> Total Assets | 3,446,092 | 0 | 3,877,365 | 4,026,375 | 4,149,123 | 4,043,999 | 3,909,389 | 4,053,233 | 4,107,115 | 4,065,462 | 4,053,354 | 4,259,090 | 4,474,385 | 4,496,114 | 4,471,060 | 4,177,545 | 4,179,390 | 4,237,178 | 4,173,466 | 4,426,684 | 4,725,432 | 4,556,580 | 4,703,361 | 4,781,147 | 5,056,722 | 5,010,555 | 5,108,097 | 5,492,929 | 5,435,998 | 5,407,484 | 5,396,881 | 5,556,408 | 6,325,740 | 6,334,451 | 6,643,637 | 7,099,510 | 8,163,078 | 8,201,378 | 9,487,082 | 10,023,963 | 9,742,328 | 9,682,989 | 9,721,804 | 9,991,611 | 10,038,556 | 10,485,935 | 10,394,552 | 10,597,875 | 10,974,917 | 10,617,109 | 10,519,520 | 10,569,357 | 10,848,975 | 11,099,108 | 11,286,141 | 12,674,100 | 11,951,541 | 11,874,834 | 12,167,334 | 12,627,497 | 13,005,860 | 13,186,447 | 13,686,909 | 14,115,629 | 14,874,426 | 15,869,222 | 16,364,041 | 16,527,297 | 16,736,377 | 18,502,668 | 24,867,103 | 26,383,759 | 28,688,089 | 24,842,493 | 22,499,849 | 19,796,459 | 18,803,079 | 17,925,278 | 17,267,992 |
| 17,267,992 | 17,925,278 | 18,803,079 | 19,796,459 | 22,499,849 | 24,842,493 | 28,688,089 | 26,383,759 | 24,867,103 | 18,502,668 | 16,736,377 | 16,527,297 | 16,364,041 | 15,869,222 | 14,874,426 | 14,115,629 | 13,686,909 | 13,186,447 | 13,005,860 | 12,627,497 | 12,167,334 | 11,874,834 | 11,951,541 | 12,674,100 | 11,286,141 | 11,099,108 | 10,848,975 | 10,569,357 | 10,519,520 | 10,617,109 | 10,974,917 | 10,597,875 | 10,394,552 | 10,485,935 | 10,038,556 | 9,991,611 | 9,721,804 | 9,682,989 | 9,742,328 | 10,023,963 | 9,487,082 | 8,201,378 | 8,163,078 | 7,099,510 | 6,643,637 | 6,334,451 | 6,325,740 | 5,556,408 | 5,396,881 | 5,407,484 | 5,435,998 | 5,492,929 | 5,108,097 | 5,010,555 | 5,056,722 | 4,781,147 | 4,703,361 | 4,556,580 | 4,725,432 | 4,426,684 | 4,173,466 | 4,237,178 | 4,179,390 | 4,177,545 | 4,471,060 | 4,496,114 | 4,474,385 | 4,259,090 | 4,053,354 | 4,065,462 | 4,107,115 | 4,053,233 | 3,909,389 | 4,043,999 | 4,149,123 | 4,026,375 | 3,877,365 | 0 | 3,446,092 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,936,624 | 2,133,571 | 1,958,213 | 2,089,245 | 3,363,813 | 2,540,156 | 2,225,368 | 2,322,233 | 2,548,710 | 2,826,534 | 2,810,076 | 2,986,634 | 2,966,940 | 3,094,091 | 3,198,970 | 3,494,440 | 3,538,413 | 3,745,563 | 5,487,286 | 11,783,681 | 13,541,268 | 15,697,005 | 12,191,484 | 9,593,011 | 6,834,707 | 5,875,476 | 5,099,198 | 4,389,410 |
| 4,389,410 | 5,099,198 | 5,875,476 | 6,834,707 | 9,593,011 | 12,191,484 | 15,697,005 | 13,541,268 | 11,783,681 | 5,487,286 | 3,745,563 | 3,538,413 | 3,494,440 | 3,198,970 | 3,094,091 | 2,966,940 | 2,986,634 | 2,810,076 | 2,826,534 | 2,548,710 | 2,322,233 | 2,225,368 | 2,540,156 | 3,363,813 | 2,089,245 | 1,958,213 | 2,133,571 | 1,936,624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 512,565 | 562,884 | 457,457 | 564,536 | 485,531 | 463,310 | 497,809 | 416,890 | 645,704 | 623,933 | 622,436 | 721,232 | 792,421 | 760,534 | 803,069 | 729,032 | 943,805 | 1,712,831 | 1,627,322 | 2,287,655 | 4,520,061 | 4,172,543 | 1,618,269 | 2,387,521 | 2,598,186 | 2,492,647 | 1,897,899 | 1,487,342 |
| 1,487,342 | 1,897,899 | 2,492,647 | 2,598,186 | 2,387,521 | 1,618,269 | 4,172,543 | 4,520,061 | 2,287,655 | 1,627,322 | 1,712,831 | 943,805 | 729,032 | 803,069 | 760,534 | 792,421 | 721,232 | 622,436 | 623,933 | 645,704 | 416,890 | 497,809 | 463,310 | 485,531 | 564,536 | 457,457 | 562,884 | 512,565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-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 | 51,230 | 61,231 | 61,509 | 11,325 | 11,401 | 11,402 | 11,401 | 11,990 | 1,237 | 129,939 | 37,109 | 1,953 | 86,229 | 109,786 | 77,534 | 28,037 | 1,978 | 1,980 | 367,526 | 1,984 | 736,134 | 2,146,300 | 60,688 | 59,339 | 41,850 | 143,135 | 123,849 | 2,453 |
| 2,453 | 123,849 | 143,135 | 41,850 | 59,339 | 60,688 | 2,146,300 | 736,134 | 1,984 | 367,526 | 1,980 | 1,978 | 28,037 | 77,534 | 109,786 | 86,229 | 1,953 | 37,109 | 129,939 | 1,237 | 11,990 | 11,401 | 11,402 | 11,401 | 11,325 | 61,509 | 61,231 | 51,230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 156,174 | 0 | 190,680 | 220,078 | 247,862 | 219,866 | 236,091 | 333,396 | 330,484 | 376,248 | 378,924 | 446,632 | 526,734 | 551,331 | 644,152 | 624,031 | 593,489 | 540,926 | 552,864 | 570,747 | 757,550 | 735,362 | 797,971 | 795,831 | 790,605 | 820,980 | 719,223 | 595,066 | 634,601 | 511,948 | 617,740 | 441,398 | 623,930 | 568,312 | 728,700 | 839,390 | 752,970 | 884,896 | 821,106 | 761,453 | 976,840 | 1,099,776 | 1,054,032 | 1,130,084 | 1,191,140 | 1,326,496 | 1,359,852 | 1,124,705 | 1,165,145 | 1,309,485 | 1,224,024 | 1,044,532 | 1,117,872 | 1,177,405 | 1,179,656 | 1,090,829 | 1,226,683 | 1,289,955 | 1,613,441 | 1,563,711 | 864,303 | 948,717 | 1,005,648 | 1,853,070 | 1,972,531 | 2,064,715 | 2,488,970 | 2,335,478 | 1,791,438 | 3,231,388 | 6,605,275 | 5,705,875 | 8,924,133 | 10,047,079 | 6,792,811 | 3,796,999 | 1,111,183 | 2,777,680 | 913,263 |
| 913,263 | 2,777,680 | 1,111,183 | 3,796,999 | 6,792,811 | 10,047,079 | 8,924,133 | 5,705,875 | 6,605,275 | 3,231,388 | 1,791,438 | 2,335,478 | 2,488,970 | 2,064,715 | 1,972,531 | 1,853,070 | 1,005,648 | 948,717 | 864,303 | 1,563,711 | 1,613,441 | 1,289,955 | 1,226,683 | 1,090,829 | 1,179,656 | 1,177,405 | 1,117,872 | 1,044,532 | 1,224,024 | 1,309,485 | 1,165,145 | 1,124,705 | 1,359,852 | 1,326,496 | 1,191,140 | 1,130,084 | 1,054,032 | 1,099,776 | 976,840 | 761,453 | 821,106 | 884,896 | 752,970 | 839,390 | 728,700 | 568,312 | 623,930 | 441,398 | 617,740 | 511,948 | 634,601 | 595,066 | 719,223 | 820,980 | 790,605 | 795,831 | 797,971 | 735,362 | 757,550 | 570,747 | 552,864 | 540,926 | 593,489 | 624,031 | 644,152 | 551,331 | 526,734 | 446,632 | 378,924 | 376,248 | 330,484 | 333,396 | 236,091 | 219,866 | 247,862 | 220,078 | 190,680 | 0 | 156,174 |
---|
Other Current Assets | 20,935 | 0 | 14,034 | 13,469 | 16,933 | 13,622 | 9,804 | 8,890 | 15,557 | 15,129 | 12,547 | 12,937 | 35,673 | 23,939 | 12,352 | 11,865 | 25,308 | 27,852 | 18,174 | 14,194 | 29,964 | 21,047 | 17,420 | 14,126 | 34,122 | 25,753 | 39,134 | 180 | 52,302 | 37,505 | 26,598 | 10,859 | 3,945 | 30,413 | 7,761 | 1,640 | 2,609 | 17,933 | 8,915 | 4,160 | 7,490 | 3,149 | 21,913 | 12,979 | 18,675 | 20,430 | 12,341 | 16,587 | 21,871 | 20,499 | 26,202 | 16,694 | 18,690 | 11,944 | 14,580 | 2,798 | 7,243 | 3,124 | 958 | 1,741 | 2,687 | 2,525 | 2,711 | 4,048 | 4,534 | 7,057 | 4,198 | 7,596 | 14,200 | 379,940 | 2,604,546 | 2,237,417 | 32,151 | 34,565 | 24,481 | 77,225 | 22,383 | 6,501 | 3,995 |
| 3,995 | 6,501 | 22,383 | 77,225 | 24,481 | 34,565 | 32,151 | 2,237,417 | 2,604,546 | 379,940 | 14,200 | 7,596 | 4,198 | 7,057 | 4,534 | 4,048 | 2,711 | 2,525 | 2,687 | 1,741 | 958 | 3,124 | 7,243 | 2,798 | 14,580 | 11,944 | 18,690 | 16,694 | 26,202 | 20,499 | 21,871 | 16,587 | 12,341 | 20,430 | 18,675 | 12,979 | 21,913 | 3,149 | 7,490 | 4,160 | 8,915 | 17,933 | 2,609 | 1,640 | 7,761 | 30,413 | 3,945 | 10,859 | 26,598 | 37,505 | 52,302 | 180 | 39,134 | 25,753 | 34,122 | 14,126 | 17,420 | 21,047 | 29,964 | 14,194 | 18,174 | 27,852 | 25,308 | 11,865 | 12,352 | 23,939 | 35,673 | 12,937 | 12,547 | 15,129 | 15,557 | 8,890 | 9,804 | 13,622 | 16,933 | 13,469 | 14,034 | 0 | 20,935 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,179,326 | 10,376,371 | 10,700,275 | 11,148,689 | 11,780,335 | 12,670,252 | 12,869,601 | 12,988,884 | 12,990,814 | 13,015,382 | 13,083,422 | 12,842,492 | 12,991,084 | 12,651,009 | 12,906,838 | 12,961,753 | 12,927,603 | 12,826,080 | 12,878,582 |
| 12,878,582 | 12,826,080 | 12,927,603 | 12,961,753 | 12,906,838 | 12,651,009 | 12,991,084 | 12,842,492 | 13,083,422 | 13,015,382 | 12,990,814 | 12,988,884 | 12,869,601 | 12,670,252 | 11,780,335 | 11,148,689 | 10,700,275 | 10,376,371 | 10,179,326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 2,824,946 | 0 | 3,138,439 | 3,114,200 | 3,146,018 | 3,133,401 | 3,102,059 | 3,062,489 | 3,047,895 | 3,047,118 | 3,054,891 | 3,099,588 | 3,139,726 | 3,360,136 | 3,377,715 | 2,927,818 | 2,909,535 | 3,100,105 | 3,107,258 | 3,103,555 | 3,172,918 | 3,179,303 | 3,181,591 | 3,167,675 | 3,334,875 | 3,405,938 | 3,483,852 | 3,499,065 | 3,615,616 | 3,760,745 | 3,807,882 | 3,999,751 | 4,181,300 | 4,373,244 | 4,715,666 | 4,975,827 | 6,012,003 | 6,153,939 | 6,703,481 | 7,426,727 | 7,490,949 | 7,556,191 | 6,943,498 | 6,883,703 | 6,883,654 | 7,152,765 | 7,173,252 | 7,188,178 | 7,195,258 | 7,328,610 | 7,308,636 | 7,370,532 | 7,453,366 | 7,568,904 | 7,630,142 | 7,744,471 | 7,845,890 | 8,090,231 | 8,282,421 | 8,526,318 | 8,635,312 | 8,824,836 | 9,143,596 | 9,615,032 | 10,253,986 | 11,141,176 | 11,346,185 | 11,437,900 | 11,436,573 | 11,455,256 | 11,533,162 | 11,789,595 | 11,928,728 | 11,596,802 | 11,538,759 | 11,829,325 | 11,777,559 | 11,714,713 | 11,763,611 |
| 11,763,611 | 11,714,713 | 11,777,559 | 11,829,325 | 11,538,759 | 11,596,802 | 11,928,728 | 11,789,595 | 11,533,162 | 11,455,256 | 11,436,573 | 11,437,900 | 11,346,185 | 11,141,176 | 10,253,986 | 9,615,032 | 9,143,596 | 8,824,836 | 8,635,312 | 8,526,318 | 8,282,421 | 8,090,231 | 7,845,890 | 7,744,471 | 7,630,142 | 7,568,904 | 7,453,366 | 7,370,532 | 7,308,636 | 7,328,610 | 7,195,258 | 7,188,178 | 7,173,252 | 7,152,765 | 6,883,654 | 6,883,703 | 6,943,498 | 7,556,191 | 7,490,949 | 7,426,727 | 6,703,481 | 6,153,939 | 6,012,003 | 4,975,827 | 4,715,666 | 4,373,244 | 4,181,300 | 3,999,751 | 3,807,882 | 3,760,745 | 3,615,616 | 3,499,065 | 3,483,852 | 3,405,938 | 3,334,875 | 3,167,675 | 3,181,591 | 3,179,303 | 3,172,918 | 3,103,555 | 3,107,258 | 3,100,105 | 2,909,535 | 2,927,818 | 3,377,715 | 3,360,136 | 3,139,726 | 3,099,588 | 3,054,891 | 3,047,118 | 3,047,895 | 3,062,489 | 3,102,059 | 3,133,401 | 3,146,018 | 3,114,200 | 3,138,439 | 0 | 2,824,946 |
---|
Goodwill | 227,248 | 0 | 213,910 | 209,464 | 205,018 | 200,572 | 196,125 | 191,680 | 0 | 0 | 0 | 173,896 | 0 | 0 | 0 | 156,112 | 156,111 | 156,111 | 156,111 | 156,111 | 0 | 0 | 0 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 36,897 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 207,959 | 207,959 | 207,959 | 207,959 | 201,735 | 201,735 | 373,356 | 373,356 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 |
| 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 329,376 | 373,356 | 373,356 | 201,735 | 201,735 | 207,959 | 207,959 | 207,959 | 207,959 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 36,897 | 156,111 | 156,111 | 156,111 | 156,111 | 156,111 | 0 | 0 | 0 | 156,111 | 156,111 | 156,111 | 156,111 | 156,112 | 0 | 0 | 0 | 173,896 | 0 | 0 | 0 | 191,680 | 196,125 | 200,572 | 205,018 | 209,464 | 213,910 | 0 | 227,248 |
---|
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 | 45,376 | 47,281 | 47,100 | 50,032 | 49,471 | 46,448 | 43,262 | 46,164 | 38,287 | 40,337 | 41,226 | 39,077 | 36,666 | 29,827 | 32,751 | 29,170 | 31,755 | 33,946 | 33,128 | 32,183 | 32,872 | 33,751 | 31,072 | 30,793 | 30,821 | 27,719 | 29,191 | 29,180 |
| 29,180 | 29,191 | 27,719 | 30,821 | 30,793 | 31,072 | 33,751 | 32,872 | 32,183 | 33,128 | 33,946 | 31,755 | 29,170 | 32,751 | 29,827 | 36,666 | 39,077 | 41,226 | 40,337 | 38,287 | 46,164 | 43,262 | 46,448 | 49,471 | 50,032 | 47,100 | 47,281 | 45,376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 227,248 | 0 | 213,910 | 209,464 | 205,018 | 200,572 | 196,125 | 199,882 | 195,208 | 190,532 | 189,024 | 184,399 | 180,289 | 174,650 | 174,462 | 169,742 | 169,559 | 169,196 | 169,112 | 165,091 | 163,362 | 166,257 | 167,411 | 178,224 | 186,631 | 190,047 | 199,388 | 198,711 | 193,008 | 195,983 | 209,084 | 207,938 | 206,721 | 202,979 | 201,558 | 213,218 | 218,382 | 213,336 | 219,204 | 274,274 | 285,116 | 282,574 | 279,943 | 288,804 | 284,156 | 469,228 | 482,530 | 450,595 | 454,443 | 448,244 | 441,804 | 471,262 | 472,344 | 467,488 | 468,164 | 471,842 | 468,821 | 134,766 | 132,556 | 138,589 | 133,704 | 130,212 | 126,893 | 121,605 | 115,277 | 114,037 | 108,208 | 124,847 | 121,311 | 116,916 | 115,630 | 119,983 | 114,510 | 105,247 | 100,568 | 95,884 | 107,603 | 111,500 | 115,388 |
| 115,388 | 111,500 | 107,603 | 95,884 | 100,568 | 105,247 | 114,510 | 119,983 | 115,630 | 116,916 | 121,311 | 124,847 | 108,208 | 114,037 | 115,277 | 121,605 | 126,893 | 130,212 | 133,704 | 138,589 | 132,556 | 134,766 | 468,821 | 471,842 | 468,164 | 467,488 | 472,344 | 471,262 | 441,804 | 448,244 | 454,443 | 450,595 | 482,530 | 469,228 | 284,156 | 288,804 | 279,943 | 282,574 | 285,116 | 274,274 | 219,204 | 213,336 | 218,382 | 213,218 | 201,558 | 202,979 | 206,721 | 207,938 | 209,084 | 195,983 | 193,008 | 198,711 | 199,388 | 190,047 | 186,631 | 178,224 | 167,411 | 166,257 | 163,362 | 165,091 | 169,112 | 169,196 | 169,559 | 169,742 | 174,462 | 174,650 | 180,289 | 184,399 | 189,024 | 190,532 | 195,208 | 199,882 | 196,125 | 200,572 | 205,018 | 209,464 | 213,910 | 0 | 227,248 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,431 | 36,315 | 45,311 | 29,492 | 32,088 | 31,687 | 30,918 | 31,016 | 28,329 | 30,727 | 30,420 | 27,142 | 31,454 | 26,223 | 39,370 | 24,872 | 23,425 | 25,199 | 30,421 |
| 30,421 | 25,199 | 23,425 | 24,872 | 39,370 | 26,223 | 31,454 | 27,142 | 30,420 | 30,727 | 28,329 | 31,016 | 30,918 | 31,687 | 32,088 | 29,492 | 45,311 | 36,315 | 32,431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 2,771,400 | 0 | 2,377,854 | 1,574,474 | 1,627,861 | 1,477,036 | 1,374,544 | 1,412,113 | 1,376,353 | 1,327,339 | 1,287,093 | 1,363,997 | 1,484,866 | 1,581,888 | 1,516,613 | 1,499,325 | 1,355,154 | 1,452,049 | 1,354,380 | 1,436,069 | 1,528,806 | 1,435,088 | 1,494,542 | 1,390,385 | 1,487,100 | 1,541,050 | 1,619,078 | 1,809,128 | 2,065,010 | 1,975,800 | 1,976,140 | 1,955,289 | 2,470,958 | 2,472,817 | 2,844,003 | 3,054,175 | 3,887,620 | 3,910,261 | 5,287,715 | 5,484,651 | 5,035,515 | 5,166,541 | 5,232,624 | 5,324,611 | 5,246,508 | 5,724,900 | 5,660,125 | 5,676,332 | 5,852,748 | 5,558,144 | 5,426,010 | 5,232,854 | 5,305,903 | 5,644,674 | 5,683,675 | 6,762,339 | 5,797,325 | 5,804,622 | 6,065,312 | 6,229,710 | 6,334,686 | 6,625,317 | 6,974,749 | 7,137,355 | 7,577,533 | 8,694,040 | 9,023,867 | 8,900,986 | 8,734,054 | 9,614,920 | 13,244,294 | 12,078,121 | 12,255,477 | 10,099,103 | 9,246,449 | 6,286,658 | 4,995,802 | 4,957,017 | 4,001,412 |
| 4,001,412 | 4,957,017 | 4,995,802 | 6,286,658 | 9,246,449 | 10,099,103 | 12,255,477 | 12,078,121 | 13,244,294 | 9,614,920 | 8,734,054 | 8,900,986 | 9,023,867 | 8,694,040 | 7,577,533 | 7,137,355 | 6,974,749 | 6,625,317 | 6,334,686 | 6,229,710 | 6,065,312 | 5,804,622 | 5,797,325 | 6,762,339 | 5,683,675 | 5,644,674 | 5,305,903 | 5,232,854 | 5,426,010 | 5,558,144 | 5,852,748 | 5,676,332 | 5,660,125 | 5,724,900 | 5,246,508 | 5,324,611 | 5,232,624 | 5,166,541 | 5,035,515 | 5,484,651 | 5,287,715 | 3,910,261 | 3,887,620 | 3,054,175 | 2,844,003 | 2,472,817 | 2,470,958 | 1,955,289 | 1,976,140 | 1,975,800 | 2,065,010 | 1,809,128 | 1,619,078 | 1,541,050 | 1,487,100 | 1,390,385 | 1,494,542 | 1,435,088 | 1,528,806 | 1,436,069 | 1,354,380 | 1,452,049 | 1,355,154 | 1,499,325 | 1,516,613 | 1,581,888 | 1,484,866 | 1,363,997 | 1,287,093 | 1,327,339 | 1,376,353 | 1,412,113 | 1,374,544 | 1,477,036 | 1,627,861 | 1,574,474 | 2,377,854 | 0 | 2,771,400 |
---|
> Total Current Liabilities | 613,028 | 0 | 510,079 | 573,570 | 598,281 | 582,275 | 525,819 | 676,069 | 701,140 | 697,360 | 713,878 | 837,349 | 1,008,977 | 1,018,163 | 1,009,211 | 1,061,222 | 970,441 | 1,122,241 | 1,080,250 | 1,202,690 | 1,268,888 | 1,218,120 | 1,160,894 | 1,184,082 | 937,067 | 989,993 | 1,076,241 | 1,065,101 | 1,242,757 | 1,506,112 | 1,512,022 | 1,845,606 | 1,810,794 | 1,444,733 | 1,635,773 | 1,539,282 | 1,854,228 | 1,790,582 | 1,670,948 | 1,815,272 | 1,457,931 | 1,611,490 | 1,688,012 | 1,803,062 | 2,544,809 | 3,047,005 | 3,008,523 | 3,042,079 | 3,238,995 | 2,946,892 | 2,816,497 | 2,621,479 | 3,688,761 | 3,025,853 | 2,208,322 | 2,276,106 | 1,305,972 | 1,302,365 | 1,559,871 | 1,740,375 | 1,873,238 | 1,703,584 | 2,053,614 | 2,185,815 | 4,047,425 | 5,222,294 | 5,665,241 | 5,667,395 | 3,125,702 | 4,346,299 | 7,874,397 | 7,847,513 | 9,164,220 | 7,133,417 | 6,367,729 | 3,510,193 | 3,278,582 | 3,315,478 | 3,420,996 |
| 3,420,996 | 3,315,478 | 3,278,582 | 3,510,193 | 6,367,729 | 7,133,417 | 9,164,220 | 7,847,513 | 7,874,397 | 4,346,299 | 3,125,702 | 5,667,395 | 5,665,241 | 5,222,294 | 4,047,425 | 2,185,815 | 2,053,614 | 1,703,584 | 1,873,238 | 1,740,375 | 1,559,871 | 1,302,365 | 1,305,972 | 2,276,106 | 2,208,322 | 3,025,853 | 3,688,761 | 2,621,479 | 2,816,497 | 2,946,892 | 3,238,995 | 3,042,079 | 3,008,523 | 3,047,005 | 2,544,809 | 1,803,062 | 1,688,012 | 1,611,490 | 1,457,931 | 1,815,272 | 1,670,948 | 1,790,582 | 1,854,228 | 1,539,282 | 1,635,773 | 1,444,733 | 1,810,794 | 1,845,606 | 1,512,022 | 1,506,112 | 1,242,757 | 1,065,101 | 1,076,241 | 989,993 | 937,067 | 1,184,082 | 1,160,894 | 1,218,120 | 1,268,888 | 1,202,690 | 1,080,250 | 1,122,241 | 970,441 | 1,061,222 | 1,009,211 | 1,018,163 | 1,008,977 | 837,349 | 713,878 | 697,360 | 701,140 | 676,069 | 525,819 | 582,275 | 598,281 | 573,570 | 510,079 | 0 | 613,028 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,094,165 | 4,181,448 | 4,521,752 | 1,000,000 | 1,000,000 | 4,531,412 | 4,505,251 | 0 | 0 | 526,500 | 406,500 | 612,995 | 708,450 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 708,450 | 612,995 | 406,500 | 526,500 | 0 | 0 | 4,505,251 | 4,531,412 | 1,000,000 | 1,000,000 | 4,521,752 | 4,181,448 | 4,094,165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,094,165 | 4,181,448 | 4,521,752 | 1,000,000 | 1,000,000 | 4,531,412 | 4,505,251 | 0 | 0 | 526,500 | 406,500 | 612,995 | 708,450 | 2,583,610 | 3,873,715 | 4,354,585 | 4,286,645 | 1,759,903 | 2,059,472 | 2,324,188 | 2,977,709 | 3,517,814 | 2,704,686 | 3,276,744 | 1,270,677 | 1,276,979 | 1,283,361 | 1,161,018 |
| 1,161,018 | 1,283,361 | 1,276,979 | 1,270,677 | 3,276,744 | 2,704,686 | 3,517,814 | 2,977,709 | 2,324,188 | 2,059,472 | 1,759,903 | 4,286,645 | 4,354,585 | 3,873,715 | 2,583,610 | 708,450 | 612,995 | 406,500 | 526,500 | 0 | 0 | 4,505,251 | 4,531,412 | 1,000,000 | 1,000,000 | 4,521,752 | 4,181,448 | 4,094,165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 118,591 | 0 | 139,276 | 139,096 | 136,940 | 149,788 | 139,424 | 182,485 | 193,873 | 206,843 | 236,668 | 239,425 | 225,434 | 262,495 | 266,714 | 266,574 | 240,315 | 239,443 | 241,966 | 302,492 | 275,844 | 282,187 | 317,794 | 325,896 | 284,939 | 252,481 | 289,079 | 253,070 | 190,842 | 193,643 | 214,466 | 229,071 | 220,286 | 230,983 | 259,976 | 276,911 | 297,561 | 265,719 | 306,085 | 399,138 | 377,102 | 339,412 | 320,370 | 337,981 | 338,237 | 346,495 | 348,195 | 355,402 | 345,841 | 362,397 | 410,100 | 412,659 | 420,397 | 377,725 | 440,001 | 458,211 | 433,162 | 423,185 | 476,873 | 502,293 | 468,203 | 477,761 | 507,494 | 493,724 | 474,810 | 431,141 | 514,891 | 564,863 | 535,487 | 884,504 | 1,470,729 | 893,471 | 1,544,034 | 1,370,480 | 1,173,046 | 796,871 | 694,556 | 737,257 | 785,430 |
| 785,430 | 737,257 | 694,556 | 796,871 | 1,173,046 | 1,370,480 | 1,544,034 | 893,471 | 1,470,729 | 884,504 | 535,487 | 564,863 | 514,891 | 431,141 | 474,810 | 493,724 | 507,494 | 477,761 | 468,203 | 502,293 | 476,873 | 423,185 | 433,162 | 458,211 | 440,001 | 377,725 | 420,397 | 412,659 | 410,100 | 362,397 | 345,841 | 355,402 | 348,195 | 346,495 | 338,237 | 337,981 | 320,370 | 339,412 | 377,102 | 399,138 | 306,085 | 265,719 | 297,561 | 276,911 | 259,976 | 230,983 | 220,286 | 229,071 | 214,466 | 193,643 | 190,842 | 253,070 | 289,079 | 252,481 | 284,939 | 325,896 | 317,794 | 282,187 | 275,844 | 302,492 | 241,966 | 239,443 | 240,315 | 266,574 | 266,714 | 262,495 | 225,434 | 239,425 | 236,668 | 206,843 | 193,873 | 182,485 | 139,424 | 149,788 | 136,940 | 139,096 | 139,276 | 0 | 118,591 |
---|
Other Current Liabilities | 125,997 | 0 | 84,328 | 148,511 | 201,242 | 171,144 | 135,403 | 233,921 | 264,704 | 220,782 | 202,819 | 377,459 | 537,865 | 472,018 | 391,592 | 455,966 | 491,964 | 447,906 | 408,797 | 506,119 | 662,167 | 500,087 | 436,730 | 516,368 | 581,664 | 490,443 | 459,468 | 457,792 | 547,827 | 493,415 | 460,710 | 493,873 | 593,236 | 539,316 | 609,198 | 580,289 | 667,432 | 580,338 | 546,525 | 691,290 | 639,666 | 642,360 | 664,087 | 676,689 | 613,016 | 704,882 | 576,123 | 658,839 | 630,298 | 598,583 | 585,246 | 613,027 | 585,390 | 621,369 | 608,321 | 667,895 | 686,320 | 375,378 | 400,671 | 495,078 | 24,932 | 28,526 | 54,519 | 561,291 | 611,898 | 538,852 | 414,696 | 418,279 | 448,555 | 807,890 | 3,094,385 | 3,122,612 | 3,109,208 | 1,958,474 | 1,109,008 | 726,187 | 83,222 | 708,288 | 92,593 |
| 92,593 | 708,288 | 83,222 | 726,187 | 1,109,008 | 1,958,474 | 3,109,208 | 3,122,612 | 3,094,385 | 807,890 | 448,555 | 418,279 | 414,696 | 538,852 | 611,898 | 561,291 | 54,519 | 28,526 | 24,932 | 495,078 | 400,671 | 375,378 | 686,320 | 667,895 | 608,321 | 621,369 | 585,390 | 613,027 | 585,246 | 598,583 | 630,298 | 658,839 | 576,123 | 704,882 | 613,016 | 676,689 | 664,087 | 642,360 | 639,666 | 691,290 | 546,525 | 580,338 | 667,432 | 580,289 | 609,198 | 539,316 | 593,236 | 493,873 | 460,710 | 493,415 | 547,827 | 457,792 | 459,468 | 490,443 | 581,664 | 516,368 | 436,730 | 500,087 | 662,167 | 506,119 | 408,797 | 447,906 | 491,964 | 455,966 | 391,592 | 472,018 | 537,865 | 377,459 | 202,819 | 220,782 | 264,704 | 233,921 | 135,403 | 171,144 | 201,242 | 148,511 | 84,328 | 0 | 125,997 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,461,448 | 4,921,733 | 4,921,135 | 4,951,540 | 3,530,108 | 3,471,746 | 3,358,626 | 3,233,591 | 5,608,352 | 5,268,621 | 5,369,897 | 4,230,608 | 3,091,257 | 2,965,686 | 2,878,720 | 2,776,465 | 1,717,220 | 1,641,539 | 580,416 |
| 580,416 | 1,641,539 | 1,717,220 | 2,776,465 | 2,878,720 | 2,965,686 | 3,091,257 | 4,230,608 | 5,369,897 | 5,268,621 | 5,608,352 | 3,233,591 | 3,358,626 | 3,471,746 | 3,530,108 | 4,951,540 | 4,921,135 | 4,921,733 | 4,461,448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,094,165 | -4,181,448 | -4,521,752 | -1,000,000 | -1,000,000 | -4,531,412 | -4,505,251 | 0 | 0 | -514,305 | -395,075 | -602,346 | -698,583 | 93,731 | 92,307 | 89,249 | 82,742 | 82,099 | 81,451 | 85,116 | 84,441 | 3,379 | 4,527 | 19,719 | 18,658 | 17,593 | 16,524 | 15,435 |
| 15,435 | 16,524 | 17,593 | 18,658 | 19,719 | 4,527 | 3,379 | 84,441 | 85,116 | 81,451 | 82,099 | 82,742 | 89,249 | 92,307 | 93,731 | -698,583 | -602,346 | -395,075 | -514,305 | 0 | 0 | -4,505,251 | -4,531,412 | -1,000,000 | -1,000,000 | -4,521,752 | -4,181,448 | -4,094,165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,775 | 25,168 | 41,332 | 72,761 | 102,798 | 116,164 | 101,803 | 88,863 | 64,506 | 63,271 | 43,512 | 41,801 | 42,770 | 31,139 | 31,929 | 37,016 | 36,191 | 34,289 | 48,550 |
| 48,550 | 34,289 | 36,191 | 37,016 | 31,929 | 31,139 | 42,770 | 41,801 | 43,512 | 63,271 | 64,506 | 88,863 | 101,803 | 116,164 | 102,798 | 72,761 | 41,332 | 25,168 | 9,775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 392,828 | 674,691 | 1,171,802 | 2,111,293 | 2,174,850 | 2,215,201 | 2,177,021 | 2,266,091 | 2,355,988 | 2,355,621 | 2,370,578 | 2,480,680 | 2,577,249 | 2,532,996 | 2,551,224 | 2,292,199 | 2,434,217 | 2,388,654 | 2,419,596 | 2,564,671 | 2,739,814 | 2,671,159 | 2,755,605 | 2,905,874 | 3,070,724 | 2,958,521 | 2,975,911 | 3,129,105 | 2,969,974 | 3,068,016 | 3,063,382 | 3,224,118 | 3,447,900 | 3,468,812 | 3,408,307 | 3,623,667 | 3,818,261 | 3,864,744 | 3,832,647 | 3,965,766 | 4,103,733 | 3,998,990 | 3,998,946 | 4,137,060 | 4,231,854 | 4,144,593 | 4,168,256 | 4,358,564 | 4,515,417 | 4,494,983 | 4,563,105 | 4,760,780 | 4,926,330 | 4,844,071 | 4,938,283 | 5,194,653 | 5,402,501 | 5,365,086 | 5,437,805 | 5,701,435 | 5,942,054 | 5,871,021 | 6,016,979 | 6,247,996 | 6,523,592 | 6,458,812 | 6,621,499 | 6,884,503 | 7,217,657 | 8,042,706 | 10,559,054 | 12,979,724 | 14,993,528 | 13,593,400 | 12,189,414 | 12,444,901 | 12,699,380 | 11,973,870 | 12,179,373 |
| 12,179,373 | 11,973,870 | 12,699,380 | 12,444,901 | 12,189,414 | 13,593,400 | 14,993,528 | 12,979,724 | 10,559,054 | 8,042,706 | 7,217,657 | 6,884,503 | 6,621,499 | 6,458,812 | 6,523,592 | 6,247,996 | 6,016,979 | 5,871,021 | 5,942,054 | 5,701,435 | 5,437,805 | 5,365,086 | 5,402,501 | 5,194,653 | 4,938,283 | 4,844,071 | 4,926,330 | 4,760,780 | 4,563,105 | 4,494,983 | 4,515,417 | 4,358,564 | 4,168,256 | 4,144,593 | 4,231,854 | 4,137,060 | 3,998,946 | 3,998,990 | 4,103,733 | 3,965,766 | 3,832,647 | 3,864,744 | 3,818,261 | 3,623,667 | 3,408,307 | 3,468,812 | 3,447,900 | 3,224,118 | 3,063,382 | 3,068,016 | 2,969,974 | 3,129,105 | 2,975,911 | 2,958,521 | 3,070,724 | 2,905,874 | 2,755,605 | 2,671,159 | 2,739,814 | 2,564,671 | 2,419,596 | 2,388,654 | 2,434,217 | 2,292,199 | 2,551,224 | 2,532,996 | 2,577,249 | 2,480,680 | 2,370,578 | 2,355,621 | 2,355,988 | 2,266,091 | 2,177,021 | 2,215,201 | 2,174,850 | 2,111,293 | 1,171,802 | 674,691 | 392,828 |
---|
Common Stock | 610,000 | 0 | 710,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 1,662,499 | 1,662,499 | 1,662,499 | 1,662,499 | 1,662,499 | 1,662,499 | 1,994,998 | 1,994,998 | 1,994,999 | 1,994,998 | 1,994,998 | 1,994,998 | 1,994,999 | 1,994,998 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 0 | 2,493,748 | 0 |
| 0 | 2,493,748 | 0 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 2,493,748 | 1,994,998 | 1,994,999 | 1,994,998 | 1,994,998 | 1,994,998 | 1,994,999 | 1,994,998 | 1,994,998 | 1,662,499 | 1,662,499 | 1,662,499 | 1,662,499 | 1,662,499 | 1,662,499 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 950,000 | 710,000 | 0 | 610,000 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
---|
Other Stockholders Equity | | 0 | -198,624 | 0 | -186,900 | -172,694 | -169,286 | -118,922 | -104,392 | -54,874 | -79,614 | -82,472 | -91,852 | -76,546 | -75,243 | -56,056 | -74,861 | -67,837 | -61,091 | -45,425 | -37,938 | -33,174 | -23,656 | -37,236 | -30,518 | -24,500 | -20,825 | -13,233 | -13,995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|