> Total Assets | 11,129,961 | 0 | 11,212,637 | 11,151,301 | 10,869,560 | 10,808,443 | 10,846,659 | 11,014,020 | 11,322,038 | 12,198,884 | 12,429,961 | 12,748,426 | 12,375,953 | 12,745,930 | 13,233,425 | 14,308,014 | 15,046,649 | 15,751,652 | 17,008,323 | 17,680,739 | 19,210,529 | 19,983,395 | 21,401,793 | 22,537,671 | 23,883,467 | 24,819,488 | 26,309,192 | 27,265,014 | 27,880,151 | 27,988,731 | 28,993,736 | 29,554,831 | 30,346,986 | 30,432,536 | 31,349,571 | 31,513,636 | 32,164,326 | 32,702,976 | 33,092,265 | 32,950,535 | 32,871,293 | 33,595,671 | 34,745,899 | 35,028,597 | 35,010,493 | 35,179,239 | 35,700,287 | 35,306,271 | 35,815,396 | 36,331,624 | 36,551,404 | 36,594,894 | 37,026,712 | 37,189,203 | 35,871,479 | 35,389,664 | 35,761,607 | 35,105,654 | 35,427,906 | 35,784,745 |
| 35,784,745 | 35,427,906 | 35,105,654 | 35,761,607 | 35,389,664 | 35,871,479 | 37,189,203 | 37,026,712 | 36,594,894 | 36,551,404 | 36,331,624 | 35,815,396 | 35,306,271 | 35,700,287 | 35,179,239 | 35,010,493 | 35,028,597 | 34,745,899 | 33,595,671 | 32,871,293 | 32,950,535 | 33,092,265 | 32,702,976 | 32,164,326 | 31,513,636 | 31,349,571 | 30,432,536 | 30,346,986 | 29,554,831 | 28,993,736 | 27,988,731 | 27,880,151 | 27,265,014 | 26,309,192 | 24,819,488 | 23,883,467 | 22,537,671 | 21,401,793 | 19,983,395 | 19,210,529 | 17,680,739 | 17,008,323 | 15,751,652 | 15,046,649 | 14,308,014 | 13,233,425 | 12,745,930 | 12,375,953 | 12,748,426 | 12,429,961 | 12,198,884 | 11,322,038 | 11,014,020 | 10,846,659 | 10,808,443 | 10,869,560 | 11,151,301 | 11,212,637 | 0 | 11,129,961 |
---|
> Total Current Assets | 0 | 0 | 189,806 | 102,934 | 571,073 | 408,481 | 351,224 | 387,936 | 300,542 | 309,049 | 161,559 | 343,693 | 4,663,834 | 4,737,093 | 4,357,323 | 4,394,473 | 3,887,765 | 3,786,664 | 4,467,255 | 4,649,727 | 4,766,537 | 4,756,038 | 4,960,347 | 4,933,860 | 5,123,033 | 5,588,163 | 6,041,580 | 6,206,061 | 6,521,897 | 6,650,706 | 6,955,687 | 7,186,073 | 6,875,414 | 199,750 | 379,256 | 279,799 | 382,073 | 241,451 | 442,833 | 230,228 | 214,673 | 766,698 | 402,231 | 369,776 | 397,716 | 1,049,796 | 895,348 | 507,022 | 314,857 | 697,492 | 513,773 | 726,138 | 572,647 | 10,437,597 | 9,445,106 | 9,278,369 | 588,283 | 598,476 | 804,452 | 10,860,828 |
| 10,860,828 | 804,452 | 598,476 | 588,283 | 9,278,369 | 9,445,106 | 10,437,597 | 572,647 | 726,138 | 513,773 | 697,492 | 314,857 | 507,022 | 895,348 | 1,049,796 | 397,716 | 369,776 | 402,231 | 766,698 | 214,673 | 230,228 | 442,833 | 241,451 | 382,073 | 279,799 | 379,256 | 199,750 | 6,875,414 | 7,186,073 | 6,955,687 | 6,650,706 | 6,521,897 | 6,206,061 | 6,041,580 | 5,588,163 | 5,123,033 | 4,933,860 | 4,960,347 | 4,756,038 | 4,766,537 | 4,649,727 | 4,467,255 | 3,786,664 | 3,887,765 | 4,394,473 | 4,357,323 | 4,737,093 | 4,663,834 | 343,693 | 161,559 | 309,049 | 300,542 | 387,936 | 351,224 | 408,481 | 571,073 | 102,934 | 189,806 | 0 | 0 |
---|
Cash And Cash Equivalents | 60,593 | 0 | 166,908 | 54,575 | 560,211 | 408,481 | 338,640 | 381,640 | 300,542 | 309,049 | 161,559 | 343,693 | 491,422 | 457,616 | 211,040 | 522,525 | 250,641 | 259,769 | 375,708 | 345,398 | 180,843 | 301,294 | 162,647 | 272,414 | 263,494 | 237,338 | 356,148 | 258,000 | 448,313 | 239,417 | 228,360 | 292,601 | 194,582 | 199,750 | 379,256 | 279,799 | 382,073 | 241,451 | 442,833 | 230,228 | 214,673 | 766,698 | 402,231 | 369,776 | 397,716 | 1,049,796 | 895,348 | 507,022 | 314,857 | 697,492 | 513,773 | 726,138 | 572,647 | 903,998 | 301,169 | 391,885 | 588,283 | 421,216 | 433,452 | 889,868 |
| 889,868 | 433,452 | 421,216 | 588,283 | 391,885 | 301,169 | 903,998 | 572,647 | 726,138 | 513,773 | 697,492 | 314,857 | 507,022 | 895,348 | 1,049,796 | 397,716 | 369,776 | 402,231 | 766,698 | 214,673 | 230,228 | 442,833 | 241,451 | 382,073 | 279,799 | 379,256 | 199,750 | 194,582 | 292,601 | 228,360 | 239,417 | 448,313 | 258,000 | 356,148 | 237,338 | 263,494 | 272,414 | 162,647 | 301,294 | 180,843 | 345,398 | 375,708 | 259,769 | 250,641 | 522,525 | 211,040 | 457,616 | 491,422 | 343,693 | 161,559 | 309,049 | 300,542 | 381,640 | 338,640 | 408,481 | 560,211 | 54,575 | 166,908 | 0 | 60,593 |
---|
Short-term Investments | 295,622 | 0 | 0 | 0 | 2,926,602 | 3,426,596 | 3,769,368 | 3,893,076 | 4,181,977 | 4,661,945 | 4,758,509 | 4,783,646 | 4,172,412 | 4,279,477 | 4,146,283 | 3,871,948 | 3,637,124 | 3,526,895 | 4,091,547 | 4,304,329 | 4,585,694 | 4,454,744 | 4,797,700 | 4,661,446 | 4,859,539 | 5,350,825 | 5,685,432 | 5,948,061 | 6,073,584 | 6,411,289 | 6,727,327 | 6,893,472 | 6,680,832 | 6,755,501 | 7,103,068 | 7,227,403 | 0 | 8,374,624 | 8,138,708 | 7,970,656 | 0 | 7,874,601 | 8,693,628 | 9,300,883 | 0 | 9,244,784 | 10,232,035 | 10,329,691 | 10,064,198 | 10,572,098 | 10,103,504 | 9,797,427 | 9,755,327 | 9,533,599 | 9,143,937 | 8,886,484 | 8,877,354 | 8,881,435 | 8,907,797 | 9,081,092 |
| 9,081,092 | 8,907,797 | 8,881,435 | 8,877,354 | 8,886,484 | 9,143,937 | 9,533,599 | 9,755,327 | 9,797,427 | 10,103,504 | 10,572,098 | 10,064,198 | 10,329,691 | 10,232,035 | 9,244,784 | 0 | 9,300,883 | 8,693,628 | 7,874,601 | 0 | 7,970,656 | 8,138,708 | 8,374,624 | 0 | 7,227,403 | 7,103,068 | 6,755,501 | 6,680,832 | 6,893,472 | 6,727,327 | 6,411,289 | 6,073,584 | 5,948,061 | 5,685,432 | 5,350,825 | 4,859,539 | 4,661,446 | 4,797,700 | 4,454,744 | 4,585,694 | 4,304,329 | 4,091,547 | 3,526,895 | 3,637,124 | 3,871,948 | 4,146,283 | 4,279,477 | 4,172,412 | 4,783,646 | 4,758,509 | 4,661,945 | 4,181,977 | 3,893,076 | 3,769,368 | 3,426,596 | 2,926,602 | 0 | 0 | 0 | 295,622 |
---|
Net Receivables | 0 | 0 | 22,898 | 48,359 | 10,862 | 0 | 12,584 | 6,296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,154,988 | 23,184,278 | 23,834,889 | 23,505,187 | 23,608,719 | 23,140,133 | 22,709,432 | 22,648,354 | 23,638,596 | 23,244,586 | 23,969,775 | 24,136,061 | 24,738,042 | 24,734,102 | 24,463,157 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 24,463,157 | 24,734,102 | 24,738,042 | 24,136,061 | 23,969,775 | 23,244,586 | 23,638,596 | 22,648,354 | 22,709,432 | 23,140,133 | 23,608,719 | 23,505,187 | 23,834,889 | 23,184,278 | 23,154,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,296 | 12,584 | 0 | 10,862 | 48,359 | 22,898 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,700,252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,104,144 | 8,006,987 | 8,017,443 | 8,256,611 | 9,273,652 | 10,144,375 | 10,933,912 | 12,234,258 | 13,109,050 | 13,070,133 | 13,743,324 | 14,223,441 | 14,372,437 | 14,015,013 | 14,377,781 | 14,528,983 | 15,837,453 | 22,558,143 | 22,919,501 | 22,993,601 | 22,568,251 | 23,022,158 | 23,435,559 | 23,702,278 | 23,857,892 | 23,910,432 | 24,649,372 | 24,395,362 | 24,499,075 | 23,948,310 | 23,662,373 | 23,576,402 | 14,517,921 | 10,572,098 | 948,773 | 1,292,138 | 736,340 | 1,071,998 | 464,169 | 560,914 | 588,283 | 598,476 | 804,452 | 889,868 |
| 889,868 | 804,452 | 598,476 | 588,283 | 560,914 | 464,169 | 1,071,998 | 736,340 | 1,292,138 | 948,773 | 10,572,098 | 14,517,921 | 23,576,402 | 23,662,373 | 23,948,310 | 24,499,075 | 24,395,362 | 24,649,372 | 23,910,432 | 23,857,892 | 23,702,278 | 23,435,559 | 23,022,158 | 22,568,251 | 22,993,601 | 22,919,501 | 22,558,143 | 15,837,453 | 14,528,983 | 14,377,781 | 14,015,013 | 14,372,437 | 14,223,441 | 13,743,324 | 13,070,133 | 13,109,050 | 12,234,258 | 10,933,912 | 10,144,375 | 9,273,652 | 8,256,611 | 8,017,443 | 8,006,987 | 7,104,144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,700,252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 3,306,285 | 3,149,263 | 2,995,613 | 3,495,515 | 3,838,203 | 3,961,827 | 4,321,244 | 4,908,315 | 4,828,651 | 4,853,601 | 4,375,240 | 4,483,884 | 4,358,087 | 4,091,004 | 4,054,740 | 3,958,001 | 4,523,625 | 4,774,401 | 5,170,340 | 5,082,982 | 5,507,534 | 5,369,553 | 5,651,384 | 6,161,192 | 6,524,288 | 6,835,512 | 6,985,817 | 7,323,012 | 7,660,268 | 7,839,775 | 7,634,119 | 7,674,643 | 8,050,814 | 8,240,236 | 9,214,002 | 9,439,367 | 9,213,873 | 9,018,029 | 8,798,728 | 8,918,541 | 9,694,296 | 10,263,459 | 10,113,702 | 10,181,133 | 11,142,566 | 11,222,847 | 10,918,420 | 11,467,415 | 11,000,319 | 10,716,541 | 10,666,935 | 77,637 | 77,637 | 77,637 | 35,173,324 | 34,507,178 | 34,623,454 | 77,637 |
| 77,637 | 34,623,454 | 34,507,178 | 35,173,324 | 77,637 | 77,637 | 77,637 | 10,666,935 | 10,716,541 | 11,000,319 | 11,467,415 | 10,918,420 | 11,222,847 | 11,142,566 | 10,181,133 | 10,113,702 | 10,263,459 | 9,694,296 | 8,918,541 | 8,798,728 | 9,018,029 | 9,213,873 | 9,439,367 | 9,214,002 | 8,240,236 | 8,050,814 | 7,674,643 | 7,634,119 | 7,839,775 | 7,660,268 | 7,323,012 | 6,985,817 | 6,835,512 | 6,524,288 | 6,161,192 | 5,651,384 | 5,369,553 | 5,507,534 | 5,082,982 | 5,170,340 | 4,774,401 | 4,523,625 | 3,958,001 | 4,054,740 | 4,091,004 | 4,358,087 | 4,483,884 | 4,375,240 | 4,853,601 | 4,828,651 | 4,908,315 | 4,321,244 | 3,961,827 | 3,838,203 | 3,495,515 | 2,995,613 | 3,149,263 | 3,306,285 | 0 | 0 |
---|
Property Plant Equipment | 10,646 | 0 | 0 | 0 | 50,591 | 0 | 0 | 0 | 70,600 | 0 | 0 | 0 | 127,335 | 0 | 0 | 0 | 196,483 | 208,559 | 199,567 | 242,448 | 314,558 | 366,033 | 418,253 | 401,754 | 483,518 | 479,490 | 478,937 | 515,913 | 539,914 | 559,234 | 573,075 | 588,207 | 599,502 | 591,339 | 591,267 | 661,677 | 702,354 | 710,209 | 707,680 | 696,899 | 698,153 | 684,563 | 689,965 | 676,321 | 663,517 | 681,003 | 667,935 | 659,935 | 640,726 | 627,146 | 605,769 | 579,693 | 539,799 | 526,311 | 514,734 | 460,146 | 371,909 | 329,025 | 266,815 | 241,625 |
| 241,625 | 266,815 | 329,025 | 371,909 | 460,146 | 514,734 | 526,311 | 539,799 | 579,693 | 605,769 | 627,146 | 640,726 | 659,935 | 667,935 | 681,003 | 663,517 | 676,321 | 689,965 | 684,563 | 698,153 | 696,899 | 707,680 | 710,209 | 702,354 | 661,677 | 591,267 | 591,339 | 599,502 | 588,207 | 573,075 | 559,234 | 539,914 | 515,913 | 478,937 | 479,490 | 483,518 | 401,754 | 418,253 | 366,033 | 314,558 | 242,448 | 199,567 | 208,559 | 196,483 | 0 | 0 | 0 | 127,335 | 0 | 0 | 0 | 70,600 | 0 | 0 | 0 | 50,591 | 0 | 0 | 0 | 10,646 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,231 | 0 | 0 | 0 | 67,231 | 0 | 0 | 0 | 67,000 | 0 | 0 | 0 | 67,000 | 0 | 0 | 0 | 78,000 | 0 | 0 | 0 | 78,000 | 0 | 0 | 0 | 77,796 | 77,751 | 77,740 | 77,729 | 77,718 | 77,707 | 77,696 | 77,685 | 77,674 | 0 | 0 | 0 | 0 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 |
| 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 0 | 0 | 0 | 0 | 77,674 | 77,685 | 77,696 | 77,707 | 77,718 | 77,729 | 77,740 | 77,751 | 77,796 | 0 | 0 | 0 | 78,000 | 0 | 0 | 0 | 78,000 | 0 | 0 | 0 | 67,000 | 0 | 0 | 0 | 67,000 | 0 | 0 | 0 | 67,231 | 0 | 0 | 0 | 67,231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 3,762,778 | 3,962,158 | 4,092,608 | 4,655 | 2,970 | 6,412 | 2,129 | 2,407 | 1,539 | 844 | 194 | 1,420 | 1,525 | 2,119 | 11,399 | 11,865 | 71,212 | 60,791 | 57,410 | 60,849 | 42,582 | 52,393 | 51,198 | 42,841 | 39,016 | 41,507 | 44,097 | 6,801,995 | 7,149,897 | 7,264,582 | 8,203,870 | 8,403,354 | 8,363,467 | 8,016,988 | 7,807,163 | 7,892,256 | 8,696,251 | 9,304,699 | 9,201,359 | 9,258,554 | 10,396,994 | 10,485,275 | 10,200,057 | 10,762,632 | 10,316,913 | 10,059,211 | 10,049,499 | 9,918,296 | 9,461,696 | 8,886,484 | 9,187,438 | 9,177,568 | 9,169,608 | 9,357,032 |
| 9,357,032 | 9,169,608 | 9,177,568 | 9,187,438 | 8,886,484 | 9,461,696 | 9,918,296 | 10,049,499 | 10,059,211 | 10,316,913 | 10,762,632 | 10,200,057 | 10,485,275 | 10,396,994 | 9,258,554 | 9,201,359 | 9,304,699 | 8,696,251 | 7,892,256 | 7,807,163 | 8,016,988 | 8,363,467 | 8,403,354 | 8,203,870 | 7,264,582 | 7,149,897 | 6,801,995 | 44,097 | 41,507 | 39,016 | 42,841 | 51,198 | 52,393 | 42,582 | 60,849 | 57,410 | 60,791 | 71,212 | 11,865 | 11,399 | 2,119 | 1,525 | 1,420 | 194 | 844 | 1,539 | 2,407 | 2,129 | 6,412 | 2,970 | 4,655 | 4,092,608 | 3,962,158 | 3,762,778 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 60,981 | 0 | 0 | 60,759 | 69,011 | 68,919 | 68,835 | 68,751 | 1,436 | 70 | 70,142 | 69,955 | 2,537 | 69,586 | 69,413 | 69,240 | 69,067 | 68,898 | 68,737 | 68,575 | 68,414 | 68,256 | 78,511 | 78,408 | 78,330 | 78,255 | 78,185 | 78,116 | 78,047 | 77,980 | 77,919 | 77,857 | 77,796 | 77,751 | 77,740 | 77,729 | 77,718 | 77,707 | 77,696 | 77,685 | 77,674 | 77,663 | 77,652 | 77,641 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 0 | 0 | 77,637 | 77,637 |
| 77,637 | 77,637 | 0 | 0 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,637 | 77,641 | 77,652 | 77,663 | 77,674 | 77,685 | 77,696 | 77,707 | 77,718 | 77,729 | 77,740 | 77,751 | 77,796 | 77,857 | 77,919 | 77,980 | 78,047 | 78,116 | 78,185 | 78,255 | 78,330 | 78,408 | 78,511 | 68,256 | 68,414 | 68,575 | 68,737 | 68,898 | 69,067 | 69,240 | 69,413 | 69,586 | 2,537 | 69,955 | 70,142 | 70 | 1,436 | 68,751 | 68,835 | 68,919 | 69,011 | 60,759 | 0 | 0 | 60,981 |
---|
Earning 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 | 8,932,012 | 9,127,342 | 8,561,184 | 8,311,482 | 9,067,483 | 9,320,934 | 9,882,914 | 9,774,707 | 10,465,309 | 11,274,440 | 10,974,324 | 10,495,771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,495,771 | 10,974,324 | 11,274,440 | 10,465,309 | 9,774,707 | 9,882,914 | 9,320,934 | 9,067,483 | 8,311,482 | 8,561,184 | 9,127,342 | 8,932,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | -3,306,285 | -3,149,263 | -2,995,613 | -3,495,515 | -3,838,203 | -3,961,827 | -4,321,244 | -4,908,315 | -4,828,651 | -4,853,601 | -4,375,240 | -4,483,884 | -4,358,087 | -4,091,004 | -4,054,740 | -3,958,001 | -4,523,625 | -4,774,401 | -5,170,340 | -5,082,982 | -5,507,534 | -5,369,553 | -5,651,384 | -6,161,192 | -6,524,288 | -6,835,512 | -6,985,817 | -7,323,012 | -7,660,268 | -7,839,775 | -7,634,119 | -7,674,643 | -8,050,814 | -8,240,236 | -9,214,002 | -9,439,367 | -9,213,873 | -9,018,029 | -8,798,728 | -8,918,541 | -9,694,296 | -10,263,459 | -10,113,702 | -10,181,133 | -11,142,566 | -11,222,847 | -10,918,420 | -11,467,415 | -11,000,319 | -10,716,541 | -293,480 | -10,444,607 | -9,976,430 | -9,346,630 | 1,105,345 | 801,970 | 598,502 | -9,598,657 |
| -9,598,657 | 598,502 | 801,970 | 1,105,345 | -9,346,630 | -9,976,430 | -10,444,607 | -293,480 | -10,716,541 | -11,000,319 | -11,467,415 | -10,918,420 | -11,222,847 | -11,142,566 | -10,181,133 | -10,113,702 | -10,263,459 | -9,694,296 | -8,918,541 | -8,798,728 | -9,018,029 | -9,213,873 | -9,439,367 | -9,214,002 | -8,240,236 | -8,050,814 | -7,674,643 | -7,634,119 | -7,839,775 | -7,660,268 | -7,323,012 | -6,985,817 | -6,835,512 | -6,524,288 | -6,161,192 | -5,651,384 | -5,369,553 | -5,507,534 | -5,082,982 | -5,170,340 | -4,774,401 | -4,523,625 | -3,958,001 | -4,054,740 | -4,091,004 | -4,358,087 | -4,483,884 | -4,375,240 | -4,853,601 | -4,828,651 | -4,908,315 | -4,321,244 | -3,961,827 | -3,838,203 | -3,495,515 | -2,995,613 | -3,149,263 | -3,306,285 | 0 | 0 |
---|
> Total Liabilities | 10,035,701 | 0 | 10,007,781 | 9,908,462 | 2,259,818 | 2,271,158 | 2,289,979 | 2,272,182 | 2,236,131 | 2,231,412 | 2,226,978 | 10,995,699 | 1,925,094 | 2,017,701 | 2,198,249 | 2,369,760 | 2,414,313 | 2,473,508 | 2,698,788 | 2,593,648 | 3,318,559 | 3,293,678 | 3,743,697 | 4,093,816 | 4,411,009 | 4,661,420 | 5,346,665 | 5,621,911 | 5,642,157 | 5,177,382 | 5,352,608 | 5,273,828 | 5,173,830 | 4,798,816 | 5,473,799 | 5,348,780 | 5,198,749 | 5,428,701 | 5,734,661 | 5,334,470 | 4,909,839 | 5,572,988 | 5,372,931 | 4,841,052 | 3,845,494 | 3,743,927 | 3,403,144 | 3,152,541 | 2,626,416 | 4,116,291 | 4,726,166 | 34,113,909 | 34,590,731 | 8,270,787 | 6,690,302 | 5,880,197 | 33,183,686 | 32,465,262 | 32,728,558 | 32,976,941 |
| 32,976,941 | 32,728,558 | 32,465,262 | 33,183,686 | 5,880,197 | 6,690,302 | 8,270,787 | 34,590,731 | 34,113,909 | 4,726,166 | 4,116,291 | 2,626,416 | 3,152,541 | 3,403,144 | 3,743,927 | 3,845,494 | 4,841,052 | 5,372,931 | 5,572,988 | 4,909,839 | 5,334,470 | 5,734,661 | 5,428,701 | 5,198,749 | 5,348,780 | 5,473,799 | 4,798,816 | 5,173,830 | 5,273,828 | 5,352,608 | 5,177,382 | 5,642,157 | 5,621,911 | 5,346,665 | 4,661,420 | 4,411,009 | 4,093,816 | 3,743,697 | 3,293,678 | 3,318,559 | 2,593,648 | 2,698,788 | 2,473,508 | 2,414,313 | 2,369,760 | 2,198,249 | 2,017,701 | 1,925,094 | 10,995,699 | 2,226,978 | 2,231,412 | 2,236,131 | 2,272,182 | 2,289,979 | 2,271,158 | 2,259,818 | 9,908,462 | 10,007,781 | 0 | 10,035,701 |
---|
> Total Current Liabilities | 0 | 0 | 114,203 | 111,056 | 0 | 3,990 | 9,070,393 | 9,189,349 | 53,171 | 91,414 | 124,642 | 2,219,316 | 8,175 | 1,245 | 1,644 | 6,015 | 12,946,741 | 13,597,286 | 14,735,519 | 15,427,555 | 16,830,314 | 17,554,917 | 18,990,388 | 19,991,708 | 21,248,000 | 22,162,000 | 23,585,000 | 24,499,000 | 25,069,000 | 25,063,000 | 26,020,000 | 26,537,000 | 26,927,000 | 27,006,000 | 27,856,000 | 28,045,000 | 28,846,103 | 29,385,024 | 29,829,620 | 29,646,348 | 29,495,424 | 30,684,272 | 30,617,488 | 26,777,210 | 27,675,816 | 27,732,082 | 31,222,400 | 28,315,273 | 29,637,102 | 28,740,275 | 13,650,056 | 14,089,109 | 13,211,132 | 14,916,642 | 13,279,735 | 12,196,523 | 10,238,775 | 11,957,522 | 12,170,785 | 12,807,292 |
| 12,807,292 | 12,170,785 | 11,957,522 | 10,238,775 | 12,196,523 | 13,279,735 | 14,916,642 | 13,211,132 | 14,089,109 | 13,650,056 | 28,740,275 | 29,637,102 | 28,315,273 | 31,222,400 | 27,732,082 | 27,675,816 | 26,777,210 | 30,617,488 | 30,684,272 | 29,495,424 | 29,646,348 | 29,829,620 | 29,385,024 | 28,846,103 | 28,045,000 | 27,856,000 | 27,006,000 | 26,927,000 | 26,537,000 | 26,020,000 | 25,063,000 | 25,069,000 | 24,499,000 | 23,585,000 | 22,162,000 | 21,248,000 | 19,991,708 | 18,990,388 | 17,554,917 | 16,830,314 | 15,427,555 | 14,735,519 | 13,597,286 | 12,946,741 | 6,015 | 1,644 | 1,245 | 8,175 | 2,219,316 | 124,642 | 91,414 | 53,171 | 9,189,349 | 9,070,393 | 3,990 | 0 | 111,056 | 114,203 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 2,245,744 | 2,240,937 | 2,236,131 | 11,199 | 42,581 | 2,219,316 | 8,175 | 1,245 | 1,644 | 6,015 | 2,414,313 | 2,473,508 | 2,698,788 | 2,593,648 | 3,318,559 | 3,293,678 | 3,743,697 | 4,093,816 | 4,008,464 | 4,258,683 | 4,943,903 | 5,219,125 | 5,239,348 | 4,774,565 | 4,949,785 | 3,250,000 | 4,546,000 | 4,096,000 | 4,771,000 | 2,550,000 | 4,146,000 | 4,276,000 | 3,081,000 | 0 | 0 | 0 | 0 | 0 | 2,219,316 | 0 | 0 | 0 | 0 | 0 | 4,005,000 | 5,295,000 | 4,529,958 | 7,550,000 | 5,975,000 | 4,840,000 | 4,239,962 | 3,905,000 | 3,285,000 | 3,480,000 |
| 3,480,000 | 3,285,000 | 3,905,000 | 4,239,962 | 4,840,000 | 5,975,000 | 7,550,000 | 4,529,958 | 5,295,000 | 4,005,000 | 0 | 0 | 0 | 0 | 0 | 2,219,316 | 0 | 0 | 0 | 0 | 0 | 3,081,000 | 4,276,000 | 4,146,000 | 2,550,000 | 4,771,000 | 4,096,000 | 4,546,000 | 3,250,000 | 4,949,785 | 4,774,565 | 5,239,348 | 5,219,125 | 4,943,903 | 4,258,683 | 4,008,464 | 4,093,816 | 3,743,697 | 3,293,678 | 3,318,559 | 2,593,648 | 2,698,788 | 2,473,508 | 2,414,313 | 6,015 | 1,644 | 1,245 | 8,175 | 2,219,316 | 42,581 | 11,199 | 2,236,131 | 2,240,937 | 2,245,744 | 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 | 3,387,736 | 0 | 0 | 0 | 4,480,533 | 4,258,683 | 4,943,903 | 5,219,125 | 5,703,719 | 5,207,429 | 5,381,130 | 3,250,000 | 4,546,000 | 4,096,000 | 4,771,000 | 2,550,000 | 4,146,000 | 4,276,000 | 3,081,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,081,000 | 4,276,000 | 4,146,000 | 2,550,000 | 4,771,000 | 4,096,000 | 4,546,000 | 3,250,000 | 5,381,130 | 5,207,429 | 5,703,719 | 5,219,125 | 4,943,903 | 4,258,683 | 4,480,533 | 0 | 0 | 0 | 3,387,736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 7,666,775 | 0 | 114,203 | 111,056 | 7,163,728 | 6,901,891 | 6,824,649 | 6,948,412 | 53,171 | 80 | 82,061 | 5,116 | 8,538,073 | 8,745,423 | 9,030,915 | 9,848,103 | 10,532,428 | 11,123,778 | 12,036,731 | 12,833,907 | 13,511,755 | 14,261,239 | 15,246,691 | 15,897,892 | 16,938,501 | 17,514,334 | 18,232,053 | 18,836,309 | 19,490,890 | 19,924,364 | 20,777,840 | 21,223,244 | 21,878,479 | 22,239,648 | 22,177,950 | 22,305,290 | 23,474,223 | 23,679,283 | 23,922,400 | 23,956,428 | 24,394,591 | 25,000,771 | 26,070,424 | 26,597,210 | 27,495,816 | 27,732,082 | 28,609,269 | 28,116,273 | 29,438,102 | 28,541,275 | 28,460,899 | 27,349,075 | 27,509,334 | 0 | 0 | 26,112,666 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 26,112,666 | 0 | 0 | 27,509,334 | 27,349,075 | 28,460,899 | 28,541,275 | 29,438,102 | 28,116,273 | 28,609,269 | 27,732,082 | 27,495,816 | 26,597,210 | 26,070,424 | 25,000,771 | 24,394,591 | 23,956,428 | 23,922,400 | 23,679,283 | 23,474,223 | 22,305,290 | 22,177,950 | 22,239,648 | 21,878,479 | 21,223,244 | 20,777,840 | 19,924,364 | 19,490,890 | 18,836,309 | 18,232,053 | 17,514,334 | 16,938,501 | 15,897,892 | 15,246,691 | 14,261,239 | 13,511,755 | 12,833,907 | 12,036,731 | 11,123,778 | 10,532,428 | 9,848,103 | 9,030,915 | 8,745,423 | 8,538,073 | 5,116 | 82,061 | 80 | 53,171 | 6,948,412 | 6,824,649 | 6,901,891 | 7,163,728 | 111,056 | 114,203 | 0 | 7,666,775 |
---|
Other Current Liabilities | 0 | 0 | -114,203 | -111,056 | 0 | 0 | 6,824,649 | 6,948,412 | 7,364,714 | 80,215 | 82,061 | -2,219,316 | 8,538,073 | 8,745,423 | 9,030,915 | 9,848,103 | 10,532,428 | 11,123,778 | 12,036,731 | 12,833,907 | 13,511,755 | 14,261,239 | 15,246,691 | 15,897,892 | 16,938,501 | 17,514,334 | 18,232,053 | 18,836,309 | 19,490,890 | 19,924,364 | 20,777,840 | 21,223,244 | 21,878,479 | 22,239,648 | 22,177,950 | 22,480,290 | 23,649,223 | 23,854,283 | 24,021,400 | 24,131,428 | 24,494,591 | 25,000,771 | 26,170,424 | 26,777,210 | 27,675,816 | 27,732,082 | 28,609,269 | 28,315,273 | 29,637,102 | 28,740,275 | 9,645,056 | 8,794,109 | 8,681,174 | 7,366,642 | 7,304,735 | 7,356,523 | 5,998,813 | 8,052,522 | 8,885,785 | 9,327,292 |
| 9,327,292 | 8,885,785 | 8,052,522 | 5,998,813 | 7,356,523 | 7,304,735 | 7,366,642 | 8,681,174 | 8,794,109 | 9,645,056 | 28,740,275 | 29,637,102 | 28,315,273 | 28,609,269 | 27,732,082 | 27,675,816 | 26,777,210 | 26,170,424 | 25,000,771 | 24,494,591 | 24,131,428 | 24,021,400 | 23,854,283 | 23,649,223 | 22,480,290 | 22,177,950 | 22,239,648 | 21,878,479 | 21,223,244 | 20,777,840 | 19,924,364 | 19,490,890 | 18,836,309 | 18,232,053 | 17,514,334 | 16,938,501 | 15,897,892 | 15,246,691 | 14,261,239 | 13,511,755 | 12,833,907 | 12,036,731 | 11,123,778 | 10,532,428 | 9,848,103 | 9,030,915 | 8,745,423 | 8,538,073 | -2,219,316 | 82,061 | 80,215 | 7,364,714 | 6,948,412 | 6,824,649 | 0 | 0 | -111,056 | -114,203 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 2,264,813 | 2,275,697 | 2,259,818 | 2,271,158 | 2,289,979 | 2,272,182 | 2,236,131 | 2,231,412 | 2,226,978 | 2,218,695 | 1,925,094 | 2,017,701 | 2,198,249 | 2,369,760 | 2,414,313 | 2,473,508 | 2,698,788 | 2,593,648 | 3,318,559 | 3,293,678 | 3,743,697 | 4,093,816 | 4,411,009 | 4,661,420 | 5,346,665 | 5,621,911 | 5,642,157 | 5,177,382 | 5,352,608 | 5,273,828 | 5,173,830 | 4,798,816 | 5,473,799 | 5,348,780 | 5,198,749 | 5,428,701 | 5,734,661 | 5,334,470 | 4,909,839 | 5,572,988 | 5,372,931 | 4,841,052 | 3,845,494 | 3,743,927 | 3,403,144 | 3,152,541 | 2,626,416 | 4,116,291 | 4,726,166 | 34,113,909 | 34,590,731 | 8,270,787 | 6,690,302 | 5,880,197 | 22,944,911 | 20,507,740 | 20,557,773 | 24,556,207 |
| 24,556,207 | 20,557,773 | 20,507,740 | 22,944,911 | 5,880,197 | 6,690,302 | 8,270,787 | 34,590,731 | 34,113,909 | 4,726,166 | 4,116,291 | 2,626,416 | 3,152,541 | 3,403,144 | 3,743,927 | 3,845,494 | 4,841,052 | 5,372,931 | 5,572,988 | 4,909,839 | 5,334,470 | 5,734,661 | 5,428,701 | 5,198,749 | 5,348,780 | 5,473,799 | 4,798,816 | 5,173,830 | 5,273,828 | 5,352,608 | 5,177,382 | 5,642,157 | 5,621,911 | 5,346,665 | 4,661,420 | 4,411,009 | 4,093,816 | 3,743,697 | 3,293,678 | 3,318,559 | 2,593,648 | 2,698,788 | 2,473,508 | 2,414,313 | 2,369,760 | 2,198,249 | 2,017,701 | 1,925,094 | 2,218,695 | 2,226,978 | 2,231,412 | 2,236,131 | 2,272,182 | 2,289,979 | 2,271,158 | 2,259,818 | 2,275,697 | 2,264,813 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 402,545 | 402,737 | 402,762 | 402,786 | 402,809 | 402,817 | 402,823 | 402,828 | 402,830 | 402,816 | 402,799 | 402,780 | 402,749 | 402,701 | 403,661 | 403,832 | 429,338 | 428,579 | 722,332 | 722,592 | 722,495 | 721,753 | 721,639 | 721,527 | 721,416 | 721,291 | 721,166 | 721,045 | 720,923 | 720,787 | 715,302 | 715,197 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 715,197 | 715,302 | 720,787 | 720,923 | 721,045 | 721,166 | 721,291 | 721,416 | 721,527 | 721,639 | 721,753 | 722,495 | 722,592 | 722,332 | 428,579 | 429,338 | 403,832 | 403,661 | 402,701 | 402,749 | 402,780 | 402,799 | 402,816 | 402,830 | 402,828 | 402,823 | 402,817 | 402,809 | 402,786 | 402,762 | 402,737 | 402,545 | 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 | -2,245,744 | -2,240,937 | -2,236,131 | -11,199 | -42,581 | -2,219,316 | -8,175 | -1,245 | -1,644 | -6,015 | -2,414,313 | -2,473,508 | -2,698,788 | -2,593,648 | -3,318,559 | -3,293,678 | -3,743,697 | -4,093,816 | -4,008,464 | -4,258,683 | -4,943,903 | -5,219,125 | -5,239,348 | -4,774,565 | -4,949,785 | -3,250,000 | -4,546,000 | -4,096,000 | -4,771,000 | -2,550,000 | -4,146,000 | -4,267,861 | -3,072,074 | 8,920 | 34,248 | 33,309 | 0 | 32,966 | -2,186,753 | 31,509 | 0 | 30,650 | 30,216 | 29,764 | -3,975,692 | -5,266,150 | -4,501,569 | -7,522,092 | -5,947,576 | -4,813,032 | -4,213,461 | -3,878,850 | -3,259,353 | -3,454,860 |
| -3,454,860 | -3,259,353 | -3,878,850 | -4,213,461 | -4,813,032 | -5,947,576 | -7,522,092 | -4,501,569 | -5,266,150 | -3,975,692 | 29,764 | 30,216 | 30,650 | 0 | 31,509 | -2,186,753 | 32,966 | 0 | 33,309 | 34,248 | 8,920 | -3,072,074 | -4,267,861 | -4,146,000 | -2,550,000 | -4,771,000 | -4,096,000 | -4,546,000 | -3,250,000 | -4,949,785 | -4,774,565 | -5,239,348 | -5,219,125 | -4,943,903 | -4,258,683 | -4,008,464 | -4,093,816 | -3,743,697 | -3,293,678 | -3,318,559 | -2,593,648 | -2,698,788 | -2,473,508 | -2,414,313 | -6,015 | -1,644 | -1,245 | -8,175 | -2,219,316 | -42,581 | -11,199 | -2,236,131 | -2,240,937 | -2,245,744 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 255,358 | 292,520 | 132,742 | 157 | 202,057 | 314,025 | 114,281 | 140,256 | 151,552 | 204,337 | 171,210 | 174,662 | 258,232 | 213,015 | 327,681 | 312,861 | 265,070 | 335,395 | 290,059 | 379,482 | 399,328 | 433,704 | 328,675 | 353,971 | 282,468 | 5,305,270 | 5,039,615 | 4,757,400 | 5,669,389 | 5,555,678 | 5,188,521 | 5,522,602 | 5,799,294 | 5,506,000 | 4,966,585 | 5,650,192 | 5,098,090 | 4,663,971 | 3,629,170 | 3,663,569 | 3,207,836 | 3,172,797 | 2,419,117 | 4,008,826 | 4,863,322 | 6,043,789 | 6,170,474 | 8,264,124 | 6,791,215 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 6,791,215 | 8,264,124 | 6,170,474 | 6,043,789 | 4,863,322 | 4,008,826 | 2,419,117 | 3,172,797 | 3,207,836 | 3,663,569 | 3,629,170 | 4,663,971 | 5,098,090 | 5,650,192 | 4,966,585 | 5,506,000 | 5,799,294 | 5,522,602 | 5,188,521 | 5,555,678 | 5,669,389 | 4,757,400 | 5,039,615 | 5,305,270 | 282,468 | 353,971 | 328,675 | 433,704 | 399,328 | 379,482 | 290,059 | 335,395 | 265,070 | 312,861 | 327,681 | 213,015 | 258,232 | 174,662 | 171,210 | 204,337 | 151,552 | 140,256 | 114,281 | 314,025 | 202,057 | 157 | 132,742 | 292,520 | 255,358 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 44,235 | 31,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,245 | 44,235 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 1,094,260 | 0 | 1,204,856 | 1,242,839 | 1,253,508 | 1,436,952 | 1,476,673 | 1,500,906 | 1,535,280 | 1,644,933 | 1,692,251 | 1,752,727 | 1,806,680 | 1,843,795 | 1,852,709 | 1,885,814 | 1,928,698 | 1,979,704 | 2,014,572 | 2,040,169 | 2,052,534 | 2,115,617 | 2,146,335 | 2,210,568 | 2,243,898 | 2,264,252 | 2,331,146 | 2,373,090 | 2,418,429 | 2,533,014 | 2,580,820 | 2,623,489 | 3,026,062 | 3,032,672 | 3,099,433 | 3,074,888 | 2,923,833 | 2,923,390 | 2,867,910 | 2,909,275 | 2,980,779 | 2,516,129 | 2,755,053 | 2,864,824 | 2,983,012 | 3,061,835 | 3,161,543 | 3,096,674 | 3,037,761 | 2,861,232 | 2,506,017 | 2,480,985 | 2,435,981 | 2,481,394 | 2,526,310 | 2,524,070 | 2,577,921 | 2,640,392 | 2,699,348 | 2,807,804 |
| 2,807,804 | 2,699,348 | 2,640,392 | 2,577,921 | 2,524,070 | 2,526,310 | 2,481,394 | 2,435,981 | 2,480,985 | 2,506,017 | 2,861,232 | 3,037,761 | 3,096,674 | 3,161,543 | 3,061,835 | 2,983,012 | 2,864,824 | 2,755,053 | 2,516,129 | 2,980,779 | 2,909,275 | 2,867,910 | 2,923,390 | 2,923,833 | 3,074,888 | 3,099,433 | 3,032,672 | 3,026,062 | 2,623,489 | 2,580,820 | 2,533,014 | 2,418,429 | 2,373,090 | 2,331,146 | 2,264,252 | 2,243,898 | 2,210,568 | 2,146,335 | 2,115,617 | 2,052,534 | 2,040,169 | 2,014,572 | 1,979,704 | 1,928,698 | 1,885,814 | 1,852,709 | 1,843,795 | 1,806,680 | 1,752,727 | 1,692,251 | 1,644,933 | 1,535,280 | 1,500,906 | 1,476,673 | 1,436,952 | 1,253,508 | 1,242,839 | 1,204,856 | 0 | 1,094,260 |
---|
Common Stock | 928 | 0 | 93 | 930 | 930 | 972 | 972 | 973 | 977 | 940 | 940 | 945 | 950 | 1,005 | 1,006 | 1,009 | 1,010 | 1,017 | 1,017 | 1,017 | 1,017 | 1,034 | 1,035 | 1,035 | 1,036 | 1,041 | 1,042 | 1,041 | 1,042 | 1,068 | 1,068 | 1,068 | 1,068 | 1,061 | 1,062 | 1,037 | 991 | 984 | 953 | 951 | 951 | 924 | 924 | 924 | 931 | 933 | 932 | 900 | 856 | 841 | 779 | 776 | 757 | 744 | 744 | 744 | 744 | 748 | 748 | 747 |
| 747 | 748 | 748 | 744 | 744 | 744 | 744 | 757 | 776 | 779 | 841 | 856 | 900 | 932 | 933 | 931 | 924 | 924 | 924 | 951 | 951 | 953 | 984 | 991 | 1,037 | 1,062 | 1,061 | 1,068 | 1,068 | 1,068 | 1,068 | 1,042 | 1,041 | 1,042 | 1,041 | 1,036 | 1,035 | 1,035 | 1,034 | 1,017 | 1,017 | 1,017 | 1,017 | 1,010 | 1,009 | 1,006 | 1,005 | 950 | 945 | 940 | 940 | 977 | 973 | 972 | 972 | 930 | 930 | 93 | 0 | 928 |
---|
Retained Earnings | 146,510 | 0 | 230,929 | 261,968 | 269,781 | 187,873 | 217,720 | 249,124 | 276,216 | 308,946 | 340,470 | 372,542 | 413,385 | 439,908 | 472,190 | 504,702 | 535,263 | 568,575 | 595,161 | 626,761 | 651,627 | 675,763 | 700,063 | 780,011 | 813,894 | 846,288 | 880,531 | 908,897 | 949,681 | 988,934 | 1,032,308 | 1,077,042 | 1,471,781 | 1,525,174 | 1,592,157 | 1,667,092 | 1,697,822 | 1,742,530 | 1,803,360 | 1,859,055 | 1,927,735 | 1,851,040 | 1,905,639 | 1,950,288 | 2,013,715 | 2,091,124 | 2,173,698 | 2,239,963 | 2,345,342 | 2,391,526 | 2,438,050 | 2,506,539 | 2,551,400 | 2,585,981 | 2,623,926 | 2,650,850 | 2,650,956 | 2,677,403 | 2,709,503 | 2,749,314 |
| 2,749,314 | 2,709,503 | 2,677,403 | 2,650,956 | 2,650,850 | 2,623,926 | 2,585,981 | 2,551,400 | 2,506,539 | 2,438,050 | 2,391,526 | 2,345,342 | 2,239,963 | 2,173,698 | 2,091,124 | 2,013,715 | 1,950,288 | 1,905,639 | 1,851,040 | 1,927,735 | 1,859,055 | 1,803,360 | 1,742,530 | 1,697,822 | 1,667,092 | 1,592,157 | 1,525,174 | 1,471,781 | 1,077,042 | 1,032,308 | 988,934 | 949,681 | 908,897 | 880,531 | 846,288 | 813,894 | 780,011 | 700,063 | 675,763 | 651,627 | 626,761 | 595,161 | 568,575 | 535,263 | 504,702 | 472,190 | 439,908 | 413,385 | 372,542 | 340,470 | 308,946 | 276,216 | 249,124 | 217,720 | 187,873 | 269,781 | 261,968 | 230,929 | 0 | 146,510 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 1,220,782 | 1,230,819 | 1,240,068 | 1,290 | 1,298,201 | 1,304,263 | 1,308,315 | 1,312,518 | 1,317,449 | 1,327,164 | 1,334,945 | 1,339,996 | 1,344,106 | 1,348,964 | 1,353,538 | 1,389,392 | 1,394,103 | 1,399,003 | 1,406,786 | 1,411,295 | 1,415,758 | 1,420,622 | 1,426,459 | 1,484,398 | 1,488,159 | 1,492,790 | 1,498,227 | 1,450,107 | 1,455,554 | 1,364,864 | 1,220,147 | 1,179,235 | 1,080,966 | 1,077,946 | 1,083,920 | 987,757 | 991,509 | 995,438 | 1,017,518 | 1,008,603 | 1,011,786 | 885,873 | 707,503 | 626,564 | 387,583 | 381,411 | 321,729 | 269,353 | 274,202 | 279,672 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 279,672 | 274,202 | 269,353 | 321,729 | 381,411 | 387,583 | 626,564 | 707,503 | 885,873 | 1,011,786 | 1,008,603 | 1,017,518 | 995,438 | 991,509 | 987,757 | 1,083,920 | 1,077,946 | 1,080,966 | 1,179,235 | 1,220,147 | 1,364,864 | 1,455,554 | 1,450,107 | 1,498,227 | 1,492,790 | 1,488,159 | 1,484,398 | 1,426,459 | 1,420,622 | 1,415,758 | 1,411,295 | 1,406,786 | 1,399,003 | 1,394,103 | 1,389,392 | 1,353,538 | 1,348,964 | 1,344,106 | 1,339,996 | 1,334,945 | 1,327,164 | 1,317,449 | 1,312,518 | 1,308,315 | 1,304,263 | 1,298,201 | 1,290 | 1,240,068 | 1,230,819 | 1,220,782 | 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 |
---|
Other Stockholders Equity | 0 | 0 | 950,399 | 950,403 | 950,831 | 1,212,013 | 1,220,782 | 1,230,819 | 1,240,068 | 2,580,558 | 2,596,402 | 2,608,526 | 2,616,630 | 1,312,518 | 1,317,449 | 1,327,164 | 1,334,945 | 1,339,996 | 1,344,106 | 1,348,964 | 1,353,538 | 1,389,392 | 1,394,103 | 1,399,003 | 1,406,786 | 1,411,295 | 1,415,758 | 1,420,622 | 1,426,459 | 1,484,398 | 1,488,159 | 1,492,790 | 1,498,227 | 1,450,107 | 1,455,554 | 1,364,864 | 1,220,147 | 1,179,235 | 1,080,966 | 1,077,946 | 1,083,920 | 987,757 | 991,509 | 995,438 | 1,017,518 | 1,008,603 | 1,011,786 | 885,873 | 707,503 | 626,564 | 387,583 | 381,411 | 321,729 | 269,353 | 274,202 | 279,672 | 283,642 | 286,169 | 290,719 | 296,107 |
| 296,107 | 290,719 | 286,169 | 283,642 | 279,672 | 274,202 | 269,353 | 321,729 | 381,411 | 387,583 | 626,564 | 707,503 | 885,873 | 1,011,786 | 1,008,603 | 1,017,518 | 995,438 | 991,509 | 987,757 | 1,083,920 | 1,077,946 | 1,080,966 | 1,179,235 | 1,220,147 | 1,364,864 | 1,455,554 | 1,450,107 | 1,498,227 | 1,492,790 | 1,488,159 | 1,484,398 | 1,426,459 | 1,420,622 | 1,415,758 | 1,411,295 | 1,406,786 | 1,399,003 | 1,394,103 | 1,389,392 | 1,353,538 | 1,348,964 | 1,344,106 | 1,339,996 | 1,334,945 | 1,327,164 | 1,317,449 | 1,312,518 | 2,616,630 | 2,608,526 | 2,596,402 | 2,580,558 | 1,240,068 | 1,230,819 | 1,220,782 | 1,212,013 | 950,831 | 950,403 | 950,399 | 0 | 0 |
---|