> Total Assets | 3,523 | 0 | 0 | 0 | 921,458 | 1,678,261 | 3,482,695 | 3,885,261 | 4,224,144 | 4,524,033 | 4,982,557 | 5,536,344 | 6,227,351 | 6,576,550 | 6,686,962 | 6,965,816 | 6,807,786 | 8,097,710 | 8,252,400 | 8,086,499 | 8,107,210 | 8,490,605 | 8,146,307 | 8,509,876 | 8,608,768 | 8,958,033 | 8,830,448 | 8,971,426 | 9,001,481 | 9,191,038 | 9,142,623 | 9,140,121 | 9,100,109 | 9,201,365 | 9,271,774 | 9,600,363 | 9,593,625 | 9,686,701 | 9,968,726 | 10,505,367 | 10,962,433 | 11,441,385 | 11,854,752 | 12,098,842 | 12,175,059 | 12,420,013 | 12,522,438 | 12,559,377 | 11,757,225 | 12,761,092 | 13,303,940 | 12,844,285 |
| 12,844,285 | 13,303,940 | 12,761,092 | 11,757,225 | 12,559,377 | 12,522,438 | 12,420,013 | 12,175,059 | 12,098,842 | 11,854,752 | 11,441,385 | 10,962,433 | 10,505,367 | 9,968,726 | 9,686,701 | 9,593,625 | 9,600,363 | 9,271,774 | 9,201,365 | 9,100,109 | 9,140,121 | 9,142,623 | 9,191,038 | 9,001,481 | 8,971,426 | 8,830,448 | 8,958,033 | 8,608,768 | 8,509,876 | 8,146,307 | 8,490,605 | 8,107,210 | 8,086,499 | 8,252,400 | 8,097,710 | 6,807,786 | 6,965,816 | 6,686,962 | 6,576,550 | 6,227,351 | 5,536,344 | 4,982,557 | 4,524,033 | 4,224,144 | 3,885,261 | 3,482,695 | 1,678,261 | 921,458 | 0 | 0 | 0 | 3,523 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 415,745 | 557,418 | 300,558 | 209,966 | 221,494 | 166,096 | 347,743 | 229,473 | 315,777 | 327,607 | 316,194 | 481,361 | 304,531 | 363,346 | 568,021 | 380,102 | 401,453 | 792,325 | 352,607 | 547,916 | 384,818 | 629,977 | 487,440 | 553,487 | 350,275 | 491,500 | 498,085 | 517,206 | 395,793 | 343,011 | 334,878 | 624,186 | 469,792 | 439,754 | 417,153 | 454,244 | 449,979 | 514,732 | 533,205 | 623,904 | 597,158 | 797,741 | 767,154 | 668,577 | 59,385 | 328,968 | 925,858 | 368,259 |
| 368,259 | 925,858 | 328,968 | 59,385 | 668,577 | 767,154 | 797,741 | 597,158 | 623,904 | 533,205 | 514,732 | 449,979 | 454,244 | 417,153 | 439,754 | 469,792 | 624,186 | 334,878 | 343,011 | 395,793 | 517,206 | 498,085 | 491,500 | 350,275 | 553,487 | 487,440 | 629,977 | 384,818 | 547,916 | 352,607 | 792,325 | 401,453 | 380,102 | 568,021 | 363,346 | 304,531 | 481,361 | 316,194 | 327,607 | 315,777 | 229,473 | 347,743 | 166,096 | 221,494 | 209,966 | 300,558 | 557,418 | 415,745 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 397,198 | 519,410 | 251,406 | 158,065 | 148,989 | 103,249 | 239,075 | 103,939 | 108,787 | 115,693 | 90,657 | 238,417 | 57,686 | 71,438 | 270,369 | 106,308 | 118,799 | 495,802 | 67,325 | 243,547 | 46,156 | 203,883 | 53,504 | 110,138 | 30,284 | 154,584 | 119,176 | 171,209 | 37,575 | 33,108 | 32,010 | 315,808 | 137,060 | 75,237 | 40,585 | 63,997 | 48,198 | 56,626 | 70,375 | 97,244 | 69,155 | 255,559 | 199,601 | 69,514 | 59,385 | 283,291 | 881,646 | 162,477 |
| 162,477 | 881,646 | 283,291 | 59,385 | 69,514 | 199,601 | 255,559 | 69,155 | 97,244 | 70,375 | 56,626 | 48,198 | 63,997 | 40,585 | 75,237 | 137,060 | 315,808 | 32,010 | 33,108 | 37,575 | 171,209 | 119,176 | 154,584 | 30,284 | 110,138 | 53,504 | 203,883 | 46,156 | 243,547 | 67,325 | 495,802 | 118,799 | 106,308 | 270,369 | 71,438 | 57,686 | 238,417 | 90,657 | 115,693 | 108,787 | 103,939 | 239,075 | 103,249 | 148,989 | 158,065 | 251,406 | 519,410 | 397,198 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 10,968 | 22,623 | 13,572 | 21,282 | 26,430 | 24,081 | 46,912 | 60,685 | 77,198 | 114,179 | 118,516 | 118,444 | 121,627 | 142,828 | 133,996 | 120,609 | 133,594 | 142,745 | 137,496 | 149,366 | 171,851 | 241,707 | 246,877 | 251,245 | 146,034 | 145,940 | 181,187 | 182,894 | 202,056 | 151,326 | 141,302 | 135,251 | 163,171 | 177,936 | 182,701 | 110,586 | 121,950 | 109,861 | 115,172 | 110,409 | 107,347 | 339,502 | 359,473 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 359,473 | 339,502 | 107,347 | 110,409 | 115,172 | 109,861 | 121,950 | 110,586 | 182,701 | 177,936 | 163,171 | 135,251 | 141,302 | 151,326 | 202,056 | 182,894 | 181,187 | 145,940 | 146,034 | 251,245 | 246,877 | 241,707 | 171,851 | 149,366 | 137,496 | 142,745 | 133,594 | 120,609 | 133,996 | 142,828 | 121,627 | 118,444 | 118,516 | 114,179 | 77,198 | 60,685 | 46,912 | 24,081 | 26,430 | 21,282 | 13,572 | 22,623 | 10,968 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 6,586 | 8,808 | 7,644 | 6,758 | 6,863 | 6,180 | 5,646 | 5,637 | 11,009 | 11,289 | 12,184 | 17,527 | 13,936 | 16,998 | 19,280 | 21,818 | 17,618 | 18,721 | 19,262 | 35,429 | 30,144 | 28,115 | 28,049 | 36,078 | 29,027 | 32,813 | 31,988 | 36,302 | 29,618 | 29,956 | 32,331 | 46,908 | 41,544 | 49,714 | 50,916 | 53,414 | 41,587 | 43,869 | 38,001 | 50,395 | 47,752 | 49,424 | 45,911 | 53,773 | 42,823 | 45,677 | 44,212 | 50,410 |
| 50,410 | 44,212 | 45,677 | 42,823 | 53,773 | 45,911 | 49,424 | 47,752 | 50,395 | 38,001 | 43,869 | 41,587 | 53,414 | 50,916 | 49,714 | 41,544 | 46,908 | 32,331 | 29,956 | 29,618 | 36,302 | 31,988 | 32,813 | 29,027 | 36,078 | 28,049 | 28,115 | 30,144 | 35,429 | 19,262 | 18,721 | 17,618 | 21,818 | 19,280 | 16,998 | 13,936 | 17,527 | 12,184 | 11,289 | 11,009 | 5,637 | 5,646 | 6,180 | 6,863 | 6,758 | 7,644 | 8,808 | 6,586 | 0 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 11,961 | 29,200 | 41,508 | 45,143 | 65,642 | 56,667 | 103,022 | 119,897 | 195,981 | 200,625 | 213,353 | 225,417 | 232,909 | 274,910 | 278,372 | 251,976 | 265,036 | 277,802 | 266,020 | 268,940 | 308,518 | 397,979 | 405,887 | 407,271 | 290,964 | 304,103 | 346,921 | 309,695 | 328,600 | 195,262 | 183,364 | 171,906 | 179,903 | 199,647 | 200,735 | 210,713 | 231,983 | 246,499 | 255,088 | 263,469 | -293,761 | -486,264 | -435,381 | -323,806 | -291,403 | 158,465 | 163,266 | 155,372 |
| 155,372 | 163,266 | 158,465 | -291,403 | -323,806 | -435,381 | -486,264 | -293,761 | 263,469 | 255,088 | 246,499 | 231,983 | 210,713 | 200,735 | 199,647 | 179,903 | 171,906 | 183,364 | 195,262 | 328,600 | 309,695 | 346,921 | 304,103 | 290,964 | 407,271 | 405,887 | 397,979 | 308,518 | 268,940 | 266,020 | 277,802 | 265,036 | 251,976 | 278,372 | 274,910 | 232,909 | 225,417 | 213,353 | 200,625 | 195,981 | 119,897 | 103,022 | 56,667 | 65,642 | 45,143 | 41,508 | 29,200 | 11,961 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 505,713 | 1,120,843 | 3,182,137 | 3,675,295 | 4,002,650 | 4,357,937 | 4,634,814 | 5,306,871 | 5,911,574 | 6,248,943 | 6,370,768 | 6,484,455 | 6,503,255 | 7,734,364 | 7,684,379 | 7,706,397 | 7,705,757 | 7,698,280 | 7,793,700 | 7,961,960 | 8,223,950 | 8,328,056 | 8,343,008 | 8,417,939 | 8,651,206 | 8,699,538 | 8,644,538 | 8,622,915 | 8,704,316 | 8,858,354 | 8,936,896 | 8,976,177 | 9,123,833 | 9,246,947 | 9,551,573 | 10,051,123 | 10,512,454 | 10,926,653 | 11,321,547 | 11,474,938 | 11,577,901 | 11,622,272 | 11,755,284 | 11,890,800 | 120,279 | 12,432,124 | 12,378,082 | 12,476,026 |
| 12,476,026 | 12,378,082 | 12,432,124 | 120,279 | 11,890,800 | 11,755,284 | 11,622,272 | 11,577,901 | 11,474,938 | 11,321,547 | 10,926,653 | 10,512,454 | 10,051,123 | 9,551,573 | 9,246,947 | 9,123,833 | 8,976,177 | 8,936,896 | 8,858,354 | 8,704,316 | 8,622,915 | 8,644,538 | 8,699,538 | 8,651,206 | 8,417,939 | 8,343,008 | 8,328,056 | 8,223,950 | 7,961,960 | 7,793,700 | 7,698,280 | 7,705,757 | 7,706,397 | 7,684,379 | 7,734,364 | 6,503,255 | 6,484,455 | 6,370,768 | 6,248,943 | 5,911,574 | 5,306,871 | 4,634,814 | 4,357,937 | 4,002,650 | 3,675,295 | 3,182,137 | 1,120,843 | 505,713 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 0 | 505,713 | 1,120,843 | 3,039,504 | 3,530,122 | 3,861,422 | 4,218,654 | 4,483,794 | 5,117,743 | 5,710,671 | 6,037,355 | 6,162,148 | 6,267,464 | 6,289,938 | 7,561,189 | 7,521,659 | 7,545,398 | 7,547,856 | 7,542,196 | 7,633,784 | 7,802,499 | 8,064,980 | 8,169,080 | 8,183,921 | 8,258,557 | 8,077,041 | 8,542,940 | 8,068,974 | 8,066,159 | 8,117,662 | 8,228,393 | 8,312,181 | 8,367,657 | 18,772 | 18,553 | 17,863 | 17,611 | 17,269 | 17,300 | 19,446 | 18,815 | 19,129 | 18,254 | 17,389 | 17,145 | 16,623 | 15,748 | 15,295 | 14,428 |
| 14,428 | 15,295 | 15,748 | 16,623 | 17,145 | 17,389 | 18,254 | 19,129 | 18,815 | 19,446 | 17,300 | 17,269 | 17,611 | 17,863 | 18,553 | 18,772 | 8,367,657 | 8,312,181 | 8,228,393 | 8,117,662 | 8,066,159 | 8,068,974 | 8,542,940 | 8,077,041 | 8,258,557 | 8,183,921 | 8,169,080 | 8,064,980 | 7,802,499 | 7,633,784 | 7,542,196 | 7,547,856 | 7,545,398 | 7,521,659 | 7,561,189 | 6,289,938 | 6,267,464 | 6,162,148 | 6,037,355 | 5,710,671 | 5,117,743 | 4,483,794 | 4,218,654 | 3,861,422 | 3,530,122 | 3,039,504 | 1,120,843 | 505,713 | 0 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,317 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 |
| 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,279 | 120,317 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 120,655 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,666 | 0 | 0 | 0 | 65,366 | 0 | 0 | 0 | 25,666 | 0 | 0 | 0 | 68,007 | 67,091 | 66,153 | 78,413 | 8,492,575 | 8,542,940 | 8,489,607 | 8,469,193 | 8,551,531 | 8,712,409 | 8,790,951 | 8,830,232 | 8,977,888 | 9,101,002 | 129,300 | 9,905,178 | 10,366,509 | 10,780,708 | 274,415 | 300,400 | 133,013 | 280,115 | 134,017 | 143,016 | 139,864 | 114,567 | 150,128 | 154,997 |
| 154,997 | 150,128 | 114,567 | 139,864 | 143,016 | 134,017 | 280,115 | 133,013 | 300,400 | 274,415 | 10,780,708 | 10,366,509 | 9,905,178 | 129,300 | 9,101,002 | 8,977,888 | 8,830,232 | 8,790,951 | 8,712,409 | 8,551,531 | 8,469,193 | 8,489,607 | 8,542,940 | 8,492,575 | 78,413 | 66,153 | 67,091 | 68,007 | 0 | 0 | 0 | 25,666 | 0 | 0 | 0 | 65,366 | 0 | 0 | 0 | 25,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 8,698 | 3,262 | -4,100 | -7,665 | -11,583 | -13,835 | -16,738 | -13,265 | -17,155 | -22,399 | -20,044 | 3,779 | -9,271 | -6,489 | -2,066 | -5,365 | -7,944 | -10,559 | -5,249 | -7,966 | -7,273 | -8,876 | -10,472 | -10,332 | -9,780 | -8,768 | -8,142 | -8,671 | -9,088 | -9,524 | -10,162 | 0 | 0 | 0 | 0 | 0 | 0 | 10,835 | 10,237 | 9,685 | 9,035 | 8,369 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 8,369 | 9,035 | 9,685 | 10,237 | 10,835 | 0 | 0 | 0 | 0 | 0 | 0 | -10,162 | -9,524 | -9,088 | -8,671 | -8,142 | -8,768 | -9,780 | -10,332 | -10,472 | -8,876 | -7,273 | -7,966 | -5,249 | -10,559 | -7,944 | -5,365 | -2,066 | -6,489 | -9,271 | 3,779 | -20,044 | -22,399 | -17,155 | -13,265 | -16,738 | -13,835 | -11,583 | -7,665 | -4,100 | 3,262 | 8,698 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 21,978 | 24,518 | 24,673 | 26,293 | 41,948 | 5,160,550 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 8,190,077 | 8,197,063 | 8,271,994 | 8,505,261 | 8,563,925 | 8,498,593 | 8,476,970 | 8,558,371 | 8,646,876 | 8,720,972 | 8,755,251 | 8,951,935 | 9,062,783 | 9,374,329 | 9,868,424 | 10,320,155 | 10,653,547 | 11,040,984 | 11,199,769 | 11,305,480 | 11,349,406 | 11,500,988 | 11,627,505 | 136,640 | 12,681,287 | 970,706 | 12,186,322 |
| 12,186,322 | 970,706 | 12,681,287 | 136,640 | 11,627,505 | 11,500,988 | 11,349,406 | 11,305,480 | 11,199,769 | 11,040,984 | 10,653,547 | 10,320,155 | 9,868,424 | 9,374,329 | 9,062,783 | 8,951,935 | 8,755,251 | 8,720,972 | 8,646,876 | 8,558,371 | 8,476,970 | 8,498,593 | 8,563,925 | 8,505,261 | 8,271,994 | 8,197,063 | 8,190,077 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 25,666 | 5,160,550 | 41,948 | 26,293 | 24,673 | 24,518 | 21,978 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 49 | 0 | 0 | 0 | 16,294 | 49,798 | 831,359 | 395,968 | 573,485 | 889,925 | 1,216,362 | 1,349,487 | 2,057,757 | 2,436,856 | 2,577,099 | 2,950,684 | 2,872,553 | 3,657,443 | 3,373,053 | 3,233,618 | 3,169,590 | 3,219,009 | 2,734,553 | 2,671,449 | 2,732,944 | 3,117,383 | 2,961,686 | 2,982,422 | 3,027,739 | 3,215,666 | 3,147,100 | 3,132,932 | 3,081,319 | 3,176,610 | 3,241,965 | 3,145,924 | 3,121,195 | 3,200,521 | 3,795,221 | 3,922,712 | 4,224,004 | 4,330,606 | 4,890,491 | 4,956,407 | 5,000,401 | 4,902,109 | 4,972,193 | 5,008,841 | 5,035,307 | 5,056,361 | 5,591,953 | 5,148,681 |
| 5,148,681 | 5,591,953 | 5,056,361 | 5,035,307 | 5,008,841 | 4,972,193 | 4,902,109 | 5,000,401 | 4,956,407 | 4,890,491 | 4,330,606 | 4,224,004 | 3,922,712 | 3,795,221 | 3,200,521 | 3,121,195 | 3,145,924 | 3,241,965 | 3,176,610 | 3,081,319 | 3,132,932 | 3,147,100 | 3,215,666 | 3,027,739 | 2,982,422 | 2,961,686 | 3,117,383 | 2,732,944 | 2,671,449 | 2,734,553 | 3,219,009 | 3,169,590 | 3,233,618 | 3,373,053 | 3,657,443 | 2,872,553 | 2,950,684 | 2,577,099 | 2,436,856 | 2,057,757 | 1,349,487 | 1,216,362 | 889,925 | 573,485 | 395,968 | 831,359 | 49,798 | 16,294 | 0 | 0 | 0 | 49 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 14,563 | 46,483 | 96,478 | 92,649 | 76,870 | 86,796 | 86,182 | 145,959 | 149,706 | 143,991 | 159,900 | 234,651 | 158,844 | 133,957 | 215,307 | 316,067 | 177,206 | 127,618 | 240,598 | 189,460 | 367,587 | 184,112 | 287,305 | 310,719 | 474,196 | 185,887 | 306,043 | 295,817 | 247,822 | 346,950 | 417,036 | 324,732 | 303,783 | 387,644 | 986,907 | 388,048 | 693,526 | 804,085 | 498,279 | 567,240 | 614,403 | 520,364 | 594,154 | 633,795 | 2,500,226 | 406,066 | 446,658 | 488,994 |
| 488,994 | 446,658 | 406,066 | 2,500,226 | 633,795 | 594,154 | 520,364 | 614,403 | 567,240 | 498,279 | 804,085 | 693,526 | 388,048 | 986,907 | 387,644 | 303,783 | 324,732 | 417,036 | 346,950 | 247,822 | 295,817 | 306,043 | 185,887 | 474,196 | 310,719 | 287,305 | 184,112 | 367,587 | 189,460 | 240,598 | 127,618 | 177,206 | 316,067 | 215,307 | 133,957 | 158,844 | 234,651 | 159,900 | 143,991 | 149,706 | 145,959 | 86,182 | 86,796 | 76,870 | 92,649 | 96,478 | 46,483 | 14,563 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 670,000 | 238,000 | 375,000 | 671,000 | 0 | 82,000 | 1,778,034 | 45,000 | 177,000 | 0 | 2,524,395 | 438,000 | 142,000 | 75,000 | 2,922,574 | 29,622 | 92,000 | 197,913 | 140,000 | 492,282 | 492,406 | 492,603 | 250,000 | 887,439 | 887,777 | 888,113 | 888,453 | 105,000 | 130,000 | 889,467 | 19,166 | 80,000 | 620,000 | 1,621,342 | 350,000 | 410,000 | 2,492,610 | 2,493,898 | 130,000 | 2,496,423 | 2,497,691 | 2,498,959 | 2,500,226 | 482,967 | 478,051 | 3,591,714 |
| 3,591,714 | 478,051 | 482,967 | 2,500,226 | 2,498,959 | 2,497,691 | 2,496,423 | 130,000 | 2,493,898 | 2,492,610 | 410,000 | 350,000 | 1,621,342 | 620,000 | 80,000 | 19,166 | 889,467 | 130,000 | 105,000 | 888,453 | 888,113 | 887,777 | 887,439 | 250,000 | 492,603 | 492,406 | 492,282 | 140,000 | 197,913 | 92,000 | 29,622 | 2,922,574 | 75,000 | 142,000 | 438,000 | 2,524,395 | 0 | 177,000 | 45,000 | 1,778,034 | 82,000 | 0 | 671,000 | 375,000 | 238,000 | 670,000 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,778,034 | 0 | 0 | 0 | 2,524,395 | 438,000 | 142,000 | 75,000 | 2,922,574 | 2,944,096 | 2,434,703 | 2,339,235 | 111,697 | 112,597 | 113,533 | 114,507 | 0 | 0 | 0 | 0 | 0 | 105,000 | 130,000 | 0 | 0 | 80,000 | 620,000 | 0 | 350,000 | 410,000 | 0 | 0 | 130,000 | 0 | 0 | 0 | 90,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 90,000 | 0 | 0 | 0 | 130,000 | 0 | 0 | 410,000 | 350,000 | 0 | 620,000 | 80,000 | 0 | 0 | 130,000 | 105,000 | 0 | 0 | 0 | 0 | 0 | 114,507 | 113,533 | 112,597 | 111,697 | 2,339,235 | 2,434,703 | 2,944,096 | 2,922,574 | 75,000 | 142,000 | 438,000 | 2,524,395 | 0 | 0 | 0 | 1,778,034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 259 | 5,926 | 75,318 | 91,637 | 901 | 1,893 | 1,402 | 135,789 | 149,706 | 141,382 | 158,037 | 234,651 | 154,751 | 139 | 215,307 | 241,067 | 177,206 | 250 | 897 | 1,091 | 222,867 | 272 | 282,734 | 305,935 | 219,229 | 1,805 | 301,219 | 295,544 | 243,193 | 241,950 | 287,036 | 324,732 | 298,949 | 307,644 | 366,907 | 388,048 | 343,526 | 394,085 | 4,708 | 3,426 | 5,719 | 5,577 | 3,925 | 6,068 | 36,056 | 305 | 388 | 1,022 |
| 1,022 | 388 | 305 | 36,056 | 6,068 | 3,925 | 5,577 | 5,719 | 3,426 | 4,708 | 394,085 | 343,526 | 388,048 | 366,907 | 307,644 | 298,949 | 324,732 | 287,036 | 241,950 | 243,193 | 295,544 | 301,219 | 1,805 | 219,229 | 305,935 | 282,734 | 272 | 222,867 | 1,091 | 897 | 250 | 177,206 | 241,067 | 215,307 | 139 | 154,751 | 234,651 | 158,037 | 141,382 | 149,706 | 135,789 | 1,402 | 1,893 | 901 | 91,637 | 75,318 | 5,926 | 259 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 49 | 0 | 0 | 0 | 14,304 | 40,557 | 21,160 | 1,012 | 75,969 | 84,903 | 84,780 | 10,170 | 101,904 | 2,609 | 1,863 | 181,139 | 4,093 | 133,818 | 144,675 | -177,845 | 106,767 | 75,220 | 76,860 | 188,369 | 149,910 | 183,840 | 204,159 | 227,723 | 140,595 | 184,082 | 218,073 | 209,763 | 157,953 | 155,115 | 197,405 | 232,923 | 174,398 | 194,448 | 244,216 | 264,817 | 217,881 | 241,697 | -2,025,852 | -1,962,205 | 451,762 | -2,015,786 | -1,903,537 | -1,865,164 | -527,164 | 2,512,603 | 2,971,273 | 304,302 |
| 304,302 | 2,971,273 | 2,512,603 | -527,164 | -1,865,164 | -1,903,537 | -2,015,786 | 451,762 | -1,962,205 | -2,025,852 | 241,697 | 217,881 | 264,817 | 244,216 | 194,448 | 174,398 | 232,923 | 197,405 | 155,115 | 157,953 | 209,763 | 218,073 | 184,082 | 140,595 | 227,723 | 204,159 | 183,840 | 149,910 | 188,369 | 76,860 | 75,220 | 106,767 | -177,845 | 144,675 | 133,818 | 4,093 | 181,139 | 1,863 | 2,609 | 101,904 | 10,170 | 84,780 | 84,903 | 75,969 | 1,012 | 21,160 | 40,557 | 14,304 | 0 | 0 | 0 | 49 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 1,731 | 3,315 | 734,881 | 303,319 | 496,615 | 803,129 | 1,130,180 | 1,203,528 | 1,908,051 | 2,292,865 | 2,417,199 | 2,716,033 | 2,713,709 | 3,523,486 | 3,157,746 | 2,917,551 | 2,992,384 | 3,091,391 | 2,493,955 | 2,481,989 | 2,365,357 | 2,933,271 | 2,674,381 | 2,671,703 | 2,553,543 | 3,029,779 | 2,841,057 | 2,837,115 | 2,833,497 | 2,829,660 | 2,824,929 | 2,821,192 | 2,817,412 | 2,812,877 | 2,808,314 | 3,534,664 | 3,530,478 | 3,526,521 | 4,392,212 | 4,389,167 | 4,385,998 | 4,381,745 | 4,378,039 | 4,375,046 | 2,535,081 | 4,650,295 | 5,145,295 | 4,659,687 |
| 4,659,687 | 5,145,295 | 4,650,295 | 2,535,081 | 4,375,046 | 4,378,039 | 4,381,745 | 4,385,998 | 4,389,167 | 4,392,212 | 3,526,521 | 3,530,478 | 3,534,664 | 2,808,314 | 2,812,877 | 2,817,412 | 2,821,192 | 2,824,929 | 2,829,660 | 2,833,497 | 2,837,115 | 2,841,057 | 3,029,779 | 2,553,543 | 2,671,703 | 2,674,381 | 2,933,271 | 2,365,357 | 2,481,989 | 2,493,955 | 3,091,391 | 2,992,384 | 2,917,551 | 3,157,746 | 3,523,486 | 2,713,709 | 2,716,033 | 2,417,199 | 2,292,865 | 1,908,051 | 1,203,528 | 1,130,180 | 803,129 | 496,615 | 303,319 | 734,881 | 3,315 | 1,731 | 0 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,150 | 99,543 | 0 | 128,470 | 0 | 179,476 | 176,536 | 179,841 | 183,499 | 3,018,497 | 3,015,746 | 2,917,551 | 2,992,384 | 2,672,407 | 2,221,915 | 2,209,791 | 1,977,308 | 1,973,242 | 1,969,322 | 1,965,417 | 2,454,311 | 2,844,639 | 2,841,057 | 2,837,115 | 2,833,497 | 2,829,660 | 2,824,929 | 2,821,192 | 2,817,412 | 2,812,877 | 2,808,314 | 3,534,664 | 3,530,478 | 3,526,521 | 4,392,212 | 4,389,167 | 4,515,998 | 4,381,745 | 4,378,039 | 4,375,046 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 4,375,046 | 4,378,039 | 4,381,745 | 4,515,998 | 4,389,167 | 4,392,212 | 3,526,521 | 3,530,478 | 3,534,664 | 2,808,314 | 2,812,877 | 2,817,412 | 2,821,192 | 2,824,929 | 2,829,660 | 2,833,497 | 2,837,115 | 2,841,057 | 2,844,639 | 2,454,311 | 1,965,417 | 1,969,322 | 1,973,242 | 1,977,308 | 2,209,791 | 2,221,915 | 2,672,407 | 2,992,384 | 2,917,551 | 3,015,746 | 3,018,497 | 183,499 | 179,841 | 176,536 | 179,476 | 0 | 128,470 | 0 | 99,543 | 28,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 5,012 | 15,828 | 21,160 | 1,012 | 28,150 | 36,648 | 62,268 | 67,590 | 57,960 | 57,840 | 57,260 | 60,260 | 62,790 | 63,090 | 63,240 | 65,730 | 69,810 | 75,220 | 76,860 | 68,469 | 29,470 | 129,861 | 107,034 | 106,077 | 4,967 | 4,944 | 4,824 | 273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273 | 4,824 | 4,944 | 4,967 | 106,077 | 107,034 | 129,861 | 29,470 | 68,469 | 76,860 | 75,220 | 69,810 | 65,730 | 63,240 | 63,090 | 62,790 | 60,260 | 57,260 | 57,840 | 57,960 | 67,590 | 62,268 | 36,648 | 28,150 | 1,012 | 21,160 | 15,828 | 5,012 | 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 | 8,986 | 7,777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,134 | 12,224 | 11,490 | 10,835 | 10,237 | 9,685 | 0 | 8,369 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 8,369 | 0 | 9,685 | 10,237 | 10,835 | 11,490 | 12,224 | 13,134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,777 | 8,986 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,474 | 0 | 0 | 0 | 904,674 | 1,243,971 | 1,934,686 | 2,771,997 | 2,934,944 | 2,920,447 | 3,054,343 | 3,476,240 | 3,450,101 | 3,422,299 | 3,394,792 | 3,303,007 | 3,259,345 | 3,686,887 | 4,129,812 | 4,098,779 | 4,192,936 | 4,529,992 | 4,673,057 | 5,103,589 | 5,149,629 | 5,116,109 | 5,148,530 | 5,268,659 | 5,251,965 | 5,259,870 | 5,312,464 | 5,325,279 | 5,335,426 | 5,340,527 | 5,345,561 | 5,769,009 | 5,789,094 | 5,806,455 | 5,497,584 | 5,906,093 | 6,059,571 | 6,432,882 | 6,287,287 | 6,467,266 | 6,495,987 | 6,833,809 | 6,863,572 | 6,864,690 | 6,967,524 | 7,017,429 | 7,025,154 | 7,011,494 |
| 7,011,494 | 7,025,154 | 7,017,429 | 6,967,524 | 6,864,690 | 6,863,572 | 6,833,809 | 6,495,987 | 6,467,266 | 6,287,287 | 6,432,882 | 6,059,571 | 5,906,093 | 5,497,584 | 5,806,455 | 5,789,094 | 5,769,009 | 5,345,561 | 5,340,527 | 5,335,426 | 5,325,279 | 5,312,464 | 5,259,870 | 5,251,965 | 5,268,659 | 5,148,530 | 5,116,109 | 5,149,629 | 5,103,589 | 4,673,057 | 4,529,992 | 4,192,936 | 4,098,779 | 4,129,812 | 3,686,887 | 3,259,345 | 3,303,007 | 3,394,792 | 3,422,299 | 3,450,101 | 3,476,240 | 3,054,343 | 2,920,447 | 2,934,944 | 2,771,997 | 1,934,686 | 1,243,971 | 904,674 | 0 | 0 | 0 | 3,474 |
---|
Common Stock | 0 | 0 | 0 | 0 | 387 | 860 | 1,300 | 1,854 | 1,854 | 1,854 | 1,854 | 2,114 | 2,114 | 2,114 | 2,114 | 2,080 | 2,078 | 2,395 | 2,383 | 2,384 | 2,433 | 2,589 | 2,591 | 2,742 | 2,867 | 2,850 | 2,960 | 2,965 | 2,966 | 2,972 | 3,004 | 3,006 | 3,007 | 3,009 | 3,011 | 3,162 | 3,166 | 3,172 | 3,228 | 3,344 | 3,380 | 3,482 | 3,483 | 3,534 | 3,535 | 3,617 | 3,620 | 3,620 | 3,649 | 3,663 | 3,665 | 3,665 |
| 3,665 | 3,665 | 3,663 | 3,649 | 3,620 | 3,620 | 3,617 | 3,535 | 3,534 | 3,483 | 3,482 | 3,380 | 3,344 | 3,228 | 3,172 | 3,166 | 3,162 | 3,011 | 3,009 | 3,007 | 3,006 | 3,004 | 2,972 | 2,966 | 2,965 | 2,960 | 2,850 | 2,867 | 2,742 | 2,591 | 2,589 | 2,433 | 2,384 | 2,383 | 2,395 | 2,078 | 2,080 | 2,114 | 2,114 | 2,114 | 2,114 | 1,854 | 1,854 | 1,854 | 1,854 | 1,300 | 860 | 387 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | -385,434 | -403,303 | -440,791 | -464,444 | -452,155 | -445,709 | -438,710 | -452,949 | -457,404 | -445,103 | -443,522 | -454,697 | -461,435 | -461,706 | -465,368 | -473,893 | -482,354 | -489,820 | -491,214 | -493,995 | -494,326 | -462,504 | -453,953 | -417,609 | -405,426 | -392,282 | -378,578 | -368,795 | -335,684 | -313,364 | -296,865 | -265,988 | -226,797 | -198,526 | 0 | -140,277 | 0 | -86,430 | -63,479 | -39,686 | -32,027 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,489,293 | -91 | -95 | -212 | -196 | -229 | -229 | -199 | -148 | -102 | -62 | -370 | 28 | 95 | -370 | -432 | -478 | 75 | 9,508 | 9,267 | 9,026 | 7,393 | 7,202 | 7,062 | 6,862 | 6,658 | 6,452 | 6,247 | 6,041 | 5,840 | 13,576 | 1,991 | 1,933 | 1,814 | 1,698 | 1,575 | 1,455 | 1,332 | 1,212 | 1,090 | 965 | 843 | 721 | 597 | 2,756 |
| 2,756 | 597 | 721 | 843 | 965 | 1,090 | 1,212 | 1,332 | 1,455 | 1,575 | 1,698 | 1,814 | 1,933 | 1,991 | 13,576 | 5,840 | 6,041 | 6,247 | 6,452 | 6,658 | 6,862 | 7,062 | 7,202 | 7,393 | 9,026 | 9,267 | 9,508 | 75 | -478 | -432 | -370 | 95 | 28 | -370 | -62 | -102 | -148 | -199 | -229 | -229 | -196 | -212 | -95 | -91 | 3,489,293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 1,965,413 | 2,809,829 | 2,996,478 | 3,004,928 | 0 | 3,614,428 | 0 | 3,618,769 | 3,619,503 | 3,566,892 | 3,554,063 | 3,997,747 | 4,462,743 | 4,464,792 | 4,568,616 | 4,919,315 | 5,075,460 | 5,517,978 | 5,600,256 | 5,565,871 | 5,630,321 | 5,750,309 | 5,732,466 | 5,739,162 | 5,784,398 | 5,788,950 | 5,790,775 | 5,792,418 | 5,797,384 | 6,214,149 | 6,223,256 | 6,234,456 | 5,949,615 | 6,353,611 | 6,492,933 | 6,873,257 | 6,734,292 | 6,926,629 | 6,931,819 | 7,232,191 | 7,244,204 | 7,251,465 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 7,251,465 | 7,244,204 | 7,232,191 | 6,931,819 | 6,926,629 | 6,734,292 | 6,873,257 | 6,492,933 | 6,353,611 | 5,949,615 | 6,234,456 | 6,223,256 | 6,214,149 | 5,797,384 | 5,792,418 | 5,790,775 | 5,788,950 | 5,784,398 | 5,739,162 | 5,732,466 | 5,750,309 | 5,630,321 | 5,565,871 | 5,600,256 | 5,517,978 | 5,075,460 | 4,919,315 | 4,568,616 | 4,464,792 | 4,462,743 | 3,997,747 | 3,554,063 | 3,566,892 | 3,619,503 | 3,618,769 | 0 | 3,614,428 | 0 | 3,004,928 | 2,996,478 | 2,809,829 | 1,965,413 | 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 | -3,650,659 | -3,489,293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 914,565 | 1,261,141 | 1,965,413 | 2,809,829 | 2,996,569 | 3,005,023 | 3,160,486 | 3,614,428 | 3,618,207 | 3,618,769 | 3,619,503 | 3,566,892 | 3,554,063 | 3,997,747 | 4,463,113 | 4,464,792 | 4,568,616 | 4,919,685 | 5,075,892 | 5,518,456 | 5,600,256 | 5,565,871 | 5,630,321 | 5,750,309 | 5,732,466 | 5,739,162 | 5,784,398 | 5,788,950 | 5,790,775 | 5,792,418 | 5,797,384 | 6,214,149 | 6,223,256 | 6,234,456 | 5,949,615 | 6,353,611 | 6,492,933 | 6,873,257 | 6,734,292 | 6,926,629 | 6,931,819 | 7,232,191 | 7,244,204 | 7,251,465 | 7,357,940 | 7,394,461 | 7,406,098 | 7,412,232 |
| 7,412,232 | 7,406,098 | 7,394,461 | 7,357,940 | 7,251,465 | 7,244,204 | 7,232,191 | 6,931,819 | 6,926,629 | 6,734,292 | 6,873,257 | 6,492,933 | 6,353,611 | 5,949,615 | 6,234,456 | 6,223,256 | 6,214,149 | 5,797,384 | 5,792,418 | 5,790,775 | 5,788,950 | 5,784,398 | 5,739,162 | 5,732,466 | 5,750,309 | 5,630,321 | 5,565,871 | 5,600,256 | 5,518,456 | 5,075,892 | 4,919,685 | 4,568,616 | 4,464,792 | 4,463,113 | 3,997,747 | 3,554,063 | 3,566,892 | 3,619,503 | 3,618,769 | 3,618,207 | 3,614,428 | 3,160,486 | 3,005,023 | 2,996,569 | 2,809,829 | 1,965,413 | 1,261,141 | 914,565 | 0 | 0 | 0 | 0 |
---|