> Total Assets | 266,908 | 421,202 | 0 | 607,383 | 0 | 692,700 | 792,093 | 1,271,904 | 1,343,598 | 1,377,783 | 1,392,358 | 1,702,667 | 1,712,931 | 1,991,429 | 2,060,531 | 2,089,733 | 2,111,361 | 2,786,164 | 2,827,730 | 2,816,796 | 2,872,658 | 3,213,952 | 3,520,904 | 4,064,884 | 4,058,057 | 5,476,274 | 5,401,762 | 5,376,608 | 5,706,018 | 5,910,908 | 6,069,680 | 6,354,272 | 6,109,413 | 6,316,196 | 6,522,120 | 6,753,162 | 6,541,897 | 7,386,898 | 7,589,301 | 7,889,120 | 8,444,798 | 8,266,190 | 7,949,278 | 8,060,702 | 9,076,099 | 8,206,204 | 8,248,367 | 8,242,254 | 8,362,295 | 8,610,274 | 8,845,209 | 8,392,502 | 8,663,870 | 8,971,378 | 9,195,342 | 8,786,599 | 8,256,178 | 8,715,678 | 8,579,373 | 8,013,798 | 7,734,886 | 8,011,264 | 8,568,626 | 8,172,586 | 9,099,097 | 9,772,665 | 10,262,413 | 10,867,289 | 11,280,695 | 12,583,887 | 13,022,210 | 13,725,145 | 13,710,376 | 14,194,210 | 15,401,992 | 15,961,879 | 16,654,179 | 16,911,248 | 17,286,030 |
| 17,286,030 | 16,911,248 | 16,654,179 | 15,961,879 | 15,401,992 | 14,194,210 | 13,710,376 | 13,725,145 | 13,022,210 | 12,583,887 | 11,280,695 | 10,867,289 | 10,262,413 | 9,772,665 | 9,099,097 | 8,172,586 | 8,568,626 | 8,011,264 | 7,734,886 | 8,013,798 | 8,579,373 | 8,715,678 | 8,256,178 | 8,786,599 | 9,195,342 | 8,971,378 | 8,663,870 | 8,392,502 | 8,845,209 | 8,610,274 | 8,362,295 | 8,242,254 | 8,248,367 | 8,206,204 | 9,076,099 | 8,060,702 | 7,949,278 | 8,266,190 | 8,444,798 | 7,889,120 | 7,589,301 | 7,386,898 | 6,541,897 | 6,753,162 | 6,522,120 | 6,316,196 | 6,109,413 | 6,354,272 | 6,069,680 | 5,910,908 | 5,706,018 | 5,376,608 | 5,401,762 | 5,476,274 | 4,058,057 | 4,064,884 | 3,520,904 | 3,213,952 | 2,872,658 | 2,816,796 | 2,827,730 | 2,786,164 | 2,111,361 | 2,089,733 | 2,060,531 | 1,991,429 | 1,712,931 | 1,702,667 | 1,392,358 | 1,377,783 | 1,343,598 | 1,271,904 | 792,093 | 692,700 | 0 | 607,383 | 0 | 421,202 | 266,908 |
---|
> Total Current Assets | 0 | 0 | 0 | 477,056 | 0 | 536,286 | 637,055 | 1,099,916 | 1,163,778 | 1,204,299 | 1,215,668 | 1,407,307 | 1,412,550 | 1,664,474 | 1,678,669 | 1,609,930 | 1,609,002 | 2,272,222 | 2,273,112 | 2,168,038 | 2,204,349 | 2,481,219 | 2,718,375 | 3,177,075 | 3,134,818 | 4,319,121 | 4,239,203 | 4,160,408 | 4,439,633 | 4,577,539 | 4,857,038 | 4,953,497 | 4,620,759 | 4,809,284 | 4,934,763 | 4,812,757 | 4,644,088 | 4,603,642 | 4,683,128 | 4,906,571 | 5,377,764 | 5,218,979 | 5,078,834 | 5,012,095 | 6,082,629 | 5,254,632 | 5,245,373 | 5,517,680 | 5,746,261 | 5,855,533 | 6,084,868 | 5,705,093 | 5,992,428 | 6,317,144 | 6,515,762 | 6,321,371 | 6,028,684 | 6,510,080 | 6,411,536 | 5,854,594 | 5,586,194 | 5,874,933 | 6,385,301 | 5,894,404 | 6,685,186 | 7,328,248 | 7,664,291 | 8,099,256 | 8,363,046 | 9,202,503 | 9,499,846 | 10,023,605 | 9,947,340 | 10,434,628 | 11,599,523 | 11,868,465 | 12,536,254 | 12,797,812 | 13,145,018 |
| 13,145,018 | 12,797,812 | 12,536,254 | 11,868,465 | 11,599,523 | 10,434,628 | 9,947,340 | 10,023,605 | 9,499,846 | 9,202,503 | 8,363,046 | 8,099,256 | 7,664,291 | 7,328,248 | 6,685,186 | 5,894,404 | 6,385,301 | 5,874,933 | 5,586,194 | 5,854,594 | 6,411,536 | 6,510,080 | 6,028,684 | 6,321,371 | 6,515,762 | 6,317,144 | 5,992,428 | 5,705,093 | 6,084,868 | 5,855,533 | 5,746,261 | 5,517,680 | 5,245,373 | 5,254,632 | 6,082,629 | 5,012,095 | 5,078,834 | 5,218,979 | 5,377,764 | 4,906,571 | 4,683,128 | 4,603,642 | 4,644,088 | 4,812,757 | 4,934,763 | 4,809,284 | 4,620,759 | 4,953,497 | 4,857,038 | 4,577,539 | 4,439,633 | 4,160,408 | 4,239,203 | 4,319,121 | 3,134,818 | 3,177,075 | 2,718,375 | 2,481,219 | 2,204,349 | 2,168,038 | 2,273,112 | 2,272,222 | 1,609,002 | 1,609,930 | 1,678,669 | 1,664,474 | 1,412,550 | 1,407,307 | 1,215,668 | 1,204,299 | 1,163,778 | 1,099,916 | 637,055 | 536,286 | 0 | 477,056 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 150,969 | 0 | 153,630 | 193,259 | 599,621 | 550,694 | 538,411 | 418,144 | 453,803 | 426,181 | 473,985 | 415,528 | 420,669 | 363,422 | 985,733 | 1,007,392 | 848,812 | 624,303 | 791,306 | 789,963 | 830,542 | 592,250 | 1,429,820 | 880,117 | 690,724 | 785,621 | 836,717 | 746,347 | 658,735 | 420,158 | 400,645 | 538,786 | 829,863 | 589,762 | 457,607 | 437,009 | 617,586 | 1,139,478 | 897,879 | 474,293 | 701,915 | 1,735,147 | 533,391 | 630,582 | 1,008,286 | 896,681 | 1,200,422 | 1,519,956 | 1,248,543 | 1,269,237 | 1,169,297 | 956,527 | 1,057,935 | 1,050,458 | 1,449,011 | 1,328,777 | 990,919 | 559,548 | 701,844 | 904,451 | 1,702,210 | 715,227 | 1,253,732 | 1,314,808 | 1,999,910 | 1,170,330 | 2,487,664 | 1,948,158 | 2,749,149 | 1,622,448 | 1,831,142 | 1,774,568 | 2,955,648 | 3,341,274 | 2,781,989 | 2,465,610 |
| 2,465,610 | 2,781,989 | 3,341,274 | 2,955,648 | 1,774,568 | 1,831,142 | 1,622,448 | 2,749,149 | 1,948,158 | 2,487,664 | 1,170,330 | 1,999,910 | 1,314,808 | 1,253,732 | 715,227 | 1,702,210 | 904,451 | 701,844 | 559,548 | 990,919 | 1,328,777 | 1,449,011 | 1,050,458 | 1,057,935 | 956,527 | 1,169,297 | 1,269,237 | 1,248,543 | 1,519,956 | 1,200,422 | 896,681 | 1,008,286 | 630,582 | 533,391 | 1,735,147 | 701,915 | 474,293 | 897,879 | 1,139,478 | 617,586 | 437,009 | 457,607 | 589,762 | 829,863 | 538,786 | 400,645 | 420,158 | 658,735 | 746,347 | 836,717 | 785,621 | 690,724 | 880,117 | 1,429,820 | 592,250 | 830,542 | 789,963 | 791,306 | 624,303 | 848,812 | 1,007,392 | 985,733 | 363,422 | 420,669 | 415,528 | 473,985 | 426,181 | 453,803 | 418,144 | 538,411 | 550,694 | 599,621 | 193,259 | 153,630 | 0 | 150,969 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21,105 | -20,884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45,704 | -45,783 | 0 | -44,519 | -44,412 | -44,639 | -44,226 | -43,400 | -42,648 | -46,055 | -42,600 | -41,304 | -35,465 | -35,510 | -34,472 | -34,133 | -33,818 | -35,632 | -35,718 | -35,305 | -3,606 | 1,140,000 | 1,301,000 | 1,220,000 | 1,122,322 | 1,051,001 | 1,071,010 | 1,031,001 | 105,353 | 1,475,553 | 895,553 | 670,493 | 325,053 | 1,025,051 | 583,368 | 954,368 | 105,053 | 955,053 | 895,053 | 932,053 | 700,167 | 861,277 | 1,396,035 | 1,376,035 |
| 1,376,035 | 1,396,035 | 861,277 | 700,167 | 932,053 | 895,053 | 955,053 | 105,053 | 954,368 | 583,368 | 1,025,051 | 325,053 | 670,493 | 895,553 | 1,475,553 | 105,353 | 1,031,001 | 1,071,010 | 1,051,001 | 1,122,322 | 1,220,000 | 1,301,000 | 1,140,000 | -3,606 | -35,305 | -35,718 | -35,632 | -33,818 | -34,133 | -34,472 | -35,510 | -35,465 | -41,304 | -42,600 | -46,055 | -42,648 | -43,400 | -44,226 | -44,639 | -44,412 | -44,519 | 0 | -45,783 | -45,704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,884 | -21,105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 62,162 | 110,831 | 0 | 233,834 | 0 | 290,683 | 322,397 | 354,018 | 433,607 | 447,819 | 519,936 | 565,392 | 539,620 | 711,502 | 734,882 | 715,909 | 798,519 | 896,490 | 927,854 | 965,474 | 1,137,854 | 1,231,667 | 1,328,374 | 1,734,652 | 1,859,922 | 2,170,938 | 2,611,595 | 2,692,555 | 2,815,780 | 2,823,488 | 3,026,444 | 3,035,253 | 2,873,654 | 3,130,675 | 3,041,047 | 2,654,026 | 2,764,147 | 2,775,171 | 2,684,277 | 2,739,182 | 2,595,173 | 2,889,856 | 2,953,124 | 2,758,309 | 2,709,865 | 2,808,944 | 2,613,788 | 2,195,462 | 2,423,128 | 2,384,083 | 2,413,596 | 2,238,063 | 2,377,671 | 2,360,015 | 2,460,618 | 2,425,696 | 2,692,124 | 2,566,427 | 2,557,632 | 2,172,146 | 2,304,402 | 2,319,427 | 2,461,422 | 1,883,748 | 1,909,677 | 2,133,699 | 2,186,541 | 2,151,475 | 2,279,145 | 2,045,603 | 2,051,948 | 2,144,533 | 2,192,879 | 2,341,742 | 2,667,186 | 2,363,091 | 2,119,999 | 1,022,692 | 1,016,702 |
| 1,016,702 | 1,022,692 | 2,119,999 | 2,363,091 | 2,667,186 | 2,341,742 | 2,192,879 | 2,144,533 | 2,051,948 | 2,045,603 | 2,279,145 | 2,151,475 | 2,186,541 | 2,133,699 | 1,909,677 | 1,883,748 | 2,461,422 | 2,319,427 | 2,304,402 | 2,172,146 | 2,557,632 | 2,566,427 | 2,692,124 | 2,425,696 | 2,460,618 | 2,360,015 | 2,377,671 | 2,238,063 | 2,413,596 | 2,384,083 | 2,423,128 | 2,195,462 | 2,613,788 | 2,808,944 | 2,709,865 | 2,758,309 | 2,953,124 | 2,889,856 | 2,595,173 | 2,739,182 | 2,684,277 | 2,775,171 | 2,764,147 | 2,654,026 | 3,041,047 | 3,130,675 | 2,873,654 | 3,035,253 | 3,026,444 | 2,823,488 | 2,815,780 | 2,692,555 | 2,611,595 | 2,170,938 | 1,859,922 | 1,734,652 | 1,328,374 | 1,231,667 | 1,137,854 | 965,474 | 927,854 | 896,490 | 798,519 | 715,909 | 734,882 | 711,502 | 539,620 | 565,392 | 519,936 | 447,819 | 433,607 | 354,018 | 322,397 | 290,683 | 0 | 233,834 | 0 | 110,831 | 62,162 |
---|
Other Current Assets | 28,758 | 18,662 | 0 | -7,753 | 0 | -10,190 | -12,278 | -12,375 | -15,024 | -16,392 | -21,366 | -24,989 | -25,952 | -36,227 | -36,172 | -9,313 | -11,883 | -20,861 | -12,875 | -11,626 | -16,276 | -35,602 | -39,558 | -25,191 | -40,129 | -38,537 | -47,904 | 317 | 87 | 13 | 165 | 272 | 49 | 71 | 132 | 102,251 | 20,110 | 114,269 | 182,242 | 222,276 | 229,269 | 199,331 | 197,404 | 179,383 | 174,429 | 452,633 | 424,065 | 824,866 | 873,041 | 772,360 | 615,580 | 881,379 | 973,377 | 1,384,293 | 1,640,622 | 1,659,382 | 103,682 | 124,691 | 123,186 | 110,681 | 106,824 | 117,554 | 138,708 | 96,871 | 117,273 | 123,054 | 118,436 | 118,281 | 102,190 | 33,526 | 65,831 | 363,644 | 327,652 | 291,353 | 303,703 | 176,284 | 174,932 | 204,056 | 244,947 |
| 244,947 | 204,056 | 174,932 | 176,284 | 303,703 | 291,353 | 327,652 | 363,644 | 65,831 | 33,526 | 102,190 | 118,281 | 118,436 | 123,054 | 117,273 | 96,871 | 138,708 | 117,554 | 106,824 | 110,681 | 123,186 | 124,691 | 103,682 | 1,659,382 | 1,640,622 | 1,384,293 | 973,377 | 881,379 | 615,580 | 772,360 | 873,041 | 824,866 | 424,065 | 452,633 | 174,429 | 179,383 | 197,404 | 199,331 | 229,269 | 222,276 | 182,242 | 114,269 | 20,110 | 102,251 | 132 | 71 | 49 | 272 | 165 | 13 | 87 | 317 | -47,904 | -38,537 | -40,129 | -25,191 | -39,558 | -35,602 | -16,276 | -11,626 | -12,875 | -20,861 | -11,883 | -9,313 | -36,172 | -36,227 | -25,952 | -24,989 | -21,366 | -16,392 | -15,024 | -12,375 | -12,278 | -10,190 | 0 | -7,753 | 0 | 18,662 | 28,758 |
---|
> Long-term Assets | 0 | 0 | 0 | 130,327 | 0 | 156,414 | 155,038 | 171,988 | 179,820 | 173,484 | 176,690 | 295,360 | 300,380 | 326,955 | 381,862 | 479,803 | 502,358 | 513,942 | 554,618 | 648,757 | 668,309 | 732,733 | 802,529 | 887,809 | 923,238 | 1,157,153 | 1,162,559 | 1,216,200 | 1,266,386 | 1,333,370 | 1,212,642 | 1,400,775 | 1,488,654 | 1,506,912 | 1,587,357 | 1,940,405 | 1,897,809 | 2,783,256 | 2,906,173 | 2,982,549 | 3,067,035 | 3,047,212 | 2,870,444 | 3,048,607 | 2,993,470 | 2,951,572 | 3,002,994 | 2,724,574 | 2,616,034 | 2,754,741 | 2,760,341 | 2,687,409 | 2,671,442 | 2,654,233 | 2,679,581 | 2,465,228 | 2,227,494 | 2,205,598 | 2,167,837 | 2,159,205 | 2,148,693 | 2,136,331 | 2,183,324 | 2,278,182 | 2,413,910 | 2,444,417 | 2,598,122 | 2,768,033 | 2,917,649 | 3,381,384 | 3,522,363 | 3,701,540 | 3,763,036 | 3,759,582 | 3,802,468 | 4,093,414 | 4,117,925 | 4,113,435 | 4,141,011 |
| 4,141,011 | 4,113,435 | 4,117,925 | 4,093,414 | 3,802,468 | 3,759,582 | 3,763,036 | 3,701,540 | 3,522,363 | 3,381,384 | 2,917,649 | 2,768,033 | 2,598,122 | 2,444,417 | 2,413,910 | 2,278,182 | 2,183,324 | 2,136,331 | 2,148,693 | 2,159,205 | 2,167,837 | 2,205,598 | 2,227,494 | 2,465,228 | 2,679,581 | 2,654,233 | 2,671,442 | 2,687,409 | 2,760,341 | 2,754,741 | 2,616,034 | 2,724,574 | 3,002,994 | 2,951,572 | 2,993,470 | 3,048,607 | 2,870,444 | 3,047,212 | 3,067,035 | 2,982,549 | 2,906,173 | 2,783,256 | 1,897,809 | 1,940,405 | 1,587,357 | 1,506,912 | 1,488,654 | 1,400,775 | 1,212,642 | 1,333,370 | 1,266,386 | 1,216,200 | 1,162,559 | 1,157,153 | 923,238 | 887,809 | 802,529 | 732,733 | 668,309 | 648,757 | 554,618 | 513,942 | 502,358 | 479,803 | 381,862 | 326,955 | 300,380 | 295,360 | 176,690 | 173,484 | 179,820 | 171,988 | 155,038 | 156,414 | 0 | 130,327 | 0 | 0 | 0 |
---|
Property Plant Equipment | 75,795 | 108,273 | 0 | 116,016 | 0 | 115,232 | 114,421 | 121,482 | 95,469 | 89,310 | 93,453 | 191,546 | 197,691 | 223,425 | 269,047 | 294,709 | 320,007 | 333,566 | 371,175 | 462,699 | 485,288 | 543,025 | 608,206 | 681,882 | 706,877 | 720,251 | 762,922 | 809,668 | 818,814 | 876,331 | 806,689 | 857,307 | 858,549 | 856,121 | 907,689 | 1,114,401 | 1,105,355 | 1,695,874 | 1,672,722 | 1,745,892 | 1,835,227 | 1,817,813 | 1,804,551 | 1,822,478 | 1,849,931 | 1,852,381 | 1,856,742 | 1,720,045 | 1,653,893 | 1,638,812 | 1,631,935 | 1,630,270 | 1,610,637 | 1,604,621 | 1,603,733 | 1,628,553 | 1,405,551 | 1,381,171 | 1,333,778 | 1,319,569 | 1,309,936 | 1,317,457 | 1,359,395 | 1,395,752 | 1,438,300 | 1,465,974 | 1,604,231 | 1,769,435 | 1,980,080 | 2,096,648 | 2,116,624 | 2,356,396 | 2,342,793 | 2,313,225 | 2,413,031 | 2,883,943 | 2,843,439 | 2,865,157 | 2,935,780 |
| 2,935,780 | 2,865,157 | 2,843,439 | 2,883,943 | 2,413,031 | 2,313,225 | 2,342,793 | 2,356,396 | 2,116,624 | 2,096,648 | 1,980,080 | 1,769,435 | 1,604,231 | 1,465,974 | 1,438,300 | 1,395,752 | 1,359,395 | 1,317,457 | 1,309,936 | 1,319,569 | 1,333,778 | 1,381,171 | 1,405,551 | 1,628,553 | 1,603,733 | 1,604,621 | 1,610,637 | 1,630,270 | 1,631,935 | 1,638,812 | 1,653,893 | 1,720,045 | 1,856,742 | 1,852,381 | 1,849,931 | 1,822,478 | 1,804,551 | 1,817,813 | 1,835,227 | 1,745,892 | 1,672,722 | 1,695,874 | 1,105,355 | 1,114,401 | 907,689 | 856,121 | 858,549 | 857,307 | 806,689 | 876,331 | 818,814 | 809,668 | 762,922 | 720,251 | 706,877 | 681,882 | 608,206 | 543,025 | 485,288 | 462,699 | 371,175 | 333,566 | 320,007 | 294,709 | 269,047 | 223,425 | 197,691 | 191,546 | 93,453 | 89,310 | 95,469 | 121,482 | 114,421 | 115,232 | 0 | 116,016 | 0 | 108,273 | 75,795 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,167 | 4,167 | 4,167 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 10,510 | 10,510 | 10,705 | 10,705 | 10,705 | 10,705 | 10,705 | 18,085 | 18,078 | 18,113 | 18,132 | 80,962 | 113,127 | 113,021 | 112,986 | 75,514 | 75,531 | 242,961 | 242,961 | 243,207 | 243,207 | 243,207 | 243,207 | 243,207 | 243,207 | 243,207 | 243,207 | 233,681 | 233,681 | 233,860 | 233,681 | 233,681 | 233,681 | 234,211 | 234,211 | 52,721 | 52,721 | 52,721 | 52,721 | 52,721 | 52,721 | 52,721 | 52,721 | 52,192 | 52,192 | 52,192 | 52,192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52,192 | 52,192 | 52,192 | 52,192 | 52,721 | 52,721 | 52,721 | 52,721 | 52,721 | 52,721 | 52,721 | 52,721 | 234,211 | 234,211 | 233,681 | 233,681 | 233,681 | 233,860 | 233,681 | 233,681 | 243,207 | 243,207 | 243,207 | 243,207 | 243,207 | 243,207 | 243,207 | 243,207 | 242,961 | 242,961 | 75,531 | 75,514 | 112,986 | 113,021 | 113,127 | 80,962 | 18,132 | 18,113 | 18,078 | 18,085 | 10,705 | 10,705 | 10,705 | 10,705 | 10,705 | 10,510 | 10,510 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 9,526 | 4,167 | 4,167 | 4,167 | 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 | 190,532 | 218,835 | 216,306 | 216,344 | 216,429 | 216,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216,600 | 216,429 | 216,344 | 216,306 | 218,835 | 190,532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6,379 | 2,564 | 0 | 2,051 | 0 | 29,914 | 29,654 | 42,233 | 48,154 | 49,325 | 48,953 | 63,706 | 63,591 | 63,201 | 63,466 | 135,903 | 135,093 | 136,920 | 136,027 | 137,605 | 137,408 | 136,813 | 136,298 | 137,153 | 136,501 | 135,811 | 135,094 | 136,756 | 135,786 | 135,295 | 109,870 | 124,434 | 123,931 | 126,880 | 125,883 | 132,455 | 131,838 | 274,505 | 319,447 | 317,677 | 312,657 | 310,122 | 324,757 | 390,315 | 394,752 | 390,111 | 388,547 | 393,315 | 379,772 | 467,141 | 460,817 | 413,661 | 409,194 | 406,993 | 401,825 | 335,246 | 329,778 | 323,939 | 344,132 | 335,302 | 330,842 | 326,860 | 324,505 | 325,843 | 361,160 | 358,053 | 356,577 | 333,524 | 329,834 | 326,078 | 365,485 | 372,515 | 399,496 | 389,431 | 410,170 | 402,822 | 408,065 | 401,615 | 400,602 |
| 400,602 | 401,615 | 408,065 | 402,822 | 410,170 | 389,431 | 399,496 | 372,515 | 365,485 | 326,078 | 329,834 | 333,524 | 356,577 | 358,053 | 361,160 | 325,843 | 324,505 | 326,860 | 330,842 | 335,302 | 344,132 | 323,939 | 329,778 | 335,246 | 401,825 | 406,993 | 409,194 | 413,661 | 460,817 | 467,141 | 379,772 | 393,315 | 388,547 | 390,111 | 394,752 | 390,315 | 324,757 | 310,122 | 312,657 | 317,677 | 319,447 | 274,505 | 131,838 | 132,455 | 125,883 | 126,880 | 123,931 | 124,434 | 109,870 | 135,295 | 135,786 | 136,756 | 135,094 | 135,811 | 136,501 | 137,153 | 136,298 | 136,813 | 137,408 | 137,605 | 136,027 | 136,920 | 135,093 | 135,903 | 63,466 | 63,201 | 63,591 | 63,706 | 48,953 | 49,325 | 48,154 | 42,233 | 29,654 | 29,914 | 0 | 2,051 | 0 | 2,564 | 6,379 |
---|
Long-term Assets Other | 0 | 0 | 0 | 12,260 | 0 | 11,268 | 10,963 | 8,273 | 23,938 | -372 | -373 | 24,496 | 24,443 | 24,117 | 23,928 | 23,561 | 23,371 | 23,182 | 22,674 | -7 | 24,225 | 29,851 | 33,996 | 34,097 | 43,211 | 273,309 | 236,935 | 230,855 | 270,317 | 272,991 | 245,456 | 264,287 | 314,824 | 315,237 | 333,442 | 1,000 | -121 | 355,086 | 1,000 | 30,491 | 13,208 | 1,000 | 1,000 | 20,685 | 20,101 | 9,763 | 43,743 | 35,713 | 35,471 | 77,756 | 91,670 | 60,169 | 65,164 | 63,033 | 65,948 | 64,069 | 1,200,058 | 1,375,771 | 1,289,006 | 1,194,570 | 1,138,507 | 1,143,521 | 1,114,832 | 190,912 | 1,628,975 | 1,056,676 | 876,783 | 622,956 | 1,270,370 | 841,546 | 1,219,973 | 270,566 | 1,152,445 | 1,125,455 | 1,092,083 | 2,879 | 88,104 | 71,136 | 31,508 |
| 31,508 | 71,136 | 88,104 | 2,879 | 1,092,083 | 1,125,455 | 1,152,445 | 270,566 | 1,219,973 | 841,546 | 1,270,370 | 622,956 | 876,783 | 1,056,676 | 1,628,975 | 190,912 | 1,114,832 | 1,143,521 | 1,138,507 | 1,194,570 | 1,289,006 | 1,375,771 | 1,200,058 | 64,069 | 65,948 | 63,033 | 65,164 | 60,169 | 91,670 | 77,756 | 35,471 | 35,713 | 43,743 | 9,763 | 20,101 | 20,685 | 1,000 | 1,000 | 13,208 | 30,491 | 1,000 | 355,086 | -121 | 1,000 | 333,442 | 315,237 | 314,824 | 264,287 | 245,456 | 272,991 | 270,317 | 230,855 | 236,935 | 273,309 | 43,211 | 34,097 | 33,996 | 29,851 | 24,225 | -7 | 22,674 | 23,182 | 23,371 | 23,561 | 23,928 | 24,117 | 24,443 | 24,496 | -373 | -372 | 23,938 | 8,273 | 10,963 | 11,268 | 0 | 12,260 | 0 | 0 | 0 |
---|
> Total Liabilities | 133,449 | 225,198 | 0 | 336,071 | 0 | 369,679 | 454,327 | 444,762 | 500,432 | 523,613 | 511,062 | 753,634 | 737,064 | 950,007 | 984,208 | 921,302 | 902,901 | 921,734 | 892,248 | 763,312 | 771,961 | 1,061,700 | 1,295,831 | 1,683,312 | 1,614,278 | 2,712,140 | 2,655,808 | 2,445,002 | 2,703,092 | 2,877,737 | 3,027,388 | 3,191,392 | 2,908,285 | 3,077,956 | 3,274,455 | 3,442,824 | 3,203,373 | 4,014,658 | 4,149,718 | 4,390,367 | 4,904,213 | 3,970,792 | 3,750,650 | 3,600,552 | 4,671,269 | 3,723,977 | 3,828,946 | 3,381,652 | 3,519,116 | 3,763,915 | 3,954,559 | 3,537,529 | 3,798,615 | 4,060,271 | 4,269,528 | 4,257,818 | 3,716,803 | 4,142,329 | 4,014,602 | 3,566,946 | 3,265,148 | 3,494,845 | 4,040,116 | 3,651,370 | 4,575,127 | 5,197,160 | 5,648,793 | 6,146,125 | 6,522,278 | 7,764,146 | 8,054,351 | 8,631,575 | 8,538,313 | 8,944,092 | 9,990,579 | 10,352,291 | 11,006,772 | 11,170,625 | 11,337,017 |
| 11,337,017 | 11,170,625 | 11,006,772 | 10,352,291 | 9,990,579 | 8,944,092 | 8,538,313 | 8,631,575 | 8,054,351 | 7,764,146 | 6,522,278 | 6,146,125 | 5,648,793 | 5,197,160 | 4,575,127 | 3,651,370 | 4,040,116 | 3,494,845 | 3,265,148 | 3,566,946 | 4,014,602 | 4,142,329 | 3,716,803 | 4,257,818 | 4,269,528 | 4,060,271 | 3,798,615 | 3,537,529 | 3,954,559 | 3,763,915 | 3,519,116 | 3,381,652 | 3,828,946 | 3,723,977 | 4,671,269 | 3,600,552 | 3,750,650 | 3,970,792 | 4,904,213 | 4,390,367 | 4,149,718 | 4,014,658 | 3,203,373 | 3,442,824 | 3,274,455 | 3,077,956 | 2,908,285 | 3,191,392 | 3,027,388 | 2,877,737 | 2,703,092 | 2,445,002 | 2,655,808 | 2,712,140 | 1,614,278 | 1,683,312 | 1,295,831 | 1,061,700 | 771,961 | 763,312 | 892,248 | 921,734 | 902,901 | 921,302 | 984,208 | 950,007 | 737,064 | 753,634 | 511,062 | 523,613 | 500,432 | 444,762 | 454,327 | 369,679 | 0 | 336,071 | 0 | 225,198 | 133,449 |
---|
> Total Current Liabilities | 117,493 | 217,228 | 0 | 327,877 | 0 | 360,839 | 445,487 | 435,122 | 477,302 | 512,960 | 500,888 | 748,037 | 731,339 | 934,431 | 969,392 | 907,016 | 891,695 | 912,875 | 886,143 | 758,747 | 769,077 | 1,059,304 | 1,289,075 | 1,644,252 | 1,555,983 | 1,688,306 | 1,663,081 | 1,460,523 | 1,698,125 | 1,873,020 | 2,024,409 | 2,135,801 | 1,851,605 | 1,925,149 | 2,122,576 | 2,186,378 | 1,907,023 | 3,500,684 | 3,624,159 | 3,866,076 | 4,380,690 | 3,393,404 | 3,203,682 | 3,220,694 | 3,312,138 | 2,392,291 | 2,499,941 | 1,922,372 | 2,078,779 | 2,330,024 | 2,522,142 | 2,196,118 | 2,448,464 | 2,754,033 | 2,968,220 | 2,980,783 | 3,540,233 | 3,867,524 | 3,799,716 | 3,359,860 | 3,058,716 | 3,287,455 | 3,975,557 | 3,511,498 | 4,086,150 | 4,686,294 | 5,049,739 | 5,083,197 | 5,425,197 | 6,632,360 | 6,896,306 | 7,511,840 | 7,342,469 | 7,774,575 | 8,850,347 | 9,314,329 | 9,853,486 | 10,189,205 | 10,022,853 |
| 10,022,853 | 10,189,205 | 9,853,486 | 9,314,329 | 8,850,347 | 7,774,575 | 7,342,469 | 7,511,840 | 6,896,306 | 6,632,360 | 5,425,197 | 5,083,197 | 5,049,739 | 4,686,294 | 4,086,150 | 3,511,498 | 3,975,557 | 3,287,455 | 3,058,716 | 3,359,860 | 3,799,716 | 3,867,524 | 3,540,233 | 2,980,783 | 2,968,220 | 2,754,033 | 2,448,464 | 2,196,118 | 2,522,142 | 2,330,024 | 2,078,779 | 1,922,372 | 2,499,941 | 2,392,291 | 3,312,138 | 3,220,694 | 3,203,682 | 3,393,404 | 4,380,690 | 3,866,076 | 3,624,159 | 3,500,684 | 1,907,023 | 2,186,378 | 2,122,576 | 1,925,149 | 1,851,605 | 2,135,801 | 2,024,409 | 1,873,020 | 1,698,125 | 1,460,523 | 1,663,081 | 1,688,306 | 1,555,983 | 1,644,252 | 1,289,075 | 1,059,304 | 769,077 | 758,747 | 886,143 | 912,875 | 891,695 | 907,016 | 969,392 | 934,431 | 731,339 | 748,037 | 500,888 | 512,960 | 477,302 | 435,122 | 445,487 | 360,839 | 0 | 327,877 | 0 | 217,228 | 117,493 |
---|
Short-term Debt | 0 | 0 | 0 | 146,900 | 0 | 135,000 | 204,800 | 156,000 | 111,000 | 101,000 | 0 | 92,000 | 100,000 | 130,000 | 130,000 | 210,000 | 160,000 | 160,000 | 160,000 | 80,000 | 30,000 | 110,000 | 210,000 | 248,000 | 345,000 | 400,000 | 120,000 | 103,000 | 245,000 | 204,143 | 206,807 | 222,468 | 83,865 | 87,761 | 75,021 | 85,011 | 102,079 | 1,269,777 | 1,720,890 | 1,318,783 | 1,469,740 | 1,809,094 | 1,583,600 | 1,458,020 | 1,605,556 | 807,770 | 889,772 | 115,008 | 111,983 | 249,588 | 337,911 | 188,942 | 488,972 | 883,976 | 939,073 | 927,275 | 1,390,967 | 1,544,608 | 1,429,027 | 911,526 | 597,674 | 701,647 | 663,058 | 347,375 | 542,610 | 481,744 | 170,002 | 72,187 | 255,002 | 807,267 | 650,231 | 477,898 | 719,259 | 582,920 | 541,202 | 2,524,697 | 1,265,991 | 0 | 0 |
| 0 | 0 | 1,265,991 | 2,524,697 | 541,202 | 582,920 | 719,259 | 477,898 | 650,231 | 807,267 | 255,002 | 72,187 | 170,002 | 481,744 | 542,610 | 347,375 | 663,058 | 701,647 | 597,674 | 911,526 | 1,429,027 | 1,544,608 | 1,390,967 | 927,275 | 939,073 | 883,976 | 488,972 | 188,942 | 337,911 | 249,588 | 111,983 | 115,008 | 889,772 | 807,770 | 1,605,556 | 1,458,020 | 1,583,600 | 1,809,094 | 1,469,740 | 1,318,783 | 1,720,890 | 1,269,777 | 102,079 | 85,011 | 75,021 | 87,761 | 83,865 | 222,468 | 206,807 | 204,143 | 245,000 | 103,000 | 120,000 | 400,000 | 345,000 | 248,000 | 210,000 | 110,000 | 30,000 | 80,000 | 160,000 | 160,000 | 160,000 | 210,000 | 130,000 | 130,000 | 100,000 | 92,000 | 0 | 101,000 | 111,000 | 156,000 | 204,800 | 135,000 | 0 | 146,900 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,814 | 1,355,562 | 1,511,539 | 1,416,011 | 911,526 | 597,674 | 701,647 | 663,058 | 347,375 | 542,610 | 481,744 | 170,002 | 71,988 | 255,002 | 807,267 | 650,231 | 429,608 | 710,985 | 549,597 | 540,344 | 688,978 | 1,154,735 | 592,118 | 249,718 |
| 249,718 | 592,118 | 1,154,735 | 688,978 | 540,344 | 549,597 | 710,985 | 429,608 | 650,231 | 807,267 | 255,002 | 71,988 | 170,002 | 481,744 | 542,610 | 347,375 | 663,058 | 701,647 | 597,674 | 911,526 | 1,416,011 | 1,511,539 | 1,355,562 | 39,814 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 31,932 | 74,787 | 0 | 96,844 | 0 | 132,886 | 167,252 | 185,144 | 255,890 | 260,673 | 317,702 | 414,174 | 360,114 | 510,247 | 569,331 | 489,767 | 555,304 | 584,989 | 531,659 | 494,538 | 495,568 | 567,987 | 761,597 | 900,916 | 739,088 | 934,941 | 934,319 | 756,530 | 652,079 | 827,944 | 885,133 | 854,380 | 743,351 | 963,239 | 1,146,658 | 1,324,646 | 1,175,569 | 1,697,928 | 1,398,873 | 1,338,998 | 1,096,221 | 1,020,740 | 924,459 | 1,144,228 | 988,693 | 907,026 | 849,590 | 910,360 | 944,666 | 1,043,323 | 1,118,017 | 1,026,428 | 962,665 | 809,226 | 813,773 | 1,015,005 | 911,447 | 1,144,554 | 1,291,632 | 1,199,582 | 1,065,341 | 1,109,874 | 1,217,520 | 1,499,192 | 1,525,192 | 1,885,870 | 2,053,406 | 2,345,128 | 2,376,160 | 2,797,302 | 2,871,492 | 3,163,943 | 2,800,151 | 2,966,519 | 3,122,821 | 2,051,789 | 3,078,444 | 3,503,158 | 3,723,325 |
| 3,723,325 | 3,503,158 | 3,078,444 | 2,051,789 | 3,122,821 | 2,966,519 | 2,800,151 | 3,163,943 | 2,871,492 | 2,797,302 | 2,376,160 | 2,345,128 | 2,053,406 | 1,885,870 | 1,525,192 | 1,499,192 | 1,217,520 | 1,109,874 | 1,065,341 | 1,199,582 | 1,291,632 | 1,144,554 | 911,447 | 1,015,005 | 813,773 | 809,226 | 962,665 | 1,026,428 | 1,118,017 | 1,043,323 | 944,666 | 910,360 | 849,590 | 907,026 | 988,693 | 1,144,228 | 924,459 | 1,020,740 | 1,096,221 | 1,338,998 | 1,398,873 | 1,697,928 | 1,175,569 | 1,324,646 | 1,146,658 | 963,239 | 743,351 | 854,380 | 885,133 | 827,944 | 652,079 | 756,530 | 934,319 | 934,941 | 739,088 | 900,916 | 761,597 | 567,987 | 495,568 | 494,538 | 531,659 | 584,989 | 555,304 | 489,767 | 569,331 | 510,247 | 360,114 | 414,174 | 317,702 | 260,673 | 255,890 | 185,144 | 167,252 | 132,886 | 0 | 96,844 | 0 | 74,787 | 31,932 |
---|
Other Current Liabilities | 46,561 | 53,415 | 0 | 75,364 | 0 | 74,583 | 60,527 | 86,442 | 105,211 | 112,571 | 183,185 | 256,262 | 278,651 | 280,251 | 273,950 | 239,045 | 215,244 | 177,361 | 218,278 | 178,535 | 253,639 | 351,267 | 299,166 | 455,322 | 468,940 | 337,781 | 581,617 | 464,985 | 677,798 | 831,663 | 899,742 | 960,053 | 909,982 | 833,767 | 873,338 | 726,589 | 636,795 | 631,363 | 611,766 | 1,029,609 | 1,676,649 | 455,892 | 529,726 | 434,664 | 566,284 | 540,103 | 616,517 | 698,604 | 862,698 | 874,141 | 911,882 | 840,004 | 886,066 | 948,952 | 1,063,358 | 882,311 | 1,085,680 | 1,049,309 | 957,417 | 1,121,304 | 1,277,196 | 1,360,893 | 2,080,816 | 159,326 | 199,898 | 227,548 | 284,854 | 207,242 | 2,794,035 | 366,670 | 461,865 | 711,353 | 662,148 | 491,925 | 830,280 | 569,298 | 508,614 | 513,891 | 589,449 |
| 589,449 | 513,891 | 508,614 | 569,298 | 830,280 | 491,925 | 662,148 | 711,353 | 461,865 | 366,670 | 2,794,035 | 207,242 | 284,854 | 227,548 | 199,898 | 159,326 | 2,080,816 | 1,360,893 | 1,277,196 | 1,121,304 | 957,417 | 1,049,309 | 1,085,680 | 882,311 | 1,063,358 | 948,952 | 886,066 | 840,004 | 911,882 | 874,141 | 862,698 | 698,604 | 616,517 | 540,103 | 566,284 | 434,664 | 529,726 | 455,892 | 1,676,649 | 1,029,609 | 611,766 | 631,363 | 636,795 | 726,589 | 873,338 | 833,767 | 909,982 | 960,053 | 899,742 | 831,663 | 677,798 | 464,985 | 581,617 | 337,781 | 468,940 | 455,322 | 299,166 | 351,267 | 253,639 | 178,535 | 218,278 | 177,361 | 215,244 | 239,045 | 273,950 | 280,251 | 278,651 | 256,262 | 183,185 | 112,571 | 105,211 | 86,442 | 60,527 | 74,583 | 0 | 75,364 | 0 | 53,415 | 46,561 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 8,194 | 0 | 8,840 | 8,840 | 9,640 | 23,129 | 10,653 | 10,175 | 5,597 | 5,725 | 15,576 | 14,816 | 14,286 | 11,206 | 8,859 | 6,104 | 4,565 | 2,884 | 2,396 | 6,757 | 39,059 | 58,294 | 1,023,833 | 992,727 | 984,479 | 1,004,967 | 1,004,717 | 1,002,980 | 1,055,591 | 1,056,681 | 1,152,807 | 1,151,879 | 1,256,446 | 1,296,350 | 513,974 | 525,559 | 524,291 | 523,524 | 577,389 | 546,968 | 379,858 | 1,359,130 | 1,331,686 | 1,329,005 | 1,459,280 | 1,440,337 | 1,433,890 | 1,432,417 | 1,341,411 | 1,350,152 | 1,306,238 | 1,301,308 | 1,277,034 | 176,570 | 274,805 | 214,886 | 207,086 | 206,432 | 207,390 | 64,559 | 139,872 | 488,977 | 510,866 | 599,054 | 1,062,929 | 1,097,082 | 1,131,786 | 1,158,045 | 1,119,735 | 1,195,844 | 1,169,517 | 1,140,232 | 1,037,963 | 1,153,286 | 981,420 | 1,314,164 |
| 1,314,164 | 981,420 | 1,153,286 | 1,037,963 | 1,140,232 | 1,169,517 | 1,195,844 | 1,119,735 | 1,158,045 | 1,131,786 | 1,097,082 | 1,062,929 | 599,054 | 510,866 | 488,977 | 139,872 | 64,559 | 207,390 | 206,432 | 207,086 | 214,886 | 274,805 | 176,570 | 1,277,034 | 1,301,308 | 1,306,238 | 1,350,152 | 1,341,411 | 1,432,417 | 1,433,890 | 1,440,337 | 1,459,280 | 1,329,005 | 1,331,686 | 1,359,130 | 379,858 | 546,968 | 577,389 | 523,524 | 524,291 | 525,559 | 513,974 | 1,296,350 | 1,256,446 | 1,151,879 | 1,152,807 | 1,056,681 | 1,055,591 | 1,002,980 | 1,004,717 | 1,004,967 | 984,479 | 992,727 | 1,023,833 | 58,294 | 39,059 | 6,757 | 2,396 | 2,884 | 4,565 | 6,104 | 8,859 | 11,206 | 14,286 | 14,816 | 15,576 | 5,725 | 5,597 | 10,175 | 10,653 | 23,129 | 9,640 | 8,840 | 8,840 | 0 | 8,194 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | -146,900 | 0 | -135,000 | -204,800 | -156,000 | -111,000 | -101,000 | 0 | -92,000 | -100,000 | -130,000 | -130,000 | -210,000 | -160,000 | -160,000 | -160,000 | -80,000 | -30,000 | -110,000 | -210,000 | -248,000 | -345,000 | -400,000 | -120,000 | -103,000 | -245,000 | -204,143 | -206,807 | -222,468 | -83,865 | -87,761 | -75,021 | -85,011 | -102,079 | -1,269,777 | -1,720,890 | -1,318,783 | -1,469,740 | -1,809,094 | -1,583,600 | -1,458,020 | -1,605,556 | -807,770 | -889,772 | -115,008 | -111,983 | -249,588 | -337,911 | -188,942 | -488,972 | -883,976 | -939,073 | -927,275 | -1,390,967 | -1,544,608 | -1,429,027 | -911,526 | -597,674 | -701,647 | -663,058 | -347,375 | -542,610 | -481,442 | -169,700 | -21,833 | -204,014 | -764,267 | -607,413 | -438,123 | -679,144 | -557,064 | -502,132 | -2,495,462 | -1,238,260 | 51,706 | 41,557 |
| 41,557 | 51,706 | -1,238,260 | -2,495,462 | -502,132 | -557,064 | -679,144 | -438,123 | -607,413 | -764,267 | -204,014 | -21,833 | -169,700 | -481,442 | -542,610 | -347,375 | -663,058 | -701,647 | -597,674 | -911,526 | -1,429,027 | -1,544,608 | -1,390,967 | -927,275 | -939,073 | -883,976 | -488,972 | -188,942 | -337,911 | -249,588 | -111,983 | -115,008 | -889,772 | -807,770 | -1,605,556 | -1,458,020 | -1,583,600 | -1,809,094 | -1,469,740 | -1,318,783 | -1,720,890 | -1,269,777 | -102,079 | -85,011 | -75,021 | -87,761 | -83,865 | -222,468 | -206,807 | -204,143 | -245,000 | -103,000 | -120,000 | -400,000 | -345,000 | -248,000 | -210,000 | -110,000 | -30,000 | -80,000 | -160,000 | -160,000 | -160,000 | -210,000 | -130,000 | -130,000 | -100,000 | -92,000 | 0 | -101,000 | -111,000 | -156,000 | -204,800 | -135,000 | 0 | -146,900 | 0 | 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 | 110,559 | 208,670 | 8,671 | 8,667 | 8,562 | 8,611 | 8,602 | 10,890 | 10,890 | 10,890 | 10,827 | 12,473 | 10,091 | 10,091 | 10,091 | 20,227 | 21,046 | 21,481 | 22,044 | 23,012 | 23,668 | 24,399 | 25,228 |
| 25,228 | 24,399 | 23,668 | 23,012 | 22,044 | 21,481 | 21,046 | 20,227 | 10,091 | 10,091 | 10,091 | 12,473 | 10,827 | 10,890 | 10,890 | 10,890 | 8,602 | 8,611 | 8,562 | 8,667 | 8,671 | 208,670 | 110,559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,284 | 3,984 | 3,606 | 3,270 | 3,516 | 3,324 | 7,449 | 6,823 | 6,473 | 5,875 | 2,258 | 2,415 | 2,615 | 3,672 | 4,393 | 3,530 | 5,094 | 2,449 | 2,587 | 0 | 2,484 | 2,358 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,358 | 2,484 | 0 | 2,587 | 2,449 | 5,094 | 3,530 | 4,393 | 3,672 | 2,615 | 2,415 | 2,258 | 5,875 | 6,473 | 6,823 | 7,449 | 3,324 | 3,516 | 3,270 | 3,606 | 3,984 | 4,284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 133,459 | 195,527 | 0 | 269,054 | 0 | 315,710 | 330,411 | 827,142 | 843,167 | 854,170 | 881,296 | 949,033 | 975,867 | 1,041,422 | 1,076,322 | 1,168,431 | 1,208,460 | 1,864,430 | 1,935,482 | 2,051,891 | 2,097,875 | 2,148,819 | 2,219,389 | 2,375,087 | 2,437,020 | 2,756,017 | 2,734,291 | 2,916,770 | 2,988,934 | 3,020,078 | 3,028,580 | 3,101,211 | 3,183,327 | 3,221,150 | 3,230,118 | 3,292,024 | 3,318,217 | 3,353,676 | 3,423,620 | 3,483,975 | 3,541,753 | 4,222,346 | 4,118,567 | 4,268,582 | 4,151,810 | 4,145,124 | 4,081,352 | 4,583,534 | 4,570,558 | 4,577,266 | 4,598,066 | 4,584,186 | 4,598,626 | 4,648,872 | 4,665,212 | 4,274,406 | 4,293,015 | 4,341,019 | 4,324,260 | 4,212,882 | 4,244,013 | 4,297,129 | 4,315,010 | 4,266,754 | 4,278,011 | 4,302,363 | 4,343,488 | 4,453,572 | 4,483,658 | 4,542,003 | 4,698,590 | 4,811,091 | 4,872,483 | 4,936,015 | 5,074,466 | 5,287,960 | 5,376,721 | 5,452,280 | 5,631,134 |
| 5,631,134 | 5,452,280 | 5,376,721 | 5,287,960 | 5,074,466 | 4,936,015 | 4,872,483 | 4,811,091 | 4,698,590 | 4,542,003 | 4,483,658 | 4,453,572 | 4,343,488 | 4,302,363 | 4,278,011 | 4,266,754 | 4,315,010 | 4,297,129 | 4,244,013 | 4,212,882 | 4,324,260 | 4,341,019 | 4,293,015 | 4,274,406 | 4,665,212 | 4,648,872 | 4,598,626 | 4,584,186 | 4,598,066 | 4,577,266 | 4,570,558 | 4,583,534 | 4,081,352 | 4,145,124 | 4,151,810 | 4,268,582 | 4,118,567 | 4,222,346 | 3,541,753 | 3,483,975 | 3,423,620 | 3,353,676 | 3,318,217 | 3,292,024 | 3,230,118 | 3,221,150 | 3,183,327 | 3,101,211 | 3,028,580 | 3,020,078 | 2,988,934 | 2,916,770 | 2,734,291 | 2,756,017 | 2,437,020 | 2,375,087 | 2,219,389 | 2,148,819 | 2,097,875 | 2,051,891 | 1,935,482 | 1,864,430 | 1,208,460 | 1,168,431 | 1,076,322 | 1,041,422 | 975,867 | 949,033 | 881,296 | 854,170 | 843,167 | 827,142 | 330,411 | 315,710 | 0 | 269,054 | 0 | 195,527 | 133,459 |
---|
Common Stock | 53,235 | 53,235 | 0 | 53,235 | 0 | 53,235 | 53,235 | 71,235 | 71,235 | 142,470 | 142,470 | 142,470 | 142,470 | 284,940 | 284,940 | 284,940 | 284,940 | 329,940 | 494,910 | 494,910 | 494,910 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 818,588 | 818,588 | 818,588 | 818,588 | 815,468 | 815,468 | 938,667 | 938,667 | 935,445 | 935,445 | 935,445 | 935,445 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 953,587 | 953,587 | 953,587 | 969,507 | 969,507 | 969,507 | 969,507 | 1,006,997 | 1,012,097 | 1,011,945 | 0 | 0 |
| 0 | 0 | 1,011,945 | 1,012,097 | 1,006,997 | 969,507 | 969,507 | 969,507 | 969,507 | 953,587 | 953,587 | 953,587 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 933,987 | 935,445 | 935,445 | 935,445 | 935,445 | 938,667 | 938,667 | 815,468 | 815,468 | 818,588 | 818,588 | 818,588 | 818,588 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 742,365 | 494,910 | 494,910 | 494,910 | 329,940 | 284,940 | 284,940 | 284,940 | 284,940 | 142,470 | 142,470 | 142,470 | 142,470 | 71,235 | 71,235 | 53,235 | 53,235 | 0 | 53,235 | 0 | 53,235 | 53,235 |
---|
Retained Earnings | 43,612 | 96,334 | 0 | 155,808 | 0 | 185,946 | 200,607 | 234,686 | 250,650 | 261,403 | 288,529 | 342,331 | 369,165 | 434,170 | 469,071 | 538,383 | 578,412 | 645,639 | 716,691 | 805,881 | 851,926 | 903,120 | 973,408 | 1,097,090 | 1,158,733 | 1,274,630 | 1,299,606 | 1,461,803 | 1,515,726 | 1,542,587 | 1,588,086 | 1,622,643 | 1,662,484 | 1,699,088 | 1,690,600 | 1,673,616 | 1,716,687 | 1,775,022 | 1,788,346 | 1,834,706 | 1,860,765 | 1,932,614 | 1,975,814 | 2,012,629 | 1,977,373 | 2,030,829 | 1,954,284 | 1,218,317 | 1,233,106 | 1,279,986 | 1,303,468 | 1,301,577 | 1,317,862 | 1,364,596 | 1,379,744 | 985,274 | 1,003,365 | 1,050,526 | 1,056,275 | 1,057,924 | 1,020,303 | 1,063,514 | 1,079,427 | 1,155,276 | 1,161,892 | 1,189,018 | 1,236,832 | 1,294,265 | 1,304,941 | 1,342,784 | 1,411,196 | 1,494,610 | 1,513,258 | 1,545,191 | 1,659,644 | 1,796,831 | 1,872,129 | 1,904,666 | 2,068,626 |
| 2,068,626 | 1,904,666 | 1,872,129 | 1,796,831 | 1,659,644 | 1,545,191 | 1,513,258 | 1,494,610 | 1,411,196 | 1,342,784 | 1,304,941 | 1,294,265 | 1,236,832 | 1,189,018 | 1,161,892 | 1,155,276 | 1,079,427 | 1,063,514 | 1,020,303 | 1,057,924 | 1,056,275 | 1,050,526 | 1,003,365 | 985,274 | 1,379,744 | 1,364,596 | 1,317,862 | 1,301,577 | 1,303,468 | 1,279,986 | 1,233,106 | 1,218,317 | 1,954,284 | 2,030,829 | 1,977,373 | 2,012,629 | 1,975,814 | 1,932,614 | 1,860,765 | 1,834,706 | 1,788,346 | 1,775,022 | 1,716,687 | 1,673,616 | 1,690,600 | 1,699,088 | 1,662,484 | 1,622,643 | 1,588,086 | 1,542,587 | 1,515,726 | 1,461,803 | 1,299,606 | 1,274,630 | 1,158,733 | 1,097,090 | 973,408 | 903,120 | 851,926 | 805,881 | 716,691 | 645,639 | 578,412 | 538,383 | 469,071 | 434,170 | 369,165 | 342,331 | 288,529 | 261,403 | 250,650 | 234,686 | 200,607 | 185,946 | 0 | 155,808 | 0 | 96,334 | 43,612 |
---|
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 |
---|
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 | -6,731 | -6,731 | -6,731 | -6,731 | -21,294 | -21,294 | -21,294 | -21,294 | -35,490 | -35,490 | -35,490 | -35,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 60,011 | 0 | 76,529 | 76,570 | 521,221 | 521,282 | 450,297 | 450,297 | 464,232 | 464,232 | 322,311 | 322,311 | 345,108 | 345,108 | 888,851 | 723,881 | 751,100 | 751,038 | 503,333 | 503,616 | 535,632 | 535,922 | 739,022 | 692,320 | 712,602 | 730,843 | 735,126 | 698,129 | 736,203 | 778,479 | 779,696 | 797,153 | 876,043 | 859,165 | 836,290 | 892,909 | 906,904 | 938,623 | 1,471,144 | 1,324,165 | 1,437,365 | 1,355,848 | 1,298,826 | 1,311,599 | 2,426,551 | 2,398,785 | 2,361,835 | 2,359,153 | 2,347,164 | 2,345,320 | 2,350,289 | 2,351,481 | 2,355,145 | 2,355,663 | 2,356,506 | 2,333,998 | 2,220,972 | 2,289,723 | 2,299,628 | 2,301,596 | 2,177,491 | 2,182,132 | 2,179,359 | 2,172,670 | 2,205,721 | 2,225,131 | 1,798,939 | -91,439 | 1,828,132 | -91,439 | 1,846,725 | -240,127 | 1,943,489 | 2,097,800 | 0 | 0 |
| 0 | 0 | 2,097,800 | 1,943,489 | -240,127 | 1,846,725 | -91,439 | 1,828,132 | -91,439 | 1,798,939 | 2,225,131 | 2,205,721 | 2,172,670 | 2,179,359 | 2,182,132 | 2,177,491 | 2,301,596 | 2,299,628 | 2,289,723 | 2,220,972 | 2,333,998 | 2,356,506 | 2,355,663 | 2,355,145 | 2,351,481 | 2,350,289 | 2,345,320 | 2,347,164 | 2,359,153 | 2,361,835 | 2,398,785 | 2,426,551 | 1,311,599 | 1,298,826 | 1,355,848 | 1,437,365 | 1,324,165 | 1,471,144 | 938,623 | 906,904 | 892,909 | 836,290 | 859,165 | 876,043 | 797,153 | 779,696 | 778,479 | 736,203 | 698,129 | 735,126 | 730,843 | 712,602 | 692,320 | 739,022 | 535,922 | 535,632 | 503,616 | 503,333 | 751,038 | 751,100 | 723,881 | 888,851 | 345,108 | 345,108 | 322,311 | 322,311 | 464,232 | 464,232 | 450,297 | 450,297 | 521,282 | 521,221 | 76,570 | 76,529 | 0 | 60,011 | 0 | 0 | 0 |
---|