> Total Assets | 55,012,190 | 55,165,348 | 59,002,252 | 64,047,777 | 69,301,276 | 76,397,467 | 0 | 79,978,766 | 0 | 81,657,875 | 83,710,920 | 87,737,031 | 90,411,041 | 89,626,082 | 89,743,013 | 95,162,451 | 98,673,529 | 98,211,841 | 98,349,305 | 101,603,301 | 102,419,390 | 106,715,059 | 106,446,750 | 110,823,133 | 114,937,517 | 118,699,537 | 116,541,912 | 123,126,578 | 126,486,454 | 129,292,714 | 128,532,588 | 134,484,922 | 137,066,072 | 143,550,564 | 150,967,228 | 156,706,320 | 159,338,649 | 162,123,657 | 158,234,438 | 164,286,168 | 170,935,464 | 175,633,911 | 176,350,287 | 179,824,984 | 196,863,369 | 199,345,759 | 198,874,898 | 207,273,293 | 209,734,452 | 218,521,865 | 245,089,787 | 254,693,497 | 263,793,559 | 280,523,589 | 278,427,719 | 289,052,705 | 313,112,434 | 315,402,734 | 312,910,482 | 311,809,081 | 310,949,040 | 300,802,190 | 293,629,338 | 296,988,684 | 304,506,361 | 288,020,852 | 287,138,106 | 289,550,199 | 287,090,254 | 283,266,567 | 278,649,841 | 282,295,166 | 290,140,126 |
| 290,140,126 | 282,295,166 | 278,649,841 | 283,266,567 | 287,090,254 | 289,550,199 | 287,138,106 | 288,020,852 | 304,506,361 | 296,988,684 | 293,629,338 | 300,802,190 | 310,949,040 | 311,809,081 | 312,910,482 | 315,402,734 | 313,112,434 | 289,052,705 | 278,427,719 | 280,523,589 | 263,793,559 | 254,693,497 | 245,089,787 | 218,521,865 | 209,734,452 | 207,273,293 | 198,874,898 | 199,345,759 | 196,863,369 | 179,824,984 | 176,350,287 | 175,633,911 | 170,935,464 | 164,286,168 | 158,234,438 | 162,123,657 | 159,338,649 | 156,706,320 | 150,967,228 | 143,550,564 | 137,066,072 | 134,484,922 | 128,532,588 | 129,292,714 | 126,486,454 | 123,126,578 | 116,541,912 | 118,699,537 | 114,937,517 | 110,823,133 | 106,446,750 | 106,715,059 | 102,419,390 | 101,603,301 | 98,349,305 | 98,211,841 | 98,673,529 | 95,162,451 | 89,743,013 | 89,626,082 | 90,411,041 | 87,737,031 | 83,710,920 | 81,657,875 | 0 | 79,978,766 | 0 | 76,397,467 | 69,301,276 | 64,047,777 | 59,002,252 | 55,165,348 | 55,012,190 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62,505,986 | 0 | 63,706,317 | 65,659,189 | 69,478,086 | 70,554,293 | 70,072,865 | 70,104,009 | 75,589,808 | 78,723,318 | 76,811,306 | 76,426,023 | 79,478,483 | 79,919,181 | 83,910,392 | 82,364,711 | 85,266,939 | 88,574,412 | 91,778,430 | 89,979,783 | 96,400,166 | 99,932,049 | 101,427,295 | 100,556,747 | 106,926,964 | 108,878,428 | 111,232,080 | 118,764,255 | 124,133,114 | 126,085,387 | 128,646,772 | 125,678,223 | 127,744,422 | 131,062,690 | 133,784,099 | 134,118,519 | 136,376,212 | 146,379,482 | 144,357,261 | 143,184,501 | 150,248,358 | 152,537,883 | 151,727,947 | 171,965,133 | 180,197,871 | 187,431,087 | 199,200,945 | 193,789,285 | 207,211,958 | 229,741,441 | 227,945,949 | 224,716,049 | 221,674,059 | 222,861,748 | 209,775,844 | 203,038,697 | 206,880,709 | 214,283,617 | 201,153,633 | 197,626,550 | 199,101,172 | 197,335,514 | 191,826,718 | 185,955,269 | 189,470,639 | 193,768,379 |
| 193,768,379 | 189,470,639 | 185,955,269 | 191,826,718 | 197,335,514 | 199,101,172 | 197,626,550 | 201,153,633 | 214,283,617 | 206,880,709 | 203,038,697 | 209,775,844 | 222,861,748 | 221,674,059 | 224,716,049 | 227,945,949 | 229,741,441 | 207,211,958 | 193,789,285 | 199,200,945 | 187,431,087 | 180,197,871 | 171,965,133 | 151,727,947 | 152,537,883 | 150,248,358 | 143,184,501 | 144,357,261 | 146,379,482 | 136,376,212 | 134,118,519 | 133,784,099 | 131,062,690 | 127,744,422 | 125,678,223 | 128,646,772 | 126,085,387 | 124,133,114 | 118,764,255 | 111,232,080 | 108,878,428 | 106,926,964 | 100,556,747 | 101,427,295 | 99,932,049 | 96,400,166 | 89,979,783 | 91,778,430 | 88,574,412 | 85,266,939 | 82,364,711 | 83,910,392 | 79,919,181 | 79,478,483 | 76,426,023 | 76,811,306 | 78,723,318 | 75,589,808 | 70,104,009 | 70,072,865 | 70,554,293 | 69,478,086 | 65,659,189 | 63,706,317 | 0 | 62,505,986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,992,206 | 0 | 15,330,609 | 14,419,989 | 18,096,906 | 16,791,449 | 17,479,824 | 16,527,338 | 22,186,227 | 23,163,312 | 22,209,370 | 18,188,509 | 18,876,907 | 17,911,719 | 22,668,664 | 16,886,592 | 20,231,674 | 17,978,758 | 25,346,523 | 21,998,467 | 25,982,872 | 24,780,579 | 26,110,962 | 23,689,548 | 26,325,325 | 25,974,110 | 29,986,445 | 31,584,769 | 31,131,269 | 37,452,883 | 40,247,806 | 34,079,044 | 30,798,406 | 38,169,222 | 43,418,176 | 37,328,791 | 34,155,564 | 32,535,787 | 37,224,092 | 29,561,874 | 34,899,300 | 29,836,971 | 42,475,805 | 23,885,268 | 26,564,242 | 22,846,751 | 42,431,476 | 25,265,749 | 21,265,450 | 24,824,426 | 24,243,832 | 30,623,201 | 28,890,802 | 28,868,973 | 25,359,181 | 27,971,091 | 27,021,683 | 29,305,644 | 26,344,500 | 28,620,504 | 29,035,347 | 30,524,644 | 30,164,902 | 34,189,044 | 34,102,248 | 35,490,279 |
| 35,490,279 | 34,102,248 | 34,189,044 | 30,164,902 | 30,524,644 | 29,035,347 | 28,620,504 | 26,344,500 | 29,305,644 | 27,021,683 | 27,971,091 | 25,359,181 | 28,868,973 | 28,890,802 | 30,623,201 | 24,243,832 | 24,824,426 | 21,265,450 | 25,265,749 | 42,431,476 | 22,846,751 | 26,564,242 | 23,885,268 | 42,475,805 | 29,836,971 | 34,899,300 | 29,561,874 | 37,224,092 | 32,535,787 | 34,155,564 | 37,328,791 | 43,418,176 | 38,169,222 | 30,798,406 | 34,079,044 | 40,247,806 | 37,452,883 | 31,131,269 | 31,584,769 | 29,986,445 | 25,974,110 | 26,325,325 | 23,689,548 | 26,110,962 | 24,780,579 | 25,982,872 | 21,998,467 | 25,346,523 | 17,978,758 | 20,231,674 | 16,886,592 | 22,668,664 | 17,911,719 | 18,876,907 | 18,188,509 | 22,209,370 | 23,163,312 | 22,186,227 | 16,527,338 | 17,479,824 | 16,791,449 | 18,096,906 | 14,419,989 | 15,330,609 | 0 | 13,992,206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309,435 | 0 | 91,860 | 61,868 | 51,353 | 53,709 | 86,745 | 69,254 | 180,080 | 184,839 | 121,872 | 184,042 | 201,353 | 285,910 | 212,269 | 145,847 | 103,226 | 55,614 | 106,973 | 201,390 | 145,486 | 42,011 | 198,924 | 200,299 | 231,452 | 243,440 | 908,100 | 838,346 | 777,545 | 684,944 | 754,044 | 788,277 | 820,860 | 874,401 | 898,093 | 933,176 | 865,018 | 644,211 | 518,550 | 1,774,307 | 1,293,722 | 6,509,392 | 4,419,450 | 5,095,286 | 5,206,447 | 6,089,856 | 6,964,752 | 7,082,766 | 6,869,757 | 6,559,573 | 44,092,126 | 27,933,044 | 27,263,388 | 28,684,637 | 7,603,097 | 7,615,683 | 7,741,165 | 7,354,739 | 7,657,438 | 8,033,179 | 7,669,237 | 7,674,550 | 7,492,363 | 7,392,786 | 7,596,756 | 7,759,936 |
| 7,759,936 | 7,596,756 | 7,392,786 | 7,492,363 | 7,674,550 | 7,669,237 | 8,033,179 | 7,657,438 | 7,354,739 | 7,741,165 | 7,615,683 | 7,603,097 | 28,684,637 | 27,263,388 | 27,933,044 | 44,092,126 | 6,559,573 | 6,869,757 | 7,082,766 | 6,964,752 | 6,089,856 | 5,206,447 | 5,095,286 | 4,419,450 | 6,509,392 | 1,293,722 | 1,774,307 | 518,550 | 644,211 | 865,018 | 933,176 | 898,093 | 874,401 | 820,860 | 788,277 | 754,044 | 684,944 | 777,545 | 838,346 | 908,100 | 243,440 | 231,452 | 200,299 | 198,924 | 42,011 | 145,486 | 201,390 | 106,973 | 55,614 | 103,226 | 145,847 | 212,269 | 285,910 | 201,353 | 184,042 | 121,872 | 184,839 | 180,080 | 69,254 | 86,745 | 53,709 | 51,353 | 61,868 | 91,860 | 0 | 309,435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 12,131,885 | 9,668,986 | 16,590,385 | 14,430,124 | 13,478,076 | 14,368,864 | 0 | 24,800,030 | 0 | 20,999,653 | 24,568,993 | 25,387,641 | 27,986,873 | 25,638,311 | 28,209,348 | 29,084,933 | 29,552,007 | 27,174,335 | 29,666,878 | 32,402,821 | 33,754,480 | 33,197,569 | 36,508,244 | 37,753,446 | 41,100,049 | 36,291,504 | 37,878,609 | 41,149,303 | 41,665,616 | 40,540,442 | 40,877,004 | 44,326,001 | 45,196,213 | 42,213,413 | 46,060,236 | 46,273,780 | 45,752,946 | 46,568,470 | 48,704,966 | 45,543,571 | 46,430,965 | 44,121,501 | 46,685,622 | 49,734,229 | 54,001,322 | 49,001,400 | 52,866,263 | 63,989,939 | 67,010,294 | 53,305,935 | 88,116,821 | 55,318,290 | 106,835,932 | 115,486,981 | 74,807,198 | 95,528,652 | 93,839,684 | 136,621,367 | 110,247,169 | 125,111,636 | 119,036,245 | 125,008,064 | 119,343,590 | 125,117,158 | 127,596,821 | 110,703,106 | 99,938,856 | 103,354,322 | 101,086,391 | 102,446,792 | 91,364,455 | 98,763,215 | 38,961,337 |
| 38,961,337 | 98,763,215 | 91,364,455 | 102,446,792 | 101,086,391 | 103,354,322 | 99,938,856 | 110,703,106 | 127,596,821 | 125,117,158 | 119,343,590 | 125,008,064 | 119,036,245 | 125,111,636 | 110,247,169 | 136,621,367 | 93,839,684 | 95,528,652 | 74,807,198 | 115,486,981 | 106,835,932 | 55,318,290 | 88,116,821 | 53,305,935 | 67,010,294 | 63,989,939 | 52,866,263 | 49,001,400 | 54,001,322 | 49,734,229 | 46,685,622 | 44,121,501 | 46,430,965 | 45,543,571 | 48,704,966 | 46,568,470 | 45,752,946 | 46,273,780 | 46,060,236 | 42,213,413 | 45,196,213 | 44,326,001 | 40,877,004 | 40,540,442 | 41,665,616 | 41,149,303 | 37,878,609 | 36,291,504 | 41,100,049 | 37,753,446 | 36,508,244 | 33,197,569 | 33,754,480 | 32,402,821 | 29,666,878 | 27,174,335 | 29,552,007 | 29,084,933 | 28,209,348 | 25,638,311 | 27,986,873 | 25,387,641 | 24,568,993 | 20,999,653 | 0 | 24,800,030 | 0 | 14,368,864 | 13,478,076 | 14,430,124 | 16,590,385 | 9,668,986 | 12,131,885 |
---|
Other Current Assets | 6,544,390 | 9,171,789 | 6,071,309 | 8,958,107 | 7,899,411 | 6,683,322 | 0 | 4,261,528 | 0 | 5,533,365 | 5,424,492 | 4,597,346 | 4,841,784 | 6,674,987 | 4,669,806 | 4,834,014 | 5,291,397 | 6,977,626 | 6,476,001 | 5,946,422 | 5,466,152 | 6,656,566 | 6,117,768 | 5,465,988 | 5,469,868 | 6,623,163 | 6,299,312 | 6,541,339 | 8,339,105 | 12,426,450 | 11,196,829 | 9,769,867 | 9,387,692 | 11,939,119 | 12,740,208 | 18,858,291 | 12,345,009 | 17,176,268 | 16,356,076 | 24,286,576 | 17,573,560 | 20,463,070 | 19,770,430 | 22,966,077 | 23,415,756 | 23,139,419 | 19,540,877 | 21,943,444 | 18,024,283 | 23,597,460 | 20,822,097 | 1,664,388 | 19,451,477 | 20,310,781 | 35,444,762 | 27,063,357 | 55,416,070 | 21,039,702 | 40,646,537 | 22,976,532 | 31,162,780 | 18,926,033 | 15,016,348 | 13,507,766 | 13,713,166 | 25,576,675 | 25,384,687 | 25,018,810 | 21,792,952 | 19,298,956 | 17,147,051 | 14,925,317 | 13,852,956 |
| 13,852,956 | 14,925,317 | 17,147,051 | 19,298,956 | 21,792,952 | 25,018,810 | 25,384,687 | 25,576,675 | 13,713,166 | 13,507,766 | 15,016,348 | 18,926,033 | 31,162,780 | 22,976,532 | 40,646,537 | 21,039,702 | 55,416,070 | 27,063,357 | 35,444,762 | 20,310,781 | 19,451,477 | 1,664,388 | 20,822,097 | 23,597,460 | 18,024,283 | 21,943,444 | 19,540,877 | 23,139,419 | 23,415,756 | 22,966,077 | 19,770,430 | 20,463,070 | 17,573,560 | 24,286,576 | 16,356,076 | 17,176,268 | 12,345,009 | 18,858,291 | 12,740,208 | 11,939,119 | 9,387,692 | 9,769,867 | 11,196,829 | 12,426,450 | 8,339,105 | 6,541,339 | 6,299,312 | 6,623,163 | 5,469,868 | 5,465,988 | 6,117,768 | 6,656,566 | 5,466,152 | 5,946,422 | 6,476,001 | 6,977,626 | 5,291,397 | 4,834,014 | 4,669,806 | 6,674,987 | 4,841,784 | 4,597,346 | 5,424,492 | 5,533,365 | 0 | 4,261,528 | 0 | 6,683,322 | 7,899,411 | 8,958,107 | 6,071,309 | 9,171,789 | 6,544,390 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,472,780 | 0 | 17,951,558 | 18,051,731 | 18,258,945 | 19,856,748 | 19,553,217 | 19,639,004 | 19,572,643 | 19,950,211 | 21,400,535 | 21,923,282 | 22,124,818 | 22,500,209 | 22,804,667 | 24,082,039 | 25,556,194 | 26,363,105 | 26,921,107 | 26,562,129 | 26,726,412 | 26,554,405 | 27,865,419 | 27,975,841 | 27,557,958 | 28,187,644 | 32,318,484 | 32,202,973 | 32,573,206 | 33,253,262 | 33,476,885 | 32,556,215 | 36,541,746 | 39,872,774 | 41,849,812 | 42,231,768 | 43,448,772 | 50,483,887 | 54,988,498 | 55,690,397 | 57,024,935 | 57,196,569 | 66,793,918 | 73,124,654 | 74,495,626 | 76,362,472 | 81,322,644 | 84,638,434 | 81,840,747 | 83,370,993 | 87,456,785 | 88,194,433 | 90,135,022 | 88,087,292 | 91,026,346 | 90,590,641 | 90,107,975 | 90,222,744 | 86,867,219 | 89,511,556 | 90,449,027 | 89,754,740 | 91,439,849 | 92,694,572 | 92,824,527 | 96,371,747 |
| 96,371,747 | 92,824,527 | 92,694,572 | 91,439,849 | 89,754,740 | 90,449,027 | 89,511,556 | 86,867,219 | 90,222,744 | 90,107,975 | 90,590,641 | 91,026,346 | 88,087,292 | 90,135,022 | 88,194,433 | 87,456,785 | 83,370,993 | 81,840,747 | 84,638,434 | 81,322,644 | 76,362,472 | 74,495,626 | 73,124,654 | 66,793,918 | 57,196,569 | 57,024,935 | 55,690,397 | 54,988,498 | 50,483,887 | 43,448,772 | 42,231,768 | 41,849,812 | 39,872,774 | 36,541,746 | 32,556,215 | 33,476,885 | 33,253,262 | 32,573,206 | 32,202,973 | 32,318,484 | 28,187,644 | 27,557,958 | 27,975,841 | 27,865,419 | 26,554,405 | 26,726,412 | 26,562,129 | 26,921,107 | 26,363,105 | 25,556,194 | 24,082,039 | 22,804,667 | 22,500,209 | 22,124,818 | 21,923,282 | 21,400,535 | 19,950,211 | 19,572,643 | 19,639,004 | 19,553,217 | 19,856,748 | 18,258,945 | 18,051,731 | 17,951,558 | 0 | 17,472,780 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 5,417,287 | 6,350,712 | 7,769,826 | 8,590,538 | 9,345,537 | 10,778,743 | 0 | 11,439,785 | 0 | 11,207,682 | 11,558,577 | 11,304,500 | 12,479,979 | 12,278,247 | 12,254,372 | 12,203,345 | 12,337,440 | 13,460,019 | 13,866,940 | 13,866,454 | 14,008,734 | 13,617,321 | 13,889,102 | 14,225,166 | 15,043,280 | 15,225,699 | 15,065,132 | 15,002,563 | 14,902,953 | 15,126,318 | 14,973,859 | 14,046,148 | 14,151,901 | 14,066,470 | 13,859,612 | 13,603,689 | 13,330,616 | 11,999,433 | 11,780,231 | 12,405,156 | 13,001,831 | 12,989,838 | 12,883,212 | 13,038,206 | 15,790,151 | 16,468,912 | 16,686,807 | 16,706,539 | 17,155,714 | 16,179,074 | 20,635,762 | 20,926,733 | 21,956,961 | 24,991,436 | 26,369,975 | 26,718,988 | 27,345,720 | 28,229,714 | 28,525,907 | 29,416,892 | 30,140,300 | 26,355,313 | 26,312,933 | 25,929,948 | 26,356,284 | 25,112,428 | 25,546,472 | 25,774,690 | 25,965,058 | 23,771,668 | 24,121,947 | 24,113,140 | 25,115,318 |
| 25,115,318 | 24,113,140 | 24,121,947 | 23,771,668 | 25,965,058 | 25,774,690 | 25,546,472 | 25,112,428 | 26,356,284 | 25,929,948 | 26,312,933 | 26,355,313 | 30,140,300 | 29,416,892 | 28,525,907 | 28,229,714 | 27,345,720 | 26,718,988 | 26,369,975 | 24,991,436 | 21,956,961 | 20,926,733 | 20,635,762 | 16,179,074 | 17,155,714 | 16,706,539 | 16,686,807 | 16,468,912 | 15,790,151 | 13,038,206 | 12,883,212 | 12,989,838 | 13,001,831 | 12,405,156 | 11,780,231 | 11,999,433 | 13,330,616 | 13,603,689 | 13,859,612 | 14,066,470 | 14,151,901 | 14,046,148 | 14,973,859 | 15,126,318 | 14,902,953 | 15,002,563 | 15,065,132 | 15,225,699 | 15,043,280 | 14,225,166 | 13,889,102 | 13,617,321 | 14,008,734 | 13,866,454 | 13,866,940 | 13,460,019 | 12,337,440 | 12,203,345 | 12,254,372 | 12,278,247 | 12,479,979 | 11,304,500 | 11,558,577 | 11,207,682 | 0 | 11,439,785 | 0 | 10,778,743 | 9,345,537 | 8,590,538 | 7,769,826 | 6,350,712 | 5,417,287 |
---|
Goodwill | 130,736 | 130,736 | 187,044 | 183,440 | 183,440 | 211,181 | 0 | 12,871 | 0 | 3,627 | 3,627 | 3,627 | 124,700 | 77,068 | 77,068 | 77,068 | 77,068 | 16,110 | 12,483 | 12,483 | 12,483 | 12,483 | 12,483 | 158,494 | 158,494 | 167,519 | 167,519 | 167,519 | 167,519 | 148,073 | 148,073 | 148,073 | 148,073 | 148,073 | 148,073 | 148,073 | 155,173 | 175,418 | 175,418 | 189,151 | 189,151 | 1,136,011 | 1,131,993 | 1,149,005 | 2,666,984 | 2,648,897 | 2,678,794 | 2,615,714 | 2,698,914 | 3,398,942 | 3,700,069 | 3,715,360 | 3,719,213 | 3,641,102 | 4,833,038 | 5,183,829 | 5,197,164 | 4,667,958 | 4,620,566 | 4,643,918 | 4,618,795 | 3,954,704 | 3,938,578 | 3,890,434 | 3,909,097 | 3,288,723 | 3,304,258 | 3,347,622 | 3,323,872 | 3,244,929 | 3,206,510 | 3,203,397 | 3,238,095 |
| 3,238,095 | 3,203,397 | 3,206,510 | 3,244,929 | 3,323,872 | 3,347,622 | 3,304,258 | 3,288,723 | 3,909,097 | 3,890,434 | 3,938,578 | 3,954,704 | 4,618,795 | 4,643,918 | 4,620,566 | 4,667,958 | 5,197,164 | 5,183,829 | 4,833,038 | 3,641,102 | 3,719,213 | 3,715,360 | 3,700,069 | 3,398,942 | 2,698,914 | 2,615,714 | 2,678,794 | 2,648,897 | 2,666,984 | 1,149,005 | 1,131,993 | 1,136,011 | 189,151 | 189,151 | 175,418 | 175,418 | 155,173 | 148,073 | 148,073 | 148,073 | 148,073 | 148,073 | 148,073 | 148,073 | 167,519 | 167,519 | 167,519 | 167,519 | 158,494 | 158,494 | 12,483 | 12,483 | 12,483 | 12,483 | 12,483 | 16,110 | 77,068 | 77,068 | 77,068 | 77,068 | 124,700 | 3,627 | 3,627 | 3,627 | 0 | 12,871 | 0 | 211,181 | 183,440 | 183,440 | 187,044 | 130,736 | 130,736 |
---|
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 | 10,820,794 | 0 | 11,557,981 | 0 | 12,098,772 | 0 | 12,257,725 | 0 | 19,185,653 | 0 | 19,778,705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,778,705 | 0 | 19,185,653 | 0 | 12,257,725 | 0 | 12,098,772 | 0 | 11,557,981 | 0 | 10,820,794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 414,920 | 354,913 | 550,200 | 424,651 | 505,076 | 605,602 | 0 | 1,710,754 | 0 | 2,084,145 | 1,929,229 | 2,226,467 | 2,426,809 | 2,222,839 | 2,202,185 | 2,127,965 | 2,038,535 | 2,063,177 | 2,042,730 | 2,031,759 | 2,093,463 | 2,268,313 | 2,602,603 | 2,661,493 | 2,733,302 | 2,675,539 | 2,726,631 | 2,724,126 | 2,727,687 | 2,615,727 | 2,606,239 | 2,684,528 | 2,547,373 | 2,599,871 | 2,644,877 | 2,538,516 | 2,526,468 | 2,442,217 | 2,392,374 | 2,714,111 | 5,269,160 | 5,573,292 | 5,538,009 | 5,531,538 | 7,354,362 | 7,221,588 | 7,202,751 | 7,091,278 | 7,097,910 | 8,804,683 | 9,305,467 | 3,241,661 | 9,129,417 | 2,541,630 | 8,877,866 | 8,453,187 | 8,347,175 | 9,102,963 | 9,039,829 | 8,796,905 | 8,574,691 | 12,997,529 | 12,821,629 | 12,849,847 | 12,676,673 | 12,618,804 | 12,542,994 | 12,475,261 | 12,612,791 | 12,288,474 | 12,257,808 | 12,195,671 | 12,072,794 |
| 12,072,794 | 12,195,671 | 12,257,808 | 12,288,474 | 12,612,791 | 12,475,261 | 12,542,994 | 12,618,804 | 12,676,673 | 12,849,847 | 12,821,629 | 12,997,529 | 8,574,691 | 8,796,905 | 9,039,829 | 9,102,963 | 8,347,175 | 8,453,187 | 8,877,866 | 2,541,630 | 9,129,417 | 3,241,661 | 9,305,467 | 8,804,683 | 7,097,910 | 7,091,278 | 7,202,751 | 7,221,588 | 7,354,362 | 5,531,538 | 5,538,009 | 5,573,292 | 5,269,160 | 2,714,111 | 2,392,374 | 2,442,217 | 2,526,468 | 2,538,516 | 2,644,877 | 2,599,871 | 2,547,373 | 2,684,528 | 2,606,239 | 2,615,727 | 2,727,687 | 2,724,126 | 2,726,631 | 2,675,539 | 2,733,302 | 2,661,493 | 2,602,603 | 2,268,313 | 2,093,463 | 2,031,759 | 2,042,730 | 2,063,177 | 2,038,535 | 2,127,965 | 2,202,185 | 2,222,839 | 2,426,809 | 2,226,467 | 1,929,229 | 2,084,145 | 0 | 1,710,754 | 0 | 605,602 | 505,076 | 424,651 | 550,200 | 354,913 | 414,920 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 520,843 | 0 | 512,839 | 625,968 | 624,946 | 684,710 | 822,694 | 809,077 | 1,299,922 | 1,197,361 | 1,363,496 | 1,438,738 | 1,590,044 | 1,627,534 | 1,624,061 | 1,453,391 | 1,513,096 | 1,533,390 | 1,970,311 | 1,932,263 | 1,980,295 | 1,784,493 | 3,199,732 | 3,143,809 | 3,637,406 | 4,002,439 | 5,631,384 | 5,368,153 | 5,678,528 | 6,555,680 | 8,198,856 | 7,523,022 | 9,274,333 | 9,079,219 | 9,330,132 | 9,545,711 | 9,730,533 | 9,818,020 | 13,086,205 | 12,361,523 | 11,312,707 | 15,718,318 | 18,843,793 | 33,028,425 | 118,174 | 37,253,867 | -18,321,965 | -2,605,979 | 293,509 | 17,882,748 | 38,682,806 | 11,500,257 | 11,595,261 | 10,947,773 | 28,793,131 | 28,281,403 | 28,813,996 | 28,525,008 | 27,166,471 | 29,339,155 | 28,810,690 | 28,223,255 | 32,833,320 | 33,814,039 | 34,126,155 | 14,270,211 |
| 14,270,211 | 34,126,155 | 33,814,039 | 32,833,320 | 28,223,255 | 28,810,690 | 29,339,155 | 27,166,471 | 28,525,008 | 28,813,996 | 28,281,403 | 28,793,131 | 10,947,773 | 11,595,261 | 11,500,257 | 38,682,806 | 17,882,748 | 293,509 | -2,605,979 | -18,321,965 | 37,253,867 | 118,174 | 33,028,425 | 18,843,793 | 15,718,318 | 11,312,707 | 12,361,523 | 13,086,205 | 9,818,020 | 9,730,533 | 9,545,711 | 9,330,132 | 9,079,219 | 9,274,333 | 7,523,022 | 8,198,856 | 6,555,680 | 5,678,528 | 5,368,153 | 5,631,384 | 4,002,439 | 3,637,406 | 3,143,809 | 3,199,732 | 1,784,493 | 1,980,295 | 1,932,263 | 1,970,311 | 1,533,390 | 1,513,096 | 1,453,391 | 1,624,061 | 1,627,534 | 1,590,044 | 1,438,738 | 1,363,496 | 1,197,361 | 1,299,922 | 809,077 | 822,694 | 684,710 | 624,946 | 625,968 | 512,839 | 0 | 520,843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 35,169,922 | 33,979,066 | 37,129,509 | 40,550,175 | 44,049,631 | 48,886,417 | 0 | 52,652,069 | 0 | 53,822,522 | 55,739,030 | 60,016,476 | 61,300,917 | 60,562,463 | 59,702,248 | 62,583,726 | 64,142,529 | 63,709,376 | 62,734,476 | 66,083,665 | 65,671,491 | 69,059,281 | 67,117,374 | 70,855,717 | 74,893,625 | 78,017,279 | 75,209,346 | 82,674,388 | 84,560,065 | 86,584,146 | 84,841,077 | 91,527,475 | 93,138,997 | 98,125,496 | 102,930,425 | 109,083,797 | 110,808,143 | 112,493,483 | 107,794,777 | 110,914,045 | 113,172,872 | 117,986,780 | 117,855,076 | 121,148,288 | 129,636,957 | 128,624,172 | 126,816,309 | 135,823,859 | 137,204,155 | 144,885,245 | 167,263,261 | 193,380,079 | 175,020,589 | 217,177,733 | 214,928,388 | 224,076,252 | 248,259,689 | 208,553,392 | 203,337,446 | 207,513,050 | 205,766,717 | 202,657,837 | 195,229,318 | 199,808,102 | 208,201,540 | 193,826,685 | 192,394,630 | 204,593,121 | 205,752,970 | 206,339,927 | 201,405,088 | 204,669,425 | 212,250,770 |
| 212,250,770 | 204,669,425 | 201,405,088 | 206,339,927 | 205,752,970 | 204,593,121 | 192,394,630 | 193,826,685 | 208,201,540 | 199,808,102 | 195,229,318 | 202,657,837 | 205,766,717 | 207,513,050 | 203,337,446 | 208,553,392 | 248,259,689 | 224,076,252 | 214,928,388 | 217,177,733 | 175,020,589 | 193,380,079 | 167,263,261 | 144,885,245 | 137,204,155 | 135,823,859 | 126,816,309 | 128,624,172 | 129,636,957 | 121,148,288 | 117,855,076 | 117,986,780 | 113,172,872 | 110,914,045 | 107,794,777 | 112,493,483 | 110,808,143 | 109,083,797 | 102,930,425 | 98,125,496 | 93,138,997 | 91,527,475 | 84,841,077 | 86,584,146 | 84,560,065 | 82,674,388 | 75,209,346 | 78,017,279 | 74,893,625 | 70,855,717 | 67,117,374 | 69,059,281 | 65,671,491 | 66,083,665 | 62,734,476 | 63,709,376 | 64,142,529 | 62,583,726 | 59,702,248 | 60,562,463 | 61,300,917 | 60,016,476 | 55,739,030 | 53,822,522 | 0 | 52,652,069 | 0 | 48,886,417 | 44,049,631 | 40,550,175 | 37,129,509 | 33,979,066 | 35,169,922 |
---|
> Total Current Liabilities | 34,488,315 | 33,261,738 | 36,291,708 | 39,578,624 | 42,884,795 | 45,875,781 | 0 | 49,449,281 | 0 | 50,675,846 | 52,571,161 | 56,872,225 | 58,138,219 | 57,490,005 | 56,540,161 | 59,370,158 | 61,171,043 | 60,923,973 | 60,022,388 | 63,490,807 | 63,296,485 | 67,430,648 | 65,595,047 | 69,087,646 | 72,543,952 | 73,834,795 | 69,551,936 | 76,752,135 | 78,459,253 | 82,259,785 | 80,456,858 | 87,254,138 | 87,870,562 | 93,298,172 | 93,013,387 | 95,544,724 | 97,048,285 | 99,598,774 | 94,761,862 | 97,405,002 | 98,999,655 | 103,060,691 | 104,079,041 | 107,129,586 | 112,501,820 | 111,319,728 | 108,217,332 | 115,781,158 | 116,024,263 | 119,623,268 | 136,425,553 | 145,860,764 | 149,965,618 | 164,061,142 | 158,676,669 | 168,604,620 | 184,847,400 | 183,492,354 | 173,278,891 | 174,329,591 | 172,778,537 | 168,879,341 | 161,491,378 | 164,597,769 | 173,193,926 | 163,525,443 | 160,814,075 | 169,534,597 | 168,277,655 | 167,724,581 | 160,524,596 | 166,983,134 | 177,026,919 |
| 177,026,919 | 166,983,134 | 160,524,596 | 167,724,581 | 168,277,655 | 169,534,597 | 160,814,075 | 163,525,443 | 173,193,926 | 164,597,769 | 161,491,378 | 168,879,341 | 172,778,537 | 174,329,591 | 173,278,891 | 183,492,354 | 184,847,400 | 168,604,620 | 158,676,669 | 164,061,142 | 149,965,618 | 145,860,764 | 136,425,553 | 119,623,268 | 116,024,263 | 115,781,158 | 108,217,332 | 111,319,728 | 112,501,820 | 107,129,586 | 104,079,041 | 103,060,691 | 98,999,655 | 97,405,002 | 94,761,862 | 99,598,774 | 97,048,285 | 95,544,724 | 93,013,387 | 93,298,172 | 87,870,562 | 87,254,138 | 80,456,858 | 82,259,785 | 78,459,253 | 76,752,135 | 69,551,936 | 73,834,795 | 72,543,952 | 69,087,646 | 65,595,047 | 67,430,648 | 63,296,485 | 63,490,807 | 60,022,388 | 60,923,973 | 61,171,043 | 59,370,158 | 56,540,161 | 57,490,005 | 58,138,219 | 56,872,225 | 52,571,161 | 50,675,846 | 0 | 49,449,281 | 0 | 45,875,781 | 42,884,795 | 39,578,624 | 36,291,708 | 33,261,738 | 34,488,315 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 929,910 | 0 | 746,158 | 698,366 | 544,545 | 939,899 | 1,126,531 | 1,046,720 | 649,089 | 632,375 | 460,855 | 535,263 | 642,325 | 840,904 | 1,887,121 | 2,249,621 | 2,982,610 | 4,499,882 | 3,603,611 | 2,310,469 | 2,325,419 | 2,179,506 | 3,916,257 | 4,078,677 | 3,797,132 | 3,690,184 | 5,735,857 | 5,379,128 | 2,620,026 | 2,978,824 | 3,077,930 | 2,803,369 | 3,582,232 | 2,490,310 | 3,200,238 | 4,880,045 | 5,017,633 | 6,160,878 | 5,725,156 | 4,609,689 | 10,293,339 | 12,022,443 | 12,232,459 | 20,301,546 | 13,741,788 | 24,436,343 | 16,733,944 | 26,830,418 | 30,988,450 | 31,293,873 | 27,711,082 | 26,353,505 | 25,302,250 | 25,703,314 | 20,110,706 | 20,206,366 | 19,164,589 | 22,088,443 | 17,781,256 | 18,331,528 | 21,380,146 | 18,939,211 | 16,171,136 | 12,774,844 | 16,188,831 | 0 |
| 0 | 16,188,831 | 12,774,844 | 16,171,136 | 18,939,211 | 21,380,146 | 18,331,528 | 17,781,256 | 22,088,443 | 19,164,589 | 20,206,366 | 20,110,706 | 25,703,314 | 25,302,250 | 26,353,505 | 27,711,082 | 31,293,873 | 30,988,450 | 26,830,418 | 16,733,944 | 24,436,343 | 13,741,788 | 20,301,546 | 12,232,459 | 12,022,443 | 10,293,339 | 4,609,689 | 5,725,156 | 6,160,878 | 5,017,633 | 4,880,045 | 3,200,238 | 2,490,310 | 3,582,232 | 2,803,369 | 3,077,930 | 2,978,824 | 2,620,026 | 5,379,128 | 5,735,857 | 3,690,184 | 3,797,132 | 4,078,677 | 3,916,257 | 2,179,506 | 2,325,419 | 2,310,469 | 3,603,611 | 4,499,882 | 2,982,610 | 2,249,621 | 1,887,121 | 840,904 | 642,325 | 535,263 | 460,855 | 632,375 | 649,089 | 1,046,720 | 1,126,531 | 939,899 | 544,545 | 698,366 | 746,158 | 0 | 929,910 | 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 | 14,556,352 | 0 | 15,142,971 | 0 | 2,270,099 | 0 | 433,856 | 0 | 1,808,154 | 15,168,887 | 13,741,788 | 15,809,442 | 16,733,944 | 19,083,194 | 21,866,957 | 18,362,108 | 15,627,384 | 14,372,476 | 11,097,419 | 12,174,399 | 11,836,366 | 10,825,193 | 9,088,819 | 13,930,791 | 8,660,895 | 8,639,623 | 9,672,157 | 8,404,546 | 9,272,416 | 7,585,976 | 9,392,394 | 9,959,092 |
| 9,959,092 | 9,392,394 | 7,585,976 | 9,272,416 | 8,404,546 | 9,672,157 | 8,639,623 | 8,660,895 | 13,930,791 | 9,088,819 | 10,825,193 | 11,836,366 | 12,174,399 | 11,097,419 | 14,372,476 | 15,627,384 | 18,362,108 | 21,866,957 | 19,083,194 | 16,733,944 | 15,809,442 | 13,741,788 | 15,168,887 | 1,808,154 | 0 | 433,856 | 0 | 2,270,099 | 0 | 15,142,971 | 0 | 14,556,352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,160,725 | 5,499,044 | 7,527,640 | 8,440,617 | 10,660,312 | 9,442,497 | 0 | 11,416,765 | 0 | 12,026,294 | 12,975,344 | 15,510,487 | 17,180,538 | 14,398,683 | 15,182,045 | 16,680,156 | 17,274,449 | 17,507,165 | 19,802,504 | 22,096,918 | 22,836,490 | 22,650,453 | 23,725,361 | 23,818,377 | 26,491,593 | 26,488,056 | 24,687,275 | 29,156,840 | 29,055,161 | 29,243,447 | 28,259,860 | 32,193,436 | 33,534,126 | 31,835,646 | 31,877,308 | 32,597,424 | 34,820,917 | 31,483,201 | 31,752,474 | 35,968,516 | 38,154,490 | 36,612,489 | 38,304,550 | 40,860,468 | 45,222,746 | 40,884,940 | 41,579,211 | 45,967,569 | 44,814,131 | 45,268,312 | 52,002,100 | 55,795,751 | 57,467,076 | 54,921,878 | 62,995,089 | 67,646,334 | 75,569,937 | 64,131,283 | 74,909,914 | 81,656,426 | 76,284,636 | 77,882,431 | 75,922,889 | 76,543,154 | 77,772,238 | 73,466,444 | 72,360,042 | 75,591,864 | 72,732,586 | 71,684,678 | 70,857,001 | 68,522,203 | 72,811,920 |
| 72,811,920 | 68,522,203 | 70,857,001 | 71,684,678 | 72,732,586 | 75,591,864 | 72,360,042 | 73,466,444 | 77,772,238 | 76,543,154 | 75,922,889 | 77,882,431 | 76,284,636 | 81,656,426 | 74,909,914 | 64,131,283 | 75,569,937 | 67,646,334 | 62,995,089 | 54,921,878 | 57,467,076 | 55,795,751 | 52,002,100 | 45,268,312 | 44,814,131 | 45,967,569 | 41,579,211 | 40,884,940 | 45,222,746 | 40,860,468 | 38,304,550 | 36,612,489 | 38,154,490 | 35,968,516 | 31,752,474 | 31,483,201 | 34,820,917 | 32,597,424 | 31,877,308 | 31,835,646 | 33,534,126 | 32,193,436 | 28,259,860 | 29,243,447 | 29,055,161 | 29,156,840 | 24,687,275 | 26,488,056 | 26,491,593 | 23,818,377 | 23,725,361 | 22,650,453 | 22,836,490 | 22,096,918 | 19,802,504 | 17,507,165 | 17,274,449 | 16,680,156 | 15,182,045 | 14,398,683 | 17,180,538 | 15,510,487 | 12,975,344 | 12,026,294 | 0 | 11,416,765 | 0 | 9,442,497 | 10,660,312 | 8,440,617 | 7,527,640 | 5,499,044 | 5,160,725 |
---|
Other Current Liabilities | 29,049,532 | 26,830,558 | 27,784,361 | 30,207,079 | 30,693,874 | 34,995,989 | 0 | 31,802,597 | 0 | 33,310,710 | 33,158,837 | 35,002,129 | 35,228,358 | 36,721,001 | 35,328,923 | 36,288,600 | 38,256,634 | 37,848,707 | 34,895,642 | 34,817,513 | 34,573,600 | 36,724,376 | 33,720,077 | 34,504,073 | 35,141,906 | 36,239,791 | 36,329,735 | 36,854,060 | 41,011,492 | 41,642,095 | 41,804,885 | 42,410,049 | 44,354,512 | 48,091,807 | 49,060,930 | 50,270,346 | 51,852,542 | 52,945,642 | 49,395,372 | 49,084,985 | 50,108,126 | 53,330,539 | 52,570,437 | 50,613,708 | 51,825,623 | 54,725,426 | 52,810,104 | 10,702,681 | 11,009,478 | 12,570,493 | 7,934,712 | 61,760,825 | 8,934,733 | 56,241,609 | 63,048,664 | 56,896,182 | 76,908,205 | 62,442,675 | 73,168,347 | 60,752,379 | 79,890,181 | 11,312,004 | 65,362,123 | 68,890,026 | 73,333,245 | 72,277,743 | 70,122,505 | 12,259,530 | 14,123,446 | 12,361,124 | 13,499,162 | 13,751,411 | 13,759,994 |
| 13,759,994 | 13,751,411 | 13,499,162 | 12,361,124 | 14,123,446 | 12,259,530 | 70,122,505 | 72,277,743 | 73,333,245 | 68,890,026 | 65,362,123 | 11,312,004 | 79,890,181 | 60,752,379 | 73,168,347 | 62,442,675 | 76,908,205 | 56,896,182 | 63,048,664 | 56,241,609 | 8,934,733 | 61,760,825 | 7,934,712 | 12,570,493 | 11,009,478 | 10,702,681 | 52,810,104 | 54,725,426 | 51,825,623 | 50,613,708 | 52,570,437 | 53,330,539 | 50,108,126 | 49,084,985 | 49,395,372 | 52,945,642 | 51,852,542 | 50,270,346 | 49,060,930 | 48,091,807 | 44,354,512 | 42,410,049 | 41,804,885 | 41,642,095 | 41,011,492 | 36,854,060 | 36,329,735 | 36,239,791 | 35,141,906 | 34,504,073 | 33,720,077 | 36,724,376 | 34,573,600 | 34,817,513 | 34,895,642 | 37,848,707 | 38,256,634 | 36,288,600 | 35,328,923 | 36,721,001 | 35,228,358 | 35,002,129 | 33,158,837 | 33,310,710 | 0 | 31,802,597 | 0 | 34,995,989 | 30,693,874 | 30,207,079 | 27,784,361 | 26,830,558 | 29,049,532 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,202,788 | 0 | 3,146,676 | 3,167,869 | 3,144,251 | 3,162,698 | 3,072,458 | 3,162,087 | 3,213,568 | 2,971,486 | 2,785,403 | 2,712,088 | 2,592,858 | 2,375,006 | 1,628,633 | 1,522,327 | 1,768,071 | 2,349,673 | 4,182,484 | 5,657,410 | 5,922,253 | 6,100,812 | 4,324,361 | 4,384,219 | 4,273,337 | 5,268,435 | 4,827,324 | 9,917,038 | 13,539,073 | 13,759,858 | 12,894,709 | 13,032,915 | 13,509,043 | 14,173,217 | 14,926,089 | 13,776,035 | 14,018,702 | 17,135,137 | 17,304,444 | 18,598,977 | 20,042,701 | 21,179,892 | 25,261,977 | 30,837,708 | 20,729,500 | 25,054,971 | 24,873,275 | 24,943,870 | 23,969,194 | 26,874,952 | 25,061,038 | 30,058,555 | 33,183,459 | 32,988,180 | 33,778,496 | 33,737,940 | 35,210,333 | 35,007,614 | 30,301,242 | 31,580,555 | 35,058,524 | 37,475,315 | 38,615,346 | 40,880,492 | 37,686,291 | 35,223,851 |
| 35,223,851 | 37,686,291 | 40,880,492 | 38,615,346 | 37,475,315 | 35,058,524 | 31,580,555 | 30,301,242 | 35,007,614 | 35,210,333 | 33,737,940 | 33,778,496 | 32,988,180 | 33,183,459 | 30,058,555 | 25,061,038 | 26,874,952 | 23,969,194 | 24,943,870 | 24,873,275 | 25,054,971 | 20,729,500 | 30,837,708 | 25,261,977 | 21,179,892 | 20,042,701 | 18,598,977 | 17,304,444 | 17,135,137 | 14,018,702 | 13,776,035 | 14,926,089 | 14,173,217 | 13,509,043 | 13,032,915 | 12,894,709 | 13,759,858 | 13,539,073 | 9,917,038 | 4,827,324 | 5,268,435 | 4,273,337 | 4,384,219 | 4,324,361 | 6,100,812 | 5,922,253 | 5,657,410 | 4,182,484 | 2,349,673 | 1,768,071 | 1,522,327 | 1,628,633 | 2,375,006 | 2,592,858 | 2,712,088 | 2,785,403 | 2,971,486 | 3,213,568 | 3,162,087 | 3,072,458 | 3,162,698 | 3,144,251 | 3,167,869 | 3,146,676 | 0 | 3,202,788 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,202,211 | 0 | 16,721,281 | 0 | 22,338,081 | 0 | 15,720,390 | 0 | 18,920,658 | 19,332,894 | 18,695,558 | 19,958,122 | 19,426,909 | 23,622,205 | 27,369,003 | 25,964,692 | 27,917,310 | 27,241,797 | 29,180,364 | 28,392,463 | 23,786,048 | 24,879,902 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 24,879,902 | 23,786,048 | 28,392,463 | 29,180,364 | 27,241,797 | 27,917,310 | 25,964,692 | 27,369,003 | 23,622,205 | 19,426,909 | 19,958,122 | 18,695,558 | 19,332,894 | 18,920,658 | 0 | 15,720,390 | 0 | 22,338,081 | 0 | 16,721,281 | 0 | 14,202,211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -929,910 | 0 | -746,158 | -698,366 | -544,545 | -939,899 | -1,126,531 | -1,046,720 | -649,089 | -632,375 | -460,855 | -535,263 | -642,325 | -840,904 | -1,887,121 | -2,249,621 | -2,982,610 | -4,499,882 | -3,603,611 | -2,310,469 | -2,325,419 | -2,179,506 | -3,916,257 | -4,078,677 | -3,797,132 | -3,690,184 | -5,735,857 | -5,379,128 | -2,620,026 | -2,978,824 | -3,077,930 | -2,803,369 | -3,582,232 | -2,490,310 | -3,200,238 | -4,880,045 | -5,017,633 | -6,160,878 | -5,725,156 | -4,609,689 | -10,293,339 | -12,022,443 | -12,232,459 | -19,790,282 | -13,054,792 | -23,744,052 | -15,999,431 | -26,117,608 | -30,232,421 | -30,553,697 | -26,960,774 | -25,640,239 | -24,489,168 | -24,719,472 | -19,082,710 | -19,208,181 | -18,190,513 | -21,128,488 | -16,703,831 | -17,227,751 | -20,337,612 | -17,912,566 | -15,020,140 | -11,608,586 | -14,850,996 | 1,372,475 |
| 1,372,475 | -14,850,996 | -11,608,586 | -15,020,140 | -17,912,566 | -20,337,612 | -17,227,751 | -16,703,831 | -21,128,488 | -18,190,513 | -19,208,181 | -19,082,710 | -24,719,472 | -24,489,168 | -25,640,239 | -26,960,774 | -30,553,697 | -30,232,421 | -26,117,608 | -15,999,431 | -23,744,052 | -13,054,792 | -19,790,282 | -12,232,459 | -12,022,443 | -10,293,339 | -4,609,689 | -5,725,156 | -6,160,878 | -5,017,633 | -4,880,045 | -3,200,238 | -2,490,310 | -3,582,232 | -2,803,369 | -3,077,930 | -2,978,824 | -2,620,026 | -5,379,128 | -5,735,857 | -3,690,184 | -3,797,132 | -4,078,677 | -3,916,257 | -2,179,506 | -2,325,419 | -2,310,469 | -3,603,611 | -4,499,882 | -2,982,610 | -2,249,621 | -1,887,121 | -840,904 | -642,325 | -535,263 | -460,855 | -632,375 | -649,089 | -1,046,720 | -1,126,531 | -939,899 | -544,545 | -698,366 | -746,158 | 0 | -929,910 | 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 | 25,385,302 | 15,985,465 | 290,792 | 20,365,852 | 20,409,329 | 19,541,763 | 1,711,993 | 2,054,192 | 2,202,840 | 2,544,295 | 2,185,653 | 3,179,746 | 3,943,218 | 3,778,462 | 4,166,985 | 3,761,188 | 4,206,982 | 4,221,083 | 4,055,744 | 3,123,822 | 3,775,969 | 2,501,209 | 2,439,625 |
| 2,439,625 | 2,501,209 | 3,775,969 | 3,123,822 | 4,055,744 | 4,221,083 | 4,206,982 | 3,761,188 | 4,166,985 | 3,778,462 | 3,943,218 | 3,179,746 | 2,185,653 | 2,544,295 | 2,202,840 | 2,054,192 | 1,711,993 | 19,541,763 | 20,409,329 | 20,365,852 | 290,792 | 15,985,465 | 25,385,302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 166,580 | 0 | 173,732 | 0 | 351,492 | 0 | 348,878 | 0 | 410,634 | 0 | 457,639 | 539,425 | 516,734 | 522,413 | 646,015 | 822,335 | 563,552 | 547,166 | 615,960 | 621,070 | 649,484 | 48,967 | 630,882 | 60,535 | 35,818 | 0 | 582,934 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 582,934 | 0 | 35,818 | 60,535 | 630,882 | 48,967 | 649,484 | 621,070 | 615,960 | 547,166 | 563,552 | 822,335 | 646,015 | 522,413 | 516,734 | 539,425 | 457,639 | 0 | 410,634 | 0 | 348,878 | 0 | 351,492 | 0 | 173,732 | 0 | 166,580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14,032,807 | 14,880,007 | 15,563,576 | 16,726,180 | 17,922,179 | 19,669,296 | 0 | 19,867,167 | 0 | 21,321,669 | 21,199,412 | 21,266,314 | 22,375,302 | 22,474,844 | 23,160,195 | 25,969,224 | 27,230,234 | 27,002,449 | 27,811,687 | 27,764,982 | 28,924,698 | 29,257,192 | 30,176,445 | 30,398,533 | 30,148,288 | 30,506,562 | 31,195,896 | 30,970,921 | 31,700,136 | 32,205,954 | 32,808,070 | 32,581,809 | 33,223,818 | 34,236,392 | 36,425,820 | 36,872,195 | 36,894,864 | 37,251,086 | 37,581,425 | 40,864,118 | 44,520,626 | 45,092,754 | 45,650,144 | 46,517,007 | 52,535,438 | 55,537,083 | 56,452,381 | 56,426,983 | 56,876,555 | 57,290,196 | 58,081,802 | 61,313,418 | 61,617,815 | 63,345,856 | 63,499,331 | 64,976,453 | 64,852,745 | 66,400,834 | 69,946,762 | 63,594,351 | 64,201,882 | 58,134,328 | 58,153,239 | 57,334,813 | 56,879,273 | 54,862,313 | 55,168,626 | 53,077,720 | 53,257,363 | 52,797,888 | 52,700,043 | 53,400,522 | 53,551,829 |
| 53,551,829 | 53,400,522 | 52,700,043 | 52,797,888 | 53,257,363 | 53,077,720 | 55,168,626 | 54,862,313 | 56,879,273 | 57,334,813 | 58,153,239 | 58,134,328 | 64,201,882 | 63,594,351 | 69,946,762 | 66,400,834 | 64,852,745 | 64,976,453 | 63,499,331 | 63,345,856 | 61,617,815 | 61,313,418 | 58,081,802 | 57,290,196 | 56,876,555 | 56,426,983 | 56,452,381 | 55,537,083 | 52,535,438 | 46,517,007 | 45,650,144 | 45,092,754 | 44,520,626 | 40,864,118 | 37,581,425 | 37,251,086 | 36,894,864 | 36,872,195 | 36,425,820 | 34,236,392 | 33,223,818 | 32,581,809 | 32,808,070 | 32,205,954 | 31,700,136 | 30,970,921 | 31,195,896 | 30,506,562 | 30,148,288 | 30,398,533 | 30,176,445 | 29,257,192 | 28,924,698 | 27,764,982 | 27,811,687 | 27,002,449 | 27,230,234 | 25,969,224 | 23,160,195 | 22,474,844 | 22,375,302 | 21,266,314 | 21,199,412 | 21,321,669 | 0 | 19,867,167 | 0 | 19,669,296 | 17,922,179 | 16,726,180 | 15,563,576 | 14,880,007 | 14,032,807 |
---|
Common Stock | 11,891,648 | 11,891,648 | 11,891,648 | 11,891,648 | 11,891,648 | 11,891,648 | 0 | 11,891,648 | 0 | 12,507,686 | 12,507,686 | 12,507,686 | 12,507,686 | 12,507,686 | 12,507,686 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,913 | 12,824,305 | 12,824,307 | 12,824,309 | 13,431,156 | 13,431,156 | 13,431,156 | 13,431,158 | 13,431,162 | 14,725,181 | 14,725,181 | 14,725,181 | 14,725,181 | 14,725,188 | 14,725,540 | 15,152,398 | 15,152,462 | 15,152,463 | 15,152,463 | 15,152,472 | 15,155,642 | 15,181,353 | 15,705,971 | 15,705,971 | 15,705,971 | 15,705,971 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 0 |
| 0 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,579,809 | 15,705,971 | 15,705,971 | 15,705,971 | 15,705,971 | 15,181,353 | 15,155,642 | 15,152,472 | 15,152,463 | 15,152,463 | 15,152,462 | 15,152,398 | 14,725,540 | 14,725,188 | 14,725,181 | 14,725,181 | 14,725,181 | 14,725,181 | 13,431,162 | 13,431,158 | 13,431,156 | 13,431,156 | 13,431,156 | 12,824,309 | 12,824,307 | 12,824,305 | 12,823,913 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,823,627 | 12,507,686 | 12,507,686 | 12,507,686 | 12,507,686 | 12,507,686 | 12,507,686 | 0 | 11,891,648 | 0 | 11,891,648 | 11,891,648 | 11,891,648 | 11,891,648 | 11,891,648 | 11,891,648 |
---|
Retained Earnings | 809,558 | 1,027,853 | 1,641,842 | 2,088,627 | 5,165,535 | 6,215,878 | 0 | 4,356,591 | 0 | 5,080,508 | 4,990,296 | 5,179,586 | 6,137,101 | 5,820,668 | 6,527,743 | 7,183,326 | 8,148,791 | 7,471,441 | 8,296,798 | 8,271,525 | 9,445,322 | 9,579,939 | 10,477,216 | 10,534,419 | 9,834,657 | 10,089,001 | 10,608,395 | 10,530,079 | 11,084,181 | 11,064,903 | 11,653,040 | 11,370,666 | 11,760,210 | 12,313,281 | 12,964,487 | 12,865,879 | 13,421,778 | 13,629,884 | 14,099,301 | 15,777,076 | 16,296,431 | 16,102,479 | 16,588,138 | 17,452,023 | 18,829,844 | 19,111,899 | 20,136,798 | 19,981,675 | 20,384,769 | 20,766,833 | 21,515,826 | 46,725,313 | 21,983,045 | 28,527,571 | 28,641,095 | 30,048,263 | 30,871,244 | 32,255,421 | 32,916,902 | 26,155,709 | 26,705,738 | 15,218,425 | 15,231,065 | 14,227,085 | 13,802,196 | 11,419,263 | 11,786,116 | 12,009,508 | 12,240,413 | 11,678,998 | 11,711,007 | 12,280,605 | 12,431,752 |
| 12,431,752 | 12,280,605 | 11,711,007 | 11,678,998 | 12,240,413 | 12,009,508 | 11,786,116 | 11,419,263 | 13,802,196 | 14,227,085 | 15,231,065 | 15,218,425 | 26,705,738 | 26,155,709 | 32,916,902 | 32,255,421 | 30,871,244 | 30,048,263 | 28,641,095 | 28,527,571 | 21,983,045 | 46,725,313 | 21,515,826 | 20,766,833 | 20,384,769 | 19,981,675 | 20,136,798 | 19,111,899 | 18,829,844 | 17,452,023 | 16,588,138 | 16,102,479 | 16,296,431 | 15,777,076 | 14,099,301 | 13,629,884 | 13,421,778 | 12,865,879 | 12,964,487 | 12,313,281 | 11,760,210 | 11,370,666 | 11,653,040 | 11,064,903 | 11,084,181 | 10,530,079 | 10,608,395 | 10,089,001 | 9,834,657 | 10,534,419 | 10,477,216 | 9,579,939 | 9,445,322 | 8,271,525 | 8,296,798 | 7,471,441 | 8,148,791 | 7,183,326 | 6,527,743 | 5,820,668 | 6,137,101 | 5,179,586 | 4,990,296 | 5,080,508 | 0 | 4,356,591 | 0 | 6,215,878 | 5,165,535 | 2,088,627 | 1,641,842 | 1,027,853 | 809,558 |
---|
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 | 19,975,915 | 20,127,243 | 19,211,274 | 19,338,140 | 21,665,713 | 22,138,701 | 22,152,047 | 22,045,560 | 21,821,727 | 21,850,237 | 21,789,320 | 21,837,822 | 21,837,822 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 21,837,822 | 21,837,822 | 21,789,320 | 21,850,237 | 21,821,727 | 22,045,560 | 22,152,047 | 22,138,701 | 21,665,713 | 19,338,140 | 19,211,274 | 20,127,243 | 19,975,915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -382,271 | -382,271 | -382,271 | -382,271 | -382,271 | -435,618 | -404,741 | -404,741 | -404,741 | 0 | -404,741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10,172,520 | 0 | 9,498,948 | 3,701,430 | 9,682,467 | 3,730,515 | 10,817,478 | 4,124,766 | 12,957,703 | 6,257,816 | 13,653,512 | 6,691,262 | 14,043,236 | 6,655,749 | 14,466,876 | 6,875,602 | 15,464,623 | 7,490,004 | 17,130,602 | 7,763,874 | 17,458,666 | 7,792,328 | 18,427,549 | 8,323,738 | 18,672,977 | 8,639,981 | 20,186,500 | 9,683,098 | 22,558,256 | 9,788,851 | 21,225,754 | 9,689,737 | 23,582,388 | 13,660,165 | 27,072,657 | 14,331,421 | 27,610,953 | 19,203,521 | 36,106,960 | 21,590,402 | 36,780,270 | 21,626,432 | 37,398,371 | 21,802,129 | -159,552 | 24,482,308 | 94,648 | 134,599 | 53,216 | 50,203 | 8,191 | 40,447 | -23,759 | 20,397 | 27,209,932 | 27,342,365 | 27,527,919 | 27,497,268 | 27,744,346 | 27,744,346 | 25,226,056 | 25,226,056 | 25,383,424 | 25,383,424 | 25,540,108 | 0 |
| 0 | 25,540,108 | 25,383,424 | 25,383,424 | 25,226,056 | 25,226,056 | 27,744,346 | 27,744,346 | 27,497,268 | 27,527,919 | 27,342,365 | 27,209,932 | 20,397 | -23,759 | 40,447 | 8,191 | 50,203 | 53,216 | 134,599 | 94,648 | 24,482,308 | -159,552 | 21,802,129 | 37,398,371 | 21,626,432 | 36,780,270 | 21,590,402 | 36,106,960 | 19,203,521 | 27,610,953 | 14,331,421 | 27,072,657 | 13,660,165 | 23,582,388 | 9,689,737 | 21,225,754 | 9,788,851 | 22,558,256 | 9,683,098 | 20,186,500 | 8,639,981 | 18,672,977 | 8,323,738 | 18,427,549 | 7,792,328 | 17,458,666 | 7,763,874 | 17,130,602 | 7,490,004 | 15,464,623 | 6,875,602 | 14,466,876 | 6,655,749 | 14,043,236 | 6,691,262 | 13,653,512 | 6,257,816 | 12,957,703 | 4,124,766 | 10,817,478 | 3,730,515 | 9,682,467 | 3,701,430 | 9,498,948 | 0 | 10,172,520 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|