> Total Assets | 345,300 | 369,700 | 366,700 | 404,000 | 432,486 | 455,900 | 512,900 | 557,200 | 581,247 | 638,700 | 670,600 | 710,200 | 757,830 | 792,700 | 858,800 | 871,000 | 864,359 | 774,250 | 268,583 | 277,011 | 298,926 | 298,926 | 546,082 | 565,555 | 1,313,701 | 1,610,757 | 2,007,736 | 2,446,469 | 2,991,328 | 3,706,782 | 4,203,006 | 5,202,953 | 5,585,321 | 6,509,870 | 6,916,133 | 7,658,528 | 8,218,754 | 8,615,677 | 9,128,644 | 10,926,753 | 11,488,436 | 12,361,140 | 13,087,713 | 13,953,876 | 14,312,467 | 14,961,871 | 15,293,768 | 15,464,002 | 15,624,267 | 16,354,475 | 16,281,502 | 16,130,802 | 14,616,545 | 16,092,287 | 16,641,935 | 17,183,154 | 15,375,790 | 16,935,106 | 16,777,399 | 17,701,397 | 15,770,792 | 17,191,966 | 17,213,806 | 17,430,028 | 17,141,769 | 17,812,783 | 18,496,723 | 18,889,757 | 17,816,762 | 18,757,061 | 18,917,683 | 18,930,823 | 19,566,094 | 21,800,358 | 22,573,515 | 22,610,685 | 22,009,543 | 22,702,685 | 23,084,925 | 23,770,592 | 23,177,270 | 24,541,369 | 24,411,917 | 25,643,231 | 29,372,109 | 30,092,226 | 30,862,639 | 32,624,797 | 32,051,658 | 32,131,955 | 31,853,120 | 32,252,534 | 32,218,329 | 33,977,037 | 34,851,670 | 35,572,603 | 37,885,361 | 38,416,126 | 41,199,648 | 42,716,035 | 43,282,297 | 44,204,267 | 46,481,886 | 44,783,736 | 45,100,945 | 45,677,941 | 45,719,194 | 46,337,104 | 47,990,507 | 51,103,000 | 53,856,000 | 55,227,000 | 49,672,000 | 52,542,000 | 65,465,000 | 73,656,000 |
| 73,656,000 | 65,465,000 | 52,542,000 | 49,672,000 | 55,227,000 | 53,856,000 | 51,103,000 | 47,990,507 | 46,337,104 | 45,719,194 | 45,677,941 | 45,100,945 | 44,783,736 | 46,481,886 | 44,204,267 | 43,282,297 | 42,716,035 | 41,199,648 | 38,416,126 | 37,885,361 | 35,572,603 | 34,851,670 | 33,977,037 | 32,218,329 | 32,252,534 | 31,853,120 | 32,131,955 | 32,051,658 | 32,624,797 | 30,862,639 | 30,092,226 | 29,372,109 | 25,643,231 | 24,411,917 | 24,541,369 | 23,177,270 | 23,770,592 | 23,084,925 | 22,702,685 | 22,009,543 | 22,610,685 | 22,573,515 | 21,800,358 | 19,566,094 | 18,930,823 | 18,917,683 | 18,757,061 | 17,816,762 | 18,889,757 | 18,496,723 | 17,812,783 | 17,141,769 | 17,430,028 | 17,213,806 | 17,191,966 | 15,770,792 | 17,701,397 | 16,777,399 | 16,935,106 | 15,375,790 | 17,183,154 | 16,641,935 | 16,092,287 | 14,616,545 | 16,130,802 | 16,281,502 | 16,354,475 | 15,624,267 | 15,464,002 | 15,293,768 | 14,961,871 | 14,312,467 | 13,953,876 | 13,087,713 | 12,361,140 | 11,488,436 | 10,926,753 | 9,128,644 | 8,615,677 | 8,218,754 | 7,658,528 | 6,916,133 | 6,509,870 | 5,585,321 | 5,202,953 | 4,203,006 | 3,706,782 | 2,991,328 | 2,446,469 | 2,007,736 | 1,610,757 | 1,313,701 | 565,555 | 546,082 | 298,926 | 298,926 | 277,011 | 268,583 | 774,250 | 864,359 | 871,000 | 858,800 | 792,700 | 757,830 | 710,200 | 670,600 | 638,700 | 581,247 | 557,200 | 512,900 | 455,900 | 432,486 | 404,000 | 366,700 | 369,700 | 345,300 |
---|
> Total Current Assets | 400 | 0 | 5,000 | 0 | 131,119 | 46,400 | 43,500 | 51,300 | 145,688 | 58,000 | 64,800 | 88,000 | 240,543 | 107,800 | 126,100 | 146,100 | 283,442 | 389,952 | 56,671 | 62,860 | 0 | 109,861 | 180,958 | 169,000 | 651,113 | 737,849 | 702,813 | 749,735 | 572,258 | 1,100,742 | 306,963 | 1,425,631 | 286,247 | 437,403 | 272,152 | 231,023 | 248,205 | 291,940 | 338,285 | 646,916 | 904,364 | 1,300,659 | 1,340,044 | 1,075,326 | 1,274,715 | 1,021,931 | 1,359,628 | 1,566,707 | 938,951 | 889,965 | 892,131 | 1,102,880 | 731,325 | 993,745 | 997,552 | 1,091,306 | 906,060 | 1,008,506 | 895,773 | 1,146,668 | 1,278,581 | 1,537,019 | 1,115,496 | 1,169,557 | 1,255,918 | 1,535,055 | 1,443,302 | 1,267,598 | 1,093,162 | 1,300,181 | 1,466,151 | 1,429,516 | 1,912,424 | 3,053,885 | 1,903,501 | 1,412,385 | 1,282,928 | 1,326,044 | 1,400,801 | 1,358,207 | 1,141,230 | 1,181,805 | 1,370,122 | 1,763,224 | 1,454,947 | 1,507,373 | 1,654,676 | 2,508,397 | 2,075,241 | 1,648,280 | 1,623,426 | 1,612,836 | 1,602,436 | 1,339,314 | 1,427,277 | 1,632,088 | 1,682,776 | 3,982,019 | 5,335,878 | 5,240,806 | 4,895,956 | 4,829,757 | 6,349,250 | 7,015,406 | 32,738,369 | 32,771,669 | 32,729,851 | 6,333,820 | 18,675 | 36,782,000 | 37,814,000 | 38,589,000 | 10,819,000 | 12,387,000 | 18,312,000 | 0 |
| 0 | 18,312,000 | 12,387,000 | 10,819,000 | 38,589,000 | 37,814,000 | 36,782,000 | 18,675 | 6,333,820 | 32,729,851 | 32,771,669 | 32,738,369 | 7,015,406 | 6,349,250 | 4,829,757 | 4,895,956 | 5,240,806 | 5,335,878 | 3,982,019 | 1,682,776 | 1,632,088 | 1,427,277 | 1,339,314 | 1,602,436 | 1,612,836 | 1,623,426 | 1,648,280 | 2,075,241 | 2,508,397 | 1,654,676 | 1,507,373 | 1,454,947 | 1,763,224 | 1,370,122 | 1,181,805 | 1,141,230 | 1,358,207 | 1,400,801 | 1,326,044 | 1,282,928 | 1,412,385 | 1,903,501 | 3,053,885 | 1,912,424 | 1,429,516 | 1,466,151 | 1,300,181 | 1,093,162 | 1,267,598 | 1,443,302 | 1,535,055 | 1,255,918 | 1,169,557 | 1,115,496 | 1,537,019 | 1,278,581 | 1,146,668 | 895,773 | 1,008,506 | 906,060 | 1,091,306 | 997,552 | 993,745 | 731,325 | 1,102,880 | 892,131 | 889,965 | 938,951 | 1,566,707 | 1,359,628 | 1,021,931 | 1,274,715 | 1,075,326 | 1,340,044 | 1,300,659 | 904,364 | 646,916 | 338,285 | 291,940 | 248,205 | 231,023 | 272,152 | 437,403 | 286,247 | 1,425,631 | 306,963 | 1,100,742 | 572,258 | 749,735 | 702,813 | 737,849 | 651,113 | 169,000 | 180,958 | 109,861 | 0 | 62,860 | 56,671 | 389,952 | 283,442 | 146,100 | 126,100 | 107,800 | 240,543 | 88,000 | 64,800 | 58,000 | 145,688 | 51,300 | 43,500 | 46,400 | 131,119 | 0 | 5,000 | 0 | 400 |
---|
Cash And Cash Equivalents | 0 | 0 | 5,000 | 0 | 1,466 | 11,000 | 4,000 | 4,000 | 9,014 | 4,000 | 4,000 | 5,000 | 12,037 | 4,000 | 11,000 | 13,000 | 9,457 | 11,447 | 17,374 | 15,756 | 11,481 | 11,481 | 12,123 | 14,671 | 9,970 | 18,977 | 37,641 | 57,764 | 91,717 | 88,882 | 62,013 | 55,888 | 56,899 | 78,558 | 188,121 | 92,763 | 113,052 | 86,723 | 162,017 | 161,759 | 222,477 | 247,906 | 366,373 | 188,139 | 317,017 | 225,249 | 245,143 | 250,804 | 239,915 | 258,680 | 246,544 | 239,097 | 251,739 | 244,037 | 336,693 | 385,149 | 334,571 | 338,708 | 341,469 | 365,997 | 362,740 | 406,877 | 411,001 | 369,895 | 351,699 | 422,806 | 355,392 | 422,440 | 371,041 | 356,767 | 375,119 | 436,141 | 434,057 | 1,569,605 | 926,443 | 663,726 | 485,702 | 471,012 | 525,074 | 649,779 | 553,326 | 557,961 | 516,591 | 578,816 | 842,942 | 703,754 | 740,320 | 862,361 | 606,199 | 680,891 | 526,628 | 651,037 | 646,556 | 633,100 | 605,316 | 880,099 | 726,230 | 882,284 | 854,259 | 976,398 | 906,448 | 941,951 | 1,234,059 | 1,137,721 | 858,668 | 812,917 | 813,548 | 813,583 | 855,118 | 803,000 | 904,000 | 859,000 | 1,498,000 | 1,600,000 | 1,020,000 | 1,025,000 |
| 1,025,000 | 1,020,000 | 1,600,000 | 1,498,000 | 859,000 | 904,000 | 803,000 | 855,118 | 813,583 | 813,548 | 812,917 | 858,668 | 1,137,721 | 1,234,059 | 941,951 | 906,448 | 976,398 | 854,259 | 882,284 | 726,230 | 880,099 | 605,316 | 633,100 | 646,556 | 651,037 | 526,628 | 680,891 | 606,199 | 862,361 | 740,320 | 703,754 | 842,942 | 578,816 | 516,591 | 557,961 | 553,326 | 649,779 | 525,074 | 471,012 | 485,702 | 663,726 | 926,443 | 1,569,605 | 434,057 | 436,141 | 375,119 | 356,767 | 371,041 | 422,440 | 355,392 | 422,806 | 351,699 | 369,895 | 411,001 | 406,877 | 362,740 | 365,997 | 341,469 | 338,708 | 334,571 | 385,149 | 336,693 | 244,037 | 251,739 | 239,097 | 246,544 | 258,680 | 239,915 | 250,804 | 245,143 | 225,249 | 317,017 | 188,139 | 366,373 | 247,906 | 222,477 | 161,759 | 162,017 | 86,723 | 113,052 | 92,763 | 188,121 | 78,558 | 56,899 | 55,888 | 62,013 | 88,882 | 91,717 | 57,764 | 37,641 | 18,977 | 9,970 | 14,671 | 12,123 | 11,481 | 11,481 | 15,756 | 17,374 | 11,447 | 9,457 | 13,000 | 11,000 | 4,000 | 12,037 | 5,000 | 4,000 | 4,000 | 9,014 | 4,000 | 4,000 | 11,000 | 1,466 | 0 | 5,000 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 104,886 | 0 | 0 | 0 | 89,167 | 0 | 0 | 0 | 108,809 | 0 | 0 | 0 | 72,785 | 140,766 | 38,806 | 47,036 | 97,387 | 97,387 | 65,598 | 85,928 | 476,820 | 326,737 | 175,720 | 229,708 | 480,541 | 175,560 | 244,950 | 397,641 | 229,348 | 358,845 | 84,031 | 138,260 | 135,153 | 205,217 | 176,268 | 485,157 | 1,575,266 | 1,935,703 | 1,735,897 | 1,731,617 | 1,849,074 | 1,956,780 | 2,229,444 | 2,236,209 | 2,202,759 | 1,860,153 | 1,563,794 | 933,797 | 1,209,780 | 1,300,529 | 1,217,332 | 1,317,653 | 571,489 | 847,752 | 763,939 | 980,691 | 985,501 | 1,140,093 | 704,495 | 799,662 | 904,219 | 1,470,241 | 1,469,486 | 1,323,015 | 10,874,858 | 11,175,930 | 11,099,653 | 11,133,915 | 11,546,967 | 11,808,178 | 12,300,410 | 12,064,116 | 12,206,178 | 12,110,880 | 11,504,953 | 11,875,322 | 11,665,662 | 11,776,016 | 12,394,810 | 12,732,924 | 14,556,623 | 14,978,145 | 15,046,384 | 15,916,082 | 15,840,849 | 15,859,980 | 15,760,269 | 15,737,558 | 15,993,789 | 16,379,421 | 17,374,636 | 17,772,997 | 18,689,997 | 18,968,005 | 19,485,597 | 20,491,985 | 20,642,747 | 19,992,666 | 22,015,944 | 21,628,968 | 21,536,995 | 20,984,049 | 20,585,592 | 20,871,453 | 21,014,451 | 23,104,000 | 23,136,000 | 24,167,000 | 2,564,000 | 2,713,000 | 2,934,000 | 9,219,000 |
| 9,219,000 | 2,934,000 | 2,713,000 | 2,564,000 | 24,167,000 | 23,136,000 | 23,104,000 | 21,014,451 | 20,871,453 | 20,585,592 | 20,984,049 | 21,536,995 | 21,628,968 | 22,015,944 | 19,992,666 | 20,642,747 | 20,491,985 | 19,485,597 | 18,968,005 | 18,689,997 | 17,772,997 | 17,374,636 | 16,379,421 | 15,993,789 | 15,737,558 | 15,760,269 | 15,859,980 | 15,840,849 | 15,916,082 | 15,046,384 | 14,978,145 | 14,556,623 | 12,732,924 | 12,394,810 | 11,776,016 | 11,665,662 | 11,875,322 | 11,504,953 | 12,110,880 | 12,206,178 | 12,064,116 | 12,300,410 | 11,808,178 | 11,546,967 | 11,133,915 | 11,099,653 | 11,175,930 | 10,874,858 | 1,323,015 | 1,469,486 | 1,470,241 | 904,219 | 799,662 | 704,495 | 1,140,093 | 985,501 | 980,691 | 763,939 | 847,752 | 571,489 | 1,317,653 | 1,217,332 | 1,300,529 | 1,209,780 | 933,797 | 1,563,794 | 1,860,153 | 2,202,759 | 2,236,209 | 2,229,444 | 1,956,780 | 1,849,074 | 1,731,617 | 1,735,897 | 1,935,703 | 1,575,266 | 485,157 | 176,268 | 205,217 | 135,153 | 138,260 | 84,031 | 358,845 | 229,348 | 397,641 | 244,950 | 175,560 | 480,541 | 229,708 | 175,720 | 326,737 | 476,820 | 85,928 | 65,598 | 97,387 | 97,387 | 47,036 | 38,806 | 140,766 | 72,785 | 0 | 0 | 0 | 108,809 | 0 | 0 | 0 | 89,167 | 0 | 0 | 0 | 104,886 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 400 | 0 | 0 | 0 | 24,767 | 35,400 | 39,500 | 47,300 | 47,507 | 54,000 | 60,800 | 83,000 | 119,697 | 103,800 | 115,100 | 133,100 | 201,200 | 237,739 | 491 | 68 | 993 | 993 | 103,237 | 68,401 | 164,323 | 392,135 | 489,452 | 462,263 | 569,278 | 836,300 | 885,793 | 972,102 | 905,032 | 1,117,723 | 1,132,760 | 1,244,768 | 1,243,237 | 1,414,595 | 1,453,027 | 2,016,448 | 2,143,618 | 2,378,190 | 2,729,953 | 2,671,801 | 2,614,435 | 2,776,351 | 2,774,136 | 2,699,318 | 2,488,895 | 3,315,379 | 1,912,640 | 1,837,694 | 734,024 | 1,912,620 | 1,928,628 | 1,696,237 | 782,201 | 2,126,470 | 1,790,625 | 1,992,142 | 559,579 | 1,382,852 | 1,446,328 | 1,674,151 | 1,712,685 | 2,083,728 | 2,443,032 | 2,516,842 | 3,424,638 | 3,624,673 | 3,674,767 | 3,675,046 | 3,622,500 | 3,917,391 | 4,129,487 | 4,128,193 | 4,070,732 | 4,244,441 | 4,406,001 | 4,343,424 | 4,337,112 | 4,701,516 | 4,896,003 | 4,908,397 | 4,904,009 | 5,153,536 | 5,296,637 | 5,640,041 | 5,653,806 | 5,887,668 | 6,122,935 | 6,124,519 | 6,297,633 | 6,772,225 | 6,879,841 | 6,881,064 | 8,244,993 | 8,599,063 | 8,746,384 | 9,032,862 | 8,552,312 | 8,578,906 | 9,064,041 | 9,991,562 | 10,342,706 | 10,974,703 | 11,330,711 | 11,671,566 | 11,919,724 | 12,875,000 | 13,774,000 | 13,563,000 | 4,644,000 | 5,765,000 | 6,268,000 | 16,390,000 |
| 16,390,000 | 6,268,000 | 5,765,000 | 4,644,000 | 13,563,000 | 13,774,000 | 12,875,000 | 11,919,724 | 11,671,566 | 11,330,711 | 10,974,703 | 10,342,706 | 9,991,562 | 9,064,041 | 8,578,906 | 8,552,312 | 9,032,862 | 8,746,384 | 8,599,063 | 8,244,993 | 6,881,064 | 6,879,841 | 6,772,225 | 6,297,633 | 6,124,519 | 6,122,935 | 5,887,668 | 5,653,806 | 5,640,041 | 5,296,637 | 5,153,536 | 4,904,009 | 4,908,397 | 4,896,003 | 4,701,516 | 4,337,112 | 4,343,424 | 4,406,001 | 4,244,441 | 4,070,732 | 4,128,193 | 4,129,487 | 3,917,391 | 3,622,500 | 3,675,046 | 3,674,767 | 3,624,673 | 3,424,638 | 2,516,842 | 2,443,032 | 2,083,728 | 1,712,685 | 1,674,151 | 1,446,328 | 1,382,852 | 559,579 | 1,992,142 | 1,790,625 | 2,126,470 | 782,201 | 1,696,237 | 1,928,628 | 1,912,620 | 734,024 | 1,837,694 | 1,912,640 | 3,315,379 | 2,488,895 | 2,699,318 | 2,774,136 | 2,776,351 | 2,614,435 | 2,671,801 | 2,729,953 | 2,378,190 | 2,143,618 | 2,016,448 | 1,453,027 | 1,414,595 | 1,243,237 | 1,244,768 | 1,132,760 | 1,117,723 | 905,032 | 972,102 | 885,793 | 836,300 | 569,278 | 462,263 | 489,452 | 392,135 | 164,323 | 68,401 | 103,237 | 993 | 993 | 68 | 491 | 237,739 | 201,200 | 133,100 | 115,100 | 103,800 | 119,697 | 83,000 | 60,800 | 54,000 | 47,507 | 47,300 | 39,500 | 35,400 | 24,767 | 0 | 0 | 0 | 400 |
---|
Other 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 | 1,820,925 | 0 | 2,974,368 | 3,741,440 | 4,358,160 | 4,918,862 | 5,479,798 | 6,151,314 | 6,710,646 | 6,892,476 | 7,320,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,742,304 | 10,576,259 | 9,895,899 | 10,399,673 | 10,105,765 | 9,885,708 | 0 | 0 | 10,324,884 | -938,631 | -4,435,561 | -4,774,393 | -4,558,310 | -4,894,322 | -5,367,895 | -4,878,342 | -5,103,982 | -75,136 | -87,076 | 163,565 | -34,246 | 778,105 | 736,942 | 495,367 | 810,612 | 1,273,170 | 1,137,359 | 1,458,183 | 1,259,484 | 1,275,070 | 1,150,918 | 861,715 | 833,064 | 716,766 | 425,933 | -6,931,297 | 530,845 | -778,160 | -1,496,576 | 4,778,877 | 5,069,946 | 4,604,101 | -27,486,303 | 4,411,061 | -29,950,531 | 5,966,188 | -26,402,624 | 9,573,587 | 9,265,441 | -33,770,618 | 9,778,000 | 11,026,000 | 10,751,000 | 2,170,000 | 2,717,000 | 2,981,000 | -26,634,000 |
| -26,634,000 | 2,981,000 | 2,717,000 | 2,170,000 | 10,751,000 | 11,026,000 | 9,778,000 | -33,770,618 | 9,265,441 | 9,573,587 | -26,402,624 | 5,966,188 | -29,950,531 | 4,411,061 | -27,486,303 | 4,604,101 | 5,069,946 | 4,778,877 | -1,496,576 | -778,160 | 530,845 | -6,931,297 | 425,933 | 716,766 | 833,064 | 861,715 | 1,150,918 | 1,275,070 | 1,259,484 | 1,458,183 | 1,137,359 | 1,273,170 | 810,612 | 495,367 | 736,942 | 778,105 | -34,246 | 163,565 | -87,076 | -75,136 | -5,103,982 | -4,878,342 | -5,367,895 | -4,894,322 | -4,558,310 | -4,774,393 | -4,435,561 | -938,631 | 10,324,884 | 0 | 0 | 9,885,708 | 10,105,765 | 10,399,673 | 9,895,899 | 10,576,259 | 9,742,304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,320,666 | 6,892,476 | 6,710,646 | 6,151,314 | 5,479,798 | 4,918,862 | 4,358,160 | 3,741,440 | 2,974,368 | 0 | 1,820,925 | 0 | 0 | 0 | 0 | 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 Assets | 0 | 0 | 0 | 0 | 362,627 | 0 | 0 | 0 | 401,378 | 0 | 0 | 0 | 438,027 | 0 | 0 | 0 | 492,483 | 389,955 | 160,518 | 175,702 | 0 | 193,295 | 236,799 | 244,721 | 971,660 | 1,026,970 | 1,261,323 | 1,562,796 | 45,381 | 2,235,303 | 49,819 | 3,317,554 | 69,861 | 68,482 | 85,298 | 74,866 | 75,411 | 77,787 | 70,767 | 57,320 | 10,584,072 | 83,595 | 84,021 | 76,765 | 13,037,752 | 64,271 | 70,688 | 64,474 | 57,051 | 55,645 | 66,944 | 72,118 | 60,192 | 62,210 | 63,838 | 221,780 | 138,526 | 140,962 | 173,231 | 388,370 | 204,503 | 225,405 | 263,584 | 146,576 | 153,923 | 234,468 | 193,097 | 324,132 | 287,017 | 229,563 | -49,322 | 41,955 | 17,653,670 | 244,594 | 352,604 | 213,714 | 109,539 | 264,768 | 168,959 | 113,429 | 97,531 | 194,299 | 252,161 | 210,693 | 781,553 | 734,638 | 791,416 | 814,087 | 652,611 | 491,995 | 398,851 | 345,621 | 634,920 | 697,538 | 847,837 | 836,214 | 738,083 | 727,394 | 1,037,978 | 1,100,134 | 692,863 | 885,336 | 897,201 | 1,012,506 | 26,695,244 | 26,380,274 | 25,917,550 | 806,655 | 804,289 | 28,800,000 | 29,868,000 | 31,051,000 | 38,853,000 | 40,155,000 | 41,763,000 | 0 |
| 0 | 41,763,000 | 40,155,000 | 38,853,000 | 31,051,000 | 29,868,000 | 28,800,000 | 804,289 | 806,655 | 25,917,550 | 26,380,274 | 26,695,244 | 1,012,506 | 897,201 | 885,336 | 692,863 | 1,100,134 | 1,037,978 | 727,394 | 738,083 | 836,214 | 847,837 | 697,538 | 634,920 | 345,621 | 398,851 | 491,995 | 652,611 | 814,087 | 791,416 | 734,638 | 781,553 | 210,693 | 252,161 | 194,299 | 97,531 | 113,429 | 168,959 | 264,768 | 109,539 | 213,714 | 352,604 | 244,594 | 17,653,670 | 41,955 | -49,322 | 229,563 | 287,017 | 324,132 | 193,097 | 234,468 | 153,923 | 146,576 | 263,584 | 225,405 | 204,503 | 388,370 | 173,231 | 140,962 | 138,526 | 221,780 | 63,838 | 62,210 | 60,192 | 72,118 | 66,944 | 55,645 | 57,051 | 64,474 | 70,688 | 64,271 | 13,037,752 | 76,765 | 84,021 | 83,595 | 10,584,072 | 57,320 | 70,767 | 77,787 | 75,411 | 74,866 | 85,298 | 68,482 | 69,861 | 3,317,554 | 49,819 | 2,235,303 | 45,381 | 1,562,796 | 1,261,323 | 1,026,970 | 971,660 | 244,721 | 236,799 | 193,295 | 0 | 175,702 | 160,518 | 389,955 | 492,483 | 0 | 0 | 0 | 438,027 | 0 | 0 | 0 | 401,378 | 0 | 0 | 0 | 362,627 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140,741 | 134,061 | 131,424 | 131,661 | 127,766 | 119,494 | 0 | 115,911 | 0 | 0 | 0 | 106,836 | 27,029,719 | 0 | 0 | 123,083 | 0 | 31,187,000 | 32,504,000 | 125,000 | 27,028,000 | 30,212,000 | 0 |
| 0 | 30,212,000 | 27,028,000 | 125,000 | 32,504,000 | 31,187,000 | 0 | 123,083 | 0 | 0 | 27,029,719 | 106,836 | 0 | 0 | 0 | 115,911 | 0 | 119,494 | 127,766 | 131,661 | 131,424 | 134,061 | 140,741 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,111 | 6,111 | 26,626 | 26,587 | 26,336 | 28,540 | 28,823 | 28,558 | 28,867 | 28,867 | 35,882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,946 | 0 | 0 | 0 | 15,536 | 0 | 0 | 0 | 204,022 | 204,022 | 0 | 0 | 198,236 | 0 | 0 | 0 | 249,620 | 0 | 0 | 0 | 326,551 | 0 | 0 | 0 | 314,629 | 0 | 0 | 0 | 344,865 | 0 | -1,069,845 | 0 | 342,073 | 0 | 0 | 0 | 345,000 | -1,625,000 | -1,635,000 | 0 |
| 0 | -1,635,000 | -1,625,000 | 345,000 | 0 | 0 | 0 | 342,073 | 0 | -1,069,845 | 0 | 344,865 | 0 | 0 | 0 | 314,629 | 0 | 0 | 0 | 326,551 | 0 | 0 | 0 | 249,620 | 0 | 0 | 0 | 198,236 | 0 | 0 | 204,022 | 204,022 | 0 | 0 | 0 | 15,536 | 0 | 0 | 0 | 14,946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,882 | 28,867 | 28,867 | 28,558 | 28,823 | 28,540 | 26,336 | 26,587 | 26,626 | 6,111 | 6,111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,798,440 | 11,950,301 | 12,015,164 | 12,151,521 | 0 | 0 | 0 | 0 | 12,870,272 | 13,140,487 | 13,161,725 | 13,242,767 | 13,783,438 | 14,006,001 | 15,331,938 | 15,272,803 | 15,495,991 | 15,575,650 | 15,427,069 | 15,891,579 | 15,930,147 | 16,415,816 | 16,753,205 | 17,636,244 | 19,844,134 | 20,358,838 | 20,807,714 | 22,032,985 | 21,953,145 | 21,846,824 | 21,651,725 | 21,772,971 | 21,859,925 | 22,440,814 | 23,247,215 | 23,733,531 | 24,520,183 | 24,254,950 | 26,566,841 | 27,798,476 | 28,864,657 | 28,462,255 | 25,286,878 | 25,482,086 | 25,750,261 | 25,453,847 | 25,049,536 | 25,328,611 | 26,613,334 | 28,015,000 | 29,093,000 | 30,312,000 | 32,487,000 | 33,506,000 | 35,022,000 | 0 |
| 0 | 35,022,000 | 33,506,000 | 32,487,000 | 30,312,000 | 29,093,000 | 28,015,000 | 26,613,334 | 25,328,611 | 25,049,536 | 25,453,847 | 25,750,261 | 25,482,086 | 25,286,878 | 28,462,255 | 28,864,657 | 27,798,476 | 26,566,841 | 24,254,950 | 24,520,183 | 23,733,531 | 23,247,215 | 22,440,814 | 21,859,925 | 21,772,971 | 21,651,725 | 21,846,824 | 21,953,145 | 22,032,985 | 20,807,714 | 20,358,838 | 19,844,134 | 17,636,244 | 16,753,205 | 16,415,816 | 15,930,147 | 15,891,579 | 15,427,069 | 15,575,650 | 15,495,991 | 15,272,803 | 15,331,938 | 14,006,001 | 13,783,438 | 13,242,767 | 13,161,725 | 13,140,487 | 12,870,272 | 0 | 0 | 0 | 0 | 12,151,521 | 12,015,164 | 11,950,301 | 11,798,440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,111 | 0 | 0 | 0 | 26,336 | 28,540 | 28,823 | 28,558 | 28,867 | 28,867 | 35,882 | 35,882 | 35,882 | 35,882 | 31,423 | 31,423 | 16,666 | 16,666 | 16,666 | 0 | 16,700 | 0 | 0 | 0 | 16,700 | 0 | 0 | 0 | 28,500 | 0 | 0 | 0 | 27,400 | 0 | 0 | 0 | 24,200 | 0 | 0 | 0 | 23,200 | 0 | 0 | 0 | 22,300 | 0 | 0 | 0 | 38,259 | 0 | 0 | 0 | 27,319 | 120,875 | 118,721 | 111,528 | 94,593 | 106,745 | 102,518 | 103,620 | 81,995 | 92,670 | 88,327 | 90,941 | 577,531 | 577,531 | 712,975 | 684,405 | 454,375 | 626,004 | 593,008 | 566,662 | 385,300 | 659,215 | 641,010 | 624,500 | 411,532 | 705,450 | 688,490 | 713,777 | 378,234 | 679,509 | 667,153 | 963,322 | 600,118 | 926,427 | 1,937,859 | 806,655 | 462,216 | 785,000 | 775,000 | 739,000 | 386,000 | 2,403,000 | 725,000 | 0 |
| 0 | 725,000 | 2,403,000 | 386,000 | 739,000 | 775,000 | 785,000 | 462,216 | 806,655 | 1,937,859 | 926,427 | 600,118 | 963,322 | 667,153 | 679,509 | 378,234 | 713,777 | 688,490 | 705,450 | 411,532 | 624,500 | 641,010 | 659,215 | 385,300 | 566,662 | 593,008 | 626,004 | 454,375 | 684,405 | 712,975 | 577,531 | 577,531 | 90,941 | 88,327 | 92,670 | 81,995 | 103,620 | 102,518 | 106,745 | 94,593 | 111,528 | 118,721 | 120,875 | 27,319 | 0 | 0 | 0 | 38,259 | 0 | 0 | 0 | 22,300 | 0 | 0 | 0 | 23,200 | 0 | 0 | 0 | 24,200 | 0 | 0 | 0 | 27,400 | 0 | 0 | 0 | 28,500 | 0 | 0 | 0 | 16,700 | 0 | 0 | 0 | 16,700 | 0 | 16,666 | 16,666 | 16,666 | 31,423 | 31,423 | 35,882 | 35,882 | 35,882 | 35,882 | 28,867 | 28,867 | 28,558 | 28,823 | 28,540 | 26,336 | 0 | 0 | 0 | 6,111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | -362,627 | 0 | 0 | 0 | -401,378 | 0 | 0 | 0 | -438,027 | 0 | 0 | 0 | -492,483 | -389,955 | -160,518 | -175,702 | 0 | -193,295 | -236,799 | -244,721 | -971,660 | -1,026,970 | -1,261,323 | -1,562,796 | -1,862,645 | -2,235,303 | -2,538,173 | -3,317,554 | -3,627,772 | -4,257,935 | -4,545,168 | -5,234,212 | -5,680,274 | -5,937,783 | -6,300,516 | -5,639,110 | 3,727,819 | -7,349,859 | -7,684,492 | -8,458,730 | 5,172,933 | -7,799,182 | -8,067,165 | -8,694,072 | -7,877,712 | -8,261,762 | -9,761,969 | -8,891,704 | -9,731,369 | -10,235,777 | -10,632,263 | -11,061,468 | -10,458,139 | -10,651,962 | -10,704,337 | -11,327,558 | -10,431,584 | -10,698,889 | -10,671,899 | -10,986,252 | -10,817,518 | -11,356,840 | -11,618,277 | -11,919,159 | -12,755,993 | -12,991,149 | -13,052,250 | -13,136,204 | 4,037,664 | -13,850,036 | -15,184,466 | -15,103,509 | -15,377,374 | -15,385,634 | -14,969,043 | -15,528,778 | -15,453,605 | -15,739,259 | -16,329,562 | -17,088,282 | -18,957,086 | -19,716,309 | -20,071,309 | -21,388,629 | -21,363,397 | -21,373,667 | -21,300,462 | -21,359,535 | -21,471,151 | -21,912,823 | -22,677,643 | -23,187,072 | -24,013,870 | -23,954,577 | -25,990,987 | -27,627,277 | -24,135,466 | -24,521,682 | -25,286,878 | -25,482,086 | -26,695,244 | -26,380,274 | 1,258,265 | -23,436,784 | -26,613,334 | 1,297,000 | -29,868,000 | -31,051,000 | 29,355,000 | 7,154,000 | 34,912,000 | -41,364,000 |
| -41,364,000 | 34,912,000 | 7,154,000 | 29,355,000 | -31,051,000 | -29,868,000 | 1,297,000 | -26,613,334 | -23,436,784 | 1,258,265 | -26,380,274 | -26,695,244 | -25,482,086 | -25,286,878 | -24,521,682 | -24,135,466 | -27,627,277 | -25,990,987 | -23,954,577 | -24,013,870 | -23,187,072 | -22,677,643 | -21,912,823 | -21,471,151 | -21,359,535 | -21,300,462 | -21,373,667 | -21,363,397 | -21,388,629 | -20,071,309 | -19,716,309 | -18,957,086 | -17,088,282 | -16,329,562 | -15,739,259 | -15,453,605 | -15,528,778 | -14,969,043 | -15,385,634 | -15,377,374 | -15,103,509 | -15,184,466 | -13,850,036 | 4,037,664 | -13,136,204 | -13,052,250 | -12,991,149 | -12,755,993 | -11,919,159 | -11,618,277 | -11,356,840 | -10,817,518 | -10,986,252 | -10,671,899 | -10,698,889 | -10,431,584 | -11,327,558 | -10,704,337 | -10,651,962 | -10,458,139 | -11,061,468 | -10,632,263 | -10,235,777 | -9,731,369 | -8,891,704 | -9,761,969 | -8,261,762 | -7,877,712 | -8,694,072 | -8,067,165 | -7,799,182 | 5,172,933 | -8,458,730 | -7,684,492 | -7,349,859 | 3,727,819 | -5,639,110 | -6,300,516 | -5,937,783 | -5,680,274 | -5,234,212 | -4,545,168 | -4,257,935 | -3,627,772 | -3,317,554 | -2,538,173 | -2,235,303 | -1,862,645 | -1,562,796 | -1,261,323 | -1,026,970 | -971,660 | -244,721 | -236,799 | -193,295 | 0 | -175,702 | -160,518 | -389,955 | -492,483 | 0 | 0 | 0 | -438,027 | 0 | 0 | 0 | -401,378 | 0 | 0 | 0 | -362,627 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 10,300 | 29,000 | 25,600 | 55,700 | 80,273 | 98,400 | 133,700 | 161,000 | 180,216 | 220,600 | 255,100 | 315,100 | 359,828 | 430,000 | 487,200 | 509,600 | 517,845 | 524,997 | 13,678 | 8,585 | 23,608 | 23,608 | 274,430 | 289,197 | 293,332 | 590,600 | 761,689 | 1,075,561 | 1,580,084 | 2,226,184 | 2,636,664 | 3,566,714 | 3,874,592 | 4,499,673 | 4,878,629 | 5,530,074 | 5,976,848 | 6,326,813 | 6,625,252 | 8,575,222 | 9,007,909 | 9,611,586 | 10,071,933 | 10,607,627 | 10,721,848 | 11,178,523 | 11,589,701 | 11,589,207 | 11,588,456 | 12,349,931 | 12,395,269 | 12,614,092 | 11,183,580 | 12,461,891 | 12,611,967 | 12,722,332 | 11,052,441 | 12,556,349 | 12,379,396 | 12,983,487 | 11,257,789 | 12,866,431 | 12,772,537 | 12,955,657 | 12,513,283 | 12,973,327 | 13,476,407 | 13,540,963 | 12,647,884 | 13,421,531 | 13,683,365 | 13,487,538 | 13,918,598 | 14,895,495 | 15,332,450 | 15,528,200 | 14,890,897 | 15,404,785 | 15,947,534 | 16,628,526 | 16,028,376 | 17,167,593 | 16,714,040 | 17,250,642 | 20,060,984 | 20,412,552 | 20,880,560 | 22,646,926 | 21,805,723 | 21,921,458 | 21,622,107 | 21,814,433 | 21,780,650 | 22,817,977 | 23,032,496 | 23,510,794 | 25,569,809 | 26,500,721 | 28,472,748 | 29,448,283 | 29,294,856 | 30,173,261 | 31,519,407 | 31,385,973 | 31,545,816 | 32,748,589 | 33,293,169 | 34,533,086 | 35,069,605 | 37,104,000 | 39,213,000 | 39,986,000 | 31,317,000 | 33,185,000 | 44,800,000 | 51,382,000 |
| 51,382,000 | 44,800,000 | 33,185,000 | 31,317,000 | 39,986,000 | 39,213,000 | 37,104,000 | 35,069,605 | 34,533,086 | 33,293,169 | 32,748,589 | 31,545,816 | 31,385,973 | 31,519,407 | 30,173,261 | 29,294,856 | 29,448,283 | 28,472,748 | 26,500,721 | 25,569,809 | 23,510,794 | 23,032,496 | 22,817,977 | 21,780,650 | 21,814,433 | 21,622,107 | 21,921,458 | 21,805,723 | 22,646,926 | 20,880,560 | 20,412,552 | 20,060,984 | 17,250,642 | 16,714,040 | 17,167,593 | 16,028,376 | 16,628,526 | 15,947,534 | 15,404,785 | 14,890,897 | 15,528,200 | 15,332,450 | 14,895,495 | 13,918,598 | 13,487,538 | 13,683,365 | 13,421,531 | 12,647,884 | 13,540,963 | 13,476,407 | 12,973,327 | 12,513,283 | 12,955,657 | 12,772,537 | 12,866,431 | 11,257,789 | 12,983,487 | 12,379,396 | 12,556,349 | 11,052,441 | 12,722,332 | 12,611,967 | 12,461,891 | 11,183,580 | 12,614,092 | 12,395,269 | 12,349,931 | 11,588,456 | 11,589,207 | 11,589,701 | 11,178,523 | 10,721,848 | 10,607,627 | 10,071,933 | 9,611,586 | 9,007,909 | 8,575,222 | 6,625,252 | 6,326,813 | 5,976,848 | 5,530,074 | 4,878,629 | 4,499,673 | 3,874,592 | 3,566,714 | 2,636,664 | 2,226,184 | 1,580,084 | 1,075,561 | 761,689 | 590,600 | 293,332 | 289,197 | 274,430 | 23,608 | 23,608 | 8,585 | 13,678 | 524,997 | 517,845 | 509,600 | 487,200 | 430,000 | 359,828 | 315,100 | 255,100 | 220,600 | 180,216 | 161,000 | 133,700 | 98,400 | 80,273 | 55,700 | 25,600 | 29,000 | 10,300 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,960 | 0 | 5,658 | 200,000 | 3,875,000 | 45,707 | 4,579,000 | 5,230,000 | 5,677,000 | 6,027,000 | 6,325,000 | 8,275,000 | 71,139 | 9,312,000 | 9,772,000 | 10,308,000 | 63,606 | 64,271 | 11,290,000 | 11,289,000 | 11,288,000 | 12,050,000 | 354,830 | 314,550 | 238,509 | 246,981 | 258,974 | 259,898 | 256,500 | 214,254 | 253,723 | 255,274 | 132,452 | 231,512 | 254,860 | 223,815 | 133,866 | 237,791 | 284,763 | 272,016 | 1,154,274 | 1,212,267 | 1,258,000 | 1,319,493 | 74,964 | 1,420,785 | 1,597,739 | 1,631,178 | 128,856 | 1,639,877 | 1,745,600 | 2,010,793 | -16,502 | 2,262,962 | 2,294,243 | 2,319,229 | -114,541 | 2,822,586 | 2,874,418 | 3,042,596 | 118,044 | 3,137,491 | 3,027,693 | 3,026,960 | -178,720 | 3,029,390 | 3,125,540 | 3,187,294 | 212,091 | 3,387,946 | 3,314,468 | 3,275,269 | 488,895 | 3,000,321 | 3,122,211 | 3,232,403 | 3,415,380 | 3,324,836 | 3,395,723 | 3,407,681 | 3,263,903 | 3,571,000 | 3,955,000 | 4,022,000 | 20,031,000 | 21,299,000 | 22,277,000 | 0 |
| 0 | 22,277,000 | 21,299,000 | 20,031,000 | 4,022,000 | 3,955,000 | 3,571,000 | 3,263,903 | 3,407,681 | 3,395,723 | 3,324,836 | 3,415,380 | 3,232,403 | 3,122,211 | 3,000,321 | 488,895 | 3,275,269 | 3,314,468 | 3,387,946 | 212,091 | 3,187,294 | 3,125,540 | 3,029,390 | -178,720 | 3,026,960 | 3,027,693 | 3,137,491 | 118,044 | 3,042,596 | 2,874,418 | 2,822,586 | -114,541 | 2,319,229 | 2,294,243 | 2,262,962 | -16,502 | 2,010,793 | 1,745,600 | 1,639,877 | 128,856 | 1,631,178 | 1,597,739 | 1,420,785 | 74,964 | 1,319,493 | 1,258,000 | 1,212,267 | 1,154,274 | 272,016 | 284,763 | 237,791 | 133,866 | 223,815 | 254,860 | 231,512 | 132,452 | 255,274 | 253,723 | 214,254 | 256,500 | 259,898 | 258,974 | 246,981 | 238,509 | 314,550 | 354,830 | 12,050,000 | 11,288,000 | 11,289,000 | 11,290,000 | 64,271 | 63,606 | 10,308,000 | 9,772,000 | 9,312,000 | 71,139 | 8,275,000 | 6,325,000 | 6,027,000 | 5,677,000 | 5,230,000 | 4,579,000 | 45,707 | 3,875,000 | 200,000 | 5,658 | 0 | 45,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 200,000 | 0 | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 125,000 | 125,000 | 100,000 | 100,000 | 100,000 | 100,000 | 0 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 339,077 | 530,434 | 457,431 | 397,830 | 398,100 | 756,650 | 734,961 | 686,452 | 826,242 | 816,132 | 755,294 | 572,289 | 554,756 | 455,682 | 488,612 | 491,006 | 490,720 | 484,287 | 500,587 | 335,587 | 210,687 | 155,687 | 155,688 | 155,687 | 0 | 3,479,980 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,479,980 | 0 | 155,687 | 155,688 | 155,687 | 210,687 | 335,587 | 500,587 | 484,287 | 490,720 | 491,006 | 488,612 | 455,682 | 554,756 | 572,289 | 755,294 | 816,132 | 826,242 | 686,452 | 734,961 | 756,650 | 398,100 | 397,830 | 457,431 | 530,434 | 339,077 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 0 | 100,000 | 100,000 | 100,000 | 100,000 | 125,000 | 125,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200,000 | 0 | 200,000 | 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 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,007,999 | 0 | 0 | 0 | 941,670 | 0 | 0 | 0 | 1,715,584 | 723,571 | 420,155 | 1,655,584 | 3,251,462 | 734,961 | 3,046,874 | 3,102,211 | 3,025,621 | 2,855,371 | 2,542,448 | 0 | 0 | 0 | 491,006 | 490,720 | 484,287 | 500,587 | 335,587 | 210,687 | 155,687 | 155,688 | 155,687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155,687 | 155,688 | 155,687 | 210,687 | 335,587 | 500,587 | 484,287 | 490,720 | 491,006 | 0 | 0 | 0 | 2,542,448 | 2,855,371 | 3,025,621 | 3,102,211 | 3,046,874 | 734,961 | 3,251,462 | 1,655,584 | 420,155 | 723,571 | 1,715,584 | 0 | 0 | 0 | 941,670 | 0 | 0 | 0 | 1,007,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,666 | 16,441 | 749 | 256 | 0 | 5,792 | 46,673 | 50,037 | 47,029 | 41,774 | 38,147 | 63,257 | 45,960 | 70,826 | 5,658 | 110,931 | 117,916 | 45,707 | 104,382 | 126,387 | 169,502 | 149,470 | 143,838 | 196,728 | 150,451 | 226,892 | 255,644 | 312,881 | 301,679 | 393,658 | 382,488 | 336,134 | 301,309 | 1,551,148 | 254,830 | 214,550 | 138,509 | 146,981 | 158,974 | 159,898 | 156,500 | 114,254 | 128,723 | 130,274 | 132,452 | 131,512 | 154,860 | 123,815 | 133,866 | 137,791 | 184,763 | 172,016 | 1,054,274 | 1,112,267 | 1,158,000 | 1,219,493 | 1,260,413 | 1,320,785 | 1,497,739 | 1,531,178 | 1,528,504 | 1,539,877 | 1,645,600 | 1,671,716 | 1,710,416 | 1,805,531 | 1,896,413 | 1,921,129 | 2,017,843 | 2,087,625 | 2,187,966 | 2,216,354 | 2,301,910 | 2,382,197 | 2,455,404 | 2,472,204 | 2,472,218 | 2,540,778 | 2,634,534 | 2,696,574 | 2,786,532 | 2,887,359 | 2,978,881 | 3,064,582 | 2,678,825 | 2,844,633 | 2,966,524 | 3,232,403 | 3,415,380 | 3,324,836 | 3,395,723 | 3,407,681 | 3,263,903 | 3,571,000 | 3,955,000 | 4,022,000 | 3,817,000 | 4,407,000 | 4,611,000 | 4,668,000 |
| 4,668,000 | 4,611,000 | 4,407,000 | 3,817,000 | 4,022,000 | 3,955,000 | 3,571,000 | 3,263,903 | 3,407,681 | 3,395,723 | 3,324,836 | 3,415,380 | 3,232,403 | 2,966,524 | 2,844,633 | 2,678,825 | 3,064,582 | 2,978,881 | 2,887,359 | 2,786,532 | 2,696,574 | 2,634,534 | 2,540,778 | 2,472,218 | 2,472,204 | 2,455,404 | 2,382,197 | 2,301,910 | 2,216,354 | 2,187,966 | 2,087,625 | 2,017,843 | 1,921,129 | 1,896,413 | 1,805,531 | 1,710,416 | 1,671,716 | 1,645,600 | 1,539,877 | 1,528,504 | 1,531,178 | 1,497,739 | 1,320,785 | 1,260,413 | 1,219,493 | 1,158,000 | 1,112,267 | 1,054,274 | 172,016 | 184,763 | 137,791 | 133,866 | 123,815 | 154,860 | 131,512 | 132,452 | 130,274 | 128,723 | 114,254 | 156,500 | 159,898 | 158,974 | 146,981 | 138,509 | 214,550 | 254,830 | 1,551,148 | 301,309 | 336,134 | 382,488 | 393,658 | 301,679 | 312,881 | 255,644 | 226,892 | 150,451 | 196,728 | 143,838 | 149,470 | 169,502 | 126,387 | 104,382 | 45,707 | 117,916 | 110,931 | 5,658 | 70,826 | 45,960 | 63,257 | 38,147 | 41,774 | 47,029 | 50,037 | 46,673 | 5,792 | 0 | 256 | 749 | 16,441 | 14,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,960 | 74,924 | 5,658 | -200,000 | 3,875,000 | -200,000 | 4,579,000 | 5,230,000 | 5,677,000 | 6,027,000 | 6,325,000 | 8,275,000 | 8,708,000 | 9,312,000 | 9,772,000 | 10,308,000 | 10,422,000 | 0 | 0 | 0 | 0 | 12,050,000 | -354,830 | -314,550 | -238,509 | -246,981 | -258,974 | -259,898 | -256,500 | -214,254 | -253,723 | -255,274 | -132,452 | -231,512 | -254,860 | -223,815 | -133,866 | -237,791 | -284,763 | -272,016 | -1,154,274 | -1,212,267 | -1,258,000 | -1,319,493 | -1,360,413 | -1,420,785 | -1,597,739 | -1,631,178 | -1,628,504 | -1,639,877 | -1,745,600 | -2,010,793 | -2,240,850 | -2,262,962 | -2,294,243 | -2,319,229 | -2,774,493 | -2,822,586 | -2,874,418 | -3,042,596 | -3,118,042 | -3,137,491 | -3,027,693 | -3,026,960 | -2,927,900 | -3,029,390 | -3,125,540 | -3,187,294 | -3,270,819 | -3,387,946 | -3,314,468 | -3,275,269 | -2,834,512 | -3,000,321 | -3,122,211 | -3,232,403 | -3,415,380 | -3,324,836 | 1,258,265 | 1,891,827 | 1,646,170 | -3,571,000 | -3,955,000 | -4,022,000 | -3,837,000 | -4,407,000 | -4,611,000 | -4,668,000 |
| -4,668,000 | -4,611,000 | -4,407,000 | -3,837,000 | -4,022,000 | -3,955,000 | -3,571,000 | 1,646,170 | 1,891,827 | 1,258,265 | -3,324,836 | -3,415,380 | -3,232,403 | -3,122,211 | -3,000,321 | -2,834,512 | -3,275,269 | -3,314,468 | -3,387,946 | -3,270,819 | -3,187,294 | -3,125,540 | -3,029,390 | -2,927,900 | -3,026,960 | -3,027,693 | -3,137,491 | -3,118,042 | -3,042,596 | -2,874,418 | -2,822,586 | -2,774,493 | -2,319,229 | -2,294,243 | -2,262,962 | -2,240,850 | -2,010,793 | -1,745,600 | -1,639,877 | -1,628,504 | -1,631,178 | -1,597,739 | -1,420,785 | -1,360,413 | -1,319,493 | -1,258,000 | -1,212,267 | -1,154,274 | -272,016 | -284,763 | -237,791 | -133,866 | -223,815 | -254,860 | -231,512 | -132,452 | -255,274 | -253,723 | -214,254 | -256,500 | -259,898 | -258,974 | -246,981 | -238,509 | -314,550 | -354,830 | 12,050,000 | 0 | 0 | 0 | 0 | 10,422,000 | 10,308,000 | 9,772,000 | 9,312,000 | 8,708,000 | 8,275,000 | 6,325,000 | 6,027,000 | 5,677,000 | 5,230,000 | 4,579,000 | -200,000 | 3,875,000 | -200,000 | 5,658 | 74,924 | 45,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 80,273 | 0 | 0 | 0 | 180,216 | 0 | 0 | 0 | 359,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,534,124 | 0 | 2,631,006 | 0 | 3,874,592 | 4,453,966 | 4,878,629 | 5,530,074 | 5,976,848 | 6,326,813 | 6,625,252 | 8,575,222 | 8,936,770 | 9,611,586 | 10,071,933 | 10,607,627 | 10,658,242 | 11,178,523 | 11,589,701 | 11,589,207 | 11,588,456 | 12,349,931 | -13,973 | -297,292 | -255,594 | -261,333 | -23,793 | 519,843 | 517,565 | 646,746 | 636,213 | 631,797 | 725,770 | 622,222 | 618,441 | 614,137 | 710,486 | 539,551 | 535,818 | 485,223 | 300,000 | 300,000 | 300,000 | 300,000 | 13,843,634 | 800,000 | 800,000 | 800,000 | 14,762,041 | 800,000 | 791,222 | 791,264 | 16,044,878 | 791,349 | 791,392 | 791,437 | 20,175,525 | 1,732,410 | 1,732,570 | 1,732,726 | 21,687,679 | 1,733,043 | 1,733,211 | 1,733,364 | 21,959,370 | 1,733,694 | 1,733,865 | 1,871,386 | 25,357,718 | 1,871,869 | 2,860,733 | 2,860,811 | 28,805,961 | 2,861,417 | 2,861,728 | 2,724,149 | 3,415,380 | 3,324,836 | 3,395,723 | -1,891,827 | -1,646,170 | 3,571,000 | 2,726,000 | 2,726,000 | 11,286,000 | 11,886,000 | 44,800,000 | 0 |
| 0 | 44,800,000 | 11,886,000 | 11,286,000 | 2,726,000 | 2,726,000 | 3,571,000 | -1,646,170 | -1,891,827 | 3,395,723 | 3,324,836 | 3,415,380 | 2,724,149 | 2,861,728 | 2,861,417 | 28,805,961 | 2,860,811 | 2,860,733 | 1,871,869 | 25,357,718 | 1,871,386 | 1,733,865 | 1,733,694 | 21,959,370 | 1,733,364 | 1,733,211 | 1,733,043 | 21,687,679 | 1,732,726 | 1,732,570 | 1,732,410 | 20,175,525 | 791,437 | 791,392 | 791,349 | 16,044,878 | 791,264 | 791,222 | 800,000 | 14,762,041 | 800,000 | 800,000 | 800,000 | 13,843,634 | 300,000 | 300,000 | 300,000 | 300,000 | 485,223 | 535,818 | 539,551 | 710,486 | 614,137 | 618,441 | 622,222 | 725,770 | 631,797 | 636,213 | 646,746 | 517,565 | 519,843 | -23,793 | -261,333 | -255,594 | -297,292 | -13,973 | 12,349,931 | 11,588,456 | 11,589,207 | 11,589,701 | 11,178,523 | 10,658,242 | 10,607,627 | 10,071,933 | 9,611,586 | 8,936,770 | 8,575,222 | 6,625,252 | 6,326,813 | 5,976,848 | 5,530,074 | 4,878,629 | 4,453,966 | 3,874,592 | 0 | 2,631,006 | 0 | 1,534,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 359,828 | 0 | 0 | 0 | 180,216 | 0 | 0 | 0 | 80,273 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300,000 | 300,000 | 300,000 | 300,000 | 0 | 0 | 0 | 0 | 300,000 | 300,000 | 300,000 | 300,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 791,222 | 791,264 | 791,306 | 791,349 | 791,392 | 791,437 | 1,732,258 | 1,732,410 | 1,732,570 | 1,732,726 | 1,732,884 | 1,733,043 | 1,733,211 | 1,733,364 | 1,733,528 | 1,733,694 | 1,733,865 | 1,871,386 | 1,871,626 | 1,871,869 | 2,860,733 | 2,860,811 | 2,861,113 | 2,861,417 | 2,861,728 | 2,724,149 | 2,724,394 | 2,724,642 | 2,724,896 | 2,725,153 | 2,725,410 | 2,726,000 | 2,726,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,726,000 | 2,726,000 | 2,725,410 | 2,725,153 | 2,724,896 | 2,724,642 | 2,724,394 | 2,724,149 | 2,861,728 | 2,861,417 | 2,861,113 | 2,860,811 | 2,860,733 | 1,871,869 | 1,871,626 | 1,871,386 | 1,733,865 | 1,733,694 | 1,733,528 | 1,733,364 | 1,733,211 | 1,733,043 | 1,732,884 | 1,732,726 | 1,732,570 | 1,732,410 | 1,732,258 | 791,437 | 791,392 | 791,349 | 791,306 | 791,264 | 791,222 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 300,000 | 300,000 | 300,000 | 300,000 | 0 | 0 | 0 | 0 | 300,000 | 300,000 | 300,000 | 300,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219,234 | 219,326 | 219,419 | 219,512 | 219,604 | 204,996 | 205,089 | 205,182 | 205,274 | 205,366 | 205,459 | 205,553 | 205,644 | 205,736 | 205,829 | 205,922 | 206,013 | 206,105 | 206,199 | 206,292 | 206,383 | 206,475 | 48,789 | 55,404 | 55,376 | 55,986 | 57,835 | 58,548 | 57,670 | 57,533 | 10,237 | 9,233 | 9,763 | 8,459 | 8,908 | 10,829 | 11,000 | 2,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,000 | 11,000 | 10,829 | 8,908 | 8,459 | 9,763 | 9,233 | 10,237 | 57,533 | 57,670 | 58,548 | 57,835 | 55,986 | 55,376 | 55,404 | 48,789 | 206,475 | 206,383 | 206,292 | 206,199 | 206,105 | 206,013 | 205,922 | 205,829 | 205,736 | 205,644 | 205,553 | 205,459 | 205,366 | 205,274 | 205,182 | 205,089 | 204,996 | 219,604 | 219,512 | 219,419 | 219,326 | 219,234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 508,556 | 12,929 | 8,329 | 23,608 | 161,963 | 227,757 | 239,160 | 246,303 | 548,826 | 723,542 | 1,012,304 | 1,444,933 | 2,080,434 | 2,549,415 | 3,164,535 | 3,556,676 | 4,142,971 | 4,474,247 | 5,103,687 | 5,507,346 | 5,877,343 | 6,181,414 | 8,078,494 | 8,557,458 | 9,084,694 | 9,516,289 | 9,994,746 | 10,120,169 | 10,484,865 | 10,907,213 | 10,953,073 | 10,987,147 | 10,498,783 | 10,822,232 | 11,049,215 | 9,891,543 | 11,340,573 | 11,478,979 | 11,316,885 | 10,059,260 | 11,506,325 | 11,269,664 | 11,887,005 | 10,321,546 | 10,542,382 | 10,853,751 | 10,834,892 | 10,354,746 | 10,619,904 | 10,854,886 | 10,878,588 | 11,096,542 | 11,221,368 | 11,223,074 | 11,298,952 | 11,594,668 | 12,071,907 | 12,293,338 | 12,245,333 | 12,279,851 | 12,294,062 | 12,558,732 | 12,716,260 | 12,537,380 | 12,975,268 | 12,852,585 | 13,147,693 | 14,656,919 | 14,870,124 | 15,117,725 | 16,164,215 | 15,979,079 | 14,711,226 | 14,788,110 | 14,887,858 | 11,685,594 | 15,493,433 | 15,530,936 | 15,606,368 | 13,257,864 | 18,098,599 | 18,945,851 | 20,270,049 | 20,454,739 | 20,544,018 | 21,239,408 | 21,092,781 | 21,226,227 | 21,775,262 | 21,788,276 | 22,867,062 | 16,972,728 | 24,341,000 | 25,182,000 | 25,857,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 25,857,000 | 25,182,000 | 24,341,000 | 16,972,728 | 22,867,062 | 21,788,276 | 21,775,262 | 21,226,227 | 21,092,781 | 21,239,408 | 20,544,018 | 20,454,739 | 20,270,049 | 18,945,851 | 18,098,599 | 13,257,864 | 15,606,368 | 15,530,936 | 15,493,433 | 11,685,594 | 14,887,858 | 14,788,110 | 14,711,226 | 15,979,079 | 16,164,215 | 15,117,725 | 14,870,124 | 14,656,919 | 13,147,693 | 12,852,585 | 12,975,268 | 12,537,380 | 12,716,260 | 12,558,732 | 12,294,062 | 12,279,851 | 12,245,333 | 12,293,338 | 12,071,907 | 11,594,668 | 11,298,952 | 11,223,074 | 11,221,368 | 11,096,542 | 10,878,588 | 10,854,886 | 10,619,904 | 10,354,746 | 10,834,892 | 10,853,751 | 10,542,382 | 10,321,546 | 11,887,005 | 11,269,664 | 11,506,325 | 10,059,260 | 11,316,885 | 11,478,979 | 11,340,573 | 9,891,543 | 11,049,215 | 10,822,232 | 10,498,783 | 10,987,147 | 10,953,073 | 10,907,213 | 10,484,865 | 10,120,169 | 9,994,746 | 9,516,289 | 9,084,694 | 8,557,458 | 8,078,494 | 6,181,414 | 5,877,343 | 5,507,346 | 5,103,687 | 4,474,247 | 4,142,971 | 3,556,676 | 3,164,535 | 2,549,415 | 2,080,434 | 1,444,933 | 1,012,304 | 723,542 | 548,826 | 246,303 | 239,160 | 227,757 | 161,963 | 23,608 | 8,329 | 12,929 | 508,556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 335,000 | 340,700 | 341,100 | 348,300 | 352,213 | 357,500 | 379,200 | 396,200 | 401,031 | 418,100 | 415,500 | 395,100 | 398,002 | 362,700 | 371,600 | 361,400 | 346,514 | 249,253 | 254,905 | 268,426 | 272,299 | 275,318 | 271,652 | 276,358 | 1,020,369 | 1,020,157 | 1,246,047 | 1,370,908 | 1,411,244 | 1,480,598 | 1,566,342 | 1,636,239 | 1,710,729 | 2,010,197 | 2,037,504 | 2,128,454 | 2,241,906 | 2,288,864 | 2,503,392 | 2,351,531 | 2,480,527 | 2,749,554 | 3,015,780 | 3,346,249 | 3,590,619 | 3,783,348 | 3,704,067 | 3,874,795 | 4,035,811 | 4,004,544 | 3,886,233 | 3,516,710 | 3,432,965 | 3,630,396 | 4,029,968 | 4,460,822 | 4,323,349 | 4,378,757 | 4,398,003 | 4,717,910 | 4,513,003 | 4,325,535 | 4,441,269 | 4,474,371 | 4,628,486 | 4,839,456 | 5,020,316 | 5,348,794 | 5,168,878 | 5,335,530 | 5,234,318 | 5,443,285 | 5,647,496 | 5,893,423 | 6,229,399 | 6,081,046 | 6,130,053 | 6,288,702 | 6,137,515 | 6,162,815 | 6,204,881 | 6,413,587 | 6,703,922 | 7,352,322 | 8,253,718 | 8,605,844 | 8,898,887 | 8,911,144 | 9,196,602 | 9,150,372 | 9,163,755 | 9,355,148 | 9,439,827 | 10,114,596 | 10,757,352 | 11,158,096 | 11,497,371 | 11,367,244 | 11,991,825 | 12,451,997 | 13,105,886 | 13,096,472 | 13,986,072 | 13,387,526 | 13,545,896 | 12,919,589 | 12,417,566 | 11,795,110 | 12,910,073 | 13,988,000 | 14,641,000 | 15,239,000 | 18,353,000 | 19,355,000 | 20,665,000 | 22,274,000 |
| 22,274,000 | 20,665,000 | 19,355,000 | 18,353,000 | 15,239,000 | 14,641,000 | 13,988,000 | 12,910,073 | 11,795,110 | 12,417,566 | 12,919,589 | 13,545,896 | 13,387,526 | 13,986,072 | 13,096,472 | 13,105,886 | 12,451,997 | 11,991,825 | 11,367,244 | 11,497,371 | 11,158,096 | 10,757,352 | 10,114,596 | 9,439,827 | 9,355,148 | 9,163,755 | 9,150,372 | 9,196,602 | 8,911,144 | 8,898,887 | 8,605,844 | 8,253,718 | 7,352,322 | 6,703,922 | 6,413,587 | 6,204,881 | 6,162,815 | 6,137,515 | 6,288,702 | 6,130,053 | 6,081,046 | 6,229,399 | 5,893,423 | 5,647,496 | 5,443,285 | 5,234,318 | 5,335,530 | 5,168,878 | 5,348,794 | 5,020,316 | 4,839,456 | 4,628,486 | 4,474,371 | 4,441,269 | 4,325,535 | 4,513,003 | 4,717,910 | 4,398,003 | 4,378,757 | 4,323,349 | 4,460,822 | 4,029,968 | 3,630,396 | 3,432,965 | 3,516,710 | 3,886,233 | 4,004,544 | 4,035,811 | 3,874,795 | 3,704,067 | 3,783,348 | 3,590,619 | 3,346,249 | 3,015,780 | 2,749,554 | 2,480,527 | 2,351,531 | 2,503,392 | 2,288,864 | 2,241,906 | 2,128,454 | 2,037,504 | 2,010,197 | 1,710,729 | 1,636,239 | 1,566,342 | 1,480,598 | 1,411,244 | 1,370,908 | 1,246,047 | 1,020,157 | 1,020,369 | 276,358 | 271,652 | 275,318 | 272,299 | 268,426 | 254,905 | 249,253 | 346,514 | 361,400 | 371,600 | 362,700 | 398,002 | 395,100 | 415,500 | 418,100 | 401,031 | 396,200 | 379,200 | 357,500 | 352,213 | 348,300 | 341,100 | 340,700 | 335,000 |
---|
Common Stock | 0 | 0 | 0 | 0 | 170 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 171 | 0 | 0 | 200 | 171 | 171 | 172 | 172 | 127 | 127 | 129 | 129 | 135 | 158 | 238 | 276 | 277 | 280 | 280 | 281 | 282 | 336 | 335 | 347 | 349 | 351 | 353 | 355 | 733 | 738 | 739 | 740 | 743 | 737 | 713 | 691 | 673 | 646 | 619 | 602 | 605 | 605 | 610 | 595 | 548 | 527 | 529 | 531 | 534 | 535 | 541 | 544 | 549 | 552 | 556 | 556 | 561 | 561 | 564 | 565 | 565 | 567 | 570 | 571 | 572 | 573 | 576 | 576 | 577 | 579 | 581 | 582 | 582 | 583 | 609 | 610 | 611 | 630 | 633 | 633 | 634 | 636 | 638 | 638 | 638 | 642 | 642 | 642 | 643 | 645 | 647 | 648 | 648 | 651 | 652 | 652 | 654 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 654 | 652 | 652 | 651 | 648 | 648 | 647 | 645 | 643 | 642 | 642 | 642 | 638 | 638 | 638 | 636 | 634 | 633 | 633 | 630 | 611 | 610 | 609 | 583 | 582 | 582 | 581 | 579 | 577 | 576 | 576 | 573 | 572 | 571 | 570 | 567 | 565 | 565 | 564 | 561 | 561 | 556 | 556 | 552 | 549 | 544 | 541 | 535 | 534 | 531 | 529 | 527 | 548 | 595 | 610 | 605 | 605 | 602 | 619 | 646 | 673 | 691 | 713 | 737 | 743 | 740 | 739 | 738 | 733 | 355 | 353 | 351 | 349 | 347 | 335 | 336 | 282 | 281 | 280 | 280 | 277 | 276 | 238 | 158 | 135 | 129 | 129 | 127 | 127 | 172 | 172 | 171 | 171 | 200 | 0 | 0 | 171 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 170 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | -100 | 1,800 | 2,800 | 3,700 | 5,131 | 5,300 | 5,700 | 8,900 | 7,170 | 8,700 | 11,900 | 5,300 | 10,261 | -14,700 | 1,200 | -2,600 | -22,175 | -16,367 | -18,919 | -16,660 | -30,916 | -30,916 | -17,233 | -16,341 | -11,610 | -7,644 | 11,582 | 3,861 | 47,372 | 99,858 | 161,642 | 244,229 | 327,963 | 415,418 | 519,700 | 537,729 | 644,862 | 760,754 | 886,746 | 800,455 | 901,348 | 1,030,971 | 1,168,819 | 1,354,629 | 1,593,907 | 1,794,569 | 1,993,963 | 2,193,708 | 2,428,117 | 2,617,539 | 2,809,821 | 2,836,211 | 2,693,239 | 2,894,577 | 3,046,706 | 3,321,113 | 3,605,809 | 3,816,342 | 4,053,332 | 4,194,902 | 4,422,553 | 4,441,848 | 4,533,729 | 4,696,256 | 4,833,067 | 4,954,450 | 5,167,069 | 5,351,241 | 5,354,361 | 5,605,353 | 5,776,808 | 5,886,149 | 6,042,154 | 6,219,170 | 6,421,701 | 6,644,892 | 6,854,571 | 7,132,423 | 7,242,728 | 7,317,277 | 7,370,371 | 7,519,685 | 7,725,255 | 7,972,643 | 7,996,701 | 8,238,296 | 8,412,114 | 8,359,354 | 8,562,889 | 8,849,959 | 9,083,202 | 9,300,208 | 9,426,299 | 9,864,424 | 10,322,975 | 10,705,025 | 11,021,006 | 11,132,268 | 11,420,686 | 11,829,322 | 12,362,463 | 12,790,216 | 13,454,036 | 13,842,787 | 14,455,868 | 14,641,484 | 15,035,644 | 15,042,561 | 15,892,065 | 16,597,000 | 17,258,000 | 17,971,000 | 20,295,000 | 21,405,000 | 22,664,000 | 23,642,000 |
| 23,642,000 | 22,664,000 | 21,405,000 | 20,295,000 | 17,971,000 | 17,258,000 | 16,597,000 | 15,892,065 | 15,042,561 | 15,035,644 | 14,641,484 | 14,455,868 | 13,842,787 | 13,454,036 | 12,790,216 | 12,362,463 | 11,829,322 | 11,420,686 | 11,132,268 | 11,021,006 | 10,705,025 | 10,322,975 | 9,864,424 | 9,426,299 | 9,300,208 | 9,083,202 | 8,849,959 | 8,562,889 | 8,359,354 | 8,412,114 | 8,238,296 | 7,996,701 | 7,972,643 | 7,725,255 | 7,519,685 | 7,370,371 | 7,317,277 | 7,242,728 | 7,132,423 | 6,854,571 | 6,644,892 | 6,421,701 | 6,219,170 | 6,042,154 | 5,886,149 | 5,776,808 | 5,605,353 | 5,354,361 | 5,351,241 | 5,167,069 | 4,954,450 | 4,833,067 | 4,696,256 | 4,533,729 | 4,441,848 | 4,422,553 | 4,194,902 | 4,053,332 | 3,816,342 | 3,605,809 | 3,321,113 | 3,046,706 | 2,894,577 | 2,693,239 | 2,836,211 | 2,809,821 | 2,617,539 | 2,428,117 | 2,193,708 | 1,993,963 | 1,794,569 | 1,593,907 | 1,354,629 | 1,168,819 | 1,030,971 | 901,348 | 800,455 | 886,746 | 760,754 | 644,862 | 537,729 | 519,700 | 415,418 | 327,963 | 244,229 | 161,642 | 99,858 | 47,372 | 3,861 | 11,582 | -7,644 | -11,610 | -16,341 | -17,233 | -30,916 | -30,916 | -16,660 | -18,919 | -16,367 | -22,175 | -2,600 | 1,200 | -14,700 | 10,261 | 5,300 | 11,900 | 8,700 | 7,170 | 8,900 | 5,700 | 5,300 | 5,131 | 3,700 | 2,800 | 1,800 | -100 |
---|
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 | 110,325 | 120,109 | 142,001 | 150,882 | 0 | 0 | 0 | 0 | 227,778 | 242,492 | 272,955 | 283,449 | 299,517 | 320,503 | 353,208 | 366,408 | 383,073 | 399,757 | 437,533 | 450,948 | 467,339 | 485,943 | 517,942 | 516,204 | 531,687 | 548,053 | 1,196,884 | 1,212,960 | 1,230,617 | 1,737,978 | 1,760,606 | 1,775,499 | 1,793,781 | 1,819,605 | 1,847,949 | 1,864,468 | 1,889,683 | 1,921,487 | 1,935,514 | 1,950,782 | 0 | 2,014,741 | 2,028,919 | 2,061,906 | 2,085,075 | 2,134,241 | 2,170,661 | 2,186,599 | 2,211,444 | 2,260,000 | 2,278,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,278,000 | 2,260,000 | 2,211,444 | 2,186,599 | 2,170,661 | 2,134,241 | 2,085,075 | 2,061,906 | 2,028,919 | 2,014,741 | 0 | 1,950,782 | 1,935,514 | 1,921,487 | 1,889,683 | 1,864,468 | 1,847,949 | 1,819,605 | 1,793,781 | 1,775,499 | 1,760,606 | 1,737,978 | 1,230,617 | 1,212,960 | 1,196,884 | 548,053 | 531,687 | 516,204 | 517,942 | 485,943 | 467,339 | 450,948 | 437,533 | 399,757 | 383,073 | 366,408 | 353,208 | 320,503 | 299,517 | 283,449 | 272,955 | 242,492 | 227,778 | 0 | 0 | 0 | 0 | 150,882 | 142,001 | 120,109 | 110,325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4,407,000 | -4,403,000 | -4,377,920 | -4,372,875 | -4,361,126 | -4,037,342 | -3,761,095 | -3,396,999 | -3,007,578 | -2,694,957 | -2,500,000 | -2,495,106 | -2,494,505 | -2,489,097 | -2,406,047 | -2,403,749 | -2,401,037 | -2,388,392 | -2,382,167 | -2,280,151 | -2,266,529 | -2,084,186 | -2,077,741 | -2,053,644 | -2,051,343 | -2,039,270 | -2,034,570 | -2,031,859 | -2,028,690 | -2,019,249 | -1,941,904 | -1,940,795 | -1,934,763 | -1,727,074 | -1,562,019 | -1,358,011 | -1,104,963 | -1,096,826 | -1,094,704 | -1,093,833 | -1,091,687 | -1,067,439 | -1,025,839 | -852,742 | -852,419 | -845,708 | -845,472 | -844,887 | -823,586 | -787,362 | -549,912 | -291,533 | -237,917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48 | 0 | -59,802 | -59,802 | -59,597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 335,100 | 338,900 | 338,300 | 344,600 | 346,912 | 352,200 | 373,500 | 387,300 | 393,690 | 409,400 | 403,600 | 389,800 | 387,570 | 377,400 | 370,400 | 363,800 | 368,518 | 265,449 | 273,652 | 284,914 | 0 | 306,107 | 288,756 | 292,570 | 1,039,887 | 1,100,930 | 1,282,401 | 1,358,657 | 1,321,875 | 1,354,686 | 1,356,014 | 1,359,332 | 1,361,267 | 1,547,407 | 1,528,877 | 1,555,284 | 1,560,291 | 1,535,280 | 1,568,955 | 1,555,973 | 1,595,440 | 1,794,410 | 1,923,156 | 1,928,914 | 1,944,304 | 1,910,125 | 1,716,295 | 1,577,284 | 1,451,667 | 1,269,821 | 1,089,636 | 977,059 | 994,585 | 996,417 | 1,006,315 | 917,204 | 578,336 | 420,796 | -154,089 | -190,893 | -439,587 | -667,253 | -681,585 | -694,005 | -684,053 | -675,014 | -665,406 | -652,135 | -798,061 | -824,947 | -818,732 | -810,384 | -795,187 | -775,033 | -751,755 | -991,603 | -1,178,946 | -1,327,317 | -1,497,230 | -1,489,847 | -1,474,565 | -1,533,306 | -1,510,748 | -1,515,655 | -1,502,883 | -1,491,217 | -854,459 | -840,684 | -847,124 | -346,208 | -505,923 | -504,652 | -588,386 | -568,787 | -553,088 | -539,281 | -516,364 | -567,610 | -558,991 | -544,324 | -526,115 | -680,216 | -978,659 | -1,335,093 | -1,676,020 | -1,903,101 | -2,190,465 | -2,186,276 | -2,166,476 | -2,143,000 | -2,129,000 | -2,110,000 | -2,097,000 | -2,060,000 | -2,020,000 | -1,999,000 |
| -1,999,000 | -2,020,000 | -2,060,000 | -2,097,000 | -2,110,000 | -2,129,000 | -2,143,000 | -2,166,476 | -2,186,276 | -2,190,465 | -1,903,101 | -1,676,020 | -1,335,093 | -978,659 | -680,216 | -526,115 | -544,324 | -558,991 | -567,610 | -516,364 | -539,281 | -553,088 | -568,787 | -588,386 | -504,652 | -505,923 | -346,208 | -847,124 | -840,684 | -854,459 | -1,491,217 | -1,502,883 | -1,515,655 | -1,510,748 | -1,533,306 | -1,474,565 | -1,489,847 | -1,497,230 | -1,327,317 | -1,178,946 | -991,603 | -751,755 | -775,033 | -795,187 | -810,384 | -818,732 | -824,947 | -798,061 | -652,135 | -665,406 | -675,014 | -684,053 | -694,005 | -681,585 | -667,253 | -439,587 | -190,893 | -154,089 | 420,796 | 578,336 | 917,204 | 1,006,315 | 996,417 | 994,585 | 977,059 | 1,089,636 | 1,269,821 | 1,451,667 | 1,577,284 | 1,716,295 | 1,910,125 | 1,944,304 | 1,928,914 | 1,923,156 | 1,794,410 | 1,595,440 | 1,555,973 | 1,568,955 | 1,535,280 | 1,560,291 | 1,555,284 | 1,528,877 | 1,547,407 | 1,361,267 | 1,359,332 | 1,356,014 | 1,354,686 | 1,321,875 | 1,358,657 | 1,282,401 | 1,100,930 | 1,039,887 | 292,570 | 288,756 | 306,107 | 0 | 284,914 | 273,652 | 265,449 | 368,518 | 363,800 | 370,400 | 377,400 | 387,570 | 389,800 | 403,600 | 409,400 | 393,690 | 387,300 | 373,500 | 352,200 | 346,912 | 344,600 | 338,300 | 338,900 | 335,100 |
---|