> Total Assets | 192,398 | 245,400 | 342,189 | 396,812 | 573,316 | 544,496 | 643,581 | 806,302 | 775,408 | 665,526 | 688,558 | 715,459 | 686,682 | 692,201 | 748,604 | 839,745 | 962,739 | 887,418 | 1,055,085 | 1,165,818 | 1,197,045 | 1,188,265 | 1,818,499 | 2,199,284 | 2,095,445 | 2,032,750 | 2,214,730 | 2,294,564 | 2,325,104 | 2,239,076 | 2,843,415 | 2,720,626 | 3,589,704 | 3,499,600 | 4,201,408 | 4,073,128 | 4,403,313 | 4,504,953 | 8,400,028 | 8,429,716 | 9,013,639 | 10,784,383 | 11,252,690 | 11,338,117 | 12,215,523 | 13,040,708 | 13,344,231 | 16,083,323 | 16,697,722 | 16,270,456 | 14,174,558 | 13,830,650 | 13,947,860 | 14,124,562 | 13,322,567 | 13,625,656 | 12,722,993 | 16,044,617 | 19,257,875 | 19,262,985 | 21,608,812 | 20,035,952 | 19,844,950 | 17,944,519 | 20,679,819 | 19,252,188 | 19,437,334 | 20,113,774 | 22,310,043 | 23,883,397 | 24,644,250 | 23,481,925 | 22,880,210 | 22,860,042 |
| 22,860,042 | 22,880,210 | 23,481,925 | 24,644,250 | 23,883,397 | 22,310,043 | 20,113,774 | 19,437,334 | 19,252,188 | 20,679,819 | 17,944,519 | 19,844,950 | 20,035,952 | 21,608,812 | 19,262,985 | 19,257,875 | 16,044,617 | 12,722,993 | 13,625,656 | 13,322,567 | 14,124,562 | 13,947,860 | 13,830,650 | 14,174,558 | 16,270,456 | 16,697,722 | 16,083,323 | 13,344,231 | 13,040,708 | 12,215,523 | 11,338,117 | 11,252,690 | 10,784,383 | 9,013,639 | 8,429,716 | 8,400,028 | 4,504,953 | 4,403,313 | 4,073,128 | 4,201,408 | 3,499,600 | 3,589,704 | 2,720,626 | 2,843,415 | 2,239,076 | 2,325,104 | 2,294,564 | 2,214,730 | 2,032,750 | 2,095,445 | 2,199,284 | 1,818,499 | 1,188,265 | 1,197,045 | 1,165,818 | 1,055,085 | 887,418 | 962,739 | 839,745 | 748,604 | 692,201 | 686,682 | 715,459 | 688,558 | 665,526 | 775,408 | 806,302 | 643,581 | 544,496 | 573,316 | 396,812 | 342,189 | 245,400 | 192,398 |
---|
> Total Current Assets | 0 | 0 | 240,678 | 285,196 | 426,977 | 393,738 | 436,959 | 555,703 | 519,425 | 391,000 | 346,383 | 374,740 | 340,040 | 325,199 | 367,239 | 451,406 | 561,428 | 444,870 | 538,836 | 625,979 | 612,262 | 568,772 | 964,884 | 1,197,787 | 1,096,482 | 1,041,356 | 1,155,256 | 1,255,729 | 1,290,232 | 1,217,730 | 1,685,514 | 1,717,336 | 2,113,114 | 2,024,773 | 2,321,901 | 2,180,179 | 2,391,817 | 2,435,518 | 3,535,250 | 3,458,308 | 3,617,802 | 4,404,964 | 4,580,137 | 4,637,508 | 5,400,306 | 6,044,641 | 6,378,198 | 9,037,795 | 9,577,124 | 8,927,491 | 8,757,599 | 9,665,863 | 8,603,504 | 8,713,343 | 8,208,187 | 8,429,617 | 7,551,930 | 6,770,502 | 7,547,799 | 7,902,343 | 9,544,420 | 8,429,537 | 8,815,592 | 7,879,593 | 10,307,446 | 10,283,318 | 10,668,140 | 10,794,258 | 11,268,232 | 13,453,264 | 15,644,215 | 15,024,702 | 15,741,826 | 15,175,984 |
| 15,175,984 | 15,741,826 | 15,024,702 | 15,644,215 | 13,453,264 | 11,268,232 | 10,794,258 | 10,668,140 | 10,283,318 | 10,307,446 | 7,879,593 | 8,815,592 | 8,429,537 | 9,544,420 | 7,902,343 | 7,547,799 | 6,770,502 | 7,551,930 | 8,429,617 | 8,208,187 | 8,713,343 | 8,603,504 | 9,665,863 | 8,757,599 | 8,927,491 | 9,577,124 | 9,037,795 | 6,378,198 | 6,044,641 | 5,400,306 | 4,637,508 | 4,580,137 | 4,404,964 | 3,617,802 | 3,458,308 | 3,535,250 | 2,435,518 | 2,391,817 | 2,180,179 | 2,321,901 | 2,024,773 | 2,113,114 | 1,717,336 | 1,685,514 | 1,217,730 | 1,290,232 | 1,255,729 | 1,155,256 | 1,041,356 | 1,096,482 | 1,197,787 | 964,884 | 568,772 | 612,262 | 625,979 | 538,836 | 444,870 | 561,428 | 451,406 | 367,239 | 325,199 | 340,040 | 374,740 | 346,383 | 391,000 | 519,425 | 555,703 | 436,959 | 393,738 | 426,977 | 285,196 | 240,678 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 23,437 | 28,190 | 147,805 | 134,544 | 142,606 | 116,730 | 78,075 | 69,788 | 55,601 | 56,520 | 65,705 | 87,876 | 53,928 | 52,785 | 130,361 | 69,808 | 66,403 | 127,269 | 66,532 | 41,303 | 85,256 | 136,550 | 123,084 | 85,732 | 153,853 | 143,416 | 136,503 | 130,391 | 482,266 | 531,843 | 191,904 | 179,156 | 179,468 | 154,499 | 134,473 | 135,544 | 770,547 | 458,092 | 520,070 | 479,743 | 688,078 | 456,143 | 729,759 | 692,261 | 984,328 | 2,884,900 | 2,536,425 | 1,793,155 | 2,185,213 | 2,315,575 | 2,270,886 | 2,547,650 | 1,981,137 | 1,541,675 | 1,580,796 | 1,270,505 | 982,634 | 1,297,464 | 2,612,516 | 1,433,070 | 1,722,642 | 1,248,355 | 3,355,940 | 2,758,713 | 1,350,336 | 3,202,841 | 3,166,045 | 3,095,775 | 4,948,410 | 3,049,785 | 3,148,479 | 3,067,722 |
| 3,067,722 | 3,148,479 | 3,049,785 | 4,948,410 | 3,095,775 | 3,166,045 | 3,202,841 | 1,350,336 | 2,758,713 | 3,355,940 | 1,248,355 | 1,722,642 | 1,433,070 | 2,612,516 | 1,297,464 | 982,634 | 1,270,505 | 1,580,796 | 1,541,675 | 1,981,137 | 2,547,650 | 2,270,886 | 2,315,575 | 2,185,213 | 1,793,155 | 2,536,425 | 2,884,900 | 984,328 | 692,261 | 729,759 | 456,143 | 688,078 | 479,743 | 520,070 | 458,092 | 770,547 | 135,544 | 134,473 | 154,499 | 179,468 | 179,156 | 191,904 | 531,843 | 482,266 | 130,391 | 136,503 | 143,416 | 153,853 | 85,732 | 123,084 | 136,550 | 85,256 | 41,303 | 66,532 | 127,269 | 66,403 | 69,808 | 130,361 | 52,785 | 53,928 | 87,876 | 65,705 | 56,520 | 55,601 | 69,788 | 78,075 | 116,730 | 142,606 | 134,544 | 147,805 | 28,190 | 23,437 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 668 | 4,948 | 7,171 | 6,083 | 9,014 | 9,234 | 43,462 | 1,227 | 2,237 | 660 | 6,638 | 6,690 | 11,750 | 15,399 | 18,517 | 4,179 | 1,145 | 2,779 | -7,735 | 7,362 | 13,069 | -15,690 | -16,406 | -16,254 | -16,681 | -16,030 | -18,172 | -16,827 | -16,352 | -16,874 | -16,710 | -16,171 | -14,932 | -9,473 | -98,058 | 982,359 | 1,898 | -107,730 | -98,385 | -93,655 | -120,146 | 1,373 | 4,877 | 4,820 | 6,992 | 4,009 | 3,685 | 2,968 | 7,992,384 | 413,024 | 1,695,978 | 387,037 | 338,098 | 1,665,013 | 2,042,420 | 3,324,680 | 3,759,365 | 3,598,404 |
| 3,598,404 | 3,759,365 | 3,324,680 | 2,042,420 | 1,665,013 | 338,098 | 387,037 | 1,695,978 | 413,024 | 7,992,384 | 2,968 | 3,685 | 4,009 | 6,992 | 4,820 | 4,877 | 1,373 | -120,146 | -93,655 | -98,385 | -107,730 | 1,898 | 982,359 | -98,058 | -9,473 | -14,932 | -16,171 | -16,710 | -16,874 | -16,352 | -16,827 | -18,172 | -16,030 | -16,681 | -16,254 | -16,406 | -15,690 | 13,069 | 7,362 | -7,735 | 2,779 | 1,145 | 4,179 | 18,517 | 15,399 | 11,750 | 6,690 | 6,638 | 660 | 2,237 | 1,227 | 43,462 | 9,234 | 9,014 | 6,083 | 7,171 | 4,948 | 668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,000 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 52,053 | 73,053 | 128,955 | 171,953 | 183,717 | 170,096 | 165,245 | 246,318 | 267,345 | 191,624 | 168,635 | 195,994 | 148,948 | 115,952 | 178,763 | 239,592 | 260,575 | 212,420 | 277,902 | 302,899 | 319,980 | 314,484 | 573,532 | 751,469 | 722,242 | 716,868 | 634,353 | 718,573 | 765,168 | 675,414 | 786,969 | 809,606 | 1,529,291 | 1,415,209 | 1,657,504 | 1,533,244 | 1,863,810 | 1,911,542 | 2,322,406 | 2,497,605 | 2,564,306 | 3,145,009 | 3,353,583 | 3,672,552 | 4,189,958 | 4,865,411 | 4,894,313 | 5,656,570 | 6,537,799 | 6,613,408 | 5,983,292 | 5,774,270 | 5,748,087 | 5,568,884 | 4,821,460 | 5,476,059 | 5,002,326 | 4,828,312 | 5,943,337 | 5,859,421 | 6,056,986 | 6,028,690 | 6,021,363 | 5,555,744 | 5,972,196 | 6,114,037 | 6,597,384 | 6,108,049 | 6,718,625 | 7,502,914 | 7,395,059 | 6,880,756 | 6,731,257 | 6,416,550 |
| 6,416,550 | 6,731,257 | 6,880,756 | 7,395,059 | 7,502,914 | 6,718,625 | 6,108,049 | 6,597,384 | 6,114,037 | 5,972,196 | 5,555,744 | 6,021,363 | 6,028,690 | 6,056,986 | 5,859,421 | 5,943,337 | 4,828,312 | 5,002,326 | 5,476,059 | 4,821,460 | 5,568,884 | 5,748,087 | 5,774,270 | 5,983,292 | 6,613,408 | 6,537,799 | 5,656,570 | 4,894,313 | 4,865,411 | 4,189,958 | 3,672,552 | 3,353,583 | 3,145,009 | 2,564,306 | 2,497,605 | 2,322,406 | 1,911,542 | 1,863,810 | 1,533,244 | 1,657,504 | 1,415,209 | 1,529,291 | 809,606 | 786,969 | 675,414 | 765,168 | 718,573 | 634,353 | 716,868 | 722,242 | 751,469 | 573,532 | 314,484 | 319,980 | 302,899 | 277,902 | 212,420 | 260,575 | 239,592 | 178,763 | 115,952 | 148,948 | 195,994 | 168,635 | 191,624 | 267,345 | 246,318 | 165,245 | 170,096 | 183,717 | 171,953 | 128,955 | 73,053 | 52,053 |
---|
Other Current Assets | 9,368 | 17,541 | 3,042 | -5,784 | -11,967 | -17,917 | -4,265 | -3,629 | -8,792 | -6,053 | -9,799 | -7,746 | -8,110 | -6,013 | -6,497 | -8,973 | -9,175 | -4,555 | -11,500 | -7,556 | -17,612 | -27,394 | -38,579 | -46,798 | -56,773 | -71,565 | 19,932 | 19,840 | 19,784 | 23,894 | 33,539 | 22,231 | 17,613 | 27,855 | 36,166 | 40,650 | 22,038 | 28,582 | 78,053 | 107,337 | 157,872 | 389,151 | 166,728 | 132,284 | 91,479 | 72,971 | 77,495 | 71,076 | 85,581 | 71,305 | 91,099 | 105,238 | 90,233 | 69,554 | 982,089 | 1,003,425 | 595,452 | 256,861 | 142,763 | 183,155 | 218,353 | 234,121 | 277,260 | 284,655 | 298,339 | 337,685 | 375,417 | 393,386 | 379,021 | 385,220 | 416,267 | 927,078 | 455,103 | 456,256 |
| 456,256 | 455,103 | 927,078 | 416,267 | 385,220 | 379,021 | 393,386 | 375,417 | 337,685 | 298,339 | 284,655 | 277,260 | 234,121 | 218,353 | 183,155 | 142,763 | 256,861 | 595,452 | 1,003,425 | 982,089 | 69,554 | 90,233 | 105,238 | 91,099 | 71,305 | 85,581 | 71,076 | 77,495 | 72,971 | 91,479 | 132,284 | 166,728 | 389,151 | 157,872 | 107,337 | 78,053 | 28,582 | 22,038 | 40,650 | 36,166 | 27,855 | 17,613 | 22,231 | 33,539 | 23,894 | 19,784 | 19,840 | 19,932 | -71,565 | -56,773 | -46,798 | -38,579 | -27,394 | -17,612 | -7,556 | -11,500 | -4,555 | -9,175 | -8,973 | -6,497 | -6,013 | -8,110 | -7,746 | -9,799 | -6,053 | -8,792 | -3,629 | -4,265 | -17,917 | -11,967 | -5,784 | 3,042 | 17,541 | 9,368 |
---|
> Long-term Assets | 0 | 0 | 101,511 | 111,616 | 146,339 | 150,758 | 206,621 | 250,598 | 255,982 | 274,526 | 342,175 | 340,719 | 346,642 | 367,001 | 381,364 | 388,338 | 401,311 | 442,548 | 516,249 | 539,839 | 584,783 | 619,493 | 853,615 | 1,001,497 | 998,963 | 991,394 | 1,059,474 | 1,038,834 | 1,034,872 | 1,021,346 | 1,157,901 | 1,003,290 | 1,476,590 | 1,474,828 | 1,879,507 | 1,892,949 | 2,011,496 | 2,069,435 | 4,864,778 | 4,971,409 | 5,395,838 | 6,379,419 | 6,672,553 | 6,700,609 | 6,815,217 | 6,996,068 | 6,966,033 | 7,045,528 | 7,120,599 | 7,342,965 | 5,416,959 | 4,164,787 | 5,344,355 | 5,411,219 | 5,114,381 | 5,196,039 | 5,171,064 | 9,274,115 | 11,710,076 | 11,360,641 | 12,064,392 | 11,606,415 | 11,029,358 | 10,064,926 | 10,372,373 | 8,968,870 | 8,769,194 | 9,319,516 | 11,041,811 | 10,430,133 | 9,000,035 | 8,457,223 | 7,138,384 | 7,684,058 |
| 7,684,058 | 7,138,384 | 8,457,223 | 9,000,035 | 10,430,133 | 11,041,811 | 9,319,516 | 8,769,194 | 8,968,870 | 10,372,373 | 10,064,926 | 11,029,358 | 11,606,415 | 12,064,392 | 11,360,641 | 11,710,076 | 9,274,115 | 5,171,064 | 5,196,039 | 5,114,381 | 5,411,219 | 5,344,355 | 4,164,787 | 5,416,959 | 7,342,965 | 7,120,599 | 7,045,528 | 6,966,033 | 6,996,068 | 6,815,217 | 6,700,609 | 6,672,553 | 6,379,419 | 5,395,838 | 4,971,409 | 4,864,778 | 2,069,435 | 2,011,496 | 1,892,949 | 1,879,507 | 1,474,828 | 1,476,590 | 1,003,290 | 1,157,901 | 1,021,346 | 1,034,872 | 1,038,834 | 1,059,474 | 991,394 | 998,963 | 1,001,497 | 853,615 | 619,493 | 584,783 | 539,839 | 516,249 | 442,548 | 401,311 | 388,338 | 381,364 | 367,001 | 346,642 | 340,719 | 342,175 | 274,526 | 255,982 | 250,598 | 206,621 | 150,758 | 146,339 | 111,616 | 101,511 | 0 | 0 |
---|
Property Plant Equipment | 54,132 | 74,152 | 96,550 | 92,580 | 96,647 | 102,008 | 156,022 | 190,487 | 195,346 | 200,974 | 270,832 | 267,596 | 273,945 | 275,416 | 290,801 | 296,929 | 308,410 | 314,406 | 358,412 | 337,547 | 400,801 | 432,469 | 566,551 | 636,521 | 639,069 | 639,170 | 642,528 | 631,045 | 626,212 | 614,712 | 601,744 | 510,812 | 524,873 | 542,055 | 572,883 | 618,978 | 663,256 | 669,398 | 710,712 | 714,664 | 765,914 | 795,703 | 868,376 | 918,679 | 1,012,598 | 1,023,789 | 1,351,559 | 1,388,953 | 1,409,985 | 1,424,757 | 1,144,112 | 1,148,739 | 1,150,073 | 1,135,362 | 934,420 | 934,145 | 959,377 | 953,561 | 952,863 | 1,297,570 | 1,248,479 | 1,292,491 | 1,172,653 | 1,172,840 | 1,195,181 | 1,150,755 | 1,328,986 | 1,334,947 | 1,356,796 | 1,396,276 | 1,491,450 | 1,515,700 | 1,484,121 | 1,466,266 |
| 1,466,266 | 1,484,121 | 1,515,700 | 1,491,450 | 1,396,276 | 1,356,796 | 1,334,947 | 1,328,986 | 1,150,755 | 1,195,181 | 1,172,840 | 1,172,653 | 1,292,491 | 1,248,479 | 1,297,570 | 952,863 | 953,561 | 959,377 | 934,145 | 934,420 | 1,135,362 | 1,150,073 | 1,148,739 | 1,144,112 | 1,424,757 | 1,409,985 | 1,388,953 | 1,351,559 | 1,023,789 | 1,012,598 | 918,679 | 868,376 | 795,703 | 765,914 | 714,664 | 710,712 | 669,398 | 663,256 | 618,978 | 572,883 | 542,055 | 524,873 | 510,812 | 601,744 | 614,712 | 626,212 | 631,045 | 642,528 | 639,170 | 639,069 | 636,521 | 566,551 | 432,469 | 400,801 | 337,547 | 358,412 | 314,406 | 308,410 | 296,929 | 290,801 | 275,416 | 273,945 | 267,596 | 270,832 | 200,974 | 195,346 | 190,487 | 156,022 | 102,008 | 96,647 | 92,580 | 96,550 | 74,152 | 54,132 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53,497 | 74,852 | 74,852 | 74,852 | 81,683 | 81,683 | 81,683 | 81,683 | 77,106 | 77,106 | 401,630 | 401,630 | 762,100 | 762,100 | 762,100 | 762,100 | 3,166,166 | 3,166,166 | 3,166,166 | 3,847,937 | 3,851,331 | 3,840,786 | 3,851,331 | 3,851,331 | 3,740,455 | 3,740,455 | 3,740,455 | 3,740,455 | 1,931,420 | 1,931,420 | 1,931,420 | 1,931,420 | 1,835,657 | 1,835,657 | 1,835,657 | 1,835,657 | 1,762,418 | 1,762,418 | 1,762,418 | 1,767,634 | 350,227 | 350,227 | 350,227 | 350,227 | 344,499 | 344,499 | 344,499 | 344,499 | 344,499 | 344,499 | 344,499 | 344,499 |
| 344,499 | 344,499 | 344,499 | 344,499 | 344,499 | 344,499 | 344,499 | 344,499 | 350,227 | 350,227 | 350,227 | 350,227 | 1,767,634 | 1,762,418 | 1,762,418 | 1,762,418 | 1,835,657 | 1,835,657 | 1,835,657 | 1,835,657 | 1,931,420 | 1,931,420 | 1,931,420 | 1,931,420 | 3,740,455 | 3,740,455 | 3,740,455 | 3,740,455 | 3,851,331 | 3,851,331 | 3,840,786 | 3,851,331 | 3,847,937 | 3,166,166 | 3,166,166 | 3,166,166 | 762,100 | 762,100 | 762,100 | 762,100 | 401,630 | 401,630 | 77,106 | 77,106 | 81,683 | 81,683 | 81,683 | 81,683 | 74,852 | 74,852 | 74,852 | 53,497 | 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 | 1,361,206 | 1,573,922 | 1,715,462 | 468,382 | 1,629,387 | 1,682,261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,682,261 | 1,629,387 | 468,382 | 1,715,462 | 1,573,922 | 1,361,206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 72 | 3,961 | 16,078 | 46,189 | 46,101 | 46,529 | 55,458 | 55,164 | 48,339 | 46,270 | 46,707 | 46,348 | 45,979 | 45,640 | 45,292 | 45,324 | 44,918 | 68,429 | 68,002 | 68,049 | 67,708 | 128,071 | 141,590 | 139,686 | 138,243 | 137,653 | 135,924 | 134,712 | 132,947 | 125,470 | 213,609 | 239,981 | 238,422 | 236,580 | 234,226 | 231,695 | 271,956 | 454,899 | 421,384 | 431,465 | 424,274 | 416,286 | 408,501 | 400,817 | 392,725 | 393,434 | 384,956 | 380,203 | 401,503 | 313,973 | 307,525 | 308,773 | 296,597 | 240,183 | 360,663 | 315,622 | 233,751 | 285,766 | 291,719 | 287,751 | 287,212 | 282,236 | 280,728 | 226,520 | 243,196 | 254,387 | 250,310 | 247,493 | 248,531 | 267,249 | 264,853 | 244,090 | 260,740 |
| 260,740 | 244,090 | 264,853 | 267,249 | 248,531 | 247,493 | 250,310 | 254,387 | 243,196 | 226,520 | 280,728 | 282,236 | 287,212 | 287,751 | 291,719 | 285,766 | 233,751 | 315,622 | 360,663 | 240,183 | 296,597 | 308,773 | 307,525 | 313,973 | 401,503 | 380,203 | 384,956 | 393,434 | 392,725 | 400,817 | 408,501 | 416,286 | 424,274 | 431,465 | 421,384 | 454,899 | 271,956 | 231,695 | 234,226 | 236,580 | 238,422 | 239,981 | 213,609 | 125,470 | 132,947 | 134,712 | 135,924 | 137,653 | 138,243 | 139,686 | 141,590 | 128,071 | 67,708 | 68,049 | 68,002 | 68,429 | 44,918 | 45,324 | 45,292 | 45,640 | 45,979 | 46,348 | 46,707 | 46,270 | 48,339 | 55,164 | 55,458 | 46,529 | 46,101 | 46,189 | 16,078 | 3,961 | 72 | 0 |
---|
Long-term Assets Other | 0 | 0 | 1,000 | 1,000 | 1,000 | 20,000 | 2,278 | 2,213 | 2,148 | 22,083 | 21,260 | 22,011 | 22,709 | 43,643 | 43,266 | 44,090 | 668 | 4,948 | 7,171 | 27,176 | 9,014 | 9,234 | 43,563 | 1,369 | 2,544 | 934 | 68,272 | 69,249 | 72,833 | 78,064 | 223,338 | 95,113 | 186,441 | 167,908 | 170,488 | 185,410 | 192,890 | 130,258 | 259,769 | 258,719 | 258,579 | 277,736 | 437,680 | 421,077 | 432,656 | 437,741 | 36,564 | 46,259 | 56,305 | 32,500 | 31,072 | 1,109,814 | 153,845 | 83,517 | 50,926 | 70,296 | 44,330 | 246,193 | 206,753 | 175,356 | 214,060 | 235,870 | 350,475 | 285,047 | 8,346,772 | 862,816 | 1,937,184 | 623,854 | 572,628 | 1,881,820 | 61,043 | 88,719 | 50,296 | 55,964 |
| 55,964 | 50,296 | 88,719 | 61,043 | 1,881,820 | 572,628 | 623,854 | 1,937,184 | 862,816 | 8,346,772 | 285,047 | 350,475 | 235,870 | 214,060 | 175,356 | 206,753 | 246,193 | 44,330 | 70,296 | 50,926 | 83,517 | 153,845 | 1,109,814 | 31,072 | 32,500 | 56,305 | 46,259 | 36,564 | 437,741 | 432,656 | 421,077 | 437,680 | 277,736 | 258,579 | 258,719 | 259,769 | 130,258 | 192,890 | 185,410 | 170,488 | 167,908 | 186,441 | 95,113 | 223,338 | 78,064 | 72,833 | 69,249 | 68,272 | 934 | 2,544 | 1,369 | 43,563 | 9,234 | 9,014 | 27,176 | 7,171 | 4,948 | 668 | 44,090 | 43,266 | 43,643 | 22,709 | 22,011 | 21,260 | 22,083 | 2,148 | 2,213 | 2,278 | 20,000 | 1,000 | 1,000 | 1,000 | 0 | 0 |
---|
> Total Liabilities | 136,118 | 166,861 | 224,887 | 258,813 | 185,364 | 142,170 | 230,530 | 375,007 | 334,305 | 177,407 | 178,579 | 177,824 | 167,133 | 156,375 | 185,723 | 266,710 | 354,136 | 247,069 | 385,104 | 470,663 | 468,052 | 439,208 | 775,194 | 1,106,931 | 985,733 | 925,713 | 1,104,624 | 1,162,227 | 1,175,130 | 1,093,402 | 1,287,318 | 1,044,285 | 1,891,643 | 1,783,629 | 2,117,320 | 1,911,166 | 2,173,210 | 2,255,323 | 2,610,352 | 2,500,332 | 2,982,132 | 3,211,696 | 3,795,233 | 3,714,119 | 4,475,457 | 5,300,706 | 5,682,402 | 7,765,621 | 8,372,627 | 7,860,962 | 7,198,598 | 5,904,219 | 5,839,645 | 5,935,374 | 5,187,256 | 5,297,860 | 4,254,894 | 4,750,259 | 6,244,609 | 6,763,214 | 7,796,298 | 7,215,796 | 7,906,230 | 6,847,467 | 7,774,868 | 7,269,772 | 7,779,054 | 7,873,133 | 8,630,068 | 10,042,815 | 10,730,770 | 10,025,391 | 10,133,404 | 9,985,248 |
| 9,985,248 | 10,133,404 | 10,025,391 | 10,730,770 | 10,042,815 | 8,630,068 | 7,873,133 | 7,779,054 | 7,269,772 | 7,774,868 | 6,847,467 | 7,906,230 | 7,215,796 | 7,796,298 | 6,763,214 | 6,244,609 | 4,750,259 | 4,254,894 | 5,297,860 | 5,187,256 | 5,935,374 | 5,839,645 | 5,904,219 | 7,198,598 | 7,860,962 | 8,372,627 | 7,765,621 | 5,682,402 | 5,300,706 | 4,475,457 | 3,714,119 | 3,795,233 | 3,211,696 | 2,982,132 | 2,500,332 | 2,610,352 | 2,255,323 | 2,173,210 | 1,911,166 | 2,117,320 | 1,783,629 | 1,891,643 | 1,044,285 | 1,287,318 | 1,093,402 | 1,175,130 | 1,162,227 | 1,104,624 | 925,713 | 985,733 | 1,106,931 | 775,194 | 439,208 | 468,052 | 470,663 | 385,104 | 247,069 | 354,136 | 266,710 | 185,723 | 156,375 | 167,133 | 177,824 | 178,579 | 177,407 | 334,305 | 375,007 | 230,530 | 142,170 | 185,364 | 258,813 | 224,887 | 166,861 | 136,118 |
---|
> Total Current Liabilities | 135,118 | 151,861 | 208,054 | 247,993 | 184,564 | 141,370 | 229,730 | 374,207 | 333,505 | 176,607 | 178,579 | 177,824 | 167,133 | 156,375 | 185,723 | 266,710 | 354,136 | 247,069 | 383,028 | 468,750 | 415,600 | 386,723 | 672,841 | 1,004,661 | 883,411 | 823,872 | 1,001,697 | 1,059,348 | 1,071,467 | 989,108 | 962,215 | 942,652 | 1,539,318 | 1,428,468 | 1,815,357 | 1,539,636 | 1,808,189 | 1,686,902 | 2,028,797 | 1,918,442 | 2,397,917 | 2,627,808 | 3,290,675 | 3,208,194 | 3,845,860 | 4,574,818 | 5,161,882 | 5,613,026 | 6,278,788 | 5,727,835 | 5,649,329 | 5,260,169 | 5,313,740 | 5,413,699 | 4,715,603 | 4,940,290 | 3,903,274 | 3,384,113 | 4,477,967 | 4,549,507 | 5,705,620 | 5,502,058 | 5,720,960 | 4,937,422 | 5,184,482 | 4,863,748 | 5,755,361 | 5,745,898 | 6,154,766 | 7,199,674 | 8,185,841 | 7,231,500 | 7,676,820 | 7,391,238 |
| 7,391,238 | 7,676,820 | 7,231,500 | 8,185,841 | 7,199,674 | 6,154,766 | 5,745,898 | 5,755,361 | 4,863,748 | 5,184,482 | 4,937,422 | 5,720,960 | 5,502,058 | 5,705,620 | 4,549,507 | 4,477,967 | 3,384,113 | 3,903,274 | 4,940,290 | 4,715,603 | 5,413,699 | 5,313,740 | 5,260,169 | 5,649,329 | 5,727,835 | 6,278,788 | 5,613,026 | 5,161,882 | 4,574,818 | 3,845,860 | 3,208,194 | 3,290,675 | 2,627,808 | 2,397,917 | 1,918,442 | 2,028,797 | 1,686,902 | 1,808,189 | 1,539,636 | 1,815,357 | 1,428,468 | 1,539,318 | 942,652 | 962,215 | 989,108 | 1,071,467 | 1,059,348 | 1,001,697 | 823,872 | 883,411 | 1,004,661 | 672,841 | 386,723 | 415,600 | 468,750 | 383,028 | 247,069 | 354,136 | 266,710 | 185,723 | 156,375 | 167,133 | 177,824 | 178,579 | 176,607 | 333,505 | 374,207 | 229,730 | 141,370 | 184,564 | 247,993 | 208,054 | 151,861 | 135,118 |
---|
Short-term Debt | 0 | 0 | 57,221 | 83,308 | 2,180 | 0 | 21,162 | 47,781 | 49,866 | 7,182 | 23,000 | 20,500 | 3,237 | 0 | 21,810 | 70,458 | 151,705 | 72,442 | 149,759 | 243,077 | 188,025 | 204,152 | 338,538 | 518,131 | 483,980 | 434,902 | 540,163 | 549,666 | 543,437 | 490,835 | 434,795 | 449,020 | 319,306 | 285,882 | 421,617 | 323,834 | 586,387 | 420,638 | 125,707 | 133,380 | 690,532 | 665,787 | 865,902 | 1,078,132 | 1,347,985 | 1,655,567 | 2,170,866 | 2,406,257 | 2,655,247 | 2,313,524 | 2,216,441 | 2,240,758 | 1,606,848 | 1,627,837 | 1,211,575 | 1,107,310 | 610,755 | 767,799 | 663,905 | 1,148,963 | 1,463,238 | 1,620,016 | 2,026,643 | 1,447,898 | 1,188,077 | 1,124,121 | 1,707,828 | 1,852,246 | 2,057,116 | 2,714,441 | 4,088,611 | 4,076,824 | 0 | 0 |
| 0 | 0 | 4,076,824 | 4,088,611 | 2,714,441 | 2,057,116 | 1,852,246 | 1,707,828 | 1,124,121 | 1,188,077 | 1,447,898 | 2,026,643 | 1,620,016 | 1,463,238 | 1,148,963 | 663,905 | 767,799 | 610,755 | 1,107,310 | 1,211,575 | 1,627,837 | 1,606,848 | 2,240,758 | 2,216,441 | 2,313,524 | 2,655,247 | 2,406,257 | 2,170,866 | 1,655,567 | 1,347,985 | 1,078,132 | 865,902 | 665,787 | 690,532 | 133,380 | 125,707 | 420,638 | 586,387 | 323,834 | 421,617 | 285,882 | 319,306 | 449,020 | 434,795 | 490,835 | 543,437 | 549,666 | 540,163 | 434,902 | 483,980 | 518,131 | 338,538 | 204,152 | 188,025 | 243,077 | 149,759 | 72,442 | 151,705 | 70,458 | 21,810 | 0 | 3,237 | 20,500 | 23,000 | 7,182 | 49,866 | 47,781 | 21,162 | 0 | 2,180 | 83,308 | 57,221 | 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 | 125,000 | 38,515 | 22,500 | 2,240,758 | 1,606,848 | 1,627,837 | 1,211,575 | 1,107,310 | 610,755 | 767,799 | 546,740 | 1,031,823 | 1,346,111 | 1,502,889 | 1,992,173 | 1,412,755 | 1,154,474 | 1,093,385 | 1,624,856 | 1,772,156 | 1,972,281 | 2,679,655 | 3,236,346 | 3,332,794 | 2,597,933 | 3,118,267 |
| 3,118,267 | 2,597,933 | 3,332,794 | 3,236,346 | 2,679,655 | 1,972,281 | 1,772,156 | 1,624,856 | 1,093,385 | 1,154,474 | 1,412,755 | 1,992,173 | 1,502,889 | 1,346,111 | 1,031,823 | 546,740 | 767,799 | 610,755 | 1,107,310 | 1,211,575 | 1,627,837 | 1,606,848 | 2,240,758 | 22,500 | 38,515 | 125,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 75,685 | 98,492 | 139,573 | 137,219 | 158,105 | 116,194 | 201,198 | 308,337 | 261,622 | 146,362 | 134,965 | 131,043 | 129,728 | 124,895 | 139,191 | 164,978 | 165,387 | 144,848 | 192,769 | 192,627 | 191,687 | 151,051 | 261,715 | 349,291 | 290,223 | 271,500 | 321,990 | 388,515 | 389,746 | 340,672 | 377,245 | 357,334 | 798,052 | 700,531 | 886,916 | 780,771 | 817,504 | 867,814 | 1,268,980 | 1,172,272 | 1,102,651 | 1,284,412 | 1,489,289 | 1,218,358 | 1,679,337 | 1,991,885 | 2,050,825 | 2,234,685 | 2,795,806 | 2,662,764 | 2,222,471 | 2,268,297 | 2,993,443 | 3,045,901 | 2,872,734 | 3,311,482 | 2,875,476 | 2,220,204 | 3,130,991 | 2,726,421 | 3,523,104 | 2,892,053 | 2,753,918 | 2,773,113 | 3,316,865 | 2,989,337 | 3,029,817 | 2,964,877 | 3,169,014 | 3,458,156 | 3,001,565 | 2,334,371 | 4,009,343 | 3,056,303 |
| 3,056,303 | 4,009,343 | 2,334,371 | 3,001,565 | 3,458,156 | 3,169,014 | 2,964,877 | 3,029,817 | 2,989,337 | 3,316,865 | 2,773,113 | 2,753,918 | 2,892,053 | 3,523,104 | 2,726,421 | 3,130,991 | 2,220,204 | 2,875,476 | 3,311,482 | 2,872,734 | 3,045,901 | 2,993,443 | 2,268,297 | 2,222,471 | 2,662,764 | 2,795,806 | 2,234,685 | 2,050,825 | 1,991,885 | 1,679,337 | 1,218,358 | 1,489,289 | 1,284,412 | 1,102,651 | 1,172,272 | 1,268,980 | 867,814 | 817,504 | 780,771 | 886,916 | 700,531 | 798,052 | 357,334 | 377,245 | 340,672 | 389,746 | 388,515 | 321,990 | 271,500 | 290,223 | 349,291 | 261,715 | 151,051 | 191,687 | 192,627 | 192,769 | 144,848 | 165,387 | 164,978 | 139,191 | 124,895 | 129,728 | 131,043 | 134,965 | 146,362 | 261,622 | 308,337 | 201,198 | 116,194 | 158,105 | 137,219 | 139,573 | 98,492 | 75,685 |
---|
Other Current Liabilities | 16,122 | 14,611 | 5,244 | 10,346 | 10,970 | 25,176 | 9,417 | 11,184 | 13,420 | 12,665 | 8,659 | 7,547 | 13,170 | 31,480 | 11,649 | 18,220 | 21,221 | 15,731 | 19,263 | 18,680 | 22,542 | 19,578 | 31,533 | 66,558 | 63,297 | 71,168 | 69,494 | 68,871 | 86,422 | 90,820 | 73,443 | 74,227 | 102,051 | 125,753 | 134,110 | 147,142 | 105,175 | 103,048 | 136,197 | 186,357 | 231,448 | 256,587 | 245,553 | 268,180 | 318,201 | 226,268 | 269,151 | 302,372 | 360,878 | 249,310 | 390,085 | 305,382 | 205,183 | 198,576 | 276,947 | 207,255 | 152,624 | 318,342 | 16,926 | 20,660 | 11,047 | 9,357 | 30,940 | 716,410 | 679,540 | 350,672 | 487,259 | 403,813 | 17,611 | 33,280 | 548,106 | 388,389 | 42,751 | 43,546 |
| 43,546 | 42,751 | 388,389 | 548,106 | 33,280 | 17,611 | 403,813 | 487,259 | 350,672 | 679,540 | 716,410 | 30,940 | 9,357 | 11,047 | 20,660 | 16,926 | 318,342 | 152,624 | 207,255 | 276,947 | 198,576 | 205,183 | 305,382 | 390,085 | 249,310 | 360,878 | 302,372 | 269,151 | 226,268 | 318,201 | 268,180 | 245,553 | 256,587 | 231,448 | 186,357 | 136,197 | 103,048 | 105,175 | 147,142 | 134,110 | 125,753 | 102,051 | 74,227 | 73,443 | 90,820 | 86,422 | 68,871 | 69,494 | 71,168 | 63,297 | 66,558 | 31,533 | 19,578 | 22,542 | 18,680 | 19,263 | 15,731 | 21,221 | 18,220 | 11,649 | 31,480 | 13,170 | 7,547 | 8,659 | 12,665 | 13,420 | 11,184 | 9,417 | 25,176 | 10,970 | 10,346 | 5,244 | 14,611 | 16,122 |
---|
> Long-term Liabilities | 0 | 0 | 16,833 | 10,819 | 800 | 800 | 800 | 800 | 800 | 800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,076 | 1,912 | 52,452 | 52,485 | 102,353 | 102,270 | 102,323 | 101,841 | 102,927 | 102,879 | 103,663 | 104,294 | 325,102 | 101,633 | 352,326 | 355,161 | 301,963 | 371,530 | 365,021 | 568,421 | 581,556 | 581,891 | 584,215 | 583,888 | 504,558 | 505,926 | 629,597 | 725,889 | 520,520 | 2,152,595 | 2,093,839 | 2,133,127 | 1,549,269 | 644,049 | 525,905 | 521,676 | 471,654 | 357,570 | 351,620 | 1,366,147 | 1,766,642 | 2,213,707 | 2,090,678 | 1,713,738 | 2,185,270 | 1,910,045 | 2,590,386 | 2,406,024 | 2,023,693 | 2,127,236 | 2,475,303 | 2,843,142 | 2,544,929 | 2,793,891 | 2,456,584 | 2,594,010 |
| 2,594,010 | 2,456,584 | 2,793,891 | 2,544,929 | 2,843,142 | 2,475,303 | 2,127,236 | 2,023,693 | 2,406,024 | 2,590,386 | 1,910,045 | 2,185,270 | 1,713,738 | 2,090,678 | 2,213,707 | 1,766,642 | 1,366,147 | 351,620 | 357,570 | 471,654 | 521,676 | 525,905 | 644,049 | 1,549,269 | 2,133,127 | 2,093,839 | 2,152,595 | 520,520 | 725,889 | 629,597 | 505,926 | 504,558 | 583,888 | 584,215 | 581,891 | 581,556 | 568,421 | 365,021 | 371,530 | 301,963 | 355,161 | 352,326 | 101,633 | 325,102 | 104,294 | 103,663 | 102,879 | 102,927 | 101,841 | 102,323 | 102,270 | 102,353 | 52,485 | 52,452 | 1,912 | 2,076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 800 | 800 | 800 | 800 | 800 | 800 | 10,819 | 16,833 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | -57,221 | -83,308 | -2,180 | 0 | -21,162 | -47,781 | -49,866 | -7,182 | -23,000 | -20,500 | -3,237 | 0 | -21,810 | -70,458 | -151,705 | -72,442 | -149,759 | -243,077 | -188,025 | -204,152 | -338,538 | -518,131 | -483,980 | -434,902 | -540,163 | -549,666 | -543,437 | -490,835 | -434,795 | -449,020 | -319,306 | -285,882 | -421,617 | -323,834 | -586,387 | -420,638 | -125,707 | -133,380 | -690,532 | -665,787 | -865,902 | -1,078,132 | -1,347,985 | -1,655,567 | -2,170,866 | -2,406,257 | -2,655,247 | -2,313,524 | -2,216,441 | -2,240,758 | -1,606,848 | -1,627,837 | -1,211,575 | -1,107,310 | -610,755 | -767,799 | -663,905 | -818,875 | -1,113,283 | -1,274,261 | -1,738,501 | -1,139,099 | -915,647 | -853,647 | -1,449,180 | -1,601,586 | -1,818,091 | -2,478,445 | -3,861,840 | -3,861,505 | 142,948 | 134,009 |
| 134,009 | 142,948 | -3,861,505 | -3,861,840 | -2,478,445 | -1,818,091 | -1,601,586 | -1,449,180 | -853,647 | -915,647 | -1,139,099 | -1,738,501 | -1,274,261 | -1,113,283 | -818,875 | -663,905 | -767,799 | -610,755 | -1,107,310 | -1,211,575 | -1,627,837 | -1,606,848 | -2,240,758 | -2,216,441 | -2,313,524 | -2,655,247 | -2,406,257 | -2,170,866 | -1,655,567 | -1,347,985 | -1,078,132 | -865,902 | -665,787 | -690,532 | -133,380 | -125,707 | -420,638 | -586,387 | -323,834 | -421,617 | -285,882 | -319,306 | -449,020 | -434,795 | -490,835 | -543,437 | -549,666 | -540,163 | -434,902 | -483,980 | -518,131 | -338,538 | -204,152 | -188,025 | -243,077 | -149,759 | -72,442 | -151,705 | -70,458 | -21,810 | 0 | -3,237 | -20,500 | -23,000 | -7,182 | -49,866 | -47,781 | -21,162 | 0 | -2,180 | -83,308 | -57,221 | 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 | 231,131 | 149,916 | 2,468 | 5,497 | 6,802 | 6,779 | 7,001 | 7,444 | 7,530 | 7,597 | 7,769 | 22,753 | 22,801 | 28,655 | 18,716 | 19,753 | 19,943 | 20,649 | 21,152 | 22,003 | 22,419 | 22,871 | 23,415 |
| 23,415 | 22,871 | 22,419 | 22,003 | 21,152 | 20,649 | 19,943 | 19,753 | 18,716 | 28,655 | 22,801 | 22,753 | 7,769 | 7,597 | 7,530 | 7,444 | 7,001 | 6,779 | 6,802 | 5,497 | 2,468 | 149,916 | 231,131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11,855 | 6,447 | 65,172 | 62,067 | 56,739 | 52,082 | 46,105 | 42,521 | 37,601 | 33,720 | 24,424 | 23,212 | 20,713 | 21,311 | 25,551 | 0 | 25,243 | 34,051 | 31,552 | 0 | 31,775 | 31,071 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 31,071 | 31,775 | 0 | 31,552 | 34,051 | 25,243 | 0 | 25,551 | 21,311 | 20,713 | 23,212 | 24,424 | 33,720 | 37,601 | 42,521 | 46,105 | 52,082 | 56,739 | 62,067 | 65,172 | 6,447 | 11,855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 56,280 | 78,539 | 117,302 | 138,000 | 387,953 | 402,326 | 413,051 | 430,830 | 439,764 | 458,616 | 479,505 | 506,310 | 489,634 | 505,483 | 531,697 | 552,538 | 585,919 | 616,331 | 643,047 | 667,609 | 700,120 | 719,543 | 1,018,764 | 1,052,858 | 1,058,294 | 1,055,958 | 1,062,954 | 1,084,312 | 1,103,384 | 1,101,789 | 1,512,295 | 1,603,498 | 1,619,836 | 1,637,010 | 2,003,736 | 2,079,632 | 2,140,216 | 2,157,339 | 5,723,784 | 5,858,312 | 5,952,157 | 7,490,026 | 7,370,488 | 7,532,910 | 7,640,027 | 7,674,505 | 7,596,224 | 8,250,684 | 8,255,399 | 8,339,200 | 6,887,701 | 7,835,450 | 8,011,423 | 8,088,890 | 8,132,631 | 8,324,905 | 8,464,524 | 11,290,503 | 12,977,252 | 12,463,314 | 13,774,651 | 12,750,699 | 11,871,558 | 11,035,677 | 12,847,439 | 11,917,689 | 11,616,850 | 12,202,068 | 13,652,919 | 13,816,839 | 13,657,902 | 13,449,719 | 12,746,386 | 12,875,334 |
| 12,875,334 | 12,746,386 | 13,449,719 | 13,657,902 | 13,816,839 | 13,652,919 | 12,202,068 | 11,616,850 | 11,917,689 | 12,847,439 | 11,035,677 | 11,871,558 | 12,750,699 | 13,774,651 | 12,463,314 | 12,977,252 | 11,290,503 | 8,464,524 | 8,324,905 | 8,132,631 | 8,088,890 | 8,011,423 | 7,835,450 | 6,887,701 | 8,339,200 | 8,255,399 | 8,250,684 | 7,596,224 | 7,674,505 | 7,640,027 | 7,532,910 | 7,370,488 | 7,490,026 | 5,952,157 | 5,858,312 | 5,723,784 | 2,157,339 | 2,140,216 | 2,079,632 | 2,003,736 | 1,637,010 | 1,619,836 | 1,603,498 | 1,512,295 | 1,101,789 | 1,103,384 | 1,084,312 | 1,062,954 | 1,055,958 | 1,058,294 | 1,052,858 | 1,018,764 | 719,543 | 700,120 | 667,609 | 643,047 | 616,331 | 585,919 | 552,538 | 531,697 | 505,483 | 489,634 | 506,310 | 479,505 | 458,616 | 439,764 | 430,830 | 413,051 | 402,326 | 387,953 | 138,000 | 117,302 | 78,539 | 56,280 |
---|
Common Stock | 26,322 | 56,280 | 56,280 | 56,280 | 75,280 | 75,280 | 75,280 | 75,280 | 150,560 | 150,560 | 150,560 | 150,560 | 150,560 | 150,560 | 150,560 | 150,560 | 301,120 | 301,120 | 301,120 | 301,120 | 301,120 | 301,120 | 319,644 | 319,644 | 319,644 | 319,644 | 319,644 | 319,644 | 319,644 | 319,644 | 375,588 | 375,588 | 372,736 | 372,736 | 391,424 | 391,424 | 391,424 | 1,174,273 | 1,509,428 | 1,509,428 | 1,509,428 | 1,606,699 | 1,606,699 | 1,606,699 | 5,607,625 | 5,607,625 | 5,587,864 | 5,587,864 | 5,558,517 | 5,558,592 | 6,052,315 | 6,594,809 | 6,651,026 | 6,651,140 | 6,681,442 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,764,787 | 6,767,240 | 6,768,294 | 0 | 0 |
| 0 | 0 | 6,768,294 | 6,767,240 | 6,764,787 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,754,804 | 6,681,442 | 6,651,140 | 6,651,026 | 6,594,809 | 6,052,315 | 5,558,592 | 5,558,517 | 5,587,864 | 5,587,864 | 5,607,625 | 5,607,625 | 1,606,699 | 1,606,699 | 1,606,699 | 1,509,428 | 1,509,428 | 1,509,428 | 1,174,273 | 391,424 | 391,424 | 391,424 | 372,736 | 372,736 | 375,588 | 375,588 | 319,644 | 319,644 | 319,644 | 319,644 | 319,644 | 319,644 | 319,644 | 319,644 | 301,120 | 301,120 | 301,120 | 301,120 | 301,120 | 301,120 | 150,560 | 150,560 | 150,560 | 150,560 | 150,560 | 150,560 | 150,560 | 150,560 | 75,280 | 75,280 | 75,280 | 75,280 | 56,280 | 56,280 | 56,280 | 26,322 |
---|
Retained Earnings | 23,308 | 18,826 | 51,863 | 66,061 | 76,025 | 90,399 | 96,283 | 114,061 | 107,940 | 126,792 | 141,260 | 168,065 | 151,389 | 167,237 | 183,863 | 204,704 | 238,087 | 268,512 | 284,443 | 309,051 | 341,473 | 360,960 | 386,922 | 413,491 | 427,739 | 425,553 | 426,650 | 446,490 | 464,414 | 462,226 | 461,337 | 551,873 | 568,116 | 585,060 | 606,760 | 682,123 | 742,292 | 758,913 | 798,003 | 931,855 | 1,025,616 | 1,188,363 | 1,310,608 | 1,469,195 | 1,570,344 | 1,696,685 | 1,666,514 | 1,776,503 | 1,775,490 | 1,855,920 | -254,461 | -118,536 | -28,175 | 54,233 | 44,306 | 132,005 | 265,403 | 3,090,644 | 4,748,486 | 4,240,517 | 5,552,738 | 4,526,521 | 3,634,179 | 2,804,708 | 4,589,381 | 3,559,238 | 3,191,054 | 3,787,746 | 5,109,756 | 5,296,990 | 5,166,583 | 4,928,574 | 4,220,929 | 4,805,302 |
| 4,805,302 | 4,220,929 | 4,928,574 | 5,166,583 | 5,296,990 | 5,109,756 | 3,787,746 | 3,191,054 | 3,559,238 | 4,589,381 | 2,804,708 | 3,634,179 | 4,526,521 | 5,552,738 | 4,240,517 | 4,748,486 | 3,090,644 | 265,403 | 132,005 | 44,306 | 54,233 | -28,175 | -118,536 | -254,461 | 1,855,920 | 1,775,490 | 1,776,503 | 1,666,514 | 1,696,685 | 1,570,344 | 1,469,195 | 1,310,608 | 1,188,363 | 1,025,616 | 931,855 | 798,003 | 758,913 | 742,292 | 682,123 | 606,760 | 585,060 | 568,116 | 551,873 | 461,337 | 462,226 | 464,414 | 446,490 | 426,650 | 425,553 | 427,739 | 413,491 | 386,922 | 360,960 | 341,473 | 309,051 | 284,443 | 268,512 | 238,087 | 204,704 | 183,863 | 167,237 | 151,389 | 168,065 | 141,260 | 126,792 | 107,940 | 114,061 | 96,283 | 90,399 | 76,025 | 66,061 | 51,863 | 18,826 | 23,308 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -141,363 | -141,363 | -211,915 | -211,915 | -215,766 | -215,766 | -254,140 | -254,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9,160 | 15,659 | 236,647 | 236,647 | 241,488 | 241,488 | 181,264 | 181,264 | 187,686 | 187,686 | 187,686 | 187,686 | 197,274 | 197,274 | 46,712 | 46,699 | 57,484 | 57,438 | 57,527 | 57,463 | 312,198 | 319,723 | 310,911 | 310,761 | 316,659 | 318,178 | 319,326 | 319,919 | 675,369 | 676,037 | 678,984 | 679,214 | 1,005,552 | 1,006,084 | 1,006,499 | 224,153 | 3,416,354 | 3,417,030 | 3,417,113 | 4,694,965 | 4,453,182 | 4,457,016 | 462,058 | 370,195 | 341,847 | 886,317 | 921,391 | 924,689 | 1,089,847 | 1,359,177 | 1,388,571 | 1,383,517 | 1,406,883 | 1,438,096 | 1,444,317 | 1,445,055 | 1,473,962 | 1,467,994 | 1,467,109 | 1,469,374 | 1,482,575 | 1,476,164 | 1,266,326 | 126,216 | 1,266,326 | 0 | 1,266,326 | 208,065 | 1,268,446 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1,268,446 | 208,065 | 1,266,326 | 0 | 1,266,326 | 126,216 | 1,266,326 | 1,476,164 | 1,482,575 | 1,469,374 | 1,467,109 | 1,467,994 | 1,473,962 | 1,445,055 | 1,444,317 | 1,438,096 | 1,406,883 | 1,383,517 | 1,388,571 | 1,359,177 | 1,089,847 | 924,689 | 921,391 | 886,317 | 341,847 | 370,195 | 462,058 | 4,457,016 | 4,453,182 | 4,694,965 | 3,417,113 | 3,417,030 | 3,416,354 | 224,153 | 1,006,499 | 1,006,084 | 1,005,552 | 679,214 | 678,984 | 676,037 | 675,369 | 319,919 | 319,326 | 318,178 | 316,659 | 310,761 | 310,911 | 319,723 | 312,198 | 57,463 | 57,527 | 57,438 | 57,484 | 46,699 | 46,712 | 197,274 | 197,274 | 187,686 | 187,686 | 187,686 | 187,686 | 181,264 | 181,264 | 241,488 | 241,488 | 236,647 | 236,647 | 15,659 | 9,160 | 0 | 0 |
---|