> Total Assets | 284,243 | 626,411 | 1,203,792 | 2,328,179 | 3,199,862 | 5,467,571 | 5,093,863 | 7,172,743 | 8,358,325 | 11,065,212 | 9,691,897 | 10,949,908 | 12,757,193 | 14,882,946 | 14,231,927 | 16,054,096 | 19,151,932 | 28,061,584 | 26,204,532 | 30,919,736 | 31,019,141 | 31,947,644 | 32,497,468 | 31,126,043 | 32,116,428 | 31,943,525 | 30,502,560 | 31,675,810 | 34,720,200 | 34,369,646 | 32,681,244 | 37,128,012 | 42,720,812 | 45,777,326 | 43,327,614 | 48,461,429 | 53,261,403 | 52,572,401 | 52,296,928 | 59,453,978 | 61,498,627 | 64,437,165 | 61,812,650 | 64,953,940 | 67,825,365 | 72,787,839 | 71,316,088 | 74,820,929 | 82,974,909 | 81,364,053 | 86,931,894 | 96,793,362 | 103,046,721 | 103,057,084 | 102,099,332 | 102,558,268 | 109,019,710 | 109,138,181 | 111,509,365 | 111,616,901 | 116,691,657 | 119,360,192 | 121,693,169 | 124,070,790 | 126,775,920 | 136,822,378 | 129,784,320 | 137,777,510 | 145,584,107 | 143,494,600 | 142,032,145 | 144,211,910 | 156,312,995 |
| 156,312,995 | 144,211,910 | 142,032,145 | 143,494,600 | 145,584,107 | 137,777,510 | 129,784,320 | 136,822,378 | 126,775,920 | 124,070,790 | 121,693,169 | 119,360,192 | 116,691,657 | 111,616,901 | 111,509,365 | 109,138,181 | 109,019,710 | 102,558,268 | 102,099,332 | 103,057,084 | 103,046,721 | 96,793,362 | 86,931,894 | 81,364,053 | 82,974,909 | 74,820,929 | 71,316,088 | 72,787,839 | 67,825,365 | 64,953,940 | 61,812,650 | 64,437,165 | 61,498,627 | 59,453,978 | 52,296,928 | 52,572,401 | 53,261,403 | 48,461,429 | 43,327,614 | 45,777,326 | 42,720,812 | 37,128,012 | 32,681,244 | 34,369,646 | 34,720,200 | 31,675,810 | 30,502,560 | 31,943,525 | 32,116,428 | 31,126,043 | 32,497,468 | 31,947,644 | 31,019,141 | 30,919,736 | 26,204,532 | 28,061,584 | 19,151,932 | 16,054,096 | 14,231,927 | 14,882,946 | 12,757,193 | 10,949,908 | 9,691,897 | 11,065,212 | 8,358,325 | 7,172,743 | 5,093,863 | 5,467,571 | 3,199,862 | 2,328,179 | 1,203,792 | 626,411 | 284,243 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,661,184 | 36,531,391 | 32,917,500 | 36,720,567 | 44,372,976 | 47,592,946 | 48,444,168 | 46,818,870 | 43,596,105 | 47,482,423 | 44,038,265 | 45,764,390 | 43,925,843 | 46,548,517 | 47,935,932 | 46,928,403 | 49,782,847 | 51,070,461 | 62,372,889 | 56,997,018 | 62,911,194 | 66,872,488 | 63,829,477 | 63,160,381 | 64,048,170 | 73,506,197 |
| 73,506,197 | 64,048,170 | 63,160,381 | 63,829,477 | 66,872,488 | 62,911,194 | 56,997,018 | 62,372,889 | 51,070,461 | 49,782,847 | 46,928,403 | 47,935,932 | 46,548,517 | 43,925,843 | 45,764,390 | 44,038,265 | 47,482,423 | 43,596,105 | 46,818,870 | 48,444,168 | 47,592,946 | 44,372,976 | 36,720,567 | 32,917,500 | 36,531,391 | 31,661,184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,254,545 | 6,234,396 | 5,065,939 | 4,127,408 | 5,606,720 | 6,755,683 | 7,247,513 | 9,679,942 | 7,611,278 | 7,096,336 | 8,273,877 | 5,746,733 | 5,571,608 | 5,892,246 | 8,577,290 | 8,714,279 | 7,435,969 | 5,129,068 | 15,627,982 | 10,312,424 | 10,899,848 | 14,257,262 | 14,245,184 | 10,857,391 | 8,463,029 | 10,930,268 |
| 10,930,268 | 8,463,029 | 10,857,391 | 14,245,184 | 14,257,262 | 10,899,848 | 10,312,424 | 15,627,982 | 5,129,068 | 7,435,969 | 8,714,279 | 8,577,290 | 5,892,246 | 5,571,608 | 5,746,733 | 8,273,877 | 7,096,336 | 7,611,278 | 9,679,942 | 7,247,513 | 6,755,683 | 5,606,720 | 4,127,408 | 5,065,939 | 6,234,396 | 4,254,545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400,000 | 60,621 | 309,856 | 1,530,000 | 500,000 | 100,000 | 0 | 0 | 400,000 | 401,026 | 300,000 | 200,000 | 500,000 | 400,000 | 0 | 0 | 700,000 | 500,000 | 0 | 0 |
| 0 | 0 | 500,000 | 700,000 | 0 | 0 | 400,000 | 500,000 | 200,000 | 300,000 | 401,026 | 400,000 | 0 | 0 | 100,000 | 500,000 | 1,530,000 | 309,856 | 60,621 | 400,000 | 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 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 26,079 | 96,399 | 287,983 | 240,244 | 285,366 | 782,011 | 805,826 | 919,647 | 960,637 | 2,894,016 | 2,173,416 | 2,965,816 | 3,140,732 | 3,006,855 | 3,009,228 | 5,612,443 | 7,159,174 | 7,945,609 | 8,003,636 | 9,706,448 | 11,853,008 | 10,735,598 | 12,422,912 | 12,102,325 | 11,906,643 | 10,622,578 | 10,247,551 | 10,065,875 | 9,990,694 | 10,328,494 | 9,904,447 | 10,486,167 | 12,646,896 | 12,407,901 | 12,415,600 | 14,917,722 | 15,824,875 | 15,411,743 | 16,309,793 | 19,122,159 | 19,914,819 | 17,899,772 | 18,317,818 | 19,069,976 | 19,971,188 | 18,532,524 | 19,537,290 | 21,376,451 | 21,426,636 | 18,834,623 | 16,468,729 | 19,628,970 | 19,617,305 | 20,307,067 | 20,925,125 | 22,262,777 | 25,684,887 | 26,127,696 | 26,679,276 | 25,689,057 | 28,445,032 | 29,459,780 | 27,599,321 | 29,216,474 | 30,347,050 | 24,286,356 | 29,680,657 | 32,555,635 | 30,969,413 | 25,548,001 | 25,108,500 | 27,787,512 | 31,435,635 |
| 31,435,635 | 27,787,512 | 25,108,500 | 25,548,001 | 30,969,413 | 32,555,635 | 29,680,657 | 24,286,356 | 30,347,050 | 29,216,474 | 27,599,321 | 29,459,780 | 28,445,032 | 25,689,057 | 26,679,276 | 26,127,696 | 25,684,887 | 22,262,777 | 20,925,125 | 20,307,067 | 19,617,305 | 19,628,970 | 16,468,729 | 18,834,623 | 21,426,636 | 21,376,451 | 19,537,290 | 18,532,524 | 19,971,188 | 19,069,976 | 18,317,818 | 17,899,772 | 19,914,819 | 19,122,159 | 16,309,793 | 15,411,743 | 15,824,875 | 14,917,722 | 12,415,600 | 12,407,901 | 12,646,896 | 10,486,167 | 9,904,447 | 10,328,494 | 9,990,694 | 10,065,875 | 10,247,551 | 10,622,578 | 11,906,643 | 12,102,325 | 12,422,912 | 10,735,598 | 11,853,008 | 9,706,448 | 8,003,636 | 7,945,609 | 7,159,174 | 5,612,443 | 3,009,228 | 3,006,855 | 3,140,732 | 2,965,816 | 2,173,416 | 2,894,016 | 960,637 | 919,647 | 805,826 | 782,011 | 285,366 | 240,244 | 287,983 | 96,399 | 26,079 |
---|
Other Current Assets | 15,055 | 49,614 | 109,493 | 293,667 | 357,742 | 480,454 | 817,041 | 898,566 | 1,127,517 | 761,067 | 1,082,664 | 859,366 | 901,035 | 743,160 | 746,041 | 785,595 | 732,172 | 505,524 | 1,007,607 | 817,269 | 886,328 | 1,293,126 | 905,468 | 1,060,139 | 1,041,313 | 2,024,406 | 1,196,212 | 2,060,260 | 1,909,617 | 1,389,909 | 1,239,313 | 3,413,726 | 1,821,685 | 1,839,726 | 2,250,079 | 1,920,408 | 2,042,316 | 531,327 | 1,086,600 | 819,498 | 1,099,257 | 2,954,264 | 3,483,376 | 3,239,613 | 1,763,785 | 1,663,618 | 2,470,895 | 2,327,607 | 3,369,889 | 4,020,256 | 2,821,919 | 4,306,078 | 3,917,619 | 12,267,478 | 6,926,576 | 4,653,387 | 4,981,811 | 3,365,952 | 6,256,077 | 4,772,728 | 4,535,123 | 4,679,756 | 4,026,815 | 5,420,440 | 4,038,615 | 1,993,352 | 4,973,531 | 4,672,583 | 4,132,695 | 2,624,387 | 3,132,613 | 3,377,641 | 2,983,031 |
| 2,983,031 | 3,377,641 | 3,132,613 | 2,624,387 | 4,132,695 | 4,672,583 | 4,973,531 | 1,993,352 | 4,038,615 | 5,420,440 | 4,026,815 | 4,679,756 | 4,535,123 | 4,772,728 | 6,256,077 | 3,365,952 | 4,981,811 | 4,653,387 | 6,926,576 | 12,267,478 | 3,917,619 | 4,306,078 | 2,821,919 | 4,020,256 | 3,369,889 | 2,327,607 | 2,470,895 | 1,663,618 | 1,763,785 | 3,239,613 | 3,483,376 | 2,954,264 | 1,099,257 | 819,498 | 1,086,600 | 531,327 | 2,042,316 | 1,920,408 | 2,250,079 | 1,839,726 | 1,821,685 | 3,413,726 | 1,239,313 | 1,389,909 | 1,909,617 | 2,060,260 | 1,196,212 | 2,024,406 | 1,041,313 | 1,060,139 | 905,468 | 1,293,126 | 886,328 | 817,269 | 1,007,607 | 505,524 | 732,172 | 785,595 | 746,041 | 743,160 | 901,035 | 859,366 | 1,082,664 | 761,067 | 1,127,517 | 898,566 | 817,041 | 480,454 | 357,742 | 293,667 | 109,493 | 49,614 | 15,055 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,211,327 | 52,420,386 | 55,453,775 | 54,612,916 | 55,280,461 | 58,962,163 | 61,537,287 | 65,099,916 | 65,744,974 | 67,691,058 | 70,143,140 | 71,424,260 | 74,764,766 | 74,287,943 | 75,705,460 | 74,449,489 | 72,787,301 | 74,866,316 | 78,711,619 | 79,665,123 | 78,871,764 | 80,163,740 | 82,806,798 |
| 82,806,798 | 80,163,740 | 78,871,764 | 79,665,123 | 78,711,619 | 74,866,316 | 72,787,301 | 74,449,489 | 75,705,460 | 74,287,943 | 74,764,766 | 71,424,260 | 70,143,140 | 67,691,058 | 65,744,974 | 65,099,916 | 61,537,287 | 58,962,163 | 55,280,461 | 54,612,916 | 55,453,775 | 52,420,386 | 50,211,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 38,516 | 49,314 | 147,632 | 228,372 | 329,814 | 403,407 | 770,407 | 1,228,884 | 1,262,109 | 1,255,834 | 950,499 | 1,068,145 | 1,583,291 | 2,436,561 | 2,651,707 | 2,588,326 | 2,671,941 | 3,782,768 | 3,536,090 | 3,704,353 | 3,942,887 | 4,579,887 | 4,759,309 | 5,032,292 | 5,412,894 | 5,366,421 | 5,762,782 | 6,563,219 | 8,157,443 | 10,349,292 | 10,426,057 | 9,137,520 | 9,558,232 | 10,481,778 | 11,044,274 | 12,789,860 | 14,414,806 | 17,015,112 | 17,419,402 | 18,543,014 | 19,524,636 | 19,478,691 | 19,219,136 | 20,071,779 | 21,489,392 | 22,838,479 | 23,151,311 | 24,002,820 | 25,337,282 | 25,508,730 | 26,935,144 | 28,116,907 | 30,557,824 | 29,811,696 | 29,647,121 | 31,161,891 | 32,846,860 | 35,612,724 | 36,772,831 | 35,207,603 | 37,455,312 | 39,245,292 | 40,176,141 | 41,211,833 | 41,864,735 | 39,769,868 | 38,356,511 | 39,867,124 | 42,384,295 | 44,278,385 | 43,948,151 | 44,420,082 | 45,169,410 |
| 45,169,410 | 44,420,082 | 43,948,151 | 44,278,385 | 42,384,295 | 39,867,124 | 38,356,511 | 39,769,868 | 41,864,735 | 41,211,833 | 40,176,141 | 39,245,292 | 37,455,312 | 35,207,603 | 36,772,831 | 35,612,724 | 32,846,860 | 31,161,891 | 29,647,121 | 29,811,696 | 30,557,824 | 28,116,907 | 26,935,144 | 25,508,730 | 25,337,282 | 24,002,820 | 23,151,311 | 22,838,479 | 21,489,392 | 20,071,779 | 19,219,136 | 19,478,691 | 19,524,636 | 18,543,014 | 17,419,402 | 17,015,112 | 14,414,806 | 12,789,860 | 11,044,274 | 10,481,778 | 9,558,232 | 9,137,520 | 10,426,057 | 10,349,292 | 8,157,443 | 6,563,219 | 5,762,782 | 5,366,421 | 5,412,894 | 5,032,292 | 4,759,309 | 4,579,887 | 3,942,887 | 3,704,353 | 3,536,090 | 3,782,768 | 2,671,941 | 2,588,326 | 2,651,707 | 2,436,561 | 1,583,291 | 1,068,145 | 950,499 | 1,255,834 | 1,262,109 | 1,228,884 | 770,407 | 403,407 | 329,814 | 228,372 | 147,632 | 49,314 | 38,516 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234,010 | 211,930 | 233,351 | 256,823 | 314,450 | 333,282 | 309,487 | 326,225 | 368,518 | 310,135 | 296,429 | 310,848 | 301,445 | 303,232 | 309,107 | 311,674 | 313,229 | 267,174 | 251,640 | 242,794 | 222,944 | 273,837 | 320,470 | 316,259 | 332,778 | 269,840 | 272,767 | 474,429 | 483,564 | 498,265 | 493,528 | 497,601 | 486,110 | 490,644 | 506,534 | 487,749 | 476,967 | 474,582 | 475,978 | 470,160 | 461,044 | 474,924 | 471,611 | 354,785 | 347,104 | 344,283 | 306,014 | 163,265 | 308,312 | 326,065 | 326,647 | 178,228 | 178,171 | 178,390 | 178,361 | 107,369 | 107,377 | 107,396 | 107,322 |
| 107,322 | 107,396 | 107,377 | 107,369 | 178,361 | 178,390 | 178,171 | 178,228 | 326,647 | 326,065 | 308,312 | 163,265 | 306,014 | 344,283 | 347,104 | 354,785 | 471,611 | 474,924 | 461,044 | 470,160 | 475,978 | 474,582 | 476,967 | 487,749 | 506,534 | 490,644 | 486,110 | 497,601 | 493,528 | 498,265 | 483,564 | 474,429 | 272,767 | 269,840 | 332,778 | 316,259 | 320,470 | 273,837 | 222,944 | 242,794 | 251,640 | 267,174 | 313,229 | 311,674 | 309,107 | 303,232 | 301,445 | 310,848 | 296,429 | 310,135 | 368,518 | 326,225 | 309,487 | 333,282 | 314,450 | 256,823 | 233,351 | 211,930 | 234,010 | 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 | 4,013,203 | 4,510,247 | 5,058,780 | 5,466,928 | 5,389,534 | 5,633,087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,633,087 | 5,389,534 | 5,466,928 | 5,058,780 | 4,510,247 | 4,013,203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10,420 | 8,986 | 12,132 | 0 | 37,644 | 0 | 79,904 | 0 | 516,711 | 0 | 472,590 | 0 | 535,957 | 0 | 693,299 | 637,503 | 669,333 | 764,522 | 821,412 | 826,223 | 739,323 | 750,263 | 771,454 | 718,268 | 595,749 | 588,507 | 566,303 | 726,360 | 727,385 | 727,425 | 722,082 | 679,399 | 654,393 | 659,134 | 638,517 | 951,122 | 1,028,872 | 1,021,839 | 1,056,801 | 1,127,696 | 1,126,050 | 1,477,021 | 1,483,068 | 2,301,925 | 2,120,765 | 2,966,889 | 2,912,022 | 3,001,074 | 3,170,781 | 3,306,872 | 3,829,530 | 3,675,836 | 4,191,950 | 4,030,142 | 4,011,900 | 4,022,661 | 4,294,781 | 4,756,566 | 4,902,697 | 6,522,135 | 6,537,689 | 6,229,354 | 6,340,096 | 6,858,841 | 7,335,222 | 7,086,978 | 7,385,849 | 7,538,319 | 7,483,736 | 7,415,609 | 7,340,885 | 7,297,378 | 7,606,413 |
| 7,606,413 | 7,297,378 | 7,340,885 | 7,415,609 | 7,483,736 | 7,538,319 | 7,385,849 | 7,086,978 | 7,335,222 | 6,858,841 | 6,340,096 | 6,229,354 | 6,537,689 | 6,522,135 | 4,902,697 | 4,756,566 | 4,294,781 | 4,022,661 | 4,011,900 | 4,030,142 | 4,191,950 | 3,675,836 | 3,829,530 | 3,306,872 | 3,170,781 | 3,001,074 | 2,912,022 | 2,966,889 | 2,120,765 | 2,301,925 | 1,483,068 | 1,477,021 | 1,126,050 | 1,127,696 | 1,056,801 | 1,021,839 | 1,028,872 | 951,122 | 638,517 | 659,134 | 654,393 | 679,399 | 722,082 | 727,425 | 727,385 | 726,360 | 566,303 | 588,507 | 595,749 | 718,268 | 771,454 | 750,263 | 739,323 | 826,223 | 821,412 | 764,522 | 669,333 | 637,503 | 693,299 | 0 | 535,957 | 0 | 472,590 | 0 | 516,711 | 0 | 79,904 | 0 | 37,644 | 0 | 12,132 | 8,986 | 10,420 |
---|
Long-term Assets 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 | 4,628,923 | 5,497,901 | 4,943,420 | 4,526,720 | 4,151,341 | 5,585,691 | 37,255,426 | 39,372,124 | 5,866,428 | 10,944,857 | 11,082,879 | 10,793,693 | 11,687,325 | 10,843,914 | 11,185,135 | 12,080,724 | 11,914,593 | 12,012,060 | 13,182,988 | 11,821,693 | 11,382,731 | 11,443,836 | 12,593,212 |
| 12,593,212 | 11,443,836 | 11,382,731 | 11,821,693 | 13,182,988 | 12,012,060 | 11,914,593 | 12,080,724 | 11,185,135 | 10,843,914 | 11,687,325 | 10,793,693 | 11,082,879 | 10,944,857 | 5,866,428 | 39,372,124 | 37,255,426 | 5,585,691 | 4,151,341 | 4,526,720 | 4,943,420 | 5,497,901 | 4,628,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 156,998 | 261,204 | 599,018 | 1,637,696 | 2,516,625 | 2,518,659 | 2,115,720 | 3,996,834 | 5,114,393 | 6,973,174 | 5,449,318 | 6,691,844 | 7,972,260 | 9,355,689 | 8,605,857 | 10,701,848 | 13,033,264 | 14,430,683 | 12,317,718 | 17,711,407 | 17,702,653 | 18,679,135 | 19,177,048 | 17,990,945 | 18,887,118 | 18,657,901 | 17,146,255 | 18,360,918 | 21,290,594 | 20,576,710 | 18,884,565 | 23,259,218 | 28,101,088 | 30,550,316 | 27,970,690 | 33,082,053 | 36,661,990 | 35,181,797 | 34,534,227 | 40,778,876 | 41,654,743 | 43,738,371 | 40,971,039 | 43,638,105 | 45,406,224 | 49,312,838 | 47,607,426 | 50,938,763 | 57,485,239 | 54,888,929 | 60,383,513 | 65,717,490 | 71,669,532 | 70,832,835 | 69,048,605 | 69,635,489 | 74,240,923 | 74,164,891 | 75,634,868 | 76,904,809 | 81,440,899 | 82,936,596 | 83,497,268 | 85,860,395 | 87,718,887 | 96,476,084 | 88,164,363 | 96,385,556 | 105,189,530 | 103,265,686 | 101,464,453 | 103,520,647 | 115,236,506 |
| 115,236,506 | 103,520,647 | 101,464,453 | 103,265,686 | 105,189,530 | 96,385,556 | 88,164,363 | 96,476,084 | 87,718,887 | 85,860,395 | 83,497,268 | 82,936,596 | 81,440,899 | 76,904,809 | 75,634,868 | 74,164,891 | 74,240,923 | 69,635,489 | 69,048,605 | 70,832,835 | 71,669,532 | 65,717,490 | 60,383,513 | 54,888,929 | 57,485,239 | 50,938,763 | 47,607,426 | 49,312,838 | 45,406,224 | 43,638,105 | 40,971,039 | 43,738,371 | 41,654,743 | 40,778,876 | 34,534,227 | 35,181,797 | 36,661,990 | 33,082,053 | 27,970,690 | 30,550,316 | 28,101,088 | 23,259,218 | 18,884,565 | 20,576,710 | 21,290,594 | 18,360,918 | 17,146,255 | 18,657,901 | 18,887,118 | 17,990,945 | 19,177,048 | 18,679,135 | 17,702,653 | 17,711,407 | 12,317,718 | 14,430,683 | 13,033,264 | 10,701,848 | 8,605,857 | 9,355,689 | 7,972,260 | 6,691,844 | 5,449,318 | 6,973,174 | 5,114,393 | 3,996,834 | 2,115,720 | 2,518,659 | 2,516,625 | 1,637,696 | 599,018 | 261,204 | 156,998 |
---|
> Total Current Liabilities | 129,396 | 228,243 | 506,850 | 1,422,915 | 2,280,139 | 2,290,572 | 1,692,877 | 2,707,216 | 3,695,256 | 5,583,892 | 4,036,440 | 5,136,763 | 5,982,701 | 7,078,059 | 6,005,033 | 8,096,240 | 10,548,183 | 12,120,164 | 10,417,421 | 15,277,874 | 14,803,072 | 15,230,356 | 12,503,146 | 11,315,933 | 12,222,305 | 11,813,430 | 10,150,222 | 11,959,604 | 13,845,430 | 11,537,796 | 8,987,784 | 16,300,628 | 20,194,771 | 22,319,760 | 18,825,497 | 22,047,925 | 22,928,663 | 20,958,891 | 19,325,566 | 22,837,076 | 22,067,443 | 24,662,978 | 22,587,152 | 25,157,709 | 25,250,203 | 29,600,317 | 27,408,008 | 28,199,617 | 33,828,367 | 31,600,586 | 34,007,535 | 40,467,762 | 44,232,541 | 49,568,899 | 46,713,557 | 46,307,204 | 48,182,637 | 47,844,833 | 47,205,878 | 45,958,549 | 47,806,529 | 49,886,074 | 48,103,459 | 49,789,662 | 49,980,723 | 59,129,920 | 52,821,178 | 56,911,028 | 62,391,785 | 63,019,604 | 58,724,413 | 59,663,911 | 70,474,666 |
| 70,474,666 | 59,663,911 | 58,724,413 | 63,019,604 | 62,391,785 | 56,911,028 | 52,821,178 | 59,129,920 | 49,980,723 | 49,789,662 | 48,103,459 | 49,886,074 | 47,806,529 | 45,958,549 | 47,205,878 | 47,844,833 | 48,182,637 | 46,307,204 | 46,713,557 | 49,568,899 | 44,232,541 | 40,467,762 | 34,007,535 | 31,600,586 | 33,828,367 | 28,199,617 | 27,408,008 | 29,600,317 | 25,250,203 | 25,157,709 | 22,587,152 | 24,662,978 | 22,067,443 | 22,837,076 | 19,325,566 | 20,958,891 | 22,928,663 | 22,047,925 | 18,825,497 | 22,319,760 | 20,194,771 | 16,300,628 | 8,987,784 | 11,537,796 | 13,845,430 | 11,959,604 | 10,150,222 | 11,813,430 | 12,222,305 | 11,315,933 | 12,503,146 | 15,230,356 | 14,803,072 | 15,277,874 | 10,417,421 | 12,120,164 | 10,548,183 | 8,096,240 | 6,005,033 | 7,078,059 | 5,982,701 | 5,136,763 | 4,036,440 | 5,583,892 | 3,695,256 | 2,707,216 | 1,692,877 | 2,290,572 | 2,280,139 | 1,422,915 | 506,850 | 228,243 | 129,396 |
---|
Short-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 | 3,376,561 | 1,255,174 | 1,432,613 | 3,037,346 | 2,591,331 | 2,577,725 | 1,974,072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,974,072 | 2,577,725 | 2,591,331 | 3,037,346 | 1,432,613 | 1,255,174 | 3,376,561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,376,561 | 1,255,174 | 1,432,613 | 3,037,346 | 2,591,331 | 2,577,725 | 1,974,072 | 2,343,427 | 2,658,117 | 2,722,473 | 2,640,519 | 2,959,648 | 1,086,940 | 1,421,542 | 471,520 | 1,353,435 | 1,242,508 | 1,476,117 | 1,171,769 | 1,097,020 | 1,175,912 | 1,531,537 | 386,102 | 1,848,121 | 1,406,269 | 2,358,440 |
| 2,358,440 | 1,406,269 | 1,848,121 | 386,102 | 1,531,537 | 1,175,912 | 1,097,020 | 1,171,769 | 1,476,117 | 1,242,508 | 1,353,435 | 471,520 | 1,421,542 | 1,086,940 | 2,959,648 | 2,640,519 | 2,722,473 | 2,658,117 | 2,343,427 | 1,974,072 | 2,577,725 | 2,591,331 | 3,037,346 | 1,432,613 | 1,255,174 | 3,376,561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 24,288 | 98,484 | 248,709 | 715,439 | 806,792 | 958,467 | 699,143 | 1,182,209 | 1,519,711 | 2,651,858 | 2,126,089 | 2,384,566 | 3,421,357 | 3,760,207 | 2,833,468 | 5,420,413 | 4,365,074 | 8,130,173 | 7,159,604 | 8,857,991 | 7,805,150 | 7,580,875 | 6,922,667 | 8,117,079 | 9,577,933 | 8,504,996 | 7,954,175 | 8,171,494 | 10,573,405 | 9,066,852 | 7,176,194 | 7,398,674 | 10,602,612 | 10,838,968 | 9,871,513 | 13,151,577 | 14,135,210 | 14,274,618 | 13,019,455 | 13,945,758 | 14,373,386 | 14,472,721 | 12,716,846 | 12,645,024 | 14,907,980 | 15,256,882 | 14,514,968 | 14,330,937 | 18,315,695 | 19,999,759 | 20,854,744 | 23,498,243 | 25,944,505 | 25,427,975 | 22,615,707 | 19,975,603 | 24,759,369 | 28,610,039 | 26,976,019 | 24,022,258 | 27,648,269 | 31,876,046 | 28,506,311 | 29,163,036 | 31,809,480 | 39,533,030 | 30,532,148 | 33,526,418 | 37,456,783 | 41,644,723 | 35,444,984 | 35,640,060 | 38,285,464 |
| 38,285,464 | 35,640,060 | 35,444,984 | 41,644,723 | 37,456,783 | 33,526,418 | 30,532,148 | 39,533,030 | 31,809,480 | 29,163,036 | 28,506,311 | 31,876,046 | 27,648,269 | 24,022,258 | 26,976,019 | 28,610,039 | 24,759,369 | 19,975,603 | 22,615,707 | 25,427,975 | 25,944,505 | 23,498,243 | 20,854,744 | 19,999,759 | 18,315,695 | 14,330,937 | 14,514,968 | 15,256,882 | 14,907,980 | 12,645,024 | 12,716,846 | 14,472,721 | 14,373,386 | 13,945,758 | 13,019,455 | 14,274,618 | 14,135,210 | 13,151,577 | 9,871,513 | 10,838,968 | 10,602,612 | 7,398,674 | 7,176,194 | 9,066,852 | 10,573,405 | 8,171,494 | 7,954,175 | 8,504,996 | 9,577,933 | 8,117,079 | 6,922,667 | 7,580,875 | 7,805,150 | 8,857,991 | 7,159,604 | 8,130,173 | 4,365,074 | 5,420,413 | 2,833,468 | 3,760,207 | 3,421,357 | 2,384,566 | 2,126,089 | 2,651,858 | 1,519,711 | 1,182,209 | 699,143 | 958,467 | 806,792 | 715,439 | 248,709 | 98,484 | 24,288 |
---|
Other Current Liabilities | 11,108 | 21,759 | 118,141 | 407,476 | 893,347 | 862,105 | 893,734 | 1,455,007 | 2,025,545 | 2,882,034 | 1,909,743 | 2,471,233 | 2,103,191 | 2,474,663 | 1,254,514 | 1,794,014 | 4,768,497 | 2,488,466 | 1,702,076 | 2,263,391 | 1,588,914 | 2,181,997 | 2,136,302 | 2,053,519 | 2,449,431 | 2,919,223 | 1,554,643 | 2,752,242 | 2,308,019 | 1,900,239 | 1,811,590 | 2,743,990 | 3,858,597 | 5,623,091 | 5,974,041 | 6,002,941 | 7,315,953 | 4,950,170 | 4,889,355 | 6,941,046 | 6,474,057 | 7,518,189 | 7,145,485 | 8,689,054 | 7,138,796 | 8,344,412 | 7,616,717 | 7,785,873 | 8,151,745 | 7,079,819 | 7,993,667 | 11,309,521 | 4,566,229 | 17,627,272 | 17,525,256 | 20,980,923 | 17,776,873 | 12,322,265 | 13,612,064 | 15,316,318 | 13,579,327 | 11,614,195 | 11,190,759 | 13,269,898 | 9,856,310 | 11,666,653 | 15,196,935 | 16,709,752 | 18,035,868 | 2,710,696 | 2,830,545 | 3,274,882 | 4,949,683 |
| 4,949,683 | 3,274,882 | 2,830,545 | 2,710,696 | 18,035,868 | 16,709,752 | 15,196,935 | 11,666,653 | 9,856,310 | 13,269,898 | 11,190,759 | 11,614,195 | 13,579,327 | 15,316,318 | 13,612,064 | 12,322,265 | 17,776,873 | 20,980,923 | 17,525,256 | 17,627,272 | 4,566,229 | 11,309,521 | 7,993,667 | 7,079,819 | 8,151,745 | 7,785,873 | 7,616,717 | 8,344,412 | 7,138,796 | 8,689,054 | 7,145,485 | 7,518,189 | 6,474,057 | 6,941,046 | 4,889,355 | 4,950,170 | 7,315,953 | 6,002,941 | 5,974,041 | 5,623,091 | 3,858,597 | 2,743,990 | 1,811,590 | 1,900,239 | 2,308,019 | 2,752,242 | 1,554,643 | 2,919,223 | 2,449,431 | 2,053,519 | 2,136,302 | 2,181,997 | 1,588,914 | 2,263,391 | 1,702,076 | 2,488,466 | 4,768,497 | 1,794,014 | 1,254,514 | 2,474,663 | 2,103,191 | 2,471,233 | 1,909,743 | 2,882,034 | 2,025,545 | 1,455,007 | 893,734 | 862,105 | 893,347 | 407,476 | 118,141 | 21,759 | 11,108 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,375,977 | 25,249,728 | 27,436,990 | 21,263,935 | 22,335,048 | 23,328,284 | 26,058,285 | 26,320,058 | 28,428,990 | 30,946,259 | 33,634,370 | 33,050,523 | 35,393,809 | 36,070,733 | 37,738,164 | 37,346,163 | 35,343,185 | 39,474,528 | 42,797,745 | 40,246,083 | 42,740,040 | 43,856,737 | 44,761,840 |
| 44,761,840 | 43,856,737 | 42,740,040 | 40,246,083 | 42,797,745 | 39,474,528 | 35,343,185 | 37,346,163 | 37,738,164 | 36,070,733 | 35,393,809 | 33,050,523 | 33,634,370 | 30,946,259 | 28,428,990 | 26,320,058 | 26,058,285 | 23,328,284 | 22,335,048 | 21,263,935 | 27,436,990 | 25,249,728 | 26,375,977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short 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 | -3,376,561 | -1,255,174 | -1,432,613 | -2,243,338 | -1,692,709 | -1,651,489 | -1,272,466 | 677,818 | 796,911 | 1,560,493 | 1,904,524 | 1,950,169 | 2,044,016 | 2,252,667 | 2,039,737 | 2,072,706 | 2,058,469 | 2,457,753 | 2,598,416 | 2,831,461 | 4,110,729 | 5,594,961 | 4,966,776 | 5,085,696 | 5,238,258 | 5,609,710 |
| 5,609,710 | 5,238,258 | 5,085,696 | 4,966,776 | 5,594,961 | 4,110,729 | 2,831,461 | 2,598,416 | 2,457,753 | 2,058,469 | 2,072,706 | 2,039,737 | 2,252,667 | 2,044,016 | 1,950,169 | 1,904,524 | 1,560,493 | 796,911 | 677,818 | -1,272,466 | -1,651,489 | -1,692,709 | -2,243,338 | -1,432,613 | -1,255,174 | -3,376,561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 23,564,474 | 22,942,416 | 2,443,875 | 2,486,403 | 2,673,520 | 2,942,467 | 3,554,530 | 3,354,096 | 3,509,474 | 3,371,752 | 3,634,184 | 3,651,653 | 5,079,743 | 5,539,802 | 5,622,882 | 3,308,513 | 4,961,308 | 3,020,447 | 5,346,699 | 3,228,373 | 3,194,344 | 3,136,342 | 3,353,921 |
| 3,353,921 | 3,136,342 | 3,194,344 | 3,228,373 | 5,346,699 | 3,020,447 | 4,961,308 | 3,308,513 | 5,622,882 | 5,539,802 | 5,079,743 | 3,651,653 | 3,634,184 | 3,371,752 | 3,509,474 | 3,354,096 | 3,554,530 | 2,942,467 | 2,673,520 | 2,486,403 | 2,443,875 | 22,942,416 | 23,564,474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 377,834 | 435,277 | 541,470 | 555,515 | 693,720 | 776,224 | 724,946 | 758,027 | 828,419 | 1,142,465 | 737,352 | 717,143 | 605,150 | 679,121 | 807,130 | 768,141 | 0 | 988,702 | 0 | 467,632 | 565,229 | 426,313 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 426,313 | 565,229 | 467,632 | 0 | 988,702 | 0 | 768,141 | 807,130 | 679,121 | 605,150 | 717,143 | 737,352 | 1,142,465 | 828,419 | 758,027 | 724,946 | 776,224 | 693,720 | 555,515 | 541,470 | 435,277 | 377,834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 127,246 | 360,309 | 599,916 | 631,302 | 622,665 | 2,883,251 | 2,911,792 | 2,980,999 | 3,050,640 | 3,730,302 | 3,925,065 | 3,997,116 | 4,487,125 | 5,201,057 | 5,290,679 | 5,009,433 | 5,794,896 | 13,288,988 | 13,551,319 | 12,862,302 | 12,941,042 | 12,874,059 | 12,923,313 | 12,771,951 | 12,850,224 | 12,902,653 | 12,979,354 | 12,929,238 | 13,032,641 | 13,367,526 | 13,367,463 | 13,437,131 | 14,204,308 | 14,767,789 | 14,889,468 | 14,824,478 | 16,030,937 | 16,761,446 | 17,125,559 | 17,990,073 | 19,126,263 | 19,976,152 | 20,149,911 | 20,586,174 | 21,673,906 | 22,686,694 | 22,853,571 | 22,995,460 | 23,776,289 | 24,961,218 | 25,006,384 | 29,512,444 | 29,824,526 | 30,675,121 | 31,481,824 | 31,367,958 | 33,191,998 | 34,168,252 | 35,096,250 | 33,920,436 | 34,420,773 | 35,541,783 | 37,247,869 | 37,206,932 | 38,009,400 | 38,095,078 | 39,325,676 | 38,848,863 | 37,833,677 | 37,609,899 | 37,893,519 | 37,993,126 | 38,316,157 |
| 38,316,157 | 37,993,126 | 37,893,519 | 37,609,899 | 37,833,677 | 38,848,863 | 39,325,676 | 38,095,078 | 38,009,400 | 37,206,932 | 37,247,869 | 35,541,783 | 34,420,773 | 33,920,436 | 35,096,250 | 34,168,252 | 33,191,998 | 31,367,958 | 31,481,824 | 30,675,121 | 29,824,526 | 29,512,444 | 25,006,384 | 24,961,218 | 23,776,289 | 22,995,460 | 22,853,571 | 22,686,694 | 21,673,906 | 20,586,174 | 20,149,911 | 19,976,152 | 19,126,263 | 17,990,073 | 17,125,559 | 16,761,446 | 16,030,937 | 14,824,478 | 14,889,468 | 14,767,789 | 14,204,308 | 13,437,131 | 13,367,463 | 13,367,526 | 13,032,641 | 12,929,238 | 12,979,354 | 12,902,653 | 12,850,224 | 12,771,951 | 12,923,313 | 12,874,059 | 12,941,042 | 12,862,302 | 13,551,319 | 13,288,988 | 5,794,896 | 5,009,433 | 5,290,679 | 5,201,057 | 4,487,125 | 3,997,116 | 3,925,065 | 3,730,302 | 3,050,640 | 2,980,999 | 2,911,792 | 2,883,251 | 622,665 | 631,302 | 599,916 | 360,309 | 127,246 |
---|
Common Stock | 70,000 | 100,000 | 100,000 | 450,000 | 450,000 | 500,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,400,000 | 1,400,000 | 1,400,000 | 1,400,000 | 2,240,000 | 2,240,000 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 3,556,203 | 3,556,203 | 3,556,203 | 3,556,203 | 3,556,203 | 3,556,203 | 3,556,203 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 0 | 4,225,068 | 4,225,068 | 4,225,068 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 4,225,068 | 4,225,068 | 4,225,068 | 0 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 4,225,068 | 3,556,203 | 3,556,203 | 3,556,203 | 3,556,203 | 3,556,203 | 3,556,203 | 3,556,203 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,735,541 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,694,588 | 2,240,000 | 2,240,000 | 1,400,000 | 1,400,000 | 1,400,000 | 1,400,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 500,000 | 450,000 | 450,000 | 100,000 | 100,000 | 70,000 |
---|
Retained Earnings | 36,069 | 96,002 | 289,305 | 121,686 | 126,061 | 575,504 | 152,357 | 220,815 | 304,677 | 919,108 | 1,119,674 | 781,468 | 1,266,405 | 1,870,983 | 2,246,800 | 1,147,150 | 1,902,054 | 2,659,414 | 2,865,599 | 2,167,901 | 2,358,327 | 2,349,962 | 2,356,139 | 2,287,301 | 2,253,749 | 2,368,286 | 2,400,748 | 2,312,766 | 2,408,031 | 2,647,730 | 2,698,531 | 2,762,854 | 3,627,090 | 4,261,845 | 4,510,619 | 4,429,471 | 5,291,916 | 6,033,507 | 6,404,020 | 6,170,563 | 6,861,165 | 7,673,429 | 7,854,066 | 8,188,239 | 8,530,824 | 9,289,316 | 9,730,397 | 10,100,236 | 10,989,272 | 11,786,451 | 10,716,188 | 10,396,956 | 10,803,266 | 12,722,011 | 13,627,584 | 13,238,342 | 14,032,624 | 14,927,027 | 15,890,813 | 15,604,452 | 16,768,740 | 17,203,037 | 18,697,537 | 18,275,826 | 18,642,762 | 16,936,059 | 19,868,018 | 19,354,388 | 19,334,556 | 17,540,625 | 17,847,395 | 18,473,572 | 18,859,957 |
| 18,859,957 | 18,473,572 | 17,847,395 | 17,540,625 | 19,334,556 | 19,354,388 | 19,868,018 | 16,936,059 | 18,642,762 | 18,275,826 | 18,697,537 | 17,203,037 | 16,768,740 | 15,604,452 | 15,890,813 | 14,927,027 | 14,032,624 | 13,238,342 | 13,627,584 | 12,722,011 | 10,803,266 | 10,396,956 | 10,716,188 | 11,786,451 | 10,989,272 | 10,100,236 | 9,730,397 | 9,289,316 | 8,530,824 | 8,188,239 | 7,854,066 | 7,673,429 | 6,861,165 | 6,170,563 | 6,404,020 | 6,033,507 | 5,291,916 | 4,429,471 | 4,510,619 | 4,261,845 | 3,627,090 | 2,762,854 | 2,698,531 | 2,647,730 | 2,408,031 | 2,312,766 | 2,400,748 | 2,368,286 | 2,253,749 | 2,287,301 | 2,356,139 | 2,349,962 | 2,358,327 | 2,167,901 | 2,865,599 | 2,659,414 | 1,902,054 | 1,147,150 | 2,246,800 | 1,870,983 | 1,266,405 | 781,468 | 1,119,674 | 919,108 | 304,677 | 220,815 | 152,357 | 575,504 | 126,061 | 121,686 | 289,305 | 96,002 | 36,069 |
---|
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 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,167,458 | 9,230,813 | 1,450,849 | 9,435,122 | 1,507,160 | 13,497,321 | 1,643,654 | 1,544,784 | 1,820,160 | 14,934,307 | 2,901,089 | 14,980,369 | 1,975,849 | 13,426,965 | 2,007,601 | 14,325,265 | 14,706,038 | 3,022,087 | 0 | 3,084,513 | 3,108,618 | 2,116,264 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,116,264 | 3,108,618 | 3,084,513 | 0 | 3,022,087 | 14,706,038 | 14,325,265 | 2,007,601 | 13,426,965 | 1,975,849 | 14,980,369 | 2,901,089 | 14,934,307 | 1,820,160 | 1,544,784 | 1,643,654 | 13,497,321 | 1,507,160 | 9,435,122 | 1,450,849 | 9,230,813 | 1,167,458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|