> Total Assets | 540,000 | 532,000 | 828,000 | 816,000 | 1,166,000 | 1,608,000 | 2,100,000 | 2,220,000 | 3,054,000 | 3,122,000 | 4,249,000 | 4,292,000 | 4,400,000 | 4,507,000 | 5,685,000 | 6,019,000 | 6,337,000 | 7,156,000 | 7,700,000 | 8,137,000 | 8,082,000 | 8,055,000 | 8,301,000 | 9,675,000 | 9,449,000 | 10,111,000 | 10,316,000 | 10,371,000 | 10,235,000 | 10,183,000 | 10,088,000 | 10,343,000 | 10,359,000 | 10,185,000 | 10,072,000 | 10,331,000 | 10,421,000 | 10,263,000 | 10,019,000 | 10,366,000 | 10,393,000 | 10,221,000 | 10,290,000 | 10,306,000 | 10,399,000 | 10,519,000 | 10,607,000 | 10,552,000 | 10,327,000 | 9,898,000 | 9,442,000 | 9,083,000 | 8,841,000 | 8,474,000 | 7,907,000 | 7,885,000 | 7,708,000 | 7,617,000 | 7,379,000 | 7,261,000 | 7,165,000 | 7,042,000 | 6,872,000 | 6,824,000 | 6,947,000 | 6,565,000 | 6,401,000 | 6,370,000 | 6,471,000 | 6,490,000 | 6,079,000 | 6,083,000 | 6,079,000 | 5,937,000 | 6,097,000 | 5,908,412 | 6,158,000 | 6,218,000 | 6,144,194 | 6,142,000 | 6,274,000 | 6,294,000 | 6,233,000 | 6,187,000 | 6,199,000 | 6,169,000 | 6,079,000 | 6,255,000 | 6,544,000 | 6,185,000 | 6,190,004 | 6,283,769 | 6,240,804 | 6,539,178 | 6,828,739 | 7,048,245 | 7,121,147 | 6,153,052 | 1,840,492 | 2,217,890 | 2,312,139 | 2,394,195 | 2,434,101 | 2,593,844 | 2,419,412 | 2,296,244 | 2,181,223 | 2,189,175 | 2,216,352 | 2,250,866 | 2,089,475 | 2,119,891 | 2,057,114 | 2,067,572 |
| 2,067,572 | 2,057,114 | 2,119,891 | 2,089,475 | 2,250,866 | 2,216,352 | 2,189,175 | 2,181,223 | 2,296,244 | 2,419,412 | 2,593,844 | 2,434,101 | 2,394,195 | 2,312,139 | 2,217,890 | 1,840,492 | 6,153,052 | 7,121,147 | 7,048,245 | 6,828,739 | 6,539,178 | 6,240,804 | 6,283,769 | 6,190,004 | 6,185,000 | 6,544,000 | 6,255,000 | 6,079,000 | 6,169,000 | 6,199,000 | 6,187,000 | 6,233,000 | 6,294,000 | 6,274,000 | 6,142,000 | 6,144,194 | 6,218,000 | 6,158,000 | 5,908,412 | 6,097,000 | 5,937,000 | 6,079,000 | 6,083,000 | 6,079,000 | 6,490,000 | 6,471,000 | 6,370,000 | 6,401,000 | 6,565,000 | 6,947,000 | 6,824,000 | 6,872,000 | 7,042,000 | 7,165,000 | 7,261,000 | 7,379,000 | 7,617,000 | 7,708,000 | 7,885,000 | 7,907,000 | 8,474,000 | 8,841,000 | 9,083,000 | 9,442,000 | 9,898,000 | 10,327,000 | 10,552,000 | 10,607,000 | 10,519,000 | 10,399,000 | 10,306,000 | 10,290,000 | 10,221,000 | 10,393,000 | 10,366,000 | 10,019,000 | 10,263,000 | 10,421,000 | 10,331,000 | 10,072,000 | 10,185,000 | 10,359,000 | 10,343,000 | 10,088,000 | 10,183,000 | 10,235,000 | 10,371,000 | 10,316,000 | 10,111,000 | 9,449,000 | 9,675,000 | 8,301,000 | 8,055,000 | 8,082,000 | 8,137,000 | 7,700,000 | 7,156,000 | 6,337,000 | 6,019,000 | 5,685,000 | 4,507,000 | 4,400,000 | 4,292,000 | 4,249,000 | 3,122,000 | 3,054,000 | 2,220,000 | 2,100,000 | 1,608,000 | 1,166,000 | 816,000 | 828,000 | 532,000 | 540,000 |
---|
> Total Current Assets | 8,000 | 3,000 | 17,000 | 17,000 | 41,000 | 70,000 | 66,000 | 61,000 | 75,000 | 56,000 | 71,000 | 39,000 | 52,000 | 56,000 | 102,000 | 137,000 | 91,000 | 107,000 | 160,000 | 192,000 | 270,000 | 168,000 | 8,199,662 | 243,872 | 184,911 | 197,779 | 185,106 | 242,000 | 239,000 | 236,000 | 165,508 | 162,569 | 149,322 | 178,897 | 180,387 | 192,689 | 237,495 | 217,979 | 219,209 | 285,646 | 389,293 | 238,852 | 315,596 | 323,599 | 334,374 | 414,498 | 281,924 | 235,021 | 408,602 | 310,750 | 388,808 | 173,922 | 179,843 | 168,618 | 141,082 | 122,728 | 125,510 | 193,193 | 161,180 | 140,709 | 126,617 | 116,679 | 604,000 | 126,191 | 415,656 | 205,415 | 186,930 | 151,913 | 264,221 | 283,937 | 116,891 | 38,250 | 34,161 | 28,723 | 129,843 | 164,490 | 46,835 | 146,479 | 50,789 | 165,141 | 155,897 | 148,961 | 162,326 | 165,534 | 164,460 | 156,243 | 189,063 | 118,984 | 147,247 | 100,879 | 139,217 | 263,186 | 134,858 | 159,624 | 278,453 | 5,403 | 398,408 | 569,615 | 353,266 | 309,097 | 355,465 | 325,858 | 244,582 | 251,056 | 394,217 | 290,204 | 268,780 | 227,997 | 251,730 | 155,687 | 215,687 | 217,769 | 188,019 | 187,680 |
| 187,680 | 188,019 | 217,769 | 215,687 | 155,687 | 251,730 | 227,997 | 268,780 | 290,204 | 394,217 | 251,056 | 244,582 | 325,858 | 355,465 | 309,097 | 353,266 | 569,615 | 398,408 | 5,403 | 278,453 | 159,624 | 134,858 | 263,186 | 139,217 | 100,879 | 147,247 | 118,984 | 189,063 | 156,243 | 164,460 | 165,534 | 162,326 | 148,961 | 155,897 | 165,141 | 50,789 | 146,479 | 46,835 | 164,490 | 129,843 | 28,723 | 34,161 | 38,250 | 116,891 | 283,937 | 264,221 | 151,913 | 186,930 | 205,415 | 415,656 | 126,191 | 604,000 | 116,679 | 126,617 | 140,709 | 161,180 | 193,193 | 125,510 | 122,728 | 141,082 | 168,618 | 179,843 | 173,922 | 388,808 | 310,750 | 408,602 | 235,021 | 281,924 | 414,498 | 334,374 | 323,599 | 315,596 | 238,852 | 389,293 | 285,646 | 219,209 | 217,979 | 237,495 | 192,689 | 180,387 | 178,897 | 149,322 | 162,569 | 165,508 | 236,000 | 239,000 | 242,000 | 185,106 | 197,779 | 184,911 | 243,872 | 8,199,662 | 168,000 | 270,000 | 192,000 | 160,000 | 107,000 | 91,000 | 137,000 | 102,000 | 56,000 | 52,000 | 39,000 | 71,000 | 56,000 | 75,000 | 61,000 | 66,000 | 70,000 | 41,000 | 17,000 | 17,000 | 3,000 | 8,000 |
---|
Cash And Cash Equivalents | 2,000 | 1,000 | 13,000 | 12,000 | 22,000 | 46,000 | 37,000 | 36,000 | 49,000 | 44,000 | 71,000 | 39,000 | 52,000 | 56,000 | 102,000 | 137,000 | 91,000 | 107,000 | 157,000 | 114,000 | 135,000 | 69,000 | 80,000 | 107,000 | 61,000 | 87,000 | 97,000 | 107,000 | 106,000 | 127,000 | 114,000 | 88,000 | 91,000 | 123,000 | 105,000 | 120,000 | 149,000 | 140,000 | 162,000 | 224,000 | 323,000 | 182,000 | 230,000 | 257,000 | 258,000 | 337,000 | 210,000 | 163,000 | 330,000 | 219,000 | 300,000 | 93,000 | 112,000 | 107,000 | 81,000 | 78,000 | 78,000 | 145,000 | 111,000 | 81,000 | 85,000 | 76,000 | 91,000 | 83,000 | 313,000 | 103,000 | 84,000 | 50,000 | 47,000 | 68,000 | 56,000 | 38,000 | 34,000 | 29,000 | 29,000 | 164,490 | 47,000 | 45,000 | 50,789 | 64,000 | 55,000 | 48,000 | 61,000 | 65,000 | 64,000 | 56,000 | 77,000 | 70,000 | 67,000 | 58,000 | 36,858 | 162,286 | 33,958 | 58,724 | 142,902 | -5,403 | 398,408 | 228,368 | 289,582 | 226,081 | 286,066 | 253,138 | 233,374 | 109,011 | 81,799 | 206,366 | 206,460 | 166,149 | 164,990 | 95,680 | 139,267 | 140,403 | 109,398 | 82,620 |
| 82,620 | 109,398 | 140,403 | 139,267 | 95,680 | 164,990 | 166,149 | 206,460 | 206,366 | 81,799 | 109,011 | 233,374 | 253,138 | 286,066 | 226,081 | 289,582 | 228,368 | 398,408 | -5,403 | 142,902 | 58,724 | 33,958 | 162,286 | 36,858 | 58,000 | 67,000 | 70,000 | 77,000 | 56,000 | 64,000 | 65,000 | 61,000 | 48,000 | 55,000 | 64,000 | 50,789 | 45,000 | 47,000 | 164,490 | 29,000 | 29,000 | 34,000 | 38,000 | 56,000 | 68,000 | 47,000 | 50,000 | 84,000 | 103,000 | 313,000 | 83,000 | 91,000 | 76,000 | 85,000 | 81,000 | 111,000 | 145,000 | 78,000 | 78,000 | 81,000 | 107,000 | 112,000 | 93,000 | 300,000 | 219,000 | 330,000 | 163,000 | 210,000 | 337,000 | 258,000 | 257,000 | 230,000 | 182,000 | 323,000 | 224,000 | 162,000 | 140,000 | 149,000 | 120,000 | 105,000 | 123,000 | 91,000 | 88,000 | 114,000 | 127,000 | 106,000 | 107,000 | 97,000 | 87,000 | 61,000 | 107,000 | 80,000 | 69,000 | 135,000 | 114,000 | 157,000 | 107,000 | 91,000 | 137,000 | 102,000 | 56,000 | 52,000 | 39,000 | 71,000 | 44,000 | 49,000 | 36,000 | 37,000 | 46,000 | 22,000 | 12,000 | 13,000 | 1,000 | 2,000 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68,763 | 71,172 | 46,267 | 0 | 0 | 0 | 0 | 0 | 10,806 | 0 | 0 | 13,315 | 44,241 | 27,434 | 29,778 | 58,411 | -15,145 | 354,365 | 61,448 | 63,982 | 60,508 | 8,998 | 9,161 | 5,255 | 5,072 | 3,699 | 0 |
| 0 | 3,699 | 5,072 | 5,255 | 9,161 | 8,998 | 60,508 | 63,982 | 61,448 | 354,365 | -15,145 | 58,411 | 29,778 | 27,434 | 44,241 | 13,315 | 0 | 0 | 10,806 | 0 | 0 | 0 | 0 | 0 | 46,267 | 71,172 | 68,763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 6,000 | 2,000 | 4,000 | 5,000 | 19,000 | 24,000 | 29,000 | 25,000 | 26,000 | 12,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 78,000 | 135,000 | 99,000 | 100,000 | 137,000 | 124,000 | 110,000 | 131,000 | 135,000 | 133,000 | 109,000 | 119,000 | 133,000 | 128,000 | 111,000 | 114,000 | 126,000 | 134,000 | 119,000 | 103,000 | 83,000 | 91,000 | 81,000 | 107,000 | 92,000 | 110,000 | 109,000 | 106,000 | 107,000 | 111,000 | 125,000 | 129,000 | 114,000 | 95,000 | 88,000 | 84,000 | 64,000 | 60,000 | 59,000 | 50,000 | 67,000 | 46,000 | 41,000 | 42,000 | 43,000 | 36,000 | 37,000 | 34,020 | 34,000 | 30,000 | 33,000 | 3,145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,042 | 0 | 0 | 0 | 17,035 | 0 | 0 | 0 | 55,630 | 0 | 0 | 0 | 20,949 | 0 | 0 | 534,127 | 44,038 | 64,461 | 41,614 | 45,123 | 45,338 | 45,148 | 229,389 | 42,539 | 39,014 | 39,363 | 59,365 | 39,802 | 76,420 | 77,366 | 78,621 | 77,272 |
| 77,272 | 78,621 | 77,366 | 76,420 | 39,802 | 59,365 | 39,363 | 39,014 | 42,539 | 229,389 | 45,148 | 45,338 | 45,123 | 41,614 | 64,461 | 44,038 | 534,127 | 0 | 0 | 20,949 | 0 | 0 | 0 | 55,630 | 0 | 0 | 0 | 17,035 | 0 | 0 | 0 | 13,042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,145 | 33,000 | 30,000 | 34,000 | 34,020 | 37,000 | 36,000 | 43,000 | 42,000 | 41,000 | 46,000 | 67,000 | 50,000 | 59,000 | 60,000 | 64,000 | 84,000 | 88,000 | 95,000 | 114,000 | 129,000 | 125,000 | 111,000 | 107,000 | 106,000 | 109,000 | 110,000 | 92,000 | 107,000 | 81,000 | 91,000 | 83,000 | 103,000 | 119,000 | 134,000 | 126,000 | 114,000 | 111,000 | 128,000 | 133,000 | 119,000 | 109,000 | 133,000 | 135,000 | 131,000 | 110,000 | 124,000 | 137,000 | 100,000 | 99,000 | 135,000 | 78,000 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,000 | 26,000 | 25,000 | 29,000 | 24,000 | 19,000 | 5,000 | 4,000 | 2,000 | 6,000 |
---|
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 | 8,019,662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,656 | 19,415 | -177,070 | 67,913 | 187,221 | 163,937 | 60,891 | 250 | -54,839 | -47,277 | 73,843 | 0 | 0 | 0 | 197,463 | 101,141 | 91,897 | 49,961 | 101,326 | 100,534 | 100,460 | 100,243 | 94,063 | 48,984 | -13,753 | 42,879 | 59,966 | 100,900 | 100,900 | 100,900 | 135,551 | 33,933 | 44,100 | 35,488 | 19,646 | 18,555 | 27,785 | 27,597 | 31,724 | 96,897 | -271,336 | 41,299 | 40,669 | -233,648 | -237,879 | -159,917 | -202,433 | 18,589 | -175,172 | 27,788 |
| 27,788 | -175,172 | 18,589 | -202,433 | -159,917 | -237,879 | -233,648 | 40,669 | 41,299 | -271,336 | 96,897 | 31,724 | 27,597 | 27,785 | 18,555 | 19,646 | 35,488 | 44,100 | 33,933 | 135,551 | 100,900 | 100,900 | 100,900 | 59,966 | 42,879 | -13,753 | 48,984 | 94,063 | 100,243 | 100,460 | 100,534 | 101,326 | 49,961 | 91,897 | 101,141 | 197,463 | 0 | 0 | 0 | 73,843 | -47,277 | -54,839 | 250 | 60,891 | 163,937 | 187,221 | 67,913 | -177,070 | 19,415 | 57,656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,019,662 | 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 | 532,000 | 519,000 | 772,000 | 763,000 | 1,073,000 | 1,481,000 | 1,860,000 | 1,942,000 | 2,743,000 | 2,834,000 | 3,637,000 | 3,725,000 | 3,826,000 | 3,924,000 | 5,117,000 | 5,462,000 | 5,801,000 | 6,474,000 | -408,198 | 7,453,000 | 7,368,000 | 7,438,000 | 101,338 | 36,413 | 36,707 | 36,239 | 36,680 | 9,736,000 | 9,559,000 | 9,501,000 | 26,065 | 21,742 | 18,235 | 29,613 | 20,139 | 20,770 | 14,312 | 8,257 | 9,835 | 9,432 | 6,219 | 3,934 | 4,379 | 2,719 | 5,139 | 12,583 | 14,426 | 15,256 | 11,059 | 12,706 | 28,326 | 27,052 | 28,332 | 33,267 | 42,015 | 45,909 | 49,943 | 55,290 | 58,736 | 59,435 | 61,919 | 61,589 | 51,933 | 6,338,000 | 6,531,344 | 6,359,585 | 6,214,070 | 6,218,087 | 6,206,779 | 6,206,063 | 5,962,109 | 6,044,750 | 6,044,839 | 5,908,277 | 5,967,157 | 5,950,063 | 6,021,776 | 6,071,521 | 6,093,405 | 5,976,859 | 6,118,103 | 6,145,039 | 6,070,674 | 6,021,466 | 6,034,540 | 6,012,757 | 5,889,937 | 6,136,016 | 6,396,753 | 6,084,121 | 6,050,787 | 6,020,583 | 6,105,946 | 6,379,554 | 6,550,286 | -5,403 | 6,722,739 | 5,583,437 | 1,487,226 | 1,908,793 | 1,956,674 | 2,068,337 | 2,189,519 | 2,342,788 | 2,025,195 | 2,006,040 | 1,912,443 | 1,961,178 | 1,964,622 | 2,095,179 | 1,873,788 | 1,902,122 | 1,869,095 | 1,879,892 |
| 1,879,892 | 1,869,095 | 1,902,122 | 1,873,788 | 2,095,179 | 1,964,622 | 1,961,178 | 1,912,443 | 2,006,040 | 2,025,195 | 2,342,788 | 2,189,519 | 2,068,337 | 1,956,674 | 1,908,793 | 1,487,226 | 5,583,437 | 6,722,739 | -5,403 | 6,550,286 | 6,379,554 | 6,105,946 | 6,020,583 | 6,050,787 | 6,084,121 | 6,396,753 | 6,136,016 | 5,889,937 | 6,012,757 | 6,034,540 | 6,021,466 | 6,070,674 | 6,145,039 | 6,118,103 | 5,976,859 | 6,093,405 | 6,071,521 | 6,021,776 | 5,950,063 | 5,967,157 | 5,908,277 | 6,044,839 | 6,044,750 | 5,962,109 | 6,206,063 | 6,206,779 | 6,218,087 | 6,214,070 | 6,359,585 | 6,531,344 | 6,338,000 | 51,933 | 61,589 | 61,919 | 59,435 | 58,736 | 55,290 | 49,943 | 45,909 | 42,015 | 33,267 | 28,332 | 27,052 | 28,326 | 12,706 | 11,059 | 15,256 | 14,426 | 12,583 | 5,139 | 2,719 | 4,379 | 3,934 | 6,219 | 9,432 | 9,835 | 8,257 | 14,312 | 20,770 | 20,139 | 29,613 | 18,235 | 21,742 | 26,065 | 9,501,000 | 9,559,000 | 9,736,000 | 36,680 | 36,239 | 36,707 | 36,413 | 101,338 | 7,438,000 | 7,368,000 | 7,453,000 | -408,198 | 6,474,000 | 5,801,000 | 5,462,000 | 5,117,000 | 3,924,000 | 3,826,000 | 3,725,000 | 3,637,000 | 2,834,000 | 2,743,000 | 1,942,000 | 1,860,000 | 1,481,000 | 1,073,000 | 763,000 | 772,000 | 519,000 | 532,000 |
---|
Property Plant Equipment | 514,000 | 501,000 | 745,000 | 742,000 | 945,000 | 1,108,000 | 1,504,000 | 1,538,000 | 2,287,000 | 2,355,000 | 2,574,000 | 2,591,000 | 2,679,000 | 2,757,000 | 4,096,000 | 4,507,000 | 4,954,000 | 5,471,000 | 6,099,000 | 6,486,000 | 6,469,000 | 6,447,000 | 6,587,000 | 7,795,000 | 7,830,000 | 8,548,000 | 8,616,000 | 9,020,000 | 8,841,000 | 8,887,000 | 8,145,000 | 8,955,000 | 8,948,000 | 8,651,000 | 8,228,000 | 9,061,000 | 9,148,000 | 8,787,000 | 8,189,000 | 9,256,000 | 9,152,000 | 9,136,000 | 8,759,000 | 9,116,000 | 9,190,000 | 9,228,000 | 7,887,000 | 9,285,000 | 8,865,000 | 8,371,000 | 7,126,000 | 8,022,000 | 7,693,000 | 7,440,000 | 6,711,000 | 6,913,000 | 6,810,000 | 6,685,000 | 6,154,000 | 6,417,000 | 6,263,000 | 6,179,000 | 5,590,000 | 6,005,000 | 5,945,000 | 5,751,000 | 5,235,000 | 5,498,000 | 5,541,000 | 5,510,000 | 5,391,000 | 5,369,000 | 5,265,000 | 5,225,000 | 5,473,000 | 5,484,023 | 5,564,185 | 5,580,271 | 5,529,461 | 5,528,000 | 5,474,000 | 5,756,000 | 5,755,000 | 5,745,000 | 5,767,000 | 5,772,000 | 5,630,000 | 5,735,000 | 5,936,000 | 5,731,000 | 5,723,475 | 5,731,353 | 5,806,500 | 6,138,392 | 6,081,218 | 6,025,659 | 6,008,489 | 6,039,984 | 111,140 | 455,097 | 454,680 | 449,765 | 429,768 | 532,285 | 139,599 | 103,990 | 110,269 | 110,625 | 118,972 | 109,311 | 16,869 | 17,111 | 16,864 | 118,568 |
| 118,568 | 16,864 | 17,111 | 16,869 | 109,311 | 118,972 | 110,625 | 110,269 | 103,990 | 139,599 | 532,285 | 429,768 | 449,765 | 454,680 | 455,097 | 111,140 | 6,039,984 | 6,008,489 | 6,025,659 | 6,081,218 | 6,138,392 | 5,806,500 | 5,731,353 | 5,723,475 | 5,731,000 | 5,936,000 | 5,735,000 | 5,630,000 | 5,772,000 | 5,767,000 | 5,745,000 | 5,755,000 | 5,756,000 | 5,474,000 | 5,528,000 | 5,529,461 | 5,580,271 | 5,564,185 | 5,484,023 | 5,473,000 | 5,225,000 | 5,265,000 | 5,369,000 | 5,391,000 | 5,510,000 | 5,541,000 | 5,498,000 | 5,235,000 | 5,751,000 | 5,945,000 | 6,005,000 | 5,590,000 | 6,179,000 | 6,263,000 | 6,417,000 | 6,154,000 | 6,685,000 | 6,810,000 | 6,913,000 | 6,711,000 | 7,440,000 | 7,693,000 | 8,022,000 | 7,126,000 | 8,371,000 | 8,865,000 | 9,285,000 | 7,887,000 | 9,228,000 | 9,190,000 | 9,116,000 | 8,759,000 | 9,136,000 | 9,152,000 | 9,256,000 | 8,189,000 | 8,787,000 | 9,148,000 | 9,061,000 | 8,228,000 | 8,651,000 | 8,948,000 | 8,955,000 | 8,145,000 | 8,887,000 | 8,841,000 | 9,020,000 | 8,616,000 | 8,548,000 | 7,830,000 | 7,795,000 | 6,587,000 | 6,447,000 | 6,469,000 | 6,486,000 | 6,099,000 | 5,471,000 | 4,954,000 | 4,507,000 | 4,096,000 | 2,757,000 | 2,679,000 | 2,591,000 | 2,574,000 | 2,355,000 | 2,287,000 | 1,538,000 | 1,504,000 | 1,108,000 | 945,000 | 742,000 | 745,000 | 501,000 | 514,000 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101,338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,800 | 0 | 0 | 0 | 88,100 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,451 | 68,961 | 68,414 | 67,100 | 66,249 | 65,402 | 64,416 | 61,900 | 0 | 0 | 0 | 54,500 | 0 | 0 | 0 | 49,000 | 0 | 0 | 0 | 45,100 | 0 | 0 | 0 | 43,900 | 0 | 0 | 39,461 | 39,400 | 38,312 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 37,800 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 37,800 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 37,808 | 38,312 | 39,400 | 39,461 | 0 | 0 | 43,900 | 0 | 0 | 0 | 45,100 | 0 | 0 | 0 | 49,000 | 0 | 0 | 0 | 54,500 | 0 | 0 | 0 | 61,900 | 64,416 | 65,402 | 66,249 | 67,100 | 68,414 | 68,961 | 70,451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 88,100 | 0 | 0 | 0 | 99,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101,338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59,282 | 57,604 | 74,349 | 63,942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,089 | 0 | 0 | 0 | 80,903 | 0 | 0 | 0 | 88,559 | 0 | 0 | 0 | 95,430 | 83,600 | 84,600 | 87,000 | 96,237 | 90,100 | 91,700 | 92,900 | 280,258 | 286,472 | 293,427 | 300,326 | 26,144 | 327,329 | 334,880 | 330,016 | 337,797 | 390,448 | 405,651 | 424,236 | 174,347 | 235,408 | 244,663 | 180,840 | 88,191 | 88,225 | 41,356 | 38,398 |
| 38,398 | 41,356 | 88,225 | 88,191 | 180,840 | 244,663 | 235,408 | 174,347 | 424,236 | 405,651 | 390,448 | 337,797 | 330,016 | 334,880 | 327,329 | 26,144 | 300,326 | 293,427 | 286,472 | 280,258 | 92,900 | 91,700 | 90,100 | 96,237 | 87,000 | 84,600 | 83,600 | 95,430 | 0 | 0 | 0 | 88,559 | 0 | 0 | 0 | 80,903 | 0 | 0 | 0 | 77,089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63,942 | 74,349 | 57,604 | 59,282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 101,338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,800 | 0 | 0 | 0 | 88,100 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,451 | 68,961 | 68,414 | 67,100 | 66,249 | 65,402 | 64,416 | 61,900 | 0 | 0 | 0 | 54,500 | 0 | 0 | 0 | 1,000 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 61,847 | 0 | 0 | 39,461 | 53,268 | 38,312 | 37,808 | 37,808 | 47,801 | 37,808 | 37,808 | 37,808 | 23,933 | 0 | 0 | 0 | 44,855 | 0 | 0 | 0 | 7,264 | 5,745 | 4,820 | 4,756 | 3,269 | 2,114 | 1,602 | 1,176 | 14,160 | 13,890 | 13,632 | 13,573 | 13,494 | 13,438 | 13,400 | 0 |
| 0 | 13,400 | 13,438 | 13,494 | 13,573 | 13,632 | 13,890 | 14,160 | 1,176 | 1,602 | 2,114 | 3,269 | 4,756 | 4,820 | 5,745 | 7,264 | 0 | 0 | 0 | 44,855 | 0 | 0 | 0 | 23,933 | 37,808 | 37,808 | 37,808 | 47,801 | 37,808 | 37,808 | 38,312 | 53,268 | 39,461 | 0 | 0 | 61,847 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 1,000 | 0 | 0 | 0 | 54,500 | 0 | 0 | 0 | 61,900 | 64,416 | 65,402 | 66,249 | 67,100 | 68,414 | 68,961 | 70,451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 81,900 | 0 | 0 | 0 | 88,100 | 0 | 0 | 0 | 99,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101,338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 540,000 | 10,000 | 39,000 | 36,000 | 52,000 | 57,000 | 174,000 | 217,000 | 236,000 | 232,000 | 541,000 | 528,000 | 522,000 | 527,000 | 466,000 | 420,000 | 445,000 | 575,000 | 7,948,198 | 492,000 | 444,000 | 449,000 | 8,126,108 | 9,394,715 | 9,227,382 | 9,876,982 | 10,094,214 | 393,000 | 437,000 | 446,000 | 9,896,427 | 10,158,689 | 10,191,443 | 9,976,490 | 9,871,474 | 10,117,541 | 10,169,193 | 10,036,764 | 9,789,956 | 10,070,922 | 9,997,488 | 9,978,214 | 9,970,025 | 9,979,682 | 10,059,487 | 10,091,919 | 10,310,650 | 10,301,723 | 9,907,339 | 9,574,544 | 9,024,866 | 8,882,026 | 8,632,825 | 8,272,115 | 7,723,903 | 7,716,363 | 7,532,547 | 7,368,517 | 7,159,084 | 7,060,856 | 6,976,464 | 6,863,732 | 6,216,067 | 359,809 | 6,495,752 | 6,323,045 | 6,180,050 | 6,183,610 | 6,176,873 | 6,173,138 | 6,023,662 | 6,044,750 | 6,044,839 | 5,908,277 | 6,068,057 | 6,050,963 | 6,110,859 | 6,172,421 | 6,093,405 | 6,077,759 | 6,219,003 | 6,245,939 | 6,171,574 | 6,122,366 | 6,135,440 | 6,113,657 | 6,002,254 | 297,921 | 280,964 | 263,067 | 112,284 | 36,103 | 364,197 | 302,161 | 24,880 | 7,048,245 | 279,412 | 274,398 | 1,550,910 | 17,284 | 152,159 | 1,371,812 | 1,862,930 | 1,615,925 | 1,852,716 | 1,631,584 | 46,087 | 1,668,362 | 47,656 | 2,045,875 | 1,857,882 | 1,889,404 | 0 | 1,771,858 |
| 1,771,858 | 0 | 1,889,404 | 1,857,882 | 2,045,875 | 47,656 | 1,668,362 | 46,087 | 1,631,584 | 1,852,716 | 1,615,925 | 1,862,930 | 1,371,812 | 152,159 | 17,284 | 1,550,910 | 274,398 | 279,412 | 7,048,245 | 24,880 | 302,161 | 364,197 | 36,103 | 112,284 | 263,067 | 280,964 | 297,921 | 6,002,254 | 6,113,657 | 6,135,440 | 6,122,366 | 6,171,574 | 6,245,939 | 6,219,003 | 6,077,759 | 6,093,405 | 6,172,421 | 6,110,859 | 6,050,963 | 6,068,057 | 5,908,277 | 6,044,839 | 6,044,750 | 6,023,662 | 6,173,138 | 6,176,873 | 6,183,610 | 6,180,050 | 6,323,045 | 6,495,752 | 359,809 | 6,216,067 | 6,863,732 | 6,976,464 | 7,060,856 | 7,159,084 | 7,368,517 | 7,532,547 | 7,716,363 | 7,723,903 | 8,272,115 | 8,632,825 | 8,882,026 | 9,024,866 | 9,574,544 | 9,907,339 | 10,301,723 | 10,310,650 | 10,091,919 | 10,059,487 | 9,979,682 | 9,970,025 | 9,978,214 | 9,997,488 | 10,070,922 | 9,789,956 | 10,036,764 | 10,169,193 | 10,117,541 | 9,871,474 | 9,976,490 | 10,191,443 | 10,158,689 | 9,896,427 | 446,000 | 437,000 | 393,000 | 10,094,214 | 9,876,982 | 9,227,382 | 9,394,715 | 8,126,108 | 449,000 | 444,000 | 492,000 | 7,948,198 | 575,000 | 445,000 | 420,000 | 466,000 | 527,000 | 522,000 | 528,000 | 541,000 | 232,000 | 236,000 | 217,000 | 174,000 | 57,000 | 52,000 | 36,000 | 39,000 | 10,000 | 540,000 |
---|
> Total Liabilities | 362,000 | 360,000 | 612,000 | 535,000 | 778,000 | 981,000 | 1,055,000 | 1,065,000 | 1,660,000 | 1,600,000 | 2,346,000 | 2,139,000 | 2,127,000 | 2,210,000 | 3,426,000 | 3,746,000 | 4,095,000 | 4,628,000 | 5,198,000 | 5,423,000 | 5,402,000 | 5,303,000 | 5,590,000 | 6,777,000 | 6,186,000 | 6,881,000 | 7,153,000 | 7,276,000 | 7,242,000 | 7,276,000 | 7,227,000 | 7,349,000 | 7,516,000 | 7,226,000 | 7,064,000 | 7,422,000 | 7,552,000 | 7,429,000 | 7,303,000 | 7,712,000 | 7,676,000 | 7,848,000 | 7,950,000 | 7,959,000 | 8,126,000 | 8,482,000 | 8,857,000 | 9,001,000 | 8,733,000 | 8,313,000 | 8,176,000 | 7,698,000 | 7,500,000 | 7,184,000 | 6,637,000 | 6,688,000 | 6,548,000 | 6,403,000 | 6,313,000 | 6,227,000 | 6,176,000 | 6,081,000 | 5,964,000 | 5,962,000 | 5,799,000 | 5,690,000 | 5,486,000 | 5,482,000 | 5,619,000 | 5,607,000 | 5,112,000 | 5,100,000 | 4,939,000 | 4,709,000 | 4,869,000 | 4,292,885 | 4,529,000 | 4,616,000 | 4,292,363 | 4,539,000 | 4,503,000 | 4,611,000 | 4,439,000 | 4,499,000 | 4,705,000 | 4,715,000 | 4,416,000 | 4,585,000 | 4,929,000 | 4,059,000 | 4,490,585 | 4,400,133 | 4,477,586 | 4,833,719 | 5,048,090 | 5,330,790 | 5,423,135 | 4,081,883 | 1,277,138 | 1,632,427 | 1,746,740 | 1,829,362 | 1,838,074 | 1,974,627 | 1,542,576 | 1,285,352 | 1,389,039 | 1,413,297 | 1,448,945 | 1,495,401 | 1,497,865 | 1,541,313 | 1,564,360 | 1,600,216 |
| 1,600,216 | 1,564,360 | 1,541,313 | 1,497,865 | 1,495,401 | 1,448,945 | 1,413,297 | 1,389,039 | 1,285,352 | 1,542,576 | 1,974,627 | 1,838,074 | 1,829,362 | 1,746,740 | 1,632,427 | 1,277,138 | 4,081,883 | 5,423,135 | 5,330,790 | 5,048,090 | 4,833,719 | 4,477,586 | 4,400,133 | 4,490,585 | 4,059,000 | 4,929,000 | 4,585,000 | 4,416,000 | 4,715,000 | 4,705,000 | 4,499,000 | 4,439,000 | 4,611,000 | 4,503,000 | 4,539,000 | 4,292,363 | 4,616,000 | 4,529,000 | 4,292,885 | 4,869,000 | 4,709,000 | 4,939,000 | 5,100,000 | 5,112,000 | 5,607,000 | 5,619,000 | 5,482,000 | 5,486,000 | 5,690,000 | 5,799,000 | 5,962,000 | 5,964,000 | 6,081,000 | 6,176,000 | 6,227,000 | 6,313,000 | 6,403,000 | 6,548,000 | 6,688,000 | 6,637,000 | 7,184,000 | 7,500,000 | 7,698,000 | 8,176,000 | 8,313,000 | 8,733,000 | 9,001,000 | 8,857,000 | 8,482,000 | 8,126,000 | 7,959,000 | 7,950,000 | 7,848,000 | 7,676,000 | 7,712,000 | 7,303,000 | 7,429,000 | 7,552,000 | 7,422,000 | 7,064,000 | 7,226,000 | 7,516,000 | 7,349,000 | 7,227,000 | 7,276,000 | 7,242,000 | 7,276,000 | 7,153,000 | 6,881,000 | 6,186,000 | 6,777,000 | 5,590,000 | 5,303,000 | 5,402,000 | 5,423,000 | 5,198,000 | 4,628,000 | 4,095,000 | 3,746,000 | 3,426,000 | 2,210,000 | 2,127,000 | 2,139,000 | 2,346,000 | 1,600,000 | 1,660,000 | 1,065,000 | 1,055,000 | 981,000 | 778,000 | 535,000 | 612,000 | 360,000 | 362,000 |
---|
> Total Current Liabilities | 83,000 | 108,000 | 294,000 | 219,000 | 238,000 | 319,000 | 300,000 | 294,000 | 514,000 | 425,000 | 954,000 | 505,000 | 410,000 | 479,000 | 901,000 | 867,000 | 888,000 | 1,173,000 | 1,060,000 | 1,064,000 | 1,020,000 | 945,000 | 1,197,000 | 1,394,000 | 968,000 | 1,231,000 | 1,422,000 | 1,347,000 | 1,057,000 | 1,101,000 | 1,576,000 | 1,197,000 | 1,388,000 | 1,391,000 | 1,514,000 | 1,339,000 | 1,327,000 | 1,370,000 | 1,498,000 | 1,100,000 | 1,069,000 | 1,214,000 | 1,456,000 | 1,022,000 | 1,121,000 | 1,186,000 | 2,454,000 | 1,439,000 | 1,450,000 | 1,452,000 | 2,106,000 | 978,000 | 1,013,000 | 1,026,000 | 1,158,000 | 984,000 | 904,000 | 860,000 | 1,131,000 | 786,000 | 806,000 | 821,000 | 1,191,000 | 761,000 | 709,000 | 752,000 | 1,073,000 | 769,000 | 775,000 | 777,000 | 724,000 | 705,000 | 733,000 | 747,000 | 734,000 | 127,542 | 663,000 | 680,000 | 100,175 | 621,000 | 547,000 | 555,000 | 554,000 | 528,000 | 612,000 | 574,000 | 577,000 | 580,000 | 693,000 | 412,000 | 414,920 | 471,110 | 480,139 | 579,009 | 542,500 | 528,258 | 879,392 | 103,668 | 62,988 | 95,733 | 91,496 | 95,943 | 97,400 | 114,761 | 133,653 | 125,132 | 106,600 | 97,220 | 118,744 | 111,049 | 90,125 | 131,554 | 126,155 | 125,140 |
| 125,140 | 126,155 | 131,554 | 90,125 | 111,049 | 118,744 | 97,220 | 106,600 | 125,132 | 133,653 | 114,761 | 97,400 | 95,943 | 91,496 | 95,733 | 62,988 | 103,668 | 879,392 | 528,258 | 542,500 | 579,009 | 480,139 | 471,110 | 414,920 | 412,000 | 693,000 | 580,000 | 577,000 | 574,000 | 612,000 | 528,000 | 554,000 | 555,000 | 547,000 | 621,000 | 100,175 | 680,000 | 663,000 | 127,542 | 734,000 | 747,000 | 733,000 | 705,000 | 724,000 | 777,000 | 775,000 | 769,000 | 1,073,000 | 752,000 | 709,000 | 761,000 | 1,191,000 | 821,000 | 806,000 | 786,000 | 1,131,000 | 860,000 | 904,000 | 984,000 | 1,158,000 | 1,026,000 | 1,013,000 | 978,000 | 2,106,000 | 1,452,000 | 1,450,000 | 1,439,000 | 2,454,000 | 1,186,000 | 1,121,000 | 1,022,000 | 1,456,000 | 1,214,000 | 1,069,000 | 1,100,000 | 1,498,000 | 1,370,000 | 1,327,000 | 1,339,000 | 1,514,000 | 1,391,000 | 1,388,000 | 1,197,000 | 1,576,000 | 1,101,000 | 1,057,000 | 1,347,000 | 1,422,000 | 1,231,000 | 968,000 | 1,394,000 | 1,197,000 | 945,000 | 1,020,000 | 1,064,000 | 1,060,000 | 1,173,000 | 888,000 | 867,000 | 901,000 | 479,000 | 410,000 | 505,000 | 954,000 | 425,000 | 514,000 | 294,000 | 300,000 | 319,000 | 238,000 | 219,000 | 294,000 | 108,000 | 83,000 |
---|
Short-term Debt | 28,000 | 52,000 | 205,000 | 140,000 | 105,000 | 107,000 | 53,000 | 41,000 | 168,000 | 101,000 | 418,000 | 124,000 | 0 | 112,000 | 209,000 | 277,000 | 294,000 | 406,000 | 255,000 | 276,000 | 233,000 | 109,000 | 214,000 | 230,000 | 36,707 | 275,000 | 291,000 | 367,000 | 28,071 | 160,000 | 81,000 | 128,000 | 286,000 | 168,000 | 69,000 | 276,000 | 275,000 | 232,000 | 217,000 | 42,000 | 0 | 155,000 | 140,000 | 130,000 | 154,000 | 75,000 | 0 | 219,000 | 145,000 | 5,000 | 0 | 15,000 | 0 | 15,000 | 0 | 15,000 | 0 | 0 | 5,540,123 | 5,475,902 | 5,404,606 | 5,294,241 | 0 | 0 | 0 | 0 | 3,536 | 4,713,460 | 0 | 0 | 2,871 | 4,394,823 | 0 | 0 | 2,286 | 0 | 0 | 0 | 3,854,079 | 3,917,590 | 3,955,638 | 4,055,541 | 34,391 | 3,971,036 | 249,000 | 249,000 | 250,000 | 250,000 | 250,000 | 0 | 160,360 | 0 | 0 | 0 | 0 | 0 | 348,440 | 39,968 | 39,968 | 19,747 | 13,527 | 6,699 | 27,197 | 19,924 | 1,046 | 494 | 2,905 | 2,304 | 1,451 | 1,198 | 10,342 | 2,691 | 1,961 | 0 |
| 0 | 1,961 | 2,691 | 10,342 | 1,198 | 1,451 | 2,304 | 2,905 | 494 | 1,046 | 19,924 | 27,197 | 6,699 | 13,527 | 19,747 | 39,968 | 39,968 | 348,440 | 0 | 0 | 0 | 0 | 0 | 160,360 | 0 | 250,000 | 250,000 | 250,000 | 249,000 | 249,000 | 3,971,036 | 34,391 | 4,055,541 | 3,955,638 | 3,917,590 | 3,854,079 | 0 | 0 | 0 | 2,286 | 0 | 0 | 4,394,823 | 2,871 | 0 | 0 | 4,713,460 | 3,536 | 0 | 0 | 0 | 0 | 5,294,241 | 5,404,606 | 5,475,902 | 5,540,123 | 0 | 0 | 15,000 | 0 | 15,000 | 0 | 15,000 | 0 | 5,000 | 145,000 | 219,000 | 0 | 75,000 | 154,000 | 130,000 | 140,000 | 155,000 | 0 | 42,000 | 217,000 | 232,000 | 275,000 | 276,000 | 69,000 | 168,000 | 286,000 | 128,000 | 81,000 | 160,000 | 28,071 | 367,000 | 291,000 | 275,000 | 36,707 | 230,000 | 214,000 | 109,000 | 233,000 | 276,000 | 255,000 | 406,000 | 294,000 | 277,000 | 209,000 | 112,000 | 0 | 124,000 | 418,000 | 101,000 | 168,000 | 41,000 | 53,000 | 107,000 | 105,000 | 140,000 | 205,000 | 52,000 | 28,000 |
---|
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 | 0 | 0 | 4,140,412 | 0 | 0 | 0 | 3,854,079 | 3,917,590 | 3,955,638 | 4,055,541 | 3,887,807 | 3,971,036 | 4,344,371 | 4,392,555 | 4,090,706 | 4,256,102 | 4,261,209 | 0 | 0 | 0 | 0 | 0 | 275,000 | 593,845 | 0 | 39,968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,968 | 0 | 593,845 | 275,000 | 0 | 0 | 0 | 0 | 0 | 4,261,209 | 4,256,102 | 4,090,706 | 4,392,555 | 4,344,371 | 3,971,036 | 3,887,807 | 4,055,541 | 3,955,638 | 3,917,590 | 3,854,079 | 0 | 0 | 0 | 4,140,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 188,909 | 194,006 | 243,286 | 27,000 | 27,000 | 14,000 | 18,000 | 11,000 | 12,000 | 11,000 | 14,000 | 11,000 | 16,000 | 20,000 | 16,000 | 31,000 | 27,000 | 41,000 | 46,000 | 35,000 | 41,000 | 47,000 | 45,000 | 34,000 | 28,000 | 30,000 | 39,000 | 55,000 | 31,000 | 42,000 | 58,000 | 65,000 | 32,000 | 31,000 | 36,000 | 64,000 | 33,000 | 33,000 | 36,000 | 30,000 | 21,000 | 28,000 | 24,000 | 27,000 | 22,000 | 26,000 | 25,000 | 33,000 | 23,000 | 27,000 | 28,000 | 31,000 | 25,000 | 33,000 | 27,000 | 43,000 | 36,000 | 37,000 | 40,000 | 42,000 | 50,860 | 315,357 | 362,057 | 36,123 | 38,000 | 43,000 | 48,000 | 36,677 | 261,553 | 525,276 | 455,336 | 2,476 | 224,606 | 234,308 | 242,782 | 226,230 | 293,279 | 299,313 | 397,216 | 360,574 | 349,099 | 353,787 | 356,538 | 62,988 | 95,733 | 91,496 | 95,943 | 97,400 | 114,761 | 133,653 | 125,132 | 0 | 97,220 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 97,220 | 0 | 125,132 | 133,653 | 114,761 | 97,400 | 95,943 | 91,496 | 95,733 | 62,988 | 356,538 | 353,787 | 349,099 | 360,574 | 397,216 | 299,313 | 293,279 | 226,230 | 242,782 | 234,308 | 224,606 | 2,476 | 455,336 | 525,276 | 261,553 | 36,677 | 48,000 | 43,000 | 38,000 | 36,123 | 362,057 | 315,357 | 50,860 | 42,000 | 40,000 | 37,000 | 36,000 | 43,000 | 27,000 | 33,000 | 25,000 | 31,000 | 28,000 | 27,000 | 23,000 | 33,000 | 25,000 | 26,000 | 22,000 | 27,000 | 24,000 | 28,000 | 21,000 | 30,000 | 36,000 | 33,000 | 33,000 | 64,000 | 36,000 | 31,000 | 32,000 | 65,000 | 58,000 | 42,000 | 31,000 | 55,000 | 39,000 | 30,000 | 28,000 | 34,000 | 45,000 | 47,000 | 41,000 | 35,000 | 46,000 | 41,000 | 27,000 | 31,000 | 16,000 | 20,000 | 16,000 | 11,000 | 14,000 | 11,000 | 12,000 | 11,000 | 18,000 | 14,000 | 27,000 | 27,000 | 243,286 | 194,006 | 188,909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 55,000 | 56,000 | 89,000 | 79,000 | 133,000 | 212,000 | 247,000 | 253,000 | 346,000 | 324,000 | 536,000 | 381,000 | 410,000 | 367,000 | 692,000 | 590,000 | 594,000 | 767,000 | 778,000 | 788,000 | 773,000 | 818,000 | 962,925 | 1,129,077 | 903,230 | 905,761 | 1,104,555 | 933,940 | 978,736 | 900,871 | 1,437,976 | 1,008,894 | 1,029,755 | 1,151,711 | 1,362,797 | 974,437 | 951,465 | 1,046,896 | 1,237,165 | 930,787 | 940,186 | 861,844 | 1,095,316 | 858,281 | 919,861 | 1,040,417 | 2,374,574 | 1,172,744 | 1,262,941 | 1,398,294 | 2,013,674 | 902,948 | 951,668 | 941,733 | 945,515 | 902,091 | 826,057 | 780,710 | 1,045,264 | 704,565 | 718,081 | 734,411 | 1,106,067 | 600,108 | 548,903 | 590,946 | 909,887 | 620,348 | 625,762 | 638,610 | 570,354 | 566,653 | 602,706 | 620,147 | 607,832 | 0 | 0 | 0 | 53 | 523,039 | 446,181 | 460,510 | 502,348 | 511,132 | 347,645 | 311,078 | 312,037 | 318,186 | 443,000 | 412,000 | 414,920 | 471,110 | 480,139 | 579,009 | 542,500 | 528,258 | 530,952 | 63,700 | 62,988 | 75,986 | 77,969 | 89,244 | 70,203 | 94,837 | 132,607 | 124,638 | 103,695 | 94,916 | 117,293 | 109,851 | 186,830 | 125,163 | 126,155 | 125,140 |
| 125,140 | 126,155 | 125,163 | 186,830 | 109,851 | 117,293 | 94,916 | 103,695 | 124,638 | 132,607 | 94,837 | 70,203 | 89,244 | 77,969 | 75,986 | 62,988 | 63,700 | 530,952 | 528,258 | 542,500 | 579,009 | 480,139 | 471,110 | 414,920 | 412,000 | 443,000 | 318,186 | 312,037 | 311,078 | 347,645 | 511,132 | 502,348 | 460,510 | 446,181 | 523,039 | 53 | 0 | 0 | 0 | 607,832 | 620,147 | 602,706 | 566,653 | 570,354 | 638,610 | 625,762 | 620,348 | 909,887 | 590,946 | 548,903 | 600,108 | 1,106,067 | 734,411 | 718,081 | 704,565 | 1,045,264 | 780,710 | 826,057 | 902,091 | 945,515 | 941,733 | 951,668 | 902,948 | 2,013,674 | 1,398,294 | 1,262,941 | 1,172,744 | 2,374,574 | 1,040,417 | 919,861 | 858,281 | 1,095,316 | 861,844 | 940,186 | 930,787 | 1,237,165 | 1,046,896 | 951,465 | 974,437 | 1,362,797 | 1,151,711 | 1,029,755 | 1,008,894 | 1,437,976 | 900,871 | 978,736 | 933,940 | 1,104,555 | 905,761 | 903,230 | 1,129,077 | 962,925 | 818,000 | 773,000 | 788,000 | 778,000 | 767,000 | 594,000 | 590,000 | 692,000 | 367,000 | 410,000 | 381,000 | 536,000 | 324,000 | 346,000 | 253,000 | 247,000 | 212,000 | 133,000 | 79,000 | 89,000 | 56,000 | 55,000 |
---|
> Long-term Liabilities | 279,000 | 252,000 | 318,000 | 316,000 | 540,000 | 662,000 | 755,000 | 771,000 | 1,146,000 | 1,175,000 | 1,392,000 | 1,634,000 | 1,717,000 | 1,731,000 | 2,525,000 | 2,879,000 | 3,207,000 | 3,455,000 | 4,138,000 | 4,359,000 | 4,382,000 | 4,358,000 | 4,393,000 | 5,383,000 | 5,218,000 | 5,650,000 | 5,731,000 | 5,929,000 | 6,185,000 | 6,175,000 | 5,651,000 | 6,152,000 | 6,128,000 | 5,835,000 | 5,550,000 | 6,083,000 | 6,225,000 | 6,059,000 | 5,805,000 | 6,612,000 | 6,607,000 | 6,634,000 | 6,494,000 | 6,937,000 | 7,005,000 | 7,296,000 | 6,403,000 | 7,562,000 | 7,283,000 | 6,861,000 | 6,070,000 | 6,720,000 | 6,487,000 | 6,158,000 | 5,479,000 | 5,704,000 | 5,644,000 | 5,543,000 | 5,182,000 | 5,441,000 | 5,370,000 | 5,260,000 | 4,773,000 | 5,201,000 | 5,090,000 | 4,938,000 | 4,413,000 | 4,713,000 | 4,844,000 | 4,830,000 | 4,388,000 | 4,395,000 | 4,206,000 | 3,962,000 | 4,135,000 | 4,165,343 | 3,866,000 | 3,936,000 | 4,192,188 | 3,918,000 | 3,956,000 | 4,056,000 | 3,885,000 | 3,971,000 | 4,093,000 | 4,141,000 | 3,839,000 | 4,005,000 | 4,236,000 | 3,647,000 | 4,075,665 | 3,929,023 | 3,997,447 | 4,254,710 | 4,505,590 | 4,802,532 | 4,543,743 | 3,978,215 | 1,214,150 | 1,536,694 | 1,655,244 | 1,733,419 | 1,740,674 | 1,859,866 | 1,408,923 | 1,160,220 | 1,282,439 | 1,316,077 | 1,330,201 | 1,384,352 | 1,407,740 | 1,409,759 | 1,438,205 | 1,475,076 |
| 1,475,076 | 1,438,205 | 1,409,759 | 1,407,740 | 1,384,352 | 1,330,201 | 1,316,077 | 1,282,439 | 1,160,220 | 1,408,923 | 1,859,866 | 1,740,674 | 1,733,419 | 1,655,244 | 1,536,694 | 1,214,150 | 3,978,215 | 4,543,743 | 4,802,532 | 4,505,590 | 4,254,710 | 3,997,447 | 3,929,023 | 4,075,665 | 3,647,000 | 4,236,000 | 4,005,000 | 3,839,000 | 4,141,000 | 4,093,000 | 3,971,000 | 3,885,000 | 4,056,000 | 3,956,000 | 3,918,000 | 4,192,188 | 3,936,000 | 3,866,000 | 4,165,343 | 4,135,000 | 3,962,000 | 4,206,000 | 4,395,000 | 4,388,000 | 4,830,000 | 4,844,000 | 4,713,000 | 4,413,000 | 4,938,000 | 5,090,000 | 5,201,000 | 4,773,000 | 5,260,000 | 5,370,000 | 5,441,000 | 5,182,000 | 5,543,000 | 5,644,000 | 5,704,000 | 5,479,000 | 6,158,000 | 6,487,000 | 6,720,000 | 6,070,000 | 6,861,000 | 7,283,000 | 7,562,000 | 6,403,000 | 7,296,000 | 7,005,000 | 6,937,000 | 6,494,000 | 6,634,000 | 6,607,000 | 6,612,000 | 5,805,000 | 6,059,000 | 6,225,000 | 6,083,000 | 5,550,000 | 5,835,000 | 6,128,000 | 6,152,000 | 5,651,000 | 6,175,000 | 6,185,000 | 5,929,000 | 5,731,000 | 5,650,000 | 5,218,000 | 5,383,000 | 4,393,000 | 4,358,000 | 4,382,000 | 4,359,000 | 4,138,000 | 3,455,000 | 3,207,000 | 2,879,000 | 2,525,000 | 1,731,000 | 1,717,000 | 1,634,000 | 1,392,000 | 1,175,000 | 1,146,000 | 771,000 | 755,000 | 662,000 | 540,000 | 316,000 | 318,000 | 252,000 | 279,000 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 4,688,447 | 0 | 0 | 0 | 4,337,785 | 0 | 4,206,202 | 3,962,236 | 4,135,139 | 3,888,284 | 3,866,007 | 3,935,899 | 3,873,160 | 3,917,590 | 3,955,638 | 4,055,541 | 3,884,632 | 4,000,000 | 4,300,000 | 8,362,140 | 7,634,020 | 4,029,343 | 4,261,209 | 3,646,789 | 7,990,970 | 3,929,023 | 3,997,447 | 4,254,710 | 4,505,590 | 4,802,532 | 4,892,183 | 4,406,797 | 982,094 | 964,000 | 1,076,317 | 1,157,682 | 1,180,834 | 1,226,990 | 1,148,188 | 940,409 | 1,162,824 | 1,084,982 | 1,182,255 | 1,237,882 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,237,882 | 1,182,255 | 1,084,982 | 1,162,824 | 940,409 | 1,148,188 | 1,226,990 | 1,180,834 | 1,157,682 | 1,076,317 | 964,000 | 982,094 | 4,406,797 | 4,892,183 | 4,802,532 | 4,505,590 | 4,254,710 | 3,997,447 | 3,929,023 | 7,990,970 | 3,646,789 | 4,261,209 | 4,029,343 | 7,634,020 | 8,362,140 | 4,300,000 | 4,000,000 | 3,884,632 | 4,055,541 | 3,955,638 | 3,917,590 | 3,873,160 | 3,935,899 | 3,866,007 | 3,888,284 | 4,135,139 | 3,962,236 | 4,206,202 | 0 | 4,337,785 | 0 | 0 | 0 | 4,688,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 87,937 | 87,942 | 87,942 | 87,937 | 87,926 | 86,201 | 86,200 | 103,201 | 103,201 | 101,606 | 101,537 | 101,537 | 101,537 | 101,378 | 101,332 | 101,320 | 101,291 | 101,195 | 101,178 | 101,178 | 101,780 | 101,066 | 100,941 | 83,820 | 4,263 | 4,111 | 4,177 | 4,304 | 33,794 | 37,232 | 51,814 | 158,135 | 0 | 167,129 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 167,129 | 0 | 158,135 | 51,814 | 37,232 | 33,794 | 4,304 | 4,177 | 4,111 | 4,263 | 83,820 | 100,941 | 101,066 | 101,780 | 101,178 | 101,178 | 101,195 | 101,291 | 101,320 | 101,332 | 101,378 | 101,537 | 101,537 | 101,537 | 101,606 | 103,201 | 103,201 | 86,200 | 86,201 | 87,926 | 87,937 | 87,942 | 87,942 | 87,937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 26,797 | 31,835 | 32,899 | 33,943 | 253,733 | 301,065 | 291,863 | 296,816 | 574,056 | 419,294 | 423,882 | 405,030 | 495,057 | 573,793 | 506,509 | 514,389 | 526,895 | 563,115 | 647,272 | 537,066 | 534,486 | 526,993 | 643,731 | 546,616 | 532,422 | 557,274 | 610,043 | 620,183 | 490,069 | 507,283 | 650,144 | 713,213 | 659,039 | 733,864 | 899,457 | 706,729 | 523,827 | 589,701 | 560,727 | 534,980 | 529,742 | 476,535 | 484,286 | 436,243 | 419,032 | 434,637 | 463,479 | 438,877 | 435,340 | 379,986 | 415,664 | 447,246 | 443,069 | 450,711 | 457,418 | 395,370 | 391,962 | 406,578 | 412,597 | 389,928 | 353,741 | 350,421 | 407,751 | 383,080 | 365,565 | 270,137 | 259,554 | 263,342 | 278,421 | 277,993 | 241,590 | 196,439 | 11,814 | 302,918 | 242,782 | 0 | 0 | 35,946 | 0 | 63,595 | 0 | 0 | 0 | 131,560 | 140,832 | 128,279 | 139,851 | 124,747 | 123,641 | 136,950 | 121,344 | 121,954 | 0 | 147,946 | 146,470 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 146,470 | 147,946 | 0 | 121,954 | 121,344 | 136,950 | 123,641 | 124,747 | 139,851 | 128,279 | 140,832 | 131,560 | 0 | 0 | 0 | 63,595 | 0 | 35,946 | 0 | 0 | 242,782 | 302,918 | 11,814 | 196,439 | 241,590 | 277,993 | 278,421 | 263,342 | 259,554 | 270,137 | 365,565 | 383,080 | 407,751 | 350,421 | 353,741 | 389,928 | 412,597 | 406,578 | 391,962 | 395,370 | 457,418 | 450,711 | 443,069 | 447,246 | 415,664 | 379,986 | 435,340 | 438,877 | 463,479 | 434,637 | 419,032 | 436,243 | 484,286 | 476,535 | 529,742 | 534,980 | 560,727 | 589,701 | 523,827 | 706,729 | 899,457 | 733,864 | 659,039 | 713,213 | 650,144 | 507,283 | 490,069 | 620,183 | 610,043 | 557,274 | 532,422 | 546,616 | 643,731 | 526,993 | 534,486 | 537,066 | 647,272 | 563,115 | 526,895 | 514,389 | 506,509 | 573,793 | 495,057 | 405,030 | 423,882 | 419,294 | 574,056 | 296,816 | 291,863 | 301,065 | 253,733 | 33,943 | 32,899 | 31,835 | 26,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,815 | 153,345 | 147,082 | 150,357 | 0 | 0 | 0 | 0 | 128,577 | 123,652 | 0 | 0 | 107,775 | 102,347 | 93,294 | 86,853 | 81,882 | 76,682 | 70,303 | 65,694 | 64,052 | 59,961 | 57,819 | 46,490 | 49,366 | 16,868 | 30,710 | 27,844 | 12,487 | 11,814 | 0 | 0 | 45,224 | 0 | 0 | 0 | 24,880 | 0 | 0 | 0 | 131,560 | 125,732 | 22,899 | 126,851 | 124,747 | 123,641 | 136,950 | 121,344 | 20,460 | 114,883 | 18,493 | 13,465 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 13,465 | 18,493 | 114,883 | 20,460 | 121,344 | 136,950 | 123,641 | 124,747 | 126,851 | 22,899 | 125,732 | 131,560 | 0 | 0 | 0 | 24,880 | 0 | 0 | 0 | 45,224 | 0 | 0 | 11,814 | 12,487 | 27,844 | 30,710 | 16,868 | 49,366 | 46,490 | 57,819 | 59,961 | 64,052 | 65,694 | 70,303 | 76,682 | 81,882 | 86,853 | 93,294 | 102,347 | 107,775 | 0 | 0 | 123,652 | 128,577 | 0 | 0 | 0 | 0 | 150,357 | 147,082 | 153,345 | 150,815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 178,000 | 172,000 | 216,000 | 281,000 | 388,000 | 627,000 | 1,045,000 | 1,155,000 | 1,394,000 | 1,522,000 | 1,903,000 | 2,153,000 | 2,273,000 | 2,297,000 | 2,259,000 | 2,273,000 | 2,242,000 | 2,528,000 | 2,502,000 | 2,714,000 | 2,680,000 | 2,752,000 | 2,711,000 | 2,898,000 | 3,263,000 | 3,230,000 | 3,163,000 | 3,095,000 | 2,993,000 | 2,907,000 | 2,861,000 | 2,994,000 | 2,843,000 | 2,959,000 | 3,008,000 | 2,909,000 | 2,869,000 | 2,834,000 | 2,716,000 | 2,654,000 | 2,717,000 | 2,373,000 | 2,340,000 | 2,347,000 | 2,273,000 | 2,037,000 | 1,750,000 | 1,551,000 | 1,594,000 | 1,585,000 | 1,266,000 | 1,385,000 | 1,341,000 | 1,290,000 | 1,270,000 | 1,197,000 | 1,160,000 | 1,214,000 | 1,066,000 | 1,034,000 | 989,000 | 961,000 | 908,000 | 862,000 | 1,148,000 | 876,000 | 915,000 | 888,000 | 851,000 | 882,000 | 967,000 | 983,000 | 1,140,000 | 1,228,000 | 1,228,000 | 1,615,527 | 1,628,910 | 1,601,690 | 1,622,391 | 1,603,000 | 1,771,000 | 1,683,000 | 1,794,000 | 1,688,000 | 1,495,000 | 1,454,000 | 1,663,000 | 1,670,000 | 1,615,000 | 2,126,000 | 1,699,419 | 1,883,636 | 1,763,218 | 1,705,459 | 1,780,649 | 518,280 | 1,698,012 | 2,055,875 | 499,778 | 520,917 | 502,721 | 499,034 | 500,565 | 510,381 | 741,124 | 766,829 | 547,852 | 531,839 | 522,182 | 508,888 | 349,652 | 335,831 | 253,536 | 229,766 |
| 229,766 | 253,536 | 335,831 | 349,652 | 508,888 | 522,182 | 531,839 | 547,852 | 766,829 | 741,124 | 510,381 | 500,565 | 499,034 | 502,721 | 520,917 | 499,778 | 2,055,875 | 1,698,012 | 518,280 | 1,780,649 | 1,705,459 | 1,763,218 | 1,883,636 | 1,699,419 | 2,126,000 | 1,615,000 | 1,670,000 | 1,663,000 | 1,454,000 | 1,495,000 | 1,688,000 | 1,794,000 | 1,683,000 | 1,771,000 | 1,603,000 | 1,622,391 | 1,601,690 | 1,628,910 | 1,615,527 | 1,228,000 | 1,228,000 | 1,140,000 | 983,000 | 967,000 | 882,000 | 851,000 | 888,000 | 915,000 | 876,000 | 1,148,000 | 862,000 | 908,000 | 961,000 | 989,000 | 1,034,000 | 1,066,000 | 1,214,000 | 1,160,000 | 1,197,000 | 1,270,000 | 1,290,000 | 1,341,000 | 1,385,000 | 1,266,000 | 1,585,000 | 1,594,000 | 1,551,000 | 1,750,000 | 2,037,000 | 2,273,000 | 2,347,000 | 2,340,000 | 2,373,000 | 2,717,000 | 2,654,000 | 2,716,000 | 2,834,000 | 2,869,000 | 2,909,000 | 3,008,000 | 2,959,000 | 2,843,000 | 2,994,000 | 2,861,000 | 2,907,000 | 2,993,000 | 3,095,000 | 3,163,000 | 3,230,000 | 3,263,000 | 2,898,000 | 2,711,000 | 2,752,000 | 2,680,000 | 2,714,000 | 2,502,000 | 2,528,000 | 2,242,000 | 2,273,000 | 2,259,000 | 2,297,000 | 2,273,000 | 2,153,000 | 1,903,000 | 1,522,000 | 1,394,000 | 1,155,000 | 1,045,000 | 627,000 | 388,000 | 281,000 | 216,000 | 172,000 | 178,000 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 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 | 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 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,563 | 1,563 | 1,564 | 1,563 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,491 | 1,488 | 1,488 | 1,489 | 1,489 | 1,487 | 1,489 | 1,489 | 1,490 | 1,491 | 1,496 | 1,498 | 1,498 | 1,497 | 1,492 | 1,492 | 1,466 | 1,448 | 1,438 | 1,420 | 1,406 | 1,402 | 1,372 | 1,369 |
| 1,369 | 1,372 | 1,402 | 1,406 | 1,420 | 1,438 | 1,448 | 1,466 | 1,492 | 1,492 | 1,497 | 1,498 | 1,498 | 1,496 | 1,491 | 1,490 | 1,489 | 1,489 | 1,487 | 1,489 | 1,489 | 1,488 | 1,488 | 1,491 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,563 | 1,564 | 1,563 | 1,563 | 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 | 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 | 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 | 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 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | -11,000 | -12,000 | -14,000 | -17,000 | -22,000 | -25,000 | -31,000 | -34,000 | -48,000 | -64,000 | -88,000 | -122,000 | -149,000 | -182,000 | -216,000 | -245,000 | -294,000 | -331,000 | -365,000 | -421,000 | -472,000 | -527,000 | -572,000 | -588,000 | -634,000 | -685,000 | -777,000 | -853,000 | -894,000 | -960,000 | -998,000 | -1,060,000 | -1,122,000 | -1,043,000 | -1,048,000 | -1,125,000 | -1,176,000 | -1,228,000 | -1,351,000 | -1,364,000 | -1,405,000 | -1,509,000 | -1,752,000 | -1,553,000 | -1,608,000 | -1,701,000 | -2,478,000 | -2,057,000 | -1,868,000 | -1,959,000 | -2,336,000 | -2,372,000 | -2,413,000 | -2,465,000 | -2,492,000 | -2,568,000 | -2,597,000 | -2,638,000 | -2,681,000 | -2,727,000 | -2,774,000 | -2,804,000 | -2,841,000 | -2,874,000 | -2,897,000 | -2,902,000 | -2,863,000 | -2,893,000 | -2,918,000 | -2,886,000 | -2,799,000 | -2,772,000 | -2,735,000 | -2,648,000 | -2,650,000 | -159,126 | -2,589,000 | -2,617,000 | -159,126 | -2,625,000 | -2,455,000 | -2,496,000 | -2,385,000 | -2,490,000 | -2,531,000 | -2,573,000 | -2,367,000 | -2,345,000 | -2,402,000 | -1,894,000 | -1,947,507 | -1,742,998 | -1,741,765 | -1,797,851 | -1,722,402 | -1,776,782 | -1,798,561 | -1,884,602 | -16,839 | 3,375 | -16,315 | -21,377 | -22,775 | -14,571 | 224,567 | 250,996 | 49,904 | 41,087 | 37,486 | 35,207 | -116,292 | -126,478 | -187,004 | -208,940 |
| -208,940 | -187,004 | -126,478 | -116,292 | 35,207 | 37,486 | 41,087 | 49,904 | 250,996 | 224,567 | -14,571 | -22,775 | -21,377 | -16,315 | 3,375 | -16,839 | -1,884,602 | -1,798,561 | -1,776,782 | -1,722,402 | -1,797,851 | -1,741,765 | -1,742,998 | -1,947,507 | -1,894,000 | -2,402,000 | -2,345,000 | -2,367,000 | -2,573,000 | -2,531,000 | -2,490,000 | -2,385,000 | -2,496,000 | -2,455,000 | -2,625,000 | -159,126 | -2,617,000 | -2,589,000 | -159,126 | -2,650,000 | -2,648,000 | -2,735,000 | -2,772,000 | -2,799,000 | -2,886,000 | -2,918,000 | -2,893,000 | -2,863,000 | -2,902,000 | -2,897,000 | -2,874,000 | -2,841,000 | -2,804,000 | -2,774,000 | -2,727,000 | -2,681,000 | -2,638,000 | -2,597,000 | -2,568,000 | -2,492,000 | -2,465,000 | -2,413,000 | -2,372,000 | -2,336,000 | -1,959,000 | -1,868,000 | -2,057,000 | -2,478,000 | -1,701,000 | -1,608,000 | -1,553,000 | -1,752,000 | -1,509,000 | -1,405,000 | -1,364,000 | -1,351,000 | -1,228,000 | -1,176,000 | -1,125,000 | -1,048,000 | -1,043,000 | -1,122,000 | -1,060,000 | -998,000 | -960,000 | -894,000 | -853,000 | -777,000 | -685,000 | -634,000 | -588,000 | -572,000 | -527,000 | -472,000 | -421,000 | -365,000 | -331,000 | -294,000 | -245,000 | -216,000 | -182,000 | -149,000 | -122,000 | -88,000 | -64,000 | -48,000 | -34,000 | -31,000 | -25,000 | -22,000 | -17,000 | -14,000 | -12,000 | -11,000 |
---|
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 | 3,070,882 | 3,084,572 | 3,095,994 | 3,106,079 | 0 | 0 | 0 | 0 | 3,712,684 | 3,716,564 | 0 | 0 | 3,701,339 | 3,700,369 | 3,692,854 | 3,694,101 | 3,696,143 | 4,065,411 | 4,064,959 | 4,064,729 | 4,064,659 | 4,068,196 | 4,066,476 | 4,052,649 | 4,051,722 | 4,051,645 | 3,897,621 | 3,898,441 | 3,900,042 | 3,885,279 | 3,887,260 | 3,888,312 | 3,515,641 | 3,495,295 | 3,498,629 | 3,497,333 | 3,497,367 | 3,488,611 | 3,491,277 | 4,000,925 | 515,127 | 516,051 | 517,540 | 518,913 | 521,842 | 523,455 | 515,065 | 514,341 | 496,482 | 489,304 | 483,258 | 472,261 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 472,261 | 483,258 | 489,304 | 496,482 | 514,341 | 515,065 | 523,455 | 521,842 | 518,913 | 517,540 | 516,051 | 515,127 | 4,000,925 | 3,491,277 | 3,488,611 | 3,497,367 | 3,497,333 | 3,498,629 | 3,495,295 | 3,515,641 | 3,888,312 | 3,887,260 | 3,885,279 | 3,900,042 | 3,898,441 | 3,897,621 | 4,051,645 | 4,051,722 | 4,052,649 | 4,066,476 | 4,068,196 | 4,064,659 | 4,064,729 | 4,064,959 | 4,065,411 | 3,696,143 | 3,694,101 | 3,692,854 | 3,700,369 | 3,701,339 | 0 | 0 | 3,716,564 | 3,712,684 | 0 | 0 | 0 | 0 | 3,106,079 | 3,095,994 | 3,084,572 | 3,070,882 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 189,000 | 184,000 | 230,000 | 298,000 | 410,000 | 652,000 | 1,229,000 | 1,405,000 | 1,740,000 | 1,916,000 | 2,220,000 | 2,535,000 | 2,713,000 | 2,798,000 | 2,890,000 | 3,005,000 | 3,109,000 | 3,508,000 | 3,779,000 | 4,330,000 | 4,481,000 | 4,663,000 | 2,791,480 | 2,967,480 | 3,359,480 | 3,375,480 | 3,400,480 | 3,959,000 | 3,912,000 | 3,890,000 | 3,324,750 | 3,317,750 | 3,250,750 | 3,197,500 | 3,203,500 | 3,234,750 | 3,239,750 | 3,254,750 | 5,214,750 | 5,990,000 | 6,031,000 | 6,052,500 | 6,069,500 | 6,121,500 | 6,061,500 | 5,970,500 | 5,864,500 | 5,980,500 | 5,699,500 | 5,668,500 | 2,906,500 | 5,943,500 | 6,535,000 | 3,726,000 | 3,732,000 | 3,735,000 | 3,739,000 | 3,835,000 | 3,728,000 | 3,742,000 | 3,753,000 | 3,762,000 | 3,097,886 | 3,071,848 | 3,683,784 | 3,714,886 | 3,712,886 | 3,716,886 | 3,703,886 | 3,703,886 | 3,701,886 | 3,700,886 | 3,692,874 | 3,694,874 | 3,696,874 | 1,620,973 | -7,402 | -6,810 | 1,626,868 | 6,925,874 | 4,065,874 | 6,703,000 | 4,051,000 | 6,548,000 | 3,898,000 | 3,898,000 | 3,899,000 | 3,884,000 | 3,887,000 | 3,888,000 | 3,515,435 | 3,495,146 | 3,498,495 | 3,497,821 | 3,497,562 | 1,780,311 | 3,491,084 | 3,933,159 | 515,127 | 516,051 | 517,540 | 518,913 | 521,842 | 523,455 | 515,065 | 514,341 | 496,482 | 489,304 | 483,258 | 472,261 | 464,538 | 460,907 | 439,168 | 437,337 |
| 437,337 | 439,168 | 460,907 | 464,538 | 472,261 | 483,258 | 489,304 | 496,482 | 514,341 | 515,065 | 523,455 | 521,842 | 518,913 | 517,540 | 516,051 | 515,127 | 3,933,159 | 3,491,084 | 1,780,311 | 3,497,562 | 3,497,821 | 3,498,495 | 3,495,146 | 3,515,435 | 3,888,000 | 3,887,000 | 3,884,000 | 3,899,000 | 3,898,000 | 3,898,000 | 6,548,000 | 4,051,000 | 6,703,000 | 4,065,874 | 6,925,874 | 1,626,868 | -6,810 | -7,402 | 1,620,973 | 3,696,874 | 3,694,874 | 3,692,874 | 3,700,886 | 3,701,886 | 3,703,886 | 3,703,886 | 3,716,886 | 3,712,886 | 3,714,886 | 3,683,784 | 3,071,848 | 3,097,886 | 3,762,000 | 3,753,000 | 3,742,000 | 3,728,000 | 3,835,000 | 3,739,000 | 3,735,000 | 3,732,000 | 3,726,000 | 6,535,000 | 5,943,500 | 2,906,500 | 5,668,500 | 5,699,500 | 5,980,500 | 5,864,500 | 5,970,500 | 6,061,500 | 6,121,500 | 6,069,500 | 6,052,500 | 6,031,000 | 5,990,000 | 5,214,750 | 3,254,750 | 3,239,750 | 3,234,750 | 3,203,500 | 3,197,500 | 3,250,750 | 3,317,750 | 3,324,750 | 3,890,000 | 3,912,000 | 3,959,000 | 3,400,480 | 3,375,480 | 3,359,480 | 2,967,480 | 2,791,480 | 4,663,000 | 4,481,000 | 4,330,000 | 3,779,000 | 3,508,000 | 3,109,000 | 3,005,000 | 2,890,000 | 2,798,000 | 2,713,000 | 2,535,000 | 2,220,000 | 1,916,000 | 1,740,000 | 1,405,000 | 1,229,000 | 652,000 | 410,000 | 298,000 | 230,000 | 184,000 | 189,000 |
---|