | 1,148,929 | 1,158,673 | 1,043,820 | 838,138 | 839,866 | 852,446 | 808,567 | 880,066 | 1,174,147 | 1,409,614 | 1,219,446 | 1,405,765 | 1,552,539 | 1,457,877 | 1,491,128 | 1,208,723 | 1,260,634 | 1,274,384 | 1,425,263 | 1,301,877 | 1,337,305 | 1,436,141 | 1,450,263 | 1,576,653 | 1,665,124 | 1,847,783 | 2,223,347 | 2,497,467 | 2,457,774 | 2,532,998 | 2,560,442 | 2,724,982 | 2,677,292 | 2,732,630 | 2,575,628 | 2,718,432 | 2,628,497 | 2,538,851 | 2,820,977 | 3,518,236 | 3,958,496 | 4,348,161 | 4,386,002 | 5,106,224 | 5,326,336 | 5,690,283 | 5,966,262 | 6,464,878 | 6,422,067 | 6,942,367 | 7,072,850 | 4,449,940 | 4,725,749 | 8,554,013 |
| 8,554,013 | 4,725,749 | 4,449,940 | 7,072,850 | 6,942,367 | 6,422,067 | 6,464,878 | 5,966,262 | 5,690,283 | 5,326,336 | 5,106,224 | 4,386,002 | 4,348,161 | 3,958,496 | 3,518,236 | 2,820,977 | 2,538,851 | 2,628,497 | 2,718,432 | 2,575,628 | 2,732,630 | 2,677,292 | 2,724,982 | 2,560,442 | 2,532,998 | 2,457,774 | 2,497,467 | 2,223,347 | 1,847,783 | 1,665,124 | 1,576,653 | 1,450,263 | 1,436,141 | 1,337,305 | 1,301,877 | 1,425,263 | 1,274,384 | 1,260,634 | 1,208,723 | 1,491,128 | 1,457,877 | 1,552,539 | 1,405,765 | 1,219,446 | 1,409,614 | 1,174,147 | 880,066 | 808,567 | 852,446 | 839,866 | 838,138 | 1,043,820 | 1,158,673 | 1,148,929 | 1,056,658 | 1,069,403 | 1,058,061 | 863,434 | 659,391 | 564,222 | 510,950 | 464,020 | 523,937 | 212,641 | 309,857 | 359,443 | 336,229 | 404,630 | 431,308 | 346,824 | 271,107 | 280,244 | 302,081 | 248,426 | 194,063 | 215,701 | 255,826 | 146,681 | 99,048 | 47,768 |
---|
Other Current Liabilities | 6,788 | 9,832 | 162 | 154 | 241 | 14,441 | 240 | 343 | 717 | 375 | 1,946 | 5,002 | 5,394 | 4,115 | 7,390 | 9,220 | 9,251 | 32,224 | 26,970 | 25,437 | 29,262 | 5,451 | 7,365 | 6,125 | 5,044 | 2,966 | 4,241 | 6,962 | 3,339 | 20,677 | 31,069 | 5,228 | 5,608 | 3,828 | 79,538 | 21,801 | 11,552 | 39,092 | 39,274 | 23,237 | 37,209 | 377,867 | 514,888 | 256,063 | 9,551 | 118,989 | 6,569 | 7,472 | 13,230 | 13,306 | 15,377 | 10,778 | 26,647 | 22,711 | 17,294 | 16,437 | 12,361 | 9,510 | 11,261 | 14,592 | 14,335 | 23,453 | 20,437 | 31,296 | 33,734 | 10,000 | 10,000 | 10,000 | 730,062 | 743,195 | 648,213 | 935,376 | 1,093,775 | 1,070,881 | 936,397 | 976,159 | 1,229,808 | 1,135,295 | 978,237 | 2,837 |
| 2,837 | 978,237 | 1,135,295 | 1,229,808 | 976,159 | 936,397 | 1,070,881 | 1,093,775 | 935,376 | 648,213 | 743,195 | 730,062 | 10,000 | 10,000 | 10,000 | 33,734 | 31,296 | 20,437 | 23,453 | 14,335 | 14,592 | 11,261 | 9,510 | 12,361 | 16,437 | 17,294 | 22,711 | 26,647 | 10,778 | 15,377 | 13,306 | 13,230 | 7,472 | 6,569 | 118,989 | 9,551 | 256,063 | 514,888 | 377,867 | 37,209 | 23,237 | 39,274 | 39,092 | 11,552 | 21,801 | 79,538 | 3,828 | 5,608 | 5,228 | 31,069 | 20,677 | 3,339 | 6,962 | 4,241 | 2,966 | 5,044 | 6,125 | 7,365 | 5,451 | 29,262 | 25,437 | 26,970 | 32,224 | 9,251 | 9,220 | 7,390 | 4,115 | 5,394 | 5,002 | 1,946 | 375 | 717 | 343 | 240 | 14,441 | 241 | 154 | 162 | 9,832 | 6,788 |
---|
> Long-term Liabilities | 0 | 0 | 261 | 261 | 696 | 696 | 696 | 696 | 696 | 0 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | 1,527 | 1,521 | 397 | 263 | 120,549 | 120,888 | 120,000 | 170,906 | 130,796 | 180,000 | 180,834 | 181,360 | 206,815 | 156,502 | 147,257 | 257,773 | 409,448 | 736,344 | 774,814 | 726,647 | 681,282 | 630,945 | 596,623 | 520,324 | 222,975 | 202,139 | 433,592 | 642,837 | 844,793 | 952,244 | 683,955 | 512,728 | 452,002 | 379,851 | 537,716 | 866,459 | 667,889 | 729,533 | 627,846 | 394,698 | 439,248 | 210,929 | 207,765 | 311,860 | 716,494 | 1,199,726 | 1,582,398 | 2,142,883 | 2,152,175 | 1,669,681 | 3,956,125 | 3,830,499 | 4,016,423 | 4,532,304 | 4,970,698 | 5,193,469 | 5,385,990 | 4,531,833 | 4,214,856 | 1,303,422 | 1,628,893 | 2,877,018 | 3,149,962 |
| 3,149,962 | 2,877,018 | 1,628,893 | 1,303,422 | 4,214,856 | 4,531,833 | 5,385,990 | 5,193,469 | 4,970,698 | 4,532,304 | 4,016,423 | 3,830,499 | 3,956,125 | 1,669,681 | 2,152,175 | 2,142,883 | 1,582,398 | 1,199,726 | 716,494 | 311,860 | 207,765 | 210,929 | 439,248 | 394,698 | 627,846 | 729,533 | 667,889 | 866,459 | 537,716 | 379,851 | 452,002 | 512,728 | 683,955 | 952,244 | 844,793 | 642,837 | 433,592 | 202,139 | 222,975 | 520,324 | 596,623 | 630,945 | 681,282 | 726,647 | 774,814 | 736,344 | 409,448 | 257,773 | 147,257 | 156,502 | 206,815 | 181,360 | 180,834 | 180,000 | 130,796 | 170,906 | 120,000 | 120,888 | 120,549 | 263 | 397 | 1,521 | 1,527 | 0 | 0 | 0 | 0 | 0 | 0 | 174 | 0 | 696 | 696 | 696 | 696 | 696 | 261 | 261 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | -43,887 | -61,000 | -3,520 | 0 | -10,000 | -15,000 | -15,000 | -15,000 | -35,000 | -55,000 | -40,000 | -40,000 | -40,000 | -40,000 | -40,000 | -422,867 | -437,000 | -376,565 | -310,000 | -202,974 | -372,944 | -365,005 | -353,091 | -449,005 | -448,689 | -326,264 | -363,068 | -635,610 | -754,354 | -955,299 | -876,482 | -532,579 | -734,859 | -888,771 | -1,111,271 | -1,104,802 | -1,192,251 | -1,954,673 | -2,088,975 | -1,381,505 | -1,450,359 | -1,295,144 | -1,204,850 | -807,746 | -650,072 | -818,769 | -759,833 | -658,298 | -730,274 | -783,724 | -658,956 | -850,687 | -1,038,476 | -1,156,603 | -1,707,258 | -1,586,585 | -1,884,599 | -1,858,758 | -1,803,832 | -1,517,839 | -1,045,861 | -1,267,378 | -842,682 | -513,642 | -954,937 | -1,533,523 | -2,087,673 | -2,343,552 | -1,925,826 | -1,873,731 | -1,663,631 | -1,660,181 | -2,507,257 | -2,655,846 | -2,954,668 | -5,960,525 | -5,262,507 | 198,343 |
| 198,343 | -5,262,507 | -5,960,525 | -2,954,668 | -2,655,846 | -2,507,257 | -1,660,181 | -1,663,631 | -1,873,731 | -1,925,826 | -2,343,552 | -2,087,673 | -1,533,523 | -954,937 | -513,642 | -842,682 | -1,267,378 | -1,045,861 | -1,517,839 | -1,803,832 | -1,858,758 | -1,884,599 | -1,586,585 | -1,707,258 | -1,156,603 | -1,038,476 | -850,687 | -658,956 | -783,724 | -730,274 | -658,298 | -759,833 | -818,769 | -650,072 | -807,746 | -1,204,850 | -1,295,144 | -1,450,359 | -1,381,505 | -2,088,975 | -1,954,673 | -1,192,251 | -1,104,802 | -1,111,271 | -888,771 | -734,859 | -532,579 | -876,482 | -955,299 | -754,354 | -635,610 | -363,068 | -326,264 | -448,689 | -449,005 | -353,091 | -365,005 | -372,944 | -202,974 | -310,000 | -376,565 | -437,000 | -422,867 | -40,000 | -40,000 | -40,000 | -40,000 | -40,000 | -55,000 | -35,000 | -15,000 | -15,000 | -15,000 | -10,000 | 0 | -3,520 | -61,000 | -43,887 | 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 | 90,088 | 91,359 | 87,862 | 81,789 | 81,450 | 82,436 | 82,541 | 83,037 | 81,257 | 79,001 | 78,289 | 75,202 | 73,075 | 72,717 | 72,717 | 57,990 | 58,846 | 23,730 | 21,740 | 18,154 | 29,417 | 18,154 |
| 18,154 | 29,417 | 18,154 | 21,740 | 23,730 | 58,846 | 57,990 | 72,717 | 72,717 | 73,075 | 75,202 | 78,289 | 79,001 | 81,257 | 83,037 | 82,541 | 82,436 | 81,450 | 81,789 | 87,862 | 91,359 | 90,088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11,172 | 11,781 | 9,012 | 11,570 | 12,510 | 17,715 | 8,720 | 6,561 | 4,818 | 5,835 | 23,706 | 24,949 | 26,140 | 26,513 | 36,641 | 39,688 | 40,990 | 45,883 | 0 | 0 | 72,389 | 84,009 | 0 | 0 | 0 |
| 0 | 0 | 0 | 84,009 | 72,389 | 0 | 0 | 45,883 | 40,990 | 39,688 | 36,641 | 26,513 | 26,140 | 24,949 | 23,706 | 5,835 | 4,818 | 6,561 | 8,720 | 17,715 | 12,510 | 11,570 | 9,012 | 11,781 | 11,172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 99,603 | 119,116 | 152,889 | 371,710 | 377,933 | 386,821 | 398,893 | 389,774 | 399,081 | 408,798 | 424,075 | 418,764 | 429,178 | 439,594 | 436,548 | 464,524 | 474,549 | 1,170,505 | 1,203,359 | 1,108,367 | 1,175,998 | 1,253,599 | 1,325,283 | 1,376,692 | 1,457,468 | 2,512,023 | 2,609,135 | 2,564,458 | 2,651,208 | 2,723,431 | 2,818,069 | 2,783,901 | 2,864,756 | 2,894,207 | 2,967,274 | 3,014,236 | 3,092,137 | 3,140,210 | 3,210,683 | 3,256,867 | 3,429,162 | 3,532,530 | 3,660,791 | 3,734,026 | 4,149,717 | 4,651,986 | 4,809,446 | 4,904,820 | 5,178,834 | 5,322,649 | 5,511,949 | 5,307,560 | 7,633,189 | 7,875,367 | 8,108,632 | 8,232,353 | 8,377,341 | 8,614,845 | 8,725,085 | 8,601,157 | 8,974,766 | 9,291,633 | 9,506,314 | 9,528,974 | 9,609,729 | 10,064,795 | 10,438,052 | 10,444,077 | 10,739,794 | 11,150,308 | 11,597,177 | 11,681,018 | 12,032,779 | 12,941,310 | 13,665,037 | 13,893,399 | 17,221,149 | 17,894,404 | 18,249,281 | 18,042,163 |
| 18,042,163 | 18,249,281 | 17,894,404 | 17,221,149 | 13,893,399 | 13,665,037 | 12,941,310 | 12,032,779 | 11,681,018 | 11,597,177 | 11,150,308 | 10,739,794 | 10,444,077 | 10,438,052 | 10,064,795 | 9,609,729 | 9,528,974 | 9,506,314 | 9,291,633 | 8,974,766 | 8,601,157 | 8,725,085 | 8,614,845 | 8,377,341 | 8,232,353 | 8,108,632 | 7,875,367 | 7,633,189 | 5,307,560 | 5,511,949 | 5,322,649 | 5,178,834 | 4,904,820 | 4,809,446 | 4,651,986 | 4,149,717 | 3,734,026 | 3,660,791 | 3,532,530 | 3,429,162 | 3,256,867 | 3,210,683 | 3,140,210 | 3,092,137 | 3,014,236 | 2,967,274 | 2,894,207 | 2,864,756 | 2,783,901 | 2,818,069 | 2,723,431 | 2,651,208 | 2,564,458 | 2,609,135 | 2,512,023 | 1,457,468 | 1,376,692 | 1,325,283 | 1,253,599 | 1,175,998 | 1,108,367 | 1,203,359 | 1,170,505 | 474,549 | 464,524 | 436,548 | 439,594 | 429,178 | 418,764 | 424,075 | 408,798 | 399,081 | 389,774 | 398,893 | 386,821 | 377,933 | 371,710 | 152,889 | 119,116 | 99,603 |
---|
Common Stock | 83,000 | 83,000 | 83,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 264,000 | 264,000 | 264,000 | 264,000 | 264,000 | 264,000 | 264,000 | 264,000 | 297,369 | 297,369 | 297,369 | 297,369 | 297,369 | 297,369 | 594,737 | 594,737 | 594,737 | 594,737 | 594,737 | 594,737 | 594,737 | 594,737 | 773,159 | 773,159 | 773,159 | 773,159 | 1,546,317 | 1,755,126 | 1,801,476 | 1,801,476 | 1,801,476 | 1,801,476 | 1,801,476 | 1,801,476 | 1,801,476 | 2,120,317 | 2,120,317 | 2,120,317 | 2,120,317 | 2,130,647 | 2,130,647 | 2,130,647 | 2,765,658 | 2,765,658 | 2,765,658 | 2,765,367 | 3,592,042 | 3,592,042 | 3,591,601 | 3,591,601 | 3,591,601 | 3,591,227 | 3,591,090 | 3,591,090 | 3,591,104 | 3,590,869 | 3,590,869 | 3,590,870 | 3,592,241 | 3,732,616 | 3,732,616 | 3,732,616 | 0 |
| 0 | 3,732,616 | 3,732,616 | 3,732,616 | 3,592,241 | 3,590,870 | 3,590,869 | 3,590,869 | 3,591,104 | 3,591,090 | 3,591,090 | 3,591,227 | 3,591,601 | 3,591,601 | 3,591,601 | 3,592,042 | 3,592,042 | 2,765,367 | 2,765,658 | 2,765,658 | 2,765,658 | 2,130,647 | 2,130,647 | 2,130,647 | 2,120,317 | 2,120,317 | 2,120,317 | 2,120,317 | 1,801,476 | 1,801,476 | 1,801,476 | 1,801,476 | 1,801,476 | 1,801,476 | 1,801,476 | 1,755,126 | 1,546,317 | 773,159 | 773,159 | 773,159 | 773,159 | 594,737 | 594,737 | 594,737 | 594,737 | 594,737 | 594,737 | 594,737 | 594,737 | 297,369 | 297,369 | 297,369 | 297,369 | 297,369 | 297,369 | 264,000 | 264,000 | 264,000 | 264,000 | 264,000 | 264,000 | 264,000 | 264,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 113,000 | 83,000 | 83,000 | 83,000 |
---|
Retained Earnings | 5,812 | 21,069 | 56,830 | 70,090 | 76,313 | 79,940 | 92,011 | 82,893 | 92,200 | 97,459 | 112,308 | 106,998 | 117,412 | 123,188 | 120,142 | 148,376 | 158,401 | 444,571 | 471,464 | 380,667 | 444,543 | 517,838 | 589,860 | 612,439 | 692,280 | 746,861 | 847,054 | 802,908 | 889,685 | 948,025 | 1,029,534 | 986,410 | 1,058,460 | 1,062,715 | 1,141,357 | 1,192,487 | 1,267,051 | 1,309,363 | 1,400,870 | 1,430,572 | 1,591,525 | 1,656,082 | 1,752,914 | 1,851,740 | 2,134,619 | 2,206,450 | 2,337,513 | 2,425,708 | 2,697,923 | 2,830,945 | 3,002,062 | 2,803,388 | 3,590,465 | 3,787,499 | 4,035,810 | 4,146,507 | 4,280,811 | 4,488,882 | 4,747,568 | 4,652,674 | 5,016,005 | 5,278,392 | 5,489,752 | 5,508,536 | 5,599,077 | 5,890,917 | 6,250,993 | 5,819,343 | 6,288,634 | 6,615,690 | 7,068,684 | 7,083,542 | 7,349,376 | 8,133,336 | 8,733,664 | 8,811,125 | 9,389,972 | 10,002,942 | 10,650,685 | 10,590,831 |
| 10,590,831 | 10,650,685 | 10,002,942 | 9,389,972 | 8,811,125 | 8,733,664 | 8,133,336 | 7,349,376 | 7,083,542 | 7,068,684 | 6,615,690 | 6,288,634 | 5,819,343 | 6,250,993 | 5,890,917 | 5,599,077 | 5,508,536 | 5,489,752 | 5,278,392 | 5,016,005 | 4,652,674 | 4,747,568 | 4,488,882 | 4,280,811 | 4,146,507 | 4,035,810 | 3,787,499 | 3,590,465 | 2,803,388 | 3,002,062 | 2,830,945 | 2,697,923 | 2,425,708 | 2,337,513 | 2,206,450 | 2,134,619 | 1,851,740 | 1,752,914 | 1,656,082 | 1,591,525 | 1,430,572 | 1,400,870 | 1,309,363 | 1,267,051 | 1,192,487 | 1,141,357 | 1,062,715 | 1,058,460 | 986,410 | 1,029,534 | 948,025 | 889,685 | 802,908 | 847,054 | 746,861 | 692,280 | 612,439 | 589,860 | 517,838 | 444,543 | 380,667 | 471,464 | 444,571 | 158,401 | 148,376 | 120,142 | 123,188 | 117,412 | 106,998 | 112,308 | 97,459 | 92,200 | 82,893 | 92,011 | 79,940 | 76,313 | 70,090 | 56,830 | 21,069 | 5,812 |
---|
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 |
---|
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 | -86,462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13,058 | 188,620 | 188,620 | 193,881 | 193,881 | 193,881 | 193,881 | 198,339 | 198,767 | 198,767 | 198,767 | 203,406 | 203,406 | 203,149 | 203,149 | 461,933 | 467,895 | 463,700 | 467,455 | 471,761 | 471,423 | 500,253 | 501,188 | 1,467,793 | 1,464,712 | 1,464,182 | 1,464,154 | 1,478,038 | 1,491,166 | 1,202,754 | 1,211,559 | 1,236,756 | 1,231,180 | 1,227,012 | 1,230,349 | 1,236,111 | 1,215,076 | 1,053,136 | 1,064,479 | 1,103,289 | 1,134,718 | 335,969 | 259,972 | 644,061 | 670,457 | 677,636 | 679,435 | 690,227 | 708,411 | 702,696 | 1,922,407 | 1,967,552 | 1,952,505 | 1,965,529 | 1,965,884 | 1,995,316 | 1,846,870 | 1,182,825 | 1,193,103 | 1,247,583 | 1,251,196 | 428,395 | 418,610 | 582,276 | 595,457 | 1,033,132 | 859,934 | 943,528 | 937,402 | -262,720 | -338,360 | -248,063 | -330,023 | -8,381 | -403,475 | 2,872,536 | -709,466 | 0 |
| 0 | -709,466 | 2,872,536 | -403,475 | -8,381 | -330,023 | -248,063 | -338,360 | -262,720 | 937,402 | 943,528 | 859,934 | 1,033,132 | 595,457 | 582,276 | 418,610 | 428,395 | 1,251,196 | 1,247,583 | 1,193,103 | 1,182,825 | 1,846,870 | 1,995,316 | 1,965,884 | 1,965,529 | 1,952,505 | 1,967,552 | 1,922,407 | 702,696 | 708,411 | 690,227 | 679,435 | 677,636 | 670,457 | 644,061 | 259,972 | 335,969 | 1,134,718 | 1,103,289 | 1,064,479 | 1,053,136 | 1,215,076 | 1,236,111 | 1,230,349 | 1,227,012 | 1,231,180 | 1,236,756 | 1,211,559 | 1,202,754 | 1,491,166 | 1,478,038 | 1,464,154 | 1,464,182 | 1,464,712 | 1,467,793 | 501,188 | 500,253 | 471,423 | 471,761 | 467,455 | 463,700 | 467,895 | 461,933 | 203,149 | 203,149 | 203,406 | 203,406 | 198,767 | 198,767 | 198,767 | 198,339 | 193,881 | 193,881 | 193,881 | 193,881 | 188,620 | 188,620 | 13,058 | 0 | 0 |
---|