> Total Assets | 0 | 4,637,060 | 0 | 2,474,532 | 0 | 3,075,727 | 3,385,197 | 0 | 4,974,048 | 5,282,124 | 6,552,372 | 6,515,039 | 7,389,727 | 5,330,771 | 7,975,873 | 9,100,674 | 19,232,157 | 19,569,404 | 20,636,858 | 21,289,337 | 20,620,024 | 22,148,374 | 22,477,981 | 22,912,382 | 22,447,391 | 24,097,605 | 23,178,837 | 23,647,801 | 4,901,700 | 4,818,050 | 4,559,808 | 4,360,767 | 5,162,231 | 5,490,215 | 5,629,553 | 6,261,563 | 6,221,920 | 6,860,354 | 6,991,070 | 6,948,497 | 6,639,013 | 6,972,158 | 5,991,654 | 6,721,500 | 7,348,244 | 8,064,304 | 8,542,117 | 16,322,797 | 17,958,408 | 18,627,870 | 23,669,084 | 27,410,138 | 27,541,346 | 28,290,642 | 30,501,894 | 261,555,000 | 247,850,000 | 250,340,000 | 13,793,947 | 13,368,661 | 281,984,000 | 283,235,000 | 313,488,000 | 334,051,000 | 346,504,000 | 292,490,000 |
| 292,490,000 | 346,504,000 | 334,051,000 | 313,488,000 | 283,235,000 | 281,984,000 | 13,368,661 | 13,793,947 | 250,340,000 | 247,850,000 | 261,555,000 | 30,501,894 | 28,290,642 | 27,541,346 | 27,410,138 | 23,669,084 | 18,627,870 | 17,958,408 | 16,322,797 | 8,542,117 | 8,064,304 | 7,348,244 | 6,721,500 | 5,991,654 | 6,972,158 | 6,639,013 | 6,948,497 | 6,991,070 | 6,860,354 | 6,221,920 | 6,261,563 | 5,629,553 | 5,490,215 | 5,162,231 | 4,360,767 | 4,559,808 | 4,818,050 | 4,901,700 | 23,647,801 | 23,178,837 | 24,097,605 | 22,447,391 | 22,912,382 | 22,477,981 | 22,148,374 | 20,620,024 | 21,289,337 | 20,636,858 | 19,569,404 | 19,232,157 | 9,100,674 | 7,975,873 | 5,330,771 | 7,389,727 | 6,515,039 | 6,552,372 | 5,282,124 | 4,974,048 | 0 | 3,385,197 | 3,075,727 | 0 | 2,474,532 | 0 | 4,637,060 | 0 |
---|
> Total Current Assets | 0 | 3,829,412 | 0 | 1,568,120 | 0 | 2,221,051 | 2,544,731 | 0 | 4,154,528 | 4,492,011 | 5,787,742 | 5,768,079 | 6,643,295 | 4,552,111 | 7,189,170 | 8,320,789 | 18,373,228 | 18,735,969 | 19,817,683 | 5,369,142 | 4,953,369 | 4,742,017 | 4,821,003 | 4,505,221 | 4,528,540 | 4,000,718 | 3,551,096 | 2,781,292 | 2,045,406 | 1,828,907 | 1,624,549 | 1,340,198 | 2,005,824 | 2,280,745 | 2,455,537 | 2,827,871 | 2,683,039 | 2,854,770 | 3,181,532 | 1,586,563 | 1,672,923 | 1,431,170 | 1,188,330 | 1,152,296 | 1,554,185 | 1,839,754 | 1,993,464 | 2,034,803 | 2,278,336 | 3,251,592 | 3,023,763 | 3,967,144 | 4,690,956 | 4,417,218 | 2,118,894 | 120,195,000 | 118,617,000 | 119,123,000 | 3,084,695 | 3,213,889 | 148,894,000 | 150,707,000 | 176,609,000 | 189,987,000 | 197,171,000 | 14,960,000 |
| 14,960,000 | 197,171,000 | 189,987,000 | 176,609,000 | 150,707,000 | 148,894,000 | 3,213,889 | 3,084,695 | 119,123,000 | 118,617,000 | 120,195,000 | 2,118,894 | 4,417,218 | 4,690,956 | 3,967,144 | 3,023,763 | 3,251,592 | 2,278,336 | 2,034,803 | 1,993,464 | 1,839,754 | 1,554,185 | 1,152,296 | 1,188,330 | 1,431,170 | 1,672,923 | 1,586,563 | 3,181,532 | 2,854,770 | 2,683,039 | 2,827,871 | 2,455,537 | 2,280,745 | 2,005,824 | 1,340,198 | 1,624,549 | 1,828,907 | 2,045,406 | 2,781,292 | 3,551,096 | 4,000,718 | 4,528,540 | 4,505,221 | 4,821,003 | 4,742,017 | 4,953,369 | 5,369,142 | 19,817,683 | 18,735,969 | 18,373,228 | 8,320,789 | 7,189,170 | 4,552,111 | 6,643,295 | 5,768,079 | 5,787,742 | 4,492,011 | 4,154,528 | 0 | 2,544,731 | 2,221,051 | 0 | 1,568,120 | 0 | 3,829,412 | 0 |
---|
Cash And Cash Equivalents | 0 | 898,106 | 0 | 381,367 | 0 | 489,025 | 366,226 | 0 | 483,503 | 590,171 | 469,825 | 459,844 | 1,032,012 | 840,603 | 912,221 | 913,351 | 1,984,721 | 2,336,639 | 2,628,921 | 2,619,599 | 2,720,988 | 2,162,342 | 2,174,707 | 2,184,099 | 2,285,024 | 2,314,893 | 2,294,615 | 1,600,923 | 921,641 | 869,192 | 674,115 | 582,536 | 892,242 | 986,435 | 854,982 | 1,152,184 | 1,125,203 | 985,269 | 844,185 | 1,063,085 | 1,152,108 | 907,869 | 659,418 | 767,894 | 1,012,810 | 1,284,616 | 1,556,202 | 1,276,881 | 1,611,585 | 2,644,175 | 2,448,823 | 2,725,882 | 2,630,448 | 2,762,816 | 917,183 | 10,562,000 | 13,064,000 | 11,515,000 | 1,310,313 | 1,377,564 | 12,311,000 | 12,935,000 | 17,691,000 | 19,716,000 | 17,983,000 | 16,660,000 |
| 16,660,000 | 17,983,000 | 19,716,000 | 17,691,000 | 12,935,000 | 12,311,000 | 1,377,564 | 1,310,313 | 11,515,000 | 13,064,000 | 10,562,000 | 917,183 | 2,762,816 | 2,630,448 | 2,725,882 | 2,448,823 | 2,644,175 | 1,611,585 | 1,276,881 | 1,556,202 | 1,284,616 | 1,012,810 | 767,894 | 659,418 | 907,869 | 1,152,108 | 1,063,085 | 844,185 | 985,269 | 1,125,203 | 1,152,184 | 854,982 | 986,435 | 892,242 | 582,536 | 674,115 | 869,192 | 921,641 | 1,600,923 | 2,294,615 | 2,314,893 | 2,285,024 | 2,184,099 | 2,174,707 | 2,162,342 | 2,720,988 | 2,619,599 | 2,628,921 | 2,336,639 | 1,984,721 | 913,351 | 912,221 | 840,603 | 1,032,012 | 459,844 | 469,825 | 590,171 | 483,503 | 0 | 366,226 | 489,025 | 0 | 381,367 | 0 | 898,106 | 0 |
---|
Short-term Investments | 0 | 2,037,065 | 0 | 958,645 | 0 | 1,425,010 | 1,554,155 | 0 | 1,630,877 | 1,722,662 | 3,263,164 | 2,145,515 | 3,251,564 | 2,878,636 | 5,159,431 | 5,764,808 | 14,493,254 | 14,115,914 | 14,827,631 | 14,827,631 | 8,356 | 9,093 | 9,199 | 9,244 | 7,646 | 7,520 | 6,353 | 6,247 | 6,397 | 5,431 | 5,700 | 5,356 | 5,269 | 4,776 | 4,680 | 4,946 | 1,049,529 | 198,900 | 364,649 | 225,510 | 1,182,771 | 390,448 | 392,932 | 707,316 | 713,061 | 551,681 | 554,387 | 864,749 | 764,923 | 9,900,593 | 14,133,001 | 15,403,434 | 13,659,631 | 14,005,354 | 14,737,051 | 107,394,000 | 103,699,000 | 105,457,000 | 5,582,000 | 122,786,000 | 133,607,000 | 135,772,000 | 2,235,000 | 896,000 | 1,492,000 | 409,000 |
| 409,000 | 1,492,000 | 896,000 | 2,235,000 | 135,772,000 | 133,607,000 | 122,786,000 | 5,582,000 | 105,457,000 | 103,699,000 | 107,394,000 | 14,737,051 | 14,005,354 | 13,659,631 | 15,403,434 | 14,133,001 | 9,900,593 | 764,923 | 864,749 | 554,387 | 551,681 | 713,061 | 707,316 | 392,932 | 390,448 | 1,182,771 | 225,510 | 364,649 | 198,900 | 1,049,529 | 4,946 | 4,680 | 4,776 | 5,269 | 5,356 | 5,700 | 5,431 | 6,397 | 6,247 | 6,353 | 7,520 | 7,646 | 9,244 | 9,199 | 9,093 | 8,356 | 14,827,631 | 14,827,631 | 14,115,914 | 14,493,254 | 5,764,808 | 5,159,431 | 2,878,636 | 3,251,564 | 2,145,515 | 3,263,164 | 1,722,662 | 1,630,877 | 0 | 1,554,155 | 1,425,010 | 0 | 958,645 | 0 | 2,037,065 | 0 |
---|
Net Receivables | 0 | 890,873 | 0 | 222,264 | 0 | 300,284 | 617,532 | 0 | 529,275 | 846,293 | 2,011,436 | 2,360,906 | 2,334,578 | 808,811 | 1,045,322 | 1,569,612 | 1,550,409 | 1,900,346 | 2,051,568 | 2,741,134 | 2,224,025 | 2,570,582 | 2,620,817 | 2,311,878 | 2,235,870 | 1,678,305 | 1,217,255 | 1,174,122 | 1,117,368 | 954,284 | 896,313 | 752,306 | 1,108,313 | 1,289,534 | 1,517,575 | 1,670,741 | 1,552,813 | 1,865,336 | 2,143,930 | 345,439 | 343,214 | 352,333 | 395,364 | 380,952 | 471,368 | 487,538 | 417,483 | 695,284 | 539,628 | 545,545 | 510,593 | 466,057 | 467,445 | 540,294 | 493,826 | 367,000 | 408,000 | 430,000 | 726,253 | 775,115 | 503,000 | 508,000 | 4,603,000 | 5,624,000 | 6,667,000 | 8,026,000 |
| 8,026,000 | 6,667,000 | 5,624,000 | 4,603,000 | 508,000 | 503,000 | 775,115 | 726,253 | 430,000 | 408,000 | 367,000 | 493,826 | 540,294 | 467,445 | 466,057 | 510,593 | 545,545 | 539,628 | 695,284 | 417,483 | 487,538 | 471,368 | 380,952 | 395,364 | 352,333 | 343,214 | 345,439 | 2,143,930 | 1,865,336 | 1,552,813 | 1,670,741 | 1,517,575 | 1,289,534 | 1,108,313 | 752,306 | 896,313 | 954,284 | 1,117,368 | 1,174,122 | 1,217,255 | 1,678,305 | 2,235,870 | 2,311,878 | 2,620,817 | 2,570,582 | 2,224,025 | 2,741,134 | 2,051,568 | 1,900,346 | 1,550,409 | 1,569,612 | 1,045,322 | 808,811 | 2,334,578 | 2,360,906 | 2,011,436 | 846,293 | 529,275 | 0 | 617,532 | 300,284 | 0 | 222,264 | 0 | 890,873 | 0 |
---|
Other Current Assets | 0 | 3,368 | 0 | 5,844 | 0 | 6,732 | 6,818 | 0 | 1,504,413 | 1,326,308 | 36,754 | 795,173 | 17,877 | 15,710 | 57,855 | 60,311 | 332,127 | 373,445 | 299,978 | 8,409 | 8,356 | 9,093 | 25,479 | 9,244 | 7,646 | 7,520 | 39,226 | 6,247 | 6,397 | 5,431 | 54,121 | 5,356 | 5,269 | 4,776 | 82,980 | 4,946 | 5,023 | -194,735 | -171,232 | -47,471 | 177,601 | -219,480 | -259,384 | -648,202 | -643,054 | -484,081 | -479,419 | -802,111 | -637,800 | 61,872 | 64,347 | 775,205 | 1,593,063 | 1,114,108 | 765,650 | 1,872,000 | 1,446,000 | 1,721,000 | -17,648,000 | -23,671,000 | -20,823,000 | -19,880,000 | 1,763,000 | 1,577,000 | 1,095,000 | -25,653,000 |
| -25,653,000 | 1,095,000 | 1,577,000 | 1,763,000 | -19,880,000 | -20,823,000 | -23,671,000 | -17,648,000 | 1,721,000 | 1,446,000 | 1,872,000 | 765,650 | 1,114,108 | 1,593,063 | 775,205 | 64,347 | 61,872 | -637,800 | -802,111 | -479,419 | -484,081 | -643,054 | -648,202 | -259,384 | -219,480 | 177,601 | -47,471 | -171,232 | -194,735 | 5,023 | 4,946 | 82,980 | 4,776 | 5,269 | 5,356 | 54,121 | 5,431 | 6,397 | 6,247 | 39,226 | 7,520 | 7,646 | 9,244 | 25,479 | 9,093 | 8,356 | 8,409 | 299,978 | 373,445 | 332,127 | 60,311 | 57,855 | 15,710 | 17,877 | 795,173 | 36,754 | 1,326,308 | 1,504,413 | 0 | 6,818 | 6,732 | 0 | 5,844 | 0 | 3,368 | 0 |
---|
> Long-term Assets | 0 | 807,648 | 0 | 906,412 | 0 | 854,676 | 840,466 | 0 | 819,520 | 790,113 | 764,630 | 746,960 | 746,432 | 778,660 | 786,703 | 779,885 | 858,929 | 833,435 | 819,175 | 15,920,195 | 15,666,655 | 17,406,357 | 17,656,978 | 18,407,161 | 17,918,851 | 20,096,887 | 19,627,741 | 20,866,509 | 2,856,294 | 2,989,143 | 2,935,259 | 3,020,569 | 3,156,407 | 3,209,470 | 3,174,016 | 3,433,692 | 3,538,881 | 4,005,584 | 3,809,538 | 5,361,934 | 4,966,090 | 5,540,988 | 4,803,324 | 5,569,204 | 5,794,059 | 6,224,550 | 6,548,653 | 14,287,994 | 15,680,072 | 15,376,278 | 20,645,321 | 23,442,994 | 22,850,390 | 23,873,424 | 28,383,000 | 141,360,000 | 129,233,000 | 131,217,000 | 10,709,252 | 10,154,772 | 133,090,000 | 132,528,000 | 136,879,000 | 144,064,000 | 149,333,000 | 41,764,000 |
| 41,764,000 | 149,333,000 | 144,064,000 | 136,879,000 | 132,528,000 | 133,090,000 | 10,154,772 | 10,709,252 | 131,217,000 | 129,233,000 | 141,360,000 | 28,383,000 | 23,873,424 | 22,850,390 | 23,442,994 | 20,645,321 | 15,376,278 | 15,680,072 | 14,287,994 | 6,548,653 | 6,224,550 | 5,794,059 | 5,569,204 | 4,803,324 | 5,540,988 | 4,966,090 | 5,361,934 | 3,809,538 | 4,005,584 | 3,538,881 | 3,433,692 | 3,174,016 | 3,209,470 | 3,156,407 | 3,020,569 | 2,935,259 | 2,989,143 | 2,856,294 | 20,866,509 | 19,627,741 | 20,096,887 | 17,918,851 | 18,407,161 | 17,656,978 | 17,406,357 | 15,666,655 | 15,920,195 | 819,175 | 833,435 | 858,929 | 779,885 | 786,703 | 778,660 | 746,432 | 746,960 | 764,630 | 790,113 | 819,520 | 0 | 840,466 | 854,676 | 0 | 906,412 | 0 | 807,648 | 0 |
---|
Property Plant Equipment | 0 | 20,831 | 0 | 68,063 | 0 | 68,812 | 67,794 | 0 | 63,703 | 62,526 | 44,696 | 42,566 | 50,500 | 54,343 | 52,683 | 50,811 | 50,980 | 53,916 | 53,452 | 51,933 | 50,945 | 49,510 | 40,251 | 39,128 | 37,781 | 36,773 | 35,906 | 36,074 | 34,813 | 32,975 | 31,636 | 0 | 0 | 0 | 25,154 | 0 | 0 | 0 | 19,184 | 18,460 | 18,253 | 19,297 | 19,990 | 102,845 | 120,575 | 216,720 | 190,696 | 241,212 | 375,640 | 374,528 | 375,130 | 373,337 | 444,847 | 474,246 | 450,531 | 0 | 822,326 | 0 | 590,732 | 623,779 | 954,735 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 954,735 | 623,779 | 590,732 | 0 | 822,326 | 0 | 450,531 | 474,246 | 444,847 | 373,337 | 375,130 | 374,528 | 375,640 | 241,212 | 190,696 | 216,720 | 120,575 | 102,845 | 19,990 | 19,297 | 18,253 | 18,460 | 19,184 | 0 | 0 | 0 | 25,154 | 0 | 0 | 0 | 31,636 | 32,975 | 34,813 | 36,074 | 35,906 | 36,773 | 37,781 | 39,128 | 40,251 | 49,510 | 50,945 | 51,933 | 53,452 | 53,916 | 50,980 | 50,811 | 52,683 | 54,343 | 50,500 | 42,566 | 44,696 | 62,526 | 63,703 | 0 | 67,794 | 68,812 | 0 | 68,063 | 0 | 20,831 | 0 |
---|
Goodwill | 0 | 47,897 | 0 | 47,897 | 0 | 47,897 | 47,897 | 0 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 49,243 | 49,243 | 49,243 | 49,243 | 49,243 | 49,243 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 93,911 | 93,911 | 116,958 | 116,958 | 116,958 | 116,958 | 116,958 | 116,958 | 116,958 | 4,312,000 | 4,417,000 | 4,322,000 | 263,744 | 263,744 | 4,329,000 | 4,324,000 | 4,329,000 | 4,328,000 | 4,328,000 | 4,335,000 |
| 4,335,000 | 4,328,000 | 4,328,000 | 4,329,000 | 4,324,000 | 4,329,000 | 263,744 | 263,744 | 4,322,000 | 4,417,000 | 4,312,000 | 116,958 | 116,958 | 116,958 | 116,958 | 116,958 | 116,958 | 116,958 | 93,911 | 93,911 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 88,852 | 49,243 | 49,243 | 49,243 | 49,243 | 49,243 | 49,243 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 48,894 | 0 | 47,897 | 47,897 | 0 | 47,897 | 0 | 47,897 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,181,439 | 1,764,034 | 0 | 0 | 0 | 0 | 2,138,096 | 2,155,995 | 0 | 2,190,241 | 2,393,883 | 2,640,676 | 2,882,683 | 2,868,324 | 2,880,006 | 0 | 973,835 | 1,097,619 | 1,154,749 | 1,133,559 | 1,324,552 | 1,390,998 | 1,494,744 | 1,575,687 | 1,576,839 | 1,906,964 | 2,095,553 | 3,424,195 | 3,230,588 | 3,805,613 | 3,115,544 | 3,653,403 | 3,933,011 | 4,024,590 | 4,823,028 | 3,369,425 | 3,346,435 | 3,977,069 | 4,995,411 | 6,700,817 | 21,570,150 | 7,986,606 | 9,666,475 | 6,970,485 | 100,245,000 | 6,090,938 | 5,644,167 | 5,650,246 | 5,549,629 | 101,400,000 | 106,702,000 | 111,320,000 | 114,533,000 | 0 |
| 0 | 114,533,000 | 111,320,000 | 106,702,000 | 101,400,000 | 5,549,629 | 5,650,246 | 5,644,167 | 6,090,938 | 100,245,000 | 6,970,485 | 9,666,475 | 7,986,606 | 21,570,150 | 6,700,817 | 4,995,411 | 3,977,069 | 3,346,435 | 3,369,425 | 4,823,028 | 4,024,590 | 3,933,011 | 3,653,403 | 3,115,544 | 3,805,613 | 3,230,588 | 3,424,195 | 2,095,553 | 1,906,964 | 1,576,839 | 1,575,687 | 1,494,744 | 1,390,998 | 1,324,552 | 1,133,559 | 1,154,749 | 1,097,619 | 973,835 | 0 | 2,880,006 | 2,868,324 | 2,882,683 | 2,640,676 | 2,393,883 | 2,190,241 | 0 | 2,155,995 | 2,138,096 | 0 | 0 | 0 | 0 | 1,764,034 | 2,181,439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 91,218 | 0 | 81,728 | 0 | 72,227 | 69,051 | 0 | 62,700 | 59,691 | 64,574 | 61,321 | 56,937 | 53,319 | 81,846 | 75,790 | 163,740 | 151,427 | 137,856 | 126,112 | 114,809 | 104,662 | 94,927 | 85,816 | 77,222 | 68,628 | 60,039 | 51,672 | 44,789 | 36,219 | 28,620 | 28,132 | 26,372 | 24,693 | 22,721 | 21,006 | 19,754 | 19,153 | 18,842 | 17,861 | 17,306 | 18,877 | 18,899 | 19,373 | 19,323 | 19,945 | 20,615 | 21,329 | 24,222 | 25,161 | 23,586 | 22,656 | 20,584 | 16,458 | 14,846 | 0 | 6,603,000 | 6,603,000 | 179,215 | 5,428,000 | 168,435 | 5,428,000 | 0 | 0 | 0 | 6,971,000 |
| 6,971,000 | 0 | 0 | 0 | 5,428,000 | 168,435 | 5,428,000 | 179,215 | 6,603,000 | 6,603,000 | 0 | 14,846 | 16,458 | 20,584 | 22,656 | 23,586 | 25,161 | 24,222 | 21,329 | 20,615 | 19,945 | 19,323 | 19,373 | 18,899 | 18,877 | 17,306 | 17,861 | 18,842 | 19,153 | 19,754 | 21,006 | 22,721 | 24,693 | 26,372 | 28,132 | 28,620 | 36,219 | 44,789 | 51,672 | 60,039 | 68,628 | 77,222 | 85,816 | 94,927 | 104,662 | 114,809 | 126,112 | 137,856 | 151,427 | 163,740 | 75,790 | 81,846 | 53,319 | 56,937 | 61,321 | 64,574 | 59,691 | 62,700 | 0 | 69,051 | 72,227 | 0 | 81,728 | 0 | 91,218 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 2,317,833 | 0 | 0 | 0 | 4,005,883 | 3,580,709 | 3,965,373 | 3,618,663 | 5,934,570 | 6,554,193 | 15,633,330 | 15,268,878 | 15,866,196 | 15,868,262 | 15,615,710 | 17,356,847 | 17,623,140 | 18,368,033 | 17,881,070 | 20,060,114 | 19,591,835 | 20,830,435 | 2,821,481 | 2,956,168 | 2,903,623 | 3,020,569 | 3,156,407 | 3,209,470 | 3,148,862 | 3,433,692 | 3,538,881 | 3,806,684 | 3,790,354 | 426,326 | 428,027 | 405,844 | 383,974 | 295,057 | 351,148 | 592,840 | 675,131 | 1,122,188 | 1,012,684 | 981,846 | 15,403,793 | 825,776 | 697,851 | 28,290,642 | 1,132,017 | 425,080,000 | 77,992,000 | 81,015,000 | 79,798,000 | 173,654,000 | 2,473,000 | 1,492,000 | 313,617,000 | 0 | 0 | 235,766,000 |
| 235,766,000 | 0 | 0 | 313,617,000 | 1,492,000 | 2,473,000 | 173,654,000 | 79,798,000 | 81,015,000 | 77,992,000 | 425,080,000 | 1,132,017 | 28,290,642 | 697,851 | 825,776 | 15,403,793 | 981,846 | 1,012,684 | 1,122,188 | 675,131 | 592,840 | 351,148 | 295,057 | 383,974 | 405,844 | 428,027 | 426,326 | 3,790,354 | 3,806,684 | 3,538,881 | 3,433,692 | 3,148,862 | 3,209,470 | 3,156,407 | 3,020,569 | 2,903,623 | 2,956,168 | 2,821,481 | 20,830,435 | 19,591,835 | 20,060,114 | 17,881,070 | 18,368,033 | 17,623,140 | 17,356,847 | 15,615,710 | 15,868,262 | 15,866,196 | 15,268,878 | 15,633,330 | 6,554,193 | 5,934,570 | 3,618,663 | 3,965,373 | 3,580,709 | 4,005,883 | 0 | 0 | 0 | 2,317,833 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 2,482,864 | 0 | 2,148,747 | 0 | 2,070,874 | 2,086,087 | 0 | 3,117,223 | 3,119,390 | 3,470,953 | 3,267,372 | 3,684,683 | 3,177,148 | 5,327,552 | 6,115,600 | 14,311,814 | 14,577,035 | 14,933,475 | 15,113,636 | 14,382,972 | 15,762,872 | 15,789,259 | 16,125,460 | 15,780,213 | 17,928,695 | 17,235,376 | 17,849,028 | 3,302,740 | 3,298,627 | 3,170,827 | 3,173,773 | 3,647,520 | 3,879,350 | 3,762,025 | 3,913,772 | 3,868,732 | 4,268,371 | 4,093,274 | 4,041,741 | 3,817,036 | 3,978,329 | 3,539,814 | 4,279,260 | 4,807,254 | 5,221,871 | 5,503,990 | 12,823,763 | 13,716,471 | 14,438,866 | 17,373,119 | 18,511,267 | 17,912,200 | 18,066,543 | 18,537,494 | 241,277,000 | 239,689,000 | 247,454,000 | 9,295,046 | 8,771,791 | 264,657,000 | 265,560,000 | 288,243,000 | 307,035,000 | 318,090,000 | 337,148,000 |
| 337,148,000 | 318,090,000 | 307,035,000 | 288,243,000 | 265,560,000 | 264,657,000 | 8,771,791 | 9,295,046 | 247,454,000 | 239,689,000 | 241,277,000 | 18,537,494 | 18,066,543 | 17,912,200 | 18,511,267 | 17,373,119 | 14,438,866 | 13,716,471 | 12,823,763 | 5,503,990 | 5,221,871 | 4,807,254 | 4,279,260 | 3,539,814 | 3,978,329 | 3,817,036 | 4,041,741 | 4,093,274 | 4,268,371 | 3,868,732 | 3,913,772 | 3,762,025 | 3,879,350 | 3,647,520 | 3,173,773 | 3,170,827 | 3,298,627 | 3,302,740 | 17,849,028 | 17,235,376 | 17,928,695 | 15,780,213 | 16,125,460 | 15,789,259 | 15,762,872 | 14,382,972 | 15,113,636 | 14,933,475 | 14,577,035 | 14,311,814 | 6,115,600 | 5,327,552 | 3,177,148 | 3,684,683 | 3,267,372 | 3,470,953 | 3,119,390 | 3,117,223 | 0 | 2,086,087 | 2,070,874 | 0 | 2,148,747 | 0 | 2,482,864 | 0 |
---|
> Total Current Liabilities | 0 | 1,028,765 | 0 | 1,069,907 | 0 | 983,381 | 936,349 | 0 | 913,684 | 986,541 | 1,533,008 | 871,404 | 1,646,525 | 1,257,688 | 1,243,885 | 1,443,225 | 1,704,276 | 1,896,556 | 1,681,794 | 2,673,341 | 2,529,877 | 2,655,030 | 2,657,765 | 2,606,900 | 2,372,280 | 2,247,815 | 1,782,911 | 1,823,848 | 1,716,511 | 1,741,812 | 1,690,797 | 1,677,250 | 1,648,140 | 1,814,276 | 1,782,706 | 1,839,989 | 1,738,304 | 1,958,214 | 1,748,172 | 1,426,240 | 1,324,843 | 1,433,767 | 1,130,910 | 1,179,799 | 1,250,389 | 1,537,509 | 1,439,059 | 1,945,035 | 1,419,001 | 1,681,546 | 1,642,027 | 2,154,250 | 2,217,539 | 2,586,058 | 2,931,796 | 175,806,000 | 174,601,000 | 177,997,000 | 3,330,429 | 3,411,929 | 198,415,000 | 201,283,000 | 216,445,000 | 232,647,000 | 242,657,000 | 258,005,000 |
| 258,005,000 | 242,657,000 | 232,647,000 | 216,445,000 | 201,283,000 | 198,415,000 | 3,411,929 | 3,330,429 | 177,997,000 | 174,601,000 | 175,806,000 | 2,931,796 | 2,586,058 | 2,217,539 | 2,154,250 | 1,642,027 | 1,681,546 | 1,419,001 | 1,945,035 | 1,439,059 | 1,537,509 | 1,250,389 | 1,179,799 | 1,130,910 | 1,433,767 | 1,324,843 | 1,426,240 | 1,748,172 | 1,958,214 | 1,738,304 | 1,839,989 | 1,782,706 | 1,814,276 | 1,648,140 | 1,677,250 | 1,690,797 | 1,741,812 | 1,716,511 | 1,823,848 | 1,782,911 | 2,247,815 | 2,372,280 | 2,606,900 | 2,657,765 | 2,655,030 | 2,529,877 | 2,673,341 | 1,681,794 | 1,896,556 | 1,704,276 | 1,443,225 | 1,243,885 | 1,257,688 | 1,646,525 | 871,404 | 1,533,008 | 986,541 | 913,684 | 0 | 936,349 | 983,381 | 0 | 1,069,907 | 0 | 1,028,765 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 728,273 | 728,273 | 728,273 | 750,000 | 750,000 | 500,000 | 516,919 | 534,956 | 531,010 | 532,180 | 532,295 | 530,700 | 551,295 | 365,126 | 365,913 | 362,074 | 362,909 | 367,489 | 369,797 | 370,864 | 73,043 | 69,196 | 72,258 | 71,359 | 69,793 | 70,754 | 67,801 | 54,466 | 36,604 | 37,270 | 38,887 | 40,530 | 38,919 | 39,337 | 38,410 | 37,732 | 37,000 | 35,000 | 33,000 | 50,000 | 34,000 | 33,000 | 31,000 | 31,000 | 16,000 | 0 | 0 |
| 0 | 0 | 16,000 | 31,000 | 31,000 | 33,000 | 34,000 | 50,000 | 33,000 | 35,000 | 37,000 | 37,732 | 38,410 | 39,337 | 38,919 | 40,530 | 38,887 | 37,270 | 36,604 | 54,466 | 67,801 | 70,754 | 69,793 | 71,359 | 72,258 | 69,196 | 73,043 | 370,864 | 369,797 | 367,489 | 362,909 | 362,074 | 365,913 | 365,126 | 551,295 | 530,700 | 532,295 | 532,180 | 531,010 | 534,956 | 516,919 | 500,000 | 750,000 | 750,000 | 728,273 | 728,273 | 728,273 | 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 | 15,151,065 | 0 | 0 | 0 | 1,826,525 | 0 | 0 | 0 | 2,140,159 | 2,151,661 | 2,244,286 | 2,335,115 | 2,366,002 | 2,389,535 | 2,238,928 | 0 | 0 | 0 | 0 | 67,801 | 72,387 | 72,995 | 74,323 | 77,546 | 80,823 | 38,919 | 39,337 | 38,410 | 37,732 | 37,000 | 35,000 | 33,000 | 35,000 | 34,000 | 33,000 | 31,000 | 31,000 | 16,000 | 0 | 0 |
| 0 | 0 | 16,000 | 31,000 | 31,000 | 33,000 | 34,000 | 35,000 | 33,000 | 35,000 | 37,000 | 37,732 | 38,410 | 39,337 | 38,919 | 80,823 | 77,546 | 74,323 | 72,995 | 72,387 | 67,801 | 0 | 0 | 0 | 0 | 2,238,928 | 2,389,535 | 2,366,002 | 2,335,115 | 2,244,286 | 2,151,661 | 2,140,159 | 0 | 0 | 0 | 1,826,525 | 0 | 0 | 0 | 15,151,065 | 0 | 0 | 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 | 662,742 | 0 | 48,891 | 0 | 546,113 | 548,593 | 0 | 33,095 | 568,162 | 517,645 | 537,648 | 864,579 | 309,051 | 578,764 | 605,196 | 713,476 | 872,494 | 38,337 | 42,801 | 49,986 | 53,278 | 40,675 | 78,640 | 61,359 | 76,080 | 48,336 | 49,030 | 50,811 | 59,349 | 92,012 | 98,661 | 116,814 | 116,277 | 57,465 | 72,170 | 60,094 | 79,062 | 68,873 | 81,548 | 74,466 | 82,008 | 70,878 | 83,766 | 89,776 | 96,820 | 94,364 | 100,229 | 119,934 | 143,664 | 119,982 | 130,691 | 141,688 | 209,312 | 145,054 | 3,208,000 | 2,937,000 | 3,032,000 | 167,764 | 185,285 | 3,286,000 | 3,657,000 | 3,338,000 | 3,425,000 | 3,638,000 | 3,908,000 |
| 3,908,000 | 3,638,000 | 3,425,000 | 3,338,000 | 3,657,000 | 3,286,000 | 185,285 | 167,764 | 3,032,000 | 2,937,000 | 3,208,000 | 145,054 | 209,312 | 141,688 | 130,691 | 119,982 | 143,664 | 119,934 | 100,229 | 94,364 | 96,820 | 89,776 | 83,766 | 70,878 | 82,008 | 74,466 | 81,548 | 68,873 | 79,062 | 60,094 | 72,170 | 57,465 | 116,277 | 116,814 | 98,661 | 92,012 | 59,349 | 50,811 | 49,030 | 48,336 | 76,080 | 61,359 | 78,640 | 40,675 | 53,278 | 49,986 | 42,801 | 38,337 | 872,494 | 713,476 | 605,196 | 578,764 | 309,051 | 864,579 | 537,648 | 517,645 | 568,162 | 33,095 | 0 | 548,593 | 546,113 | 0 | 48,891 | 0 | 662,742 | 0 |
---|
Other Current Liabilities | 0 | 87,211 | 0 | 656,115 | 0 | 88,932 | 66,332 | 0 | 609,274 | 126,791 | 763,888 | 603,556 | 540,343 | 690,972 | 432,374 | 567,970 | 710,102 | 751,525 | 1,391,300 | 1,593,219 | 1,455,163 | 1,606,401 | 1,587,611 | 1,441,140 | 1,538,194 | 1,338,639 | 1,000,005 | 1,023,143 | 958,162 | 948,989 | 890,210 | 851,758 | 1,007,739 | 1,127,570 | 1,188,274 | 1,233,643 | 1,194,626 | 1,354,274 | 1,180,289 | 1,126,367 | 1,071,999 | 1,097,456 | 877,576 | 842,782 | 997,585 | 1,200,731 | 1,205,590 | 1,680,115 | 1,198,641 | 1,378,920 | 1,451,146 | 1,858,608 | 1,961,568 | 2,163,132 | 2,629,322 | 8,192,000 | 7,058,000 | 8,038,000 | 2,939,945 | 2,987,263 | 10,737,000 | 8,530,000 | 213,076,000 | 8,972,000 | -232,027,000 | 8,661,000 |
| 8,661,000 | -232,027,000 | 8,972,000 | 213,076,000 | 8,530,000 | 10,737,000 | 2,987,263 | 2,939,945 | 8,038,000 | 7,058,000 | 8,192,000 | 2,629,322 | 2,163,132 | 1,961,568 | 1,858,608 | 1,451,146 | 1,378,920 | 1,198,641 | 1,680,115 | 1,205,590 | 1,200,731 | 997,585 | 842,782 | 877,576 | 1,097,456 | 1,071,999 | 1,126,367 | 1,180,289 | 1,354,274 | 1,194,626 | 1,233,643 | 1,188,274 | 1,127,570 | 1,007,739 | 851,758 | 890,210 | 948,989 | 958,162 | 1,023,143 | 1,000,005 | 1,338,639 | 1,538,194 | 1,441,140 | 1,587,611 | 1,606,401 | 1,455,163 | 1,593,219 | 1,391,300 | 751,525 | 710,102 | 567,970 | 432,374 | 690,972 | 540,343 | 603,556 | 763,888 | 126,791 | 609,274 | 0 | 66,332 | 88,932 | 0 | 656,115 | 0 | 87,211 | 0 |
---|
> Long-term Liabilities | 0 | 1,454,099 | 0 | 1,078,840 | 0 | 1,087,493 | 1,149,738 | 0 | 2,203,539 | 2,132,849 | 1,937,945 | 2,395,968 | 2,038,158 | 1,919,460 | 4,083,667 | 4,672,375 | 12,607,538 | 12,680,479 | 13,251,681 | 12,440,295 | 11,853,095 | 13,107,842 | 13,131,494 | 13,518,560 | 13,407,933 | 15,680,880 | 15,452,465 | 16,025,180 | 1,586,229 | 1,556,815 | 1,480,030 | 1,496,523 | 1,999,380 | 2,065,074 | 1,979,319 | 2,073,783 | 2,130,428 | 2,310,157 | 2,345,102 | 2,615,501 | 2,492,193 | 2,544,562 | 2,408,904 | 3,099,461 | 3,556,865 | 3,684,362 | 4,064,931 | 10,878,728 | 12,297,470 | 12,757,320 | 15,731,092 | 16,357,017 | 15,694,661 | 15,480,485 | 15,605,698 | 65,471,000 | 65,088,000 | 69,457,000 | 5,964,617 | 5,359,862 | 66,242,000 | 64,277,000 | 71,798,000 | 74,388,000 | 75,433,000 | 79,143,000 |
| 79,143,000 | 75,433,000 | 74,388,000 | 71,798,000 | 64,277,000 | 66,242,000 | 5,359,862 | 5,964,617 | 69,457,000 | 65,088,000 | 65,471,000 | 15,605,698 | 15,480,485 | 15,694,661 | 16,357,017 | 15,731,092 | 12,757,320 | 12,297,470 | 10,878,728 | 4,064,931 | 3,684,362 | 3,556,865 | 3,099,461 | 2,408,904 | 2,544,562 | 2,492,193 | 2,615,501 | 2,345,102 | 2,310,157 | 2,130,428 | 2,073,783 | 1,979,319 | 2,065,074 | 1,999,380 | 1,496,523 | 1,480,030 | 1,556,815 | 1,586,229 | 16,025,180 | 15,452,465 | 15,680,880 | 13,407,933 | 13,518,560 | 13,131,494 | 13,107,842 | 11,853,095 | 12,440,295 | 13,251,681 | 12,680,479 | 12,607,538 | 4,672,375 | 4,083,667 | 1,919,460 | 2,038,158 | 2,395,968 | 1,937,945 | 2,132,849 | 2,203,539 | 0 | 1,149,738 | 1,087,493 | 0 | 1,078,840 | 0 | 1,454,099 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 738,784 | 738,623 | 0 | 0 | 0 | 0 | 737,818 | 737,711 | 0 | 728,273 | 750,000 | 750,000 | 999,008 | 1,015,952 | 1,034,014 | 0 | 1,031,288 | 1,031,428 | 1,025,255 | 1,046,012 | 1,355,521 | 1,355,994 | 1,352,447 | 1,353,572 | 1,358,444 | 1,361,044 | 1,362,402 | 1,361,711 | 1,357,640 | 1,361,024 | 1,360,448 | 1,903,862 | 2,350,915 | 2,348,440 | 3,500,747 | 4,513,438 | 5,099,895 | 5,615,514 | 5,627,192 | 5,584,271 | 5,653,037 | 5,651,315 | 5,745,415 | 2,815,348 | 2,862,955 | 2,860,045 | 2,864,107 | 2,856,842 | 3,787,643 | 7,037,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 7,037,000 | 3,787,643 | 2,856,842 | 2,864,107 | 2,860,045 | 2,862,955 | 2,815,348 | 5,745,415 | 5,651,315 | 5,653,037 | 5,584,271 | 5,627,192 | 5,615,514 | 5,099,895 | 4,513,438 | 3,500,747 | 2,348,440 | 2,350,915 | 1,903,862 | 1,360,448 | 1,361,024 | 1,357,640 | 1,361,711 | 1,362,402 | 1,361,044 | 1,358,444 | 1,353,572 | 1,352,447 | 1,355,994 | 1,355,521 | 1,046,012 | 1,025,255 | 1,031,428 | 1,031,288 | 0 | 1,034,014 | 1,015,952 | 999,008 | 750,000 | 750,000 | 728,273 | 0 | 737,711 | 737,818 | 0 | 0 | 0 | 0 | 738,623 | 738,784 | 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 | 782,702 | 1,400,730 | 1,416,711 | 1,750,054 | 1,770,034 | 1,790,014 | 1,002,761 | 1,023,707 | 1,031,914 | 1,041,596 | 284,631 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 284,631 | 1,041,596 | 1,031,914 | 1,023,707 | 1,002,761 | 1,790,014 | 1,770,034 | 1,750,054 | 1,416,711 | 1,400,730 | 782,702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 360,038 | 0 | 0 | 0 | 308,291 | 339,996 | 362,059 | 299,307 | 385,287 | 487,431 | 901,807 | 907,578 | 917,348 | 1,319,613 | 1,216,671 | 1,097,677 | 910,544 | 1,282,825 | 917,231 | 1,292,948 | 949,794 | 1,009,304 | 335,570 | 298,069 | 307,244 | 292,593 | 255,248 | 318,662 | 324,540 | 402,802 | 273,292 | 356,695 | 417,173 | 865,278 | 733,269 | 809,469 | 726,622 | 754,845 | 693,010 | 880,246 | 876,245 | 2,495,935 | 1,851,436 | 1,808,027 | 12,839,981 | 2,182,325 | 1,938,797 | 1,284,636 | 1,843,070 | 203,262,000 | 222,831,000 | 229,567,000 | 228,941,000 | 225,860,000 | 238,137,000 | 239,295,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 239,295,000 | 238,137,000 | 225,860,000 | 228,941,000 | 229,567,000 | 222,831,000 | 203,262,000 | 1,843,070 | 1,284,636 | 1,938,797 | 2,182,325 | 12,839,981 | 1,808,027 | 1,851,436 | 2,495,935 | 876,245 | 880,246 | 693,010 | 754,845 | 726,622 | 809,469 | 733,269 | 865,278 | 417,173 | 356,695 | 273,292 | 402,802 | 324,540 | 318,662 | 255,248 | 292,593 | 307,244 | 298,069 | 335,570 | 1,009,304 | 949,794 | 1,292,948 | 917,231 | 1,282,825 | 910,544 | 1,097,677 | 1,216,671 | 1,319,613 | 917,348 | 907,578 | 901,807 | 487,431 | 385,287 | 299,307 | 362,059 | 339,996 | 308,291 | 0 | 0 | 0 | 360,038 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 241,603 | 257,665 | 0 | 0 | 0 | 0 | 252,157 | 309,048 | 0 | 267,078 | 279,479 | 337,120 | 272,727 | 316,177 | 199,614 | 0 | 175,358 | 201,179 | 177,875 | 175,536 | 158,461 | 204,516 | 174,893 | 171,267 | 116,095 | 155,081 | 128,146 | 145,282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,713,000 | 4,890,000 | 5,191,000 | 5,576,000 | 0 | 5,166,000 | 5,448,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 5,448,000 | 5,166,000 | 0 | 5,576,000 | 5,191,000 | 4,890,000 | 4,713,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145,282 | 128,146 | 155,081 | 116,095 | 171,267 | 174,893 | 204,516 | 158,461 | 175,536 | 177,875 | 201,179 | 175,358 | 0 | 199,614 | 316,177 | 272,727 | 337,120 | 279,479 | 267,078 | 0 | 309,048 | 252,157 | 0 | 0 | 0 | 0 | 257,665 | 241,603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 80,503 | 0 | -497,058 | 0 | -399,079 | -304,036 | 0 | -265,924 | -155,780 | 150,902 | 260,781 | 797,943 | 408,827 | 726,401 | 776,571 | 2,694,062 | 2,596,473 | 2,666,818 | 2,758,371 | 2,723,293 | 2,712,282 | 2,637,269 | 2,513,627 | 2,391,983 | 1,995,214 | 1,786,482 | 1,656,947 | 739,755 | 716,110 | 649,505 | 549,360 | 685,310 | 723,094 | 835,116 | 1,177,340 | 1,222,049 | 1,329,491 | 1,462,926 | 1,554,870 | 1,550,055 | 1,627,409 | 1,376,196 | 1,321,491 | 1,379,273 | 1,764,617 | 1,852,222 | 556,638 | 929,031 | 1,089,564 | 1,429,315 | 1,937,165 | 2,365,081 | 2,647,906 | 3,789,141 | 10,993,000 | 3,679,000 | -1,339,000 | 1,848,251 | 1,783,621 | 8,229,000 | 8,442,000 | 14,044,000 | 14,787,000 | 15,273,000 | 17,863,000 |
| 17,863,000 | 15,273,000 | 14,787,000 | 14,044,000 | 8,442,000 | 8,229,000 | 1,783,621 | 1,848,251 | -1,339,000 | 3,679,000 | 10,993,000 | 3,789,141 | 2,647,906 | 2,365,081 | 1,937,165 | 1,429,315 | 1,089,564 | 929,031 | 556,638 | 1,852,222 | 1,764,617 | 1,379,273 | 1,321,491 | 1,376,196 | 1,627,409 | 1,550,055 | 1,554,870 | 1,462,926 | 1,329,491 | 1,222,049 | 1,177,340 | 835,116 | 723,094 | 685,310 | 549,360 | 649,505 | 716,110 | 739,755 | 1,656,947 | 1,786,482 | 1,995,214 | 2,391,983 | 2,513,627 | 2,637,269 | 2,712,282 | 2,723,293 | 2,758,371 | 2,666,818 | 2,596,473 | 2,694,062 | 776,571 | 726,401 | 408,827 | 797,943 | 260,781 | 150,902 | -155,780 | -265,924 | 0 | -304,036 | -399,079 | 0 | -497,058 | 0 | 80,503 | 0 |
---|
Common 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 6 | 6 | 6 | 172,000 | -554,213 | 5 | 1,388,000 | 1,398,000 | 0 | 0 |
| 0 | 0 | 1,398,000 | 1,388,000 | 5 | -554,213 | 172,000 | 6 | 6 | 6 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,959,696 | -2,434,557 | 0 | 0 | 0 | 4,992,369 | -2,142,020 | -1,915,855 | 6,237,052 | -1,722,459 | -1,568,487 | -1,496,949 | -1,425,244 | -1,422,874 | -1,400,661 | 0 | -1,342,133 | -1,328,624 | -1,348,384 | -1,403,254 | -1,236,677 | -1,147,798 | -986,186 | -838,686 | -755,465 | -560,613 | -379,460 | -481,772 | -430,335 | -273,535 | -473,276 | -372,576 | -222,007 | 0 | 0 | -1,075,323 | -653,745 | -396,895 | 0 | 477,343 | 990,798 | 1,078,856 | 1,143,899 | 0 | 0 | -3,901 | 0 | 0 | 73,057 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 73,057 | 0 | 0 | -3,901 | 0 | 0 | 1,143,899 | 1,078,856 | 990,798 | 477,343 | 0 | -396,895 | -653,745 | -1,075,323 | 0 | 0 | -222,007 | -372,576 | -473,276 | -273,535 | -430,335 | -481,772 | -379,460 | -560,613 | -755,465 | -838,686 | -986,186 | -1,147,798 | -1,236,677 | -1,403,254 | -1,348,384 | -1,328,624 | -1,342,133 | 0 | -1,400,661 | -1,422,874 | -1,425,244 | -1,496,949 | -1,568,487 | -1,722,459 | 6,237,052 | -1,915,855 | -2,142,020 | 4,992,369 | 0 | 0 | 0 | -2,434,557 | -1,959,696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | -6,566 | 0 | -6,836 | 0 | -5,099 | -4,088 | 0 | -2,483 | -2,108 | -1,529 | -1,104 | -1,247 | -832 | -488 | -93 | 324 | 168 | 144 | 1,760,412 | 1,667,592 | 1,693,210 | 1,581,174 | 1,515,238 | 1,404,112 | 1,062,461 | 932,860 | 911,934 | -3,054 | -5,947 | -7,620 | -5,078 | -6,975 | -5,450 | -8,723 | -11,803 | -3,022 | -2,061 | -1,809 | -815 | -3,130 | -3,600 | -4,159 | -4,810 | -5,192 | -6,827 | -4,578 | -8,201 | -3,879 | 2,722 | -2,071 | -2,586 | -2,542 | -3,102 | -5,374 | -4,676,000 | -9,790,000 | -13,758,000 | -10,340 | -10,809 | -6,392,000 | -8,095,000 | -5,575,000 | -5,640,000 | -5,820,000 | -3,473,000 |
| -3,473,000 | -5,820,000 | -5,640,000 | -5,575,000 | -8,095,000 | -6,392,000 | -10,809 | -10,340 | -13,758,000 | -9,790,000 | -4,676,000 | -5,374 | -3,102 | -2,542 | -2,586 | -2,071 | 2,722 | -3,879 | -8,201 | -4,578 | -6,827 | -5,192 | -4,810 | -4,159 | -3,600 | -3,130 | -815 | -1,809 | -2,061 | -3,022 | -11,803 | -8,723 | -5,450 | -6,975 | -5,078 | -7,620 | -5,947 | -3,054 | 911,934 | 932,860 | 1,062,461 | 1,404,112 | 1,515,238 | 1,581,174 | 1,693,210 | 1,667,592 | 1,760,412 | 144 | 168 | 324 | -93 | -488 | -832 | -1,247 | -1,104 | -1,529 | -2,108 | -2,483 | 0 | -4,088 | -5,099 | 0 | -6,836 | 0 | -6,566 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,757,158 | 2,847,054 | 0 | 0 | 0 | 0 | 3,043,334 | 2,913,814 | 0 | 2,741,531 | 2,624,582 | 2,495,338 | 2,413,115 | 2,355,627 | 2,254,283 | 0 | 2,084,942 | 2,050,681 | 2,005,509 | 1,957,692 | 1,928,962 | 1,876,342 | 1,830,025 | 1,763,146 | 1,716,138 | 1,627,767 | 1,579,797 | 1,483,244 | 1,429,307 | 1,350,331 | 1,299,418 | 1,144,664 | 1,052,259 | 1,217,231 | 1,302,587 | 1,085,949 | 1,032,442 | 929,524 | 877,173 | 908,195 | 822,612 | 1,017,939 | 2,096,403 | 970,498 | 1,378,038 | 1,242,618 | 1,304,378 | 1,240,217 | 1,353,930 | 14,605,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 14,605,000 | 1,353,930 | 1,240,217 | 1,304,378 | 1,242,618 | 1,378,038 | 970,498 | 2,096,403 | 1,017,939 | 822,612 | 908,195 | 877,173 | 929,524 | 1,032,442 | 1,085,949 | 1,302,587 | 1,217,231 | 1,052,259 | 1,144,664 | 1,299,418 | 1,350,331 | 1,429,307 | 1,483,244 | 1,579,797 | 1,627,767 | 1,716,138 | 1,763,146 | 1,830,025 | 1,876,342 | 1,928,962 | 1,957,692 | 2,005,509 | 2,050,681 | 2,084,942 | 0 | 2,254,283 | 2,355,627 | 2,413,115 | 2,495,338 | 2,624,582 | 2,741,531 | 0 | 2,913,814 | 3,043,334 | 0 | 0 | 0 | 0 | 2,847,054 | 2,757,158 | 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 | -6,237,052 | -6,175,701 | -5,703,383 | -4,992,369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 1,145,580 | 0 | 1,384,143 | 0 | 1,640,610 | 1,729,593 | 0 | 1,906,281 | 1,990,404 | 2,090,249 | 2,170,592 | 2,758,886 | 2,844,216 | 3,153,086 | 3,125,118 | 5,080,994 | 4,909,686 | 4,808,694 | 2,913,814 | 2,931,769 | 2,741,531 | 2,624,582 | 2,495,338 | 2,413,115 | 2,355,627 | 2,254,283 | 2,114,747 | 2,084,942 | 2,050,681 | 2,005,509 | 1,957,692 | 1,928,962 | 1,876,342 | 1,830,025 | 1,763,146 | 1,716,138 | 1,627,767 | 1,579,797 | 1,483,244 | 1,429,307 | 1,350,331 | 1,299,418 | 1,144,664 | 1,052,259 | 1,217,231 | 1,302,587 | 1,085,949 | 1,032,442 | 929,524 | 877,173 | 908,195 | 822,612 | 1,017,939 | 2,096,403 | 15,762,000 | 15,412,000 | 15,256,000 | 3,563,378 | 1,240,217 | 13,913,787 | 14,605,000 | 15,249,000 | 15,167,000 | 15,319,000 | 15,073,000 |
| 15,073,000 | 15,319,000 | 15,167,000 | 15,249,000 | 14,605,000 | 13,913,787 | 1,240,217 | 3,563,378 | 15,256,000 | 15,412,000 | 15,762,000 | 2,096,403 | 1,017,939 | 822,612 | 908,195 | 877,173 | 929,524 | 1,032,442 | 1,085,949 | 1,302,587 | 1,217,231 | 1,052,259 | 1,144,664 | 1,299,418 | 1,350,331 | 1,429,307 | 1,483,244 | 1,579,797 | 1,627,767 | 1,716,138 | 1,763,146 | 1,830,025 | 1,876,342 | 1,928,962 | 1,957,692 | 2,005,509 | 2,050,681 | 2,084,942 | 2,114,747 | 2,254,283 | 2,355,627 | 2,413,115 | 2,495,338 | 2,624,582 | 2,741,531 | 2,931,769 | 2,913,814 | 4,808,694 | 4,909,686 | 5,080,994 | 3,125,118 | 3,153,086 | 2,844,216 | 2,758,886 | 2,170,592 | 2,090,249 | 1,990,404 | 1,906,281 | 0 | 1,729,593 | 1,640,610 | 0 | 1,384,143 | 0 | 1,145,580 | 0 |
---|