> Total Assets | 432,154,119 | 429,351,546 | 444,505,976 | 456,697,995 | 470,848,091 | 479,185,063 | 522,290,681 | 513,888,239 | 530,569,883 | 641,570,586 | 588,743,161 | 589,286,719 | 588,392,246 | 495,060,907 | 502,403,887 | 520,311,278 | 530,760,997 | 539,608,314 | 539,988,738 | 541,277,167 | 542,660,402 | 546,391,224 | 540,763,600 | 552,406,614 | 713,132,064 | 722,091,854 | 717,749,950 | 707,615,437 | 709,915,667 | 709,679,502 | 706,895,460 | 705,889,881 | 686,509,071 | 685,903,761 | 693,618,025 | 689,325,920 | 679,393,274 | 665,926,750 | 660,865,029 | 634,632,160 | 633,289,110 | 625,397,240 | 627,008,976 | 639,428,049 | 634,955,205 |
| 634,955,205 | 639,428,049 | 627,008,976 | 625,397,240 | 633,289,110 | 634,632,160 | 660,865,029 | 665,926,750 | 679,393,274 | 689,325,920 | 693,618,025 | 685,903,761 | 686,509,071 | 705,889,881 | 706,895,460 | 709,679,502 | 709,915,667 | 707,615,437 | 717,749,950 | 722,091,854 | 713,132,064 | 552,406,614 | 540,763,600 | 546,391,224 | 542,660,402 | 541,277,167 | 539,988,738 | 539,608,314 | 530,760,997 | 520,311,278 | 502,403,887 | 495,060,907 | 588,392,246 | 589,286,719 | 588,743,161 | 641,570,586 | 530,569,883 | 513,888,239 | 522,290,681 | 479,185,063 | 470,848,091 | 456,697,995 | 444,505,976 | 429,351,546 | 432,154,119 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66,011,491 | 63,271,814 | 72,350,822 | 66,987,743 | 67,691,007 | 68,983,960 | 75,421,669 | 58,256,000 | 61,452,297 | 55,315,963 | 54,478,363 | 60,812,941 | 67,296,576 | 73,910,727 | 88,569,827 | 77,742,824 | 86,277,139 | 103,953,922 | 103,203,352 | 98,617,969 | 89,714,344 | 89,732,960 | 78,632,924 | 83,099,428 | 79,250,443 | 86,990,148 | 86,754,215 | 85,867,508 |
| 85,867,508 | 86,754,215 | 86,990,148 | 79,250,443 | 83,099,428 | 78,632,924 | 89,732,960 | 89,714,344 | 98,617,969 | 103,203,352 | 103,953,922 | 86,277,139 | 77,742,824 | 88,569,827 | 73,910,727 | 67,296,576 | 60,812,941 | 54,478,363 | 55,315,963 | 61,452,297 | 58,256,000 | 75,421,669 | 68,983,960 | 67,691,007 | 66,987,743 | 72,350,822 | 63,271,814 | 66,011,491 | 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 | 4,799,259 | 3,950,093 | 4,169,041 | 1,135,083 | 860,664 | 8,439,291 | 23,944,704 | 12,181,843 | 13,549,522 | 7,630,629 | 6,781,706 | 12,574,028 | 18,502,291 | 21,831,441 | 28,776,055 | 22,488,609 | 16,904,509 | 36,487,845 | 7,803 | 10,323 | 12,149 | 12,661 | 7,239 | 10,853 | 8,282 | 31,777,208 | 21,575,945 | 0 |
| 0 | 21,575,945 | 31,777,208 | 8,282 | 10,853 | 7,239 | 12,661 | 12,149 | 10,323 | 7,803 | 36,487,845 | 16,904,509 | 22,488,609 | 28,776,055 | 21,831,441 | 18,502,291 | 12,574,028 | 6,781,706 | 7,630,629 | 13,549,522 | 12,181,843 | 23,944,704 | 8,439,291 | 860,664 | 1,135,083 | 4,169,041 | 3,950,093 | 4,799,259 | 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 | 15,920,369 | 14,495,410 | 17,729,041 | 11,854,126 | 14,804,474 | 15,886,517 | 12,772,160 | 10,983,889 | 11,641,158 | 13,898,311 | 17,488,134 | 0 | 0 | 21,723,941 | 32,507,332 | 29,365,113 | 38,418,935 | 40,838,771 | 23,722,652 | 24,413,988 | 21,148,504 | 24,053,397 | 18,164,495 | 20,337,438 | 19,760,621 | 26,661,795 | 33,144,594 | 0 |
| 0 | 33,144,594 | 26,661,795 | 19,760,621 | 20,337,438 | 18,164,495 | 24,053,397 | 21,148,504 | 24,413,988 | 23,722,652 | 40,838,771 | 38,418,935 | 29,365,113 | 32,507,332 | 21,723,941 | 0 | 0 | 17,488,134 | 13,898,311 | 11,641,158 | 10,983,889 | 12,772,160 | 15,886,517 | 14,804,474 | 11,854,126 | 17,729,041 | 14,495,410 | 15,920,369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 26,298,468 | 29,256,469 | 27,210,623 | 28,058,601 | 26,185,845 | 22,545,373 | 23,553,718 | 27,735,872 | 24,337,783 | 22,921,552 | 21,452,492 | 23,075,352 | 22,584,091 | 22,125,524 | 22,393,079 | 24,056,348 | 23,992,345 | 23,731,114 | 24,738,582 | 28,812,847 | 24,700,048 | 34,070,217 | 28,388,463 | 27,543,850 | 27,368,334 | 25,527,929 | 23,248,286 | 23,753,436 | 22,065,951 | 22,987,621 | 26,282,776 | 24,345,422 | 22,912,258 | 26,939,532 | 22,932,845 | 26,336,103 | 24,073,305 | 25,105,765 | 23,509,594 | 22,900,343 | 24,091,698 | 24,293,441 | 23,727,277 | 27,594,852 | 0 |
| 0 | 27,594,852 | 23,727,277 | 24,293,441 | 24,091,698 | 22,900,343 | 23,509,594 | 25,105,765 | 24,073,305 | 26,336,103 | 22,932,845 | 26,939,532 | 22,912,258 | 24,345,422 | 26,282,776 | 22,987,621 | 22,065,951 | 23,753,436 | 23,248,286 | 25,527,929 | 27,368,334 | 27,543,850 | 28,388,463 | 34,070,217 | 24,700,048 | 28,812,847 | 24,738,582 | 23,731,114 | 23,992,345 | 24,056,348 | 22,393,079 | 22,125,524 | 22,584,091 | 23,075,352 | 21,452,492 | 22,921,552 | 24,337,783 | 27,735,872 | 23,553,718 | 22,545,373 | 26,185,845 | 28,058,601 | 27,210,623 | 29,256,469 | 26,298,468 |
---|
Inventory | 1,336,741 | 1,403,434 | 1,906,988 | 2,032,566 | 543,367 | 417,646 | 383,666 | 369,588 | 356,645 | 369,884 | 425,242 | 354,696 | 342,532 | 345,194 | 358,617 | 389,878 | 427,173 | 600,476 | 690,343 | 694,153 | 806,599 | 1,107,171 | 974,540 | 1,051,178 | 1,160,258 | 1,271,998 | 1,246,328 | 102,143 | 94,252 | 174,049 | 172,455 | 85,524 | 122,986 | 137,369 | 188,390 | 107,802 | 103,213 | 234,493 | 192,080 | 152,628 | 163,718 | 190,394 | 155,965 | 209,689 | 0 |
| 0 | 209,689 | 155,965 | 190,394 | 163,718 | 152,628 | 192,080 | 234,493 | 103,213 | 107,802 | 188,390 | 137,369 | 122,986 | 85,524 | 172,455 | 174,049 | 94,252 | 102,143 | 1,246,328 | 1,271,998 | 1,160,258 | 1,051,178 | 974,540 | 1,107,171 | 806,599 | 694,153 | 690,343 | 600,476 | 427,173 | 389,878 | 358,617 | 345,194 | 342,532 | 354,696 | 425,242 | 369,884 | 356,645 | 369,588 | 383,666 | 417,646 | 543,367 | 2,032,566 | 1,906,988 | 1,403,434 | 1,336,741 |
---|
> 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 | 555,999,236 | 550,189,682 | 546,146,797 | 540,018,828 | 552,673,834 | 549,087,697 |
| 549,087,697 | 552,673,834 | 540,018,828 | 546,146,797 | 550,189,682 | 555,999,236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 167,883,177 | 165,115,421 | 200,460,019 | 204,233,308 | 208,772,111 | 214,731,435 | 248,646,010 | 290,594,675 | 293,359,466 | 312,200,483 | 315,453,896 | 328,503,835 | 342,984,866 | 355,803,088 | 362,579,768 | 382,966,840 | 403,893,378 | 407,191,200 | 409,615,650 | 408,261,019 | 406,175,688 | 401,051,846 | 395,355,538 | 401,980,175 | 580,210,582 | 583,029,154 | 583,952,521 | 578,315,304 | 572,350,075 | 564,561,240 | 555,680,592 | 543,475,829 | 536,275,031 | 528,837,151 | 520,428,821 | 518,977,550 | 514,677,379 | 511,457,641 | 504,646,038 | 493,181,063 | 488,406,043 | 484,041,914 | 477,573,854 | 465,556,488 | 0 |
| 0 | 465,556,488 | 477,573,854 | 484,041,914 | 488,406,043 | 493,181,063 | 504,646,038 | 511,457,641 | 514,677,379 | 518,977,550 | 520,428,821 | 528,837,151 | 536,275,031 | 543,475,829 | 555,680,592 | 564,561,240 | 572,350,075 | 578,315,304 | 583,952,521 | 583,029,154 | 580,210,582 | 401,980,175 | 395,355,538 | 401,051,846 | 406,175,688 | 408,261,019 | 409,615,650 | 407,191,200 | 403,893,378 | 382,966,840 | 362,579,768 | 355,803,088 | 342,984,866 | 328,503,835 | 315,453,896 | 312,200,483 | 293,359,466 | 290,594,675 | 248,646,010 | 214,731,435 | 208,772,111 | 204,233,308 | 200,460,019 | 165,115,421 | 167,883,177 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,343,749 | 51,075,103 | 45,513,694 | 44,141,630 | 52,347,854 | 52,164,179 | 53,155,276 | 52,817,023 | 53,034,346 | 53,869,942 | 50,725,785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,725,785 | 53,869,942 | 53,034,346 | 52,817,023 | 53,155,276 | 52,164,179 | 52,347,854 | 44,141,630 | 45,513,694 | 51,075,103 | 50,343,749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,373,234 | 1,372,804 | 3,582,914 | 3,563,037 | 3,543,159 | 3,523,282 | 3,503,404 | 3,483,527 | 3,463,649 | 3,443,772 | 3,423,894 | 3,404,016 | 3,384,139 | 3,364,261 | 3,344,384 | 3,324,506 | 3,304,629 | 3,284,751 | 3,264,873 | 3,244,996 | 3,284,549 | 3,262,101 | 3,239,654 | 3,268,527 | 3,252,100 | 3,229,653 | 3,050,975 | 3,025,452 | 2,999,930 | 2,974,407 | 3,023,885 | 0 |
| 0 | 3,023,885 | 2,974,407 | 2,999,930 | 3,025,452 | 3,050,975 | 3,229,653 | 3,252,100 | 3,268,527 | 3,239,654 | 3,262,101 | 3,284,549 | 3,244,996 | 3,264,873 | 3,284,751 | 3,304,629 | 3,324,506 | 3,344,384 | 3,364,261 | 3,384,139 | 3,404,016 | 3,423,894 | 3,443,772 | 3,463,649 | 3,483,527 | 3,503,404 | 3,523,282 | 3,543,159 | 3,563,037 | 3,582,914 | 1,372,804 | 1,373,234 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 | 1,365,064 |
---|
> Total Liabilities | 112,247,045 | 107,171,950 | 121,707,327 | 129,832,814 | 145,112,432 | 145,070,653 | 184,242,221 | 229,578,117 | 245,244,779 | 351,748,579 | 302,098,811 | 302,533,616 | 301,131,950 | 202,542,771 | 209,375,895 | 219,815,693 | 232,296,159 | 237,918,753 | 235,624,045 | 237,320,598 | 240,648,447 | 242,186,770 | 235,532,491 | 247,551,865 | 410,605,886 | 417,742,909 | 412,877,560 | 404,770,861 | 405,418,773 | 408,021,799 | 402,149,612 | 402,345,553 | 383,054,922 | 376,803,347 | 372,313,154 | 363,094,307 | 347,881,439 | 329,993,743 | 321,550,901 | 294,782,193 | 289,041,151 | 271,534,786 | 266,082,078 | 277,003,384 | 267,794,560 |
| 267,794,560 | 277,003,384 | 266,082,078 | 271,534,786 | 289,041,151 | 294,782,193 | 321,550,901 | 329,993,743 | 347,881,439 | 363,094,307 | 372,313,154 | 376,803,347 | 383,054,922 | 402,345,553 | 402,149,612 | 408,021,799 | 405,418,773 | 404,770,861 | 412,877,560 | 417,742,909 | 410,605,886 | 247,551,865 | 235,532,491 | 242,186,770 | 240,648,447 | 237,320,598 | 235,624,045 | 237,918,753 | 232,296,159 | 219,815,693 | 209,375,895 | 202,542,771 | 301,131,950 | 302,533,616 | 302,098,811 | 351,748,579 | 245,244,779 | 229,578,117 | 184,242,221 | 145,070,653 | 145,112,432 | 129,832,814 | 121,707,327 | 107,171,950 | 112,247,045 |
---|
> Total Current Liabilities | 35,702,805 | 39,670,016 | 37,305,947 | 47,721,384 | 47,834,166 | 51,525,336 | 63,248,777 | 68,915,757 | 48,748,452 | 154,223,249 | 124,192,723 | 137,458,862 | 135,829,626 | 51,550,097 | 48,721,237 | 55,061,817 | 67,027,796 | 54,685,933 | 58,381,214 | 63,447,468 | 73,471,538 | 80,257,767 | 79,049,440 | 66,797,183 | 78,775,119 | 74,570,244 | 73,380,747 | 61,860,436 | 67,878,052 | 84,180,726 | 81,762,751 | 85,441,411 | 79,725,943 | 80,790,081 | 83,440,016 | 82,853,758 | 75,575,871 | 70,372,843 | 67,544,665 | 61,235,799 | 58,538,686 | 57,814,563 | 63,027,576 | 64,984,706 | 68,134,981 |
| 68,134,981 | 64,984,706 | 63,027,576 | 57,814,563 | 58,538,686 | 61,235,799 | 67,544,665 | 70,372,843 | 75,575,871 | 82,853,758 | 83,440,016 | 80,790,081 | 79,725,943 | 85,441,411 | 81,762,751 | 84,180,726 | 67,878,052 | 61,860,436 | 73,380,747 | 74,570,244 | 78,775,119 | 66,797,183 | 79,049,440 | 80,257,767 | 73,471,538 | 63,447,468 | 58,381,214 | 54,685,933 | 67,027,796 | 55,061,817 | 48,721,237 | 51,550,097 | 135,829,626 | 137,458,862 | 124,192,723 | 154,223,249 | 48,748,452 | 68,915,757 | 63,248,777 | 51,525,336 | 47,834,166 | 47,721,384 | 37,305,947 | 39,670,016 | 35,702,805 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206,100,000 | 22,055,769 | 23,180,769 | 25,172,436 | 27,164,103 | 28,030,769 | 28,897,436 | 29,764,103 | 29,764,103 | 20,227,507 | 17,248,340 | 22,158,377 | 32,164,671 | 32,080,971 | 42,217,560 | 32,200,557 | 31,884,285 | 31,536,312 | 26,056,981 | 15,800,000 | 15,800,000 | 15,800,000 | 5,800,000 | 800,000 | 872,899 | 0 | 0 | 0 |
| 0 | 0 | 0 | 872,899 | 800,000 | 5,800,000 | 15,800,000 | 15,800,000 | 15,800,000 | 26,056,981 | 31,536,312 | 31,884,285 | 32,200,557 | 42,217,560 | 32,080,971 | 32,164,671 | 22,158,377 | 17,248,340 | 20,227,507 | 29,764,103 | 29,764,103 | 28,897,436 | 28,030,769 | 27,164,103 | 25,172,436 | 23,180,769 | 22,055,769 | 206,100,000 | 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 | 206,100,000 | 22,055,769 | 23,180,769 | 25,172,436 | 27,164,103 | 28,030,769 | 28,897,436 | 29,764,103 | 29,764,103 | 26,905,769 | 21,105,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,268,714 | 25,244,036 | 25,604,756 | 29,964,055 | 31,338,375 | 0 |
| 0 | 31,338,375 | 29,964,055 | 25,604,756 | 25,244,036 | 30,268,714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,105,333 | 26,905,769 | 29,764,103 | 29,764,103 | 28,897,436 | 28,030,769 | 27,164,103 | 25,172,436 | 23,180,769 | 22,055,769 | 206,100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 6,832,631 | 6,921,611 | 4,576,633 | 5,953,588 | 4,549,231 | 3,931,130 | 4,658,138 | 4,437,746 | 4,954,281 | 3,729,372 | 3,469,217 | 3,823,192 | 3,647,767 | 3,402,850 | 3,263,046 | 3,435,491 | 3,504,119 | 3,354,258 | 2,733,901 | 3,510,968 | 0 | 0 | 0 | 3,128,986 | 2,778,905 | 3,112,776 | 0 | 2,707,507 | 2,573,586 | 2,336,090 | 2,555,669 | 3,008,399 | 2,961,634 | 2,988,547 | 3,489,764 | 3,664,380 | 2,944,260 | 3,296,126 | 3,548,058 | 3,372,983 | 3,482,742 | 3,101,024 | 3,344,418 | 3,129,509 | 0 |
| 0 | 3,129,509 | 3,344,418 | 3,101,024 | 3,482,742 | 3,372,983 | 3,548,058 | 3,296,126 | 2,944,260 | 3,664,380 | 3,489,764 | 2,988,547 | 2,961,634 | 3,008,399 | 2,555,669 | 2,336,090 | 2,573,586 | 2,707,507 | 0 | 3,112,776 | 2,778,905 | 3,128,986 | 0 | 0 | 0 | 3,510,968 | 2,733,901 | 3,354,258 | 3,504,119 | 3,435,491 | 3,263,046 | 3,402,850 | 3,647,767 | 3,823,192 | 3,469,217 | 3,729,372 | 4,954,281 | 4,437,746 | 4,658,138 | 3,931,130 | 4,549,231 | 5,953,588 | 4,576,633 | 6,921,611 | 6,832,631 |
---|
Other Current Liabilities | 18,548,814 | 13,857,075 | 12,372,984 | 13,324,416 | 15,791,555 | 15,505,806 | 22,477,239 | 39,239,611 | 20,871,571 | 134,446,277 | 115,050,906 | 118,135,670 | 117,181,859 | 33,147,247 | 30,458,191 | 32,643,634 | 39,933,292 | 20,633,598 | 18,591,544 | 21,755,731 | 33,299,102 | 28,093,664 | 23,257,807 | 13,038,821 | 5,105,624 | 1,990,902 | 20,344,547 | 8,781,362 | 18,105,104 | 9,517,937 | 6,278,997 | 6,763,556 | 9,732,051 | 6,931,822 | 8,848,841 | 10,747,393 | 15,503,357 | 7,106,805 | 5,058,627 | -1 | -1 | 0 | -1 | 0 | 0 |
| 0 | 0 | -1 | 0 | -1 | -1 | 5,058,627 | 7,106,805 | 15,503,357 | 10,747,393 | 8,848,841 | 6,931,822 | 9,732,051 | 6,763,556 | 6,278,997 | 9,517,937 | 18,105,104 | 8,781,362 | 20,344,547 | 1,990,902 | 5,105,624 | 13,038,821 | 23,257,807 | 28,093,664 | 33,299,102 | 21,755,731 | 18,591,544 | 20,633,598 | 39,933,292 | 32,643,634 | 30,458,191 | 33,147,247 | 117,181,859 | 118,135,670 | 115,050,906 | 134,446,277 | 20,871,571 | 39,239,611 | 22,477,239 | 15,505,806 | 15,791,555 | 13,324,416 | 12,372,984 | 13,857,075 | 18,548,814 |
---|
> 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 | 231,810,735 | 228,801,114 | 211,962,380 | 203,054,502 | 212,018,679 | 199,659,579 |
| 199,659,579 | 212,018,679 | 203,054,502 | 211,962,380 | 228,801,114 | 231,810,735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 328,913,722 | 332,167,740 | 326,307,242 | 313,256,745 | 308,955,013 | 306,229,580 | 292,569,919 | 285,758,932 | 278,197,717 | 267,208,177 | 261,017,305 | 247,545,460 | 240,321,885 | 222,192,294 | 217,172,708 | 203,144,587 | 0 | 0 | 0 |
| 0 | 0 | 0 | 203,144,587 | 217,172,708 | 222,192,294 | 240,321,885 | 247,545,460 | 261,017,305 | 267,208,177 | 278,197,717 | 285,758,932 | 292,569,919 | 306,229,580 | 308,955,013 | 313,256,745 | 326,307,242 | 332,167,740 | 328,913,722 | 0 | 0 | 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 | -206,100,000 | -22,055,769 | -23,180,769 | -25,172,436 | -27,164,103 | -28,030,769 | -28,897,436 | -29,764,103 | -29,764,103 | -20,227,507 | -17,248,340 | -22,158,377 | -32,164,671 | -32,080,971 | -42,217,560 | -32,200,557 | -31,884,285 | -31,536,312 | -26,056,981 | -15,800,000 | -15,800,000 | -15,800,000 | 141,229,029 | 147,811,066 | 146,270,860 | 145,663,271 | 160,576,491 | 0 |
| 0 | 160,576,491 | 145,663,271 | 146,270,860 | 147,811,066 | 141,229,029 | -15,800,000 | -15,800,000 | -15,800,000 | -26,056,981 | -31,536,312 | -31,884,285 | -32,200,557 | -42,217,560 | -32,080,971 | -32,164,671 | -22,158,377 | -17,248,340 | -20,227,507 | -29,764,103 | -29,764,103 | -28,897,436 | -28,030,769 | -27,164,103 | -25,172,436 | -23,180,769 | -22,055,769 | -206,100,000 | 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 | -1 | -1 | 0 | 0 |
| 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 316,424,249 | 319,472,790 | 319,944,443 | 325,005,172 | 324,753,839 | 333,067,060 | 336,977,907 | 283,221,253 | 284,279,788 | 288,782,774 | 285,561,997 | 285,594,222 | 286,060,804 | 291,186,960 | 291,599,641 | 299,037,414 | 296,923,841 | 300,052,634 | 302,643,542 | 302,223,328 | 300,161,302 | 302,263,603 | 303,300,277 | 302,930,032 | 300,810,780 | 302,592,913 | 304,872,390 | 302,844,576 | 304,496,894 | 301,657,703 | 304,745,848 | 303,544,328 | 303,454,149 | 309,100,414 | 321,304,870 | 326,231,613 | 331,511,835 | 335,933,007 | 339,314,128 | 339,849,967 | 344,247,959 | 353,862,454 | 359,179,344 | 360,756,942 | 365,566,078 |
| 365,566,078 | 360,756,942 | 359,179,344 | 353,862,454 | 344,247,959 | 339,849,967 | 339,314,128 | 335,933,007 | 331,511,835 | 326,231,613 | 321,304,870 | 309,100,414 | 303,454,149 | 303,544,328 | 304,745,848 | 301,657,703 | 304,496,894 | 302,844,576 | 304,872,390 | 302,592,913 | 300,810,780 | 302,930,032 | 303,300,277 | 302,263,603 | 300,161,302 | 302,223,328 | 302,643,542 | 300,052,634 | 296,923,841 | 299,037,414 | 291,599,641 | 291,186,960 | 286,060,804 | 285,594,222 | 285,561,997 | 288,782,774 | 284,279,788 | 283,221,253 | 336,977,907 | 333,067,060 | 324,753,839 | 325,005,172 | 319,944,443 | 319,472,790 | 316,424,249 |
---|
Common Stock | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 |
---|
Retained Earnings Total 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 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 0 | 0 | 0 |
| 0 | 0 | 0 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 34,390,740 | 0 | 0 | 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 | -11,075,107 | -11,075,107 | -11,075,107 | -11,075,107 | -11,075,107 | -11,075,107 | -8,904,167 | -7,500,998 | -7,317,736 | -7,317,736 | 0 | 0 | 0 | -2,801,292 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 | -851,879 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,187,785 | 39,333,332 | 39,027,802 | 39,277,386 | 39,248,505 | 38,897,151 | 38,910,078 | 39,135,364 | 39,108,407 | 1,330,767 | 39,021,327 | 39,224,305 | 39,142,786 | 39,221,643 | 39,066,184 | 39,267,840 | 39,371,364 | 39,629,259 | 39,678,711 | 39,798,979 | 39,871,945 | 40,123,240 | 1,717,735 | 1,978,927 | 1,685,070 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1,685,070 | 1,978,927 | 1,717,735 | 40,123,240 | 39,871,945 | 39,798,979 | 39,678,711 | 39,629,259 | 39,371,364 | 39,267,840 | 39,066,184 | 39,221,643 | 39,142,786 | 39,224,305 | 39,021,327 | 1,330,767 | 39,108,407 | 39,135,364 | 38,910,078 | 38,897,151 | 39,248,505 | 39,277,386 | 39,027,802 | 39,333,332 | 39,187,785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|