> Total Assets | 72,906,433 | 0 | 67,902,231 | 66,505,791 | 65,338,780 | 64,937,783 | 64,195,373 | 64,096,173 | 59,464,927 | 59,059,813 | 59,059,813 | 56,190,724 | 56,190,724 | 55,911,320 | 55,911,320 | 56,770,733 | 56,770,735 | 56,389,327 | 56,300,398 | 7,157,270 | 6,978,452 | 6,926,837 | 5,732,518 | 5,768,812 | 6,944,968 | 6,394,170 | 6,478,766 | 6,516,491 | 6,658,416 | 6,638,317 | 6,825,095 | 6,854,362 | 6,768,480 | 6,952,977 | 7,620,695 | 7,597,703 | 7,835,022 | 61,416,002 | 62,063,823 | 63,446,651 | 63,826,196 | 64,664,413 | 64,901,495 | 67,171,265 | 66,888,877 | 67,275,571 | 65,562,534 | 65,289,761 | 67,031,085 | 79,623,872 | 76,234,572 | 80,510,518 | 76,757,065 | 77,125,008 | 71,305,712 | 71,284,930 | 66,811,461 | 69,800,839 | 63,418,329 | 63,781,187 | 65,168,693 | 67,745,482 | 69,482,921 | 92,091,428 | 93,651,270 | 101,271,590 | 100,893,121 | 106,914,401 | 106,057,569 | 110,467,368 | 125,708,364 | 136,499,039 | 144,314,855 | 171,736,925 | 163,496,335 | 171,954,785 | 173,100,479 | 175,816,873 | 185,905,783 | 205,973,535 | 212,062,432 | 225,250,191 | 228,847,435 | 243,640,813 | 255,866,570 | 253,803,640 | 257,741,899 | 274,405,841 | 270,925,964 | 272,553,251 |
| 272,553,251 | 270,925,964 | 274,405,841 | 257,741,899 | 253,803,640 | 255,866,570 | 243,640,813 | 228,847,435 | 225,250,191 | 212,062,432 | 205,973,535 | 185,905,783 | 175,816,873 | 173,100,479 | 171,954,785 | 163,496,335 | 171,736,925 | 144,314,855 | 136,499,039 | 125,708,364 | 110,467,368 | 106,057,569 | 106,914,401 | 100,893,121 | 101,271,590 | 93,651,270 | 92,091,428 | 69,482,921 | 67,745,482 | 65,168,693 | 63,781,187 | 63,418,329 | 69,800,839 | 66,811,461 | 71,284,930 | 71,305,712 | 77,125,008 | 76,757,065 | 80,510,518 | 76,234,572 | 79,623,872 | 67,031,085 | 65,289,761 | 65,562,534 | 67,275,571 | 66,888,877 | 67,171,265 | 64,901,495 | 64,664,413 | 63,826,196 | 63,446,651 | 62,063,823 | 61,416,002 | 7,835,022 | 7,597,703 | 7,620,695 | 6,952,977 | 6,768,480 | 6,854,362 | 6,825,095 | 6,638,317 | 6,658,416 | 6,516,491 | 6,478,766 | 6,394,170 | 6,944,968 | 5,768,812 | 5,732,518 | 6,926,837 | 6,978,452 | 7,157,270 | 56,300,398 | 56,389,327 | 56,770,735 | 56,770,733 | 55,911,320 | 55,911,320 | 56,190,724 | 56,190,724 | 59,059,813 | 59,059,813 | 59,464,927 | 64,096,173 | 64,195,373 | 64,937,783 | 65,338,780 | 66,505,791 | 67,902,231 | 0 | 72,906,433 |
---|
> 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,723,234 | 26,704,686 | 33,234,308 | 22,597,091 | 26,643,479 | 21,310,629 | 23,674,207 | 25,142,729 | 22,640,350 | 21,128,882 | 40,763,829 | 19,532,470 | 19,217,094 | 22,398,276 | 11,359,155 | 12,117,820 | 15,765,416 | 14,157,368 | 21,296,122 | 17,304,469 | 14,295,163 | 23,153,379 | 15,058,467 | 14,417,575 | 30,519,823 | 22,707,204 | 20,957,848 |
| 20,957,848 | 22,707,204 | 30,519,823 | 14,417,575 | 15,058,467 | 23,153,379 | 14,295,163 | 17,304,469 | 21,296,122 | 14,157,368 | 15,765,416 | 12,117,820 | 11,359,155 | 22,398,276 | 19,217,094 | 19,532,470 | 40,763,829 | 21,128,882 | 22,640,350 | 25,142,729 | 23,674,207 | 21,310,629 | 26,643,479 | 22,597,091 | 33,234,308 | 26,704,686 | 27,723,234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,955,493 | 15,094,507 | 21,326,177 | 9,025,162 | 13,221,649 | 9,457,709 | 4,573,703 | 10,079,663 | 6,895,404 | 4,020,721 | 15,066,442 | 4,216,302 | 3,830,124 | 3,225,821 | 3,837,753 | 4,364,636 | 5,032,818 | 3,828,861 | 7,398,436 | 5,972,375 | 3,869,386 | 4,045,089 | 10,409,051 | 7,613,373 | 15,830,173 | 10,292,000 | 6,386,983 |
| 6,386,983 | 10,292,000 | 15,830,173 | 7,613,373 | 10,409,051 | 4,045,089 | 3,869,386 | 5,972,375 | 7,398,436 | 3,828,861 | 5,032,818 | 4,364,636 | 3,837,753 | 3,225,821 | 3,830,124 | 4,216,302 | 15,066,442 | 4,020,721 | 6,895,404 | 10,079,663 | 4,573,703 | 9,457,709 | 13,221,649 | 9,025,162 | 21,326,177 | 15,094,507 | 20,955,493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,212,892 | 5,374,105 | 5,387,263 | 5,135,837 | 5,019,315 | 4,601,739 | 4,167,373 | 7,819,773 | 7,850,865 | 8,195,959 | 9,251,430 | 4,283,480 | 4,340,479 | 3,267,031 | 3,063,003 | 3,114,958 | 3,436,181 | 3,304,800 | 3,402,741 | 4,324,786 | 2,878,846 | 13,823,812 | 434,000 | 2,672,000 | 3,146,000 | 2,802,000 | 5,627,000 |
| 5,627,000 | 2,802,000 | 3,146,000 | 2,672,000 | 434,000 | 13,823,812 | 2,878,846 | 4,324,786 | 3,402,741 | 3,304,800 | 3,436,181 | 3,114,958 | 3,063,003 | 3,267,031 | 4,340,479 | 4,283,480 | 9,251,430 | 8,195,959 | 7,850,865 | 7,819,773 | 4,167,373 | 4,601,739 | 5,019,315 | 5,135,837 | 5,387,263 | 5,374,105 | 1,212,892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,580,790 | 0 | 2,341,111 | 2,472,553 | 2,227,682 | 1,925,976 | 1,445,891 | 1,466,089 | 480,565 | 485,962 | 485,962 | 495,388 | 495,388 | 477,004 | 477,004 | 502,467 | 502,467 | 463,634 | 524,702 | 218,516 | 55,656 | 51,711 | 54,644 | 68,897 | 48,707 | 124,408 | 177,655 | 191,803 | 184,516 | 91,136 | 370,175 | 380,340 | 453,402 | 370,518 | 404,793 | 288,790 | 374,799 | 525,740 | 497,838 | 611,020 | 631,137 | 777,851 | 1,959,456 | 2,259,508 | 2,307,468 | 2,683,318 | 2,076,843 | 1,039,310 | 1,150,752 | 1,722,832 | 1,357,139 | 1,608,191 | 1,741,926 | 1,907,872 | 2,036,673 | 2,382,531 | 1,913,722 | 1,667,587 | 1,465,316 | 1,787,362 | 1,496,553 | 2,028,480 | 1,557,103 | 1,912,654 | 2,766,065 | 2,544,148 | 2,731,663 | 2,505,071 | 2,334,964 | 9,591,078 | 2,710,456 | 3,682,149 | 1,942,444 | 2,730,339 | 2,433,928 | 8,651,493 | 14,717,878 | 3,343,063 | 3,510,134 | 6,069,970 | 1,373,900 | 2,615,245 | 2,687,446 | 3,236,695 | 2,764,534 | 1,722,593 | 1,590,073 | 901,000 | 655,000 | 683,000 |
| 683,000 | 655,000 | 901,000 | 1,590,073 | 1,722,593 | 2,764,534 | 3,236,695 | 2,687,446 | 2,615,245 | 1,373,900 | 6,069,970 | 3,510,134 | 3,343,063 | 14,717,878 | 8,651,493 | 2,433,928 | 2,730,339 | 1,942,444 | 3,682,149 | 2,710,456 | 9,591,078 | 2,334,964 | 2,505,071 | 2,731,663 | 2,544,148 | 2,766,065 | 1,912,654 | 1,557,103 | 2,028,480 | 1,496,553 | 1,787,362 | 1,465,316 | 1,667,587 | 1,913,722 | 2,382,531 | 2,036,673 | 1,907,872 | 1,741,926 | 1,608,191 | 1,357,139 | 1,722,832 | 1,150,752 | 1,039,310 | 2,076,843 | 2,683,318 | 2,307,468 | 2,259,508 | 1,959,456 | 777,851 | 631,137 | 611,020 | 497,838 | 525,740 | 374,799 | 288,790 | 404,793 | 370,518 | 453,402 | 380,340 | 370,175 | 91,136 | 184,516 | 191,803 | 177,655 | 124,408 | 48,707 | 68,897 | 54,644 | 51,711 | 55,656 | 218,516 | 524,702 | 463,634 | 502,467 | 502,467 | 477,004 | 477,004 | 495,388 | 495,388 | 485,962 | 485,962 | 480,565 | 1,466,089 | 1,445,891 | 1,925,976 | 2,227,682 | 2,472,553 | 2,341,111 | 0 | 2,580,790 |
---|
Other Current Assets | 88,894 | 0 | 114,170 | 112,318 | 104,642 | 93,652 | 67,912 | 74,543 | 91,757 | 68,800 | 68,800 | 111,479 | 111,479 | 98,816 | 98,816 | 100,252 | 100,253 | 100,711 | 138,016 | 1,624,473 | 1,617,492 | 1,741,066 | 1,614,403 | 1,343,859 | 1,403,599 | 261,464 | 285,647 | 283,375 | 290,390 | 318,168 | 351,817 | 310,656 | 287,390 | 277,013 | 321,761 | 340,002 | 316,020 | 439,780 | 316,860 | 362,317 | 568,895 | 544,946 | 551,562 | 504,884 | 560,593 | 587,562 | 681,806 | 670,645 | 42,808,649 | 601,454 | 602,141 | 612,986 | 514,919 | 541,245 | 597,257 | 626,557 | 5,143,557 | 601,262 | 2,236,678 | 871,014 | 906,432 | 1,024,903 | 1,911,843 | 2,012,600 | 1,804,399 | 1,437,556 | 2,972,069 | 3,674,905 | 3,200,424 | 3,132,126 | 2,446,841 | 2,560,975 | 1,646,886 | 1,649,374 | 1,628,365 | 2,037,154 | 993,683 | 1,010,700 | 973,894 | 1,183,060 | 5,200,267 | 7,573,881 | 3,255,579 | 3,168,636 | 7,589,884 | 1,323,380 | 1,362,883 | 642,498 | 930,593 | 894,796 |
| 894,796 | 930,593 | 642,498 | 1,362,883 | 1,323,380 | 7,589,884 | 3,168,636 | 3,255,579 | 7,573,881 | 5,200,267 | 1,183,060 | 973,894 | 1,010,700 | 993,683 | 2,037,154 | 1,628,365 | 1,649,374 | 1,646,886 | 2,560,975 | 2,446,841 | 3,132,126 | 3,200,424 | 3,674,905 | 2,972,069 | 1,437,556 | 1,804,399 | 2,012,600 | 1,911,843 | 1,024,903 | 906,432 | 871,014 | 2,236,678 | 601,262 | 5,143,557 | 626,557 | 597,257 | 541,245 | 514,919 | 612,986 | 602,141 | 601,454 | 42,808,649 | 670,645 | 681,806 | 587,562 | 560,593 | 504,884 | 551,562 | 544,946 | 568,895 | 362,317 | 316,860 | 439,780 | 316,020 | 340,002 | 321,761 | 277,013 | 287,390 | 310,656 | 351,817 | 318,168 | 290,390 | 283,375 | 285,647 | 261,464 | 1,403,599 | 1,343,859 | 1,614,403 | 1,741,066 | 1,617,492 | 1,624,473 | 138,016 | 100,711 | 100,253 | 100,252 | 98,816 | 98,816 | 111,479 | 111,479 | 68,800 | 68,800 | 91,757 | 74,543 | 67,912 | 93,652 | 104,642 | 112,318 | 114,170 | 0 | 88,894 |
---|
> 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123,185,973 | 130,973,096 | 143,963,865 | 152,737,691 | 150,702,203 | 164,457,718 | 173,787,963 | 190,208,119 | 197,905,065 | 203,954,069 | 211,542,966 | 229,345,650 | 232,713,191 | 238,745,173 | 243,324,324 | 243,886,018 | 248,218,760 | 251,595,403 |
| 251,595,403 | 248,218,760 | 243,886,018 | 243,324,324 | 238,745,173 | 232,713,191 | 229,345,650 | 211,542,966 | 203,954,069 | 197,905,065 | 190,208,119 | 173,787,963 | 164,457,718 | 150,702,203 | 152,737,691 | 143,963,865 | 130,973,096 | 123,185,973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,614,939 | 0 | 2,317,547 | 2,279,467 | 2,242,729 | 2,212,388 | 2,173,009 | 2,130,699 | 1,108,502 | 1,051,621 | 1,051,621 | 1,039,728 | 1,039,728 | 1,002,191 | 1,002,191 | 1,471,496 | 1,471,496 | 1,419,723 | 1,366,748 | 878,482 | 866,720 | 854,637 | 833,228 | 938,538 | 2,474,704 | 2,470,733 | 2,476,654 | 2,501,128 | 2,557,170 | 2,609,098 | 2,491,259 | 2,467,450 | 2,444,930 | 2,436,703 | 2,428,024 | 2,417,920 | 2,581,501 | 4,681,386 | 4,922,429 | 5,404,796 | 5,561,815 | 5,592,500 | 5,800,776 | 5,938,535 | 6,039,193 | 6,163,649 | 6,286,919 | 6,378,135 | 9,590,801 | 10,294,331 | 10,553,108 | 11,463,796 | 11,554,030 | 7,676,125 | 8,241,687 | 8,505,211 | 5,776,177 | 5,520,542 | 5,508,612 | 5,478,027 | 5,673,905 | 5,986,720 | 6,159,867 | 6,262,674 | 6,314,600 | 6,389,020 | 6,261,799 | 6,430,710 | 5,136,089 | 5,330,198 | 5,272,582 | 5,380,210 | 5,476,047 | 5,507,927 | 5,600,272 | 5,539,640 | 4,624,276 | 5,676,520 | 5,647,800 | 5,925,414 | 5,694,568 | 5,648,120 | 5,597,327 | 5,581,544 | 5,434,467 | 5,471,645 | 5,426,875 | 0 | 0 | 0 |
| 0 | 0 | 0 | 5,426,875 | 5,471,645 | 5,434,467 | 5,581,544 | 5,597,327 | 5,648,120 | 5,694,568 | 5,925,414 | 5,647,800 | 5,676,520 | 4,624,276 | 5,539,640 | 5,600,272 | 5,507,927 | 5,476,047 | 5,380,210 | 5,272,582 | 5,330,198 | 5,136,089 | 6,430,710 | 6,261,799 | 6,389,020 | 6,314,600 | 6,262,674 | 6,159,867 | 5,986,720 | 5,673,905 | 5,478,027 | 5,508,612 | 5,520,542 | 5,776,177 | 8,505,211 | 8,241,687 | 7,676,125 | 11,554,030 | 11,463,796 | 10,553,108 | 10,294,331 | 9,590,801 | 6,378,135 | 6,286,919 | 6,163,649 | 6,039,193 | 5,938,535 | 5,800,776 | 5,592,500 | 5,561,815 | 5,404,796 | 4,922,429 | 4,681,386 | 2,581,501 | 2,417,920 | 2,428,024 | 2,436,703 | 2,444,930 | 2,467,450 | 2,491,259 | 2,609,098 | 2,557,170 | 2,501,128 | 2,476,654 | 2,470,733 | 2,474,704 | 938,538 | 833,228 | 854,637 | 866,720 | 878,482 | 1,366,748 | 1,419,723 | 1,471,496 | 1,471,496 | 1,002,191 | 1,002,191 | 1,039,728 | 1,039,728 | 1,051,621 | 1,051,621 | 1,108,502 | 2,130,699 | 2,173,009 | 2,212,388 | 2,242,729 | 2,279,467 | 2,317,547 | 0 | 2,614,939 |
---|
Goodwill | 93,870 | 0 | 89,921 | 87,947 | 85,972 | 83,998 | 82,023 | 80,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 158,378 | 1,038,552 | 1,038,552 | 1,486,845 | 1,486,844 | 1,764,925 | 1,768,456 | 1,768,456 | 1,768,456 | 1,748,443 | 2,042,563 | 2,234,487 | 1,748,443 | 1,887,171 | 1,897,241 | 1,938,258 | 236,287 | 236,287 | 236,287 | 236,287 | 236,287 | 236,287 | 236,287 | 236,287 | 289,123 | 313,834 | 313,834 | 313,834 | 313,834 | 390,839 |
| 390,839 | 313,834 | 313,834 | 313,834 | 313,834 | 289,123 | 236,287 | 236,287 | 236,287 | 236,287 | 236,287 | 236,287 | 236,287 | 236,287 | 1,938,258 | 1,897,241 | 1,887,171 | 1,748,443 | 2,234,487 | 2,042,563 | 1,748,443 | 1,768,456 | 1,768,456 | 1,768,456 | 1,764,925 | 1,486,844 | 1,486,845 | 1,038,552 | 1,038,552 | 158,378 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 78,657 | 78,656 | 78,656 | 78,656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,049 | 82,023 | 83,998 | 85,972 | 87,947 | 89,921 | 0 | 93,870 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,483,685 | 35,926,056 | 35,163,691 | 37,646,549 | 37,184,775 | 39,955,348 | 40,352,741 | 42,148,988 | 40,245,799 | 43,460,930 | 46,407,303 | 48,550,821 | 51,532,657 | 50,828,334 | 50,639,066 | 51,758,514 | 54,807,757 | 54,470,001 | 58,792,954 | 58,592,266 | 68,317,637 | 67,021,059 | 67,592,180 | 67,160,815 | 70,014,708 | 69,528,146 | 67,034,777 |
| 67,034,777 | 69,528,146 | 70,014,708 | 67,160,815 | 67,592,180 | 67,021,059 | 68,317,637 | 58,592,266 | 58,792,954 | 54,470,001 | 54,807,757 | 51,758,514 | 50,639,066 | 50,828,334 | 51,532,657 | 48,550,821 | 46,407,303 | 43,460,930 | 40,245,799 | 42,148,988 | 40,352,741 | 39,955,348 | 37,184,775 | 37,646,549 | 35,163,691 | 35,926,056 | 34,483,685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 93,870 | 0 | 89,921 | 87,947 | 85,972 | 83,998 | 82,023 | 80,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,638 | 11,463 | 11,288 | 11,112 | 10,929 | 10,803 | 101,041 | 99,675 | 99,073 | 97,704 | 96,078 | 94,703 | 93,355 | 193,441 | 193,234 | 191,147 | 188,111 | 185,989 | 189,357 | 940,618 | 936,880 | 1,010,820 | 1,010,087 | 761,402 | 755,432 | 757,363 | 412,626 | 417,756 | 426,167 | 423,237 | 423,029 | 362,762 | 414,378 | 687,310 | 739,032 | 685,155 | 770,308 | 1,959,492 | 1,972,196 | 2,461,097 | 2,459,973 | 2,710,706 | 2,448,573 | 2,452,581 | 2,403,322 | 655,045 | 683,645 | 695,837 | 1,171,816 | 914,398 | 1,051,012 | 1,420,364 | 577,605 | 1,581,650 | 640,698 | 646,130 | 2,522,142 | 2,531,356 | 2,646,810 | 2,703,073 | 2,789,980 | 2,865,474 | 2,909,118 | 2,909,910 | 2,721,000 | 2,716,886 |
| 2,716,886 | 2,721,000 | 2,909,910 | 2,909,118 | 2,865,474 | 2,789,980 | 2,703,073 | 2,646,810 | 2,531,356 | 2,522,142 | 646,130 | 640,698 | 1,581,650 | 577,605 | 1,420,364 | 1,051,012 | 914,398 | 1,171,816 | 695,837 | 683,645 | 655,045 | 2,403,322 | 2,452,581 | 2,448,573 | 2,710,706 | 2,459,973 | 2,461,097 | 1,972,196 | 1,959,492 | 770,308 | 685,155 | 739,032 | 687,310 | 414,378 | 362,762 | 423,029 | 423,237 | 426,167 | 417,756 | 412,626 | 757,363 | 755,432 | 761,402 | 1,010,087 | 1,010,820 | 936,880 | 940,618 | 189,357 | 185,989 | 188,111 | 191,147 | 193,234 | 193,441 | 93,355 | 94,703 | 96,078 | 97,704 | 99,073 | 99,675 | 101,041 | 10,803 | 10,929 | 11,112 | 11,288 | 11,463 | 11,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,049 | 82,023 | 83,998 | 85,972 | 87,947 | 89,921 | 0 | 93,870 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,518,372 | 24,073,016 | 27,056,206 | 31,176,336 | 33,550,997 | 36,388,114 | 40,079,190 | 43,434,754 | 44,509,465 | 48,338,921 | 50,097,130 | 53,180,379 | 54,457,686 | 55,604,992 | 57,090,371 | 58,409,287 | 62,279,612 | 64,179,448 |
| 64,179,448 | 62,279,612 | 58,409,287 | 57,090,371 | 55,604,992 | 54,457,686 | 53,180,379 | 50,097,130 | 48,338,921 | 44,509,465 | 43,434,754 | 40,079,190 | 36,388,114 | 33,550,997 | 31,176,336 | 27,056,206 | 24,073,016 | 20,518,372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 64,473,101 | 0 | 65,628,620 | 66,716,055 | 68,508,204 | 70,081,979 | 69,858,537 | 70,653,172 | 70,734,580 | 71,671,713 | 71,671,713 | 72,358,786 | 72,358,786 | 70,576,517 | 70,576,517 | 78,144,145 | 78,144,146 | 81,349,518 | 80,972,735 | 36,635,788 | 36,643,067 | 35,458,149 | 31,608,290 | 5,038,792 | 5,001,266 | 2,768,909 | 2,782,693 | 2,836,800 | 3,001,473 | 2,983,202 | 3,191,093 | 3,099,433 | 3,092,421 | 3,327,940 | 3,497,047 | 3,012,493 | 2,979,432 | 25,327,064 | 24,511,079 | 25,868,693 | 25,966,973 | 26,992,629 | 27,245,910 | 29,166,934 | 29,956,626 | 29,954,442 | 26,610,021 | 16,986,323 | 16,428,372 | 18,662,315 | 16,130,878 | 16,875,932 | 16,994,753 | 18,264,470 | 14,666,322 | 14,436,097 | 14,798,985 | 15,795,754 | 13,402,140 | 13,804,838 | 18,251,801 | 19,176,975 | 23,506,425 | 45,417,977 | 48,469,187 | 54,030,426 | 54,892,732 | 60,439,564 | 59,702,483 | 61,955,494 | 75,355,979 | 82,942,525 | 92,164,463 | 106,343,288 | 97,912,343 | 99,876,851 | 105,854,890 | 112,782,414 | 122,993,663 | 132,959,532 | 136,025,067 | 149,202,234 | 152,034,553 | 163,994,204 | 169,739,041 | 165,612,668 | 170,659,269 | 187,384,807 | 189,604,061 | 195,395,786 |
| 195,395,786 | 189,604,061 | 187,384,807 | 170,659,269 | 165,612,668 | 169,739,041 | 163,994,204 | 152,034,553 | 149,202,234 | 136,025,067 | 132,959,532 | 122,993,663 | 112,782,414 | 105,854,890 | 99,876,851 | 97,912,343 | 106,343,288 | 92,164,463 | 82,942,525 | 75,355,979 | 61,955,494 | 59,702,483 | 60,439,564 | 54,892,732 | 54,030,426 | 48,469,187 | 45,417,977 | 23,506,425 | 19,176,975 | 18,251,801 | 13,804,838 | 13,402,140 | 15,795,754 | 14,798,985 | 14,436,097 | 14,666,322 | 18,264,470 | 16,994,753 | 16,875,932 | 16,130,878 | 18,662,315 | 16,428,372 | 16,986,323 | 26,610,021 | 29,954,442 | 29,956,626 | 29,166,934 | 27,245,910 | 26,992,629 | 25,966,973 | 25,868,693 | 24,511,079 | 25,327,064 | 2,979,432 | 3,012,493 | 3,497,047 | 3,327,940 | 3,092,421 | 3,099,433 | 3,191,093 | 2,983,202 | 3,001,473 | 2,836,800 | 2,782,693 | 2,768,909 | 5,001,266 | 5,038,792 | 31,608,290 | 35,458,149 | 36,643,067 | 36,635,788 | 80,972,735 | 81,349,518 | 78,144,146 | 78,144,145 | 70,576,517 | 70,576,517 | 72,358,786 | 72,358,786 | 71,671,713 | 71,671,713 | 70,734,580 | 70,653,172 | 69,858,537 | 70,081,979 | 68,508,204 | 66,716,055 | 65,628,620 | 0 | 64,473,101 |
---|
> Total Current Liabilities | 27,439,662 | 0 | 25,620,801 | 25,858,480 | 26,852,819 | 28,999,120 | 29,282,965 | 30,203,433 | 36,217,103 | 42,227,253 | 42,227,253 | 44,517,643 | 44,517,643 | 45,524,268 | 45,524,268 | 47,865,664 | 47,865,665 | 52,059,641 | 54,232,929 | 36,606,927 | 36,614,190 | 35,432,103 | 31,579,537 | 4,267,041 | 4,233,461 | 2,001,541 | 2,027,591 | 2,232,406 | 2,396,539 | 2,379,791 | 2,591,357 | 2,789,173 | 2,742,993 | 3,055,756 | 3,224,889 | 2,880,401 | 2,782,366 | 4,282,673 | 3,347,031 | 3,413,507 | 3,661,730 | 3,983,320 | 6,142,715 | 7,542,817 | 8,338,009 | 8,176,276 | 9,429,468 | 6,101,436 | 9,021,879 | 6,837,517 | 7,942,025 | 8,543,046 | 8,630,167 | 8,671,050 | 6,514,737 | 5,764,575 | 6,795,367 | 8,581,132 | 7,484,060 | 8,328,829 | 12,455,432 | 13,300,354 | 17,447,999 | 17,511,227 | 18,636,207 | 23,989,055 | 24,957,204 | 23,555,265 | 22,923,284 | 24,917,908 | 28,516,803 | 39,079,055 | 41,794,231 | 38,712,666 | 30,083,248 | 29,098,171 | 32,914,758 | 28,370,847 | 32,993,224 | 31,036,624 | 32,259,502 | 42,508,563 | 40,838,941 | 42,541,321 | 47,524,426 | 33,112,091 | 39,547,338 | 41,396,498 | 40,835,320 | 47,318,381 |
| 47,318,381 | 40,835,320 | 41,396,498 | 39,547,338 | 33,112,091 | 47,524,426 | 42,541,321 | 40,838,941 | 42,508,563 | 32,259,502 | 31,036,624 | 32,993,224 | 28,370,847 | 32,914,758 | 29,098,171 | 30,083,248 | 38,712,666 | 41,794,231 | 39,079,055 | 28,516,803 | 24,917,908 | 22,923,284 | 23,555,265 | 24,957,204 | 23,989,055 | 18,636,207 | 17,511,227 | 17,447,999 | 13,300,354 | 12,455,432 | 8,328,829 | 7,484,060 | 8,581,132 | 6,795,367 | 5,764,575 | 6,514,737 | 8,671,050 | 8,630,167 | 8,543,046 | 7,942,025 | 6,837,517 | 9,021,879 | 6,101,436 | 9,429,468 | 8,176,276 | 8,338,009 | 7,542,817 | 6,142,715 | 3,983,320 | 3,661,730 | 3,413,507 | 3,347,031 | 4,282,673 | 2,782,366 | 2,880,401 | 3,224,889 | 3,055,756 | 2,742,993 | 2,789,173 | 2,591,357 | 2,379,791 | 2,396,539 | 2,232,406 | 2,027,591 | 2,001,541 | 4,233,461 | 4,267,041 | 31,579,537 | 35,432,103 | 36,614,190 | 36,606,927 | 54,232,929 | 52,059,641 | 47,865,665 | 47,865,664 | 45,524,268 | 45,524,268 | 44,517,643 | 44,517,643 | 42,227,253 | 42,227,253 | 36,217,103 | 30,203,433 | 29,282,965 | 28,999,120 | 26,852,819 | 25,858,480 | 25,620,801 | 0 | 27,439,662 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,014,721 | 38,313,100 | 43,438,918 | 241,789 | 142,500 | 44,000 | 45,500 | 47,000 | 5,546,839 | 10,532,448 | 8,529,561 | 11,752,785 | 11,830,637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,830,637 | 11,752,785 | 8,529,561 | 10,532,448 | 5,546,839 | 47,000 | 45,500 | 44,000 | 142,500 | 241,789 | 43,438,918 | 38,313,100 | 36,014,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,014,721 | 38,313,100 | 43,438,918 | 241,789 | 142,500 | 44,000 | 45,500 | 47,000 | 5,546,839 | 10,532,448 | 8,529,561 | 11,752,785 | 11,830,637 | 9,747,640 | 7,202,592 | 10,184,067 | 7,988,977 | 8,832,616 | 12,146,145 | 17,836,397 | 17,479,874 | 40,963,491 | 10,099,453 | 15,055,630 | 20,647,954 | 33,541,486 | 39,116,553 |
| 39,116,553 | 33,541,486 | 20,647,954 | 15,055,630 | 10,099,453 | 40,963,491 | 17,479,874 | 17,836,397 | 12,146,145 | 8,832,616 | 7,988,977 | 10,184,067 | 7,202,592 | 9,747,640 | 11,830,637 | 11,752,785 | 8,529,561 | 10,532,448 | 5,546,839 | 47,000 | 45,500 | 44,000 | 142,500 | 241,789 | 43,438,918 | 38,313,100 | 36,014,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,109,872 | 0 | 1,718,615 | 2,005,948 | 1,907,341 | 2,032,559 | 2,185,367 | 2,409,678 | 2,439,562 | 2,435,045 | 2,435,045 | 2,552,508 | 2,552,508 | 2,659,567 | 2,659,567 | 2,934,617 | 2,934,617 | 3,317,336 | 4,176,331 | 12,956 | 13,467 | 12,993 | 5,700 | 4,507 | 8,346 | 4,675 | 4,569 | 6,802 | 18,547 | 14,136 | 21,101 | 27,400 | 17,513 | 7,245 | 6,019 | 5,961 | 12,366 | 195,282 | 188,631 | 241,989 | 267,479 | 413,406 | 159,368 | 382,114 | 208,701 | 151,201 | 268,901 | 189,741 | 537,886 | 476,985 | 442,628 | 460,876 | 528,303 | 362,588 | 582,019 | 223,889 | 408,430 | 212,765 | 173,613 | 378,141 | 343,197 | 220,670 | 364,674 | 306,092 | 486,660 | 404,843 | 490,243 | 375,048 | 1,885,876 | 915,409 | 5,109,188 | 6,945,939 | 4,999,908 | 4,054,905 | 4,405,161 | 3,880,132 | 4,573,388 | 3,767,515 | 3,591,831 | 2,928,360 | 2,553,615 | 3,849,754 | 3,449,324 | 2,403,883 | 1,668,031 | 4,395,797 | 4,554,743 | 3,855,426 | 1,600,000 | 5,053,593 |
| 5,053,593 | 1,600,000 | 3,855,426 | 4,554,743 | 4,395,797 | 1,668,031 | 2,403,883 | 3,449,324 | 3,849,754 | 2,553,615 | 2,928,360 | 3,591,831 | 3,767,515 | 4,573,388 | 3,880,132 | 4,405,161 | 4,054,905 | 4,999,908 | 6,945,939 | 5,109,188 | 915,409 | 1,885,876 | 375,048 | 490,243 | 404,843 | 486,660 | 306,092 | 364,674 | 220,670 | 343,197 | 378,141 | 173,613 | 212,765 | 408,430 | 223,889 | 582,019 | 362,588 | 528,303 | 460,876 | 442,628 | 476,985 | 537,886 | 189,741 | 268,901 | 151,201 | 208,701 | 382,114 | 159,368 | 413,406 | 267,479 | 241,989 | 188,631 | 195,282 | 12,366 | 5,961 | 6,019 | 7,245 | 17,513 | 27,400 | 21,101 | 14,136 | 18,547 | 6,802 | 4,569 | 4,675 | 8,346 | 4,507 | 5,700 | 12,993 | 13,467 | 12,956 | 4,176,331 | 3,317,336 | 2,934,617 | 2,934,617 | 2,659,567 | 2,659,567 | 2,552,508 | 2,552,508 | 2,435,045 | 2,435,045 | 2,439,562 | 2,409,678 | 2,185,367 | 2,032,559 | 1,907,341 | 2,005,948 | 1,718,615 | 0 | 1,109,872 |
---|
Other Current Liabilities | 10,509,807 | 0 | 12,164,449 | 13,289,348 | 14,189,195 | 16,288,752 | 16,508,065 | 17,201,097 | 17,889,182 | 18,921,180 | 18,921,180 | 19,817,295 | 19,817,295 | 19,919,385 | 19,919,385 | 20,622,568 | 20,643,592 | 22,059,400 | 22,407,413 | 36,582,542 | 36,589,294 | 35,407,681 | 31,562,408 | 4,251,105 | 4,213,688 | 1,985,437 | 2,011,593 | 2,214,175 | 2,234,363 | 2,142,026 | 2,093,827 | 2,269,844 | 2,233,552 | 2,556,582 | 2,628,141 | 2,299,580 | 2,262,800 | 3,080,191 | 2,251,000 | 2,263,818 | 2,742,501 | 2,774,114 | 2,853,000 | 3,142,570 | 3,108,640 | 3,360,239 | 3,247,267 | 3,366,774 | 3,321,115 | 3,668,281 | 3,896,166 | 4,472,740 | 4,464,234 | 4,482,630 | 4,224,554 | 3,809,276 | 4,363,281 | 5,324,667 | 4,309,118 | 3,070,258 | 2,966,567 | 3,520,130 | 2,886,573 | 3,311,322 | 3,747,876 | 4,047,243 | 3,861,315 | 4,150,087 | 4,327,819 | 3,979,382 | 3,977,247 | 3,766,766 | 648,786 | 759,653 | 682,806 | 5,716,519 | 3,786,995 | 3,879,166 | 2,946,152 | 4,177,958 | 4,258,940 | 4,425,089 | 3,024,490 | 2,823,616 | 2,759,739 | 2,443,194 | 2,272,741 | 631,133 | 634,746 | 734,072 |
| 734,072 | 634,746 | 631,133 | 2,272,741 | 2,443,194 | 2,759,739 | 2,823,616 | 3,024,490 | 4,425,089 | 4,258,940 | 4,177,958 | 2,946,152 | 3,879,166 | 3,786,995 | 5,716,519 | 682,806 | 759,653 | 648,786 | 3,766,766 | 3,977,247 | 3,979,382 | 4,327,819 | 4,150,087 | 3,861,315 | 4,047,243 | 3,747,876 | 3,311,322 | 2,886,573 | 3,520,130 | 2,966,567 | 3,070,258 | 4,309,118 | 5,324,667 | 4,363,281 | 3,809,276 | 4,224,554 | 4,482,630 | 4,464,234 | 4,472,740 | 3,896,166 | 3,668,281 | 3,321,115 | 3,366,774 | 3,247,267 | 3,360,239 | 3,108,640 | 3,142,570 | 2,853,000 | 2,774,114 | 2,742,501 | 2,263,818 | 2,251,000 | 3,080,191 | 2,262,800 | 2,299,580 | 2,628,141 | 2,556,582 | 2,233,552 | 2,269,844 | 2,093,827 | 2,142,026 | 2,234,363 | 2,214,175 | 2,011,593 | 1,985,437 | 4,213,688 | 4,251,105 | 31,562,408 | 35,407,681 | 36,589,294 | 36,582,542 | 22,407,413 | 22,059,400 | 20,643,592 | 20,622,568 | 19,919,385 | 19,919,385 | 19,817,295 | 19,817,295 | 18,921,180 | 18,921,180 | 17,889,182 | 17,201,097 | 16,508,065 | 16,288,752 | 14,189,195 | 13,289,348 | 12,164,449 | 0 | 10,509,807 |
---|
> 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,370,232 | 67,630,622 | 67,829,095 | 70,778,680 | 72,940,132 | 84,411,567 | 90,000,439 | 101,922,908 | 103,765,565 | 106,693,671 | 111,195,612 | 121,452,883 | 122,214,615 | 132,500,577 | 131,111,931 | 145,988,309 | 148,768,741 | 148,077,405 |
| 148,077,405 | 148,768,741 | 145,988,309 | 131,111,931 | 132,500,577 | 122,214,615 | 121,452,883 | 111,195,612 | 106,693,671 | 103,765,565 | 101,922,908 | 90,000,439 | 84,411,567 | 72,940,132 | 70,778,680 | 67,829,095 | 67,630,622 | 50,370,232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36,014,721 | -38,313,100 | -43,438,918 | -241,789 | -142,500 | -44,000 | -45,500 | -47,000 | -5,546,839 | -10,532,448 | -8,529,561 | -11,752,785 | -11,830,637 | 0 | 1,061,803 | 1,056,984 | 1,104,044 | 1,091,606 | 1,094,031 | 1,093,655 | 1,062,680 | 1,092,286 | 1,096,188 | 1,098,306 | 1,085,245 | 1,044,225 | 994,390 |
| 994,390 | 1,044,225 | 1,085,245 | 1,098,306 | 1,096,188 | 1,092,286 | 1,062,680 | 1,093,655 | 1,094,031 | 1,091,606 | 1,104,044 | 1,056,984 | 1,061,803 | 0 | -11,830,637 | -11,752,785 | -8,529,561 | -10,532,448 | -5,546,839 | -47,000 | -45,500 | -44,000 | -142,500 | -241,789 | -43,438,918 | -38,313,100 | -36,014,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 664,341 | 683,374 | 864,810 | 888,806 | 864,364 | 875,595 | 1,211,847 | 1,379,965 | 1,521,185 | 1,608,316 | 1,798,787 | 1,867,152 | 1,969,890 | 2,032,894 | 2,031,941 | 2,254,105 | 2,326,207 | 2,447,546 |
| 2,447,546 | 2,326,207 | 2,254,105 | 2,031,941 | 2,032,894 | 1,969,890 | 1,867,152 | 1,798,787 | 1,608,316 | 1,521,185 | 1,379,965 | 1,211,847 | 875,595 | 864,364 | 888,806 | 864,810 | 683,374 | 664,341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,530,108 | 8,433,332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 730,020 | 1,943,702 | 3,625,261 | 3,696,073 | 3,667,441 | 3,645,059 | 3,644,063 | 3,624,201 | 3,747,194 | 3,664,888 | 3,613,880 | 4,112,271 | 4,572,264 | 4,840,620 | 33,060,054 | 34,490,017 | 34,500,990 | 34,760,198 | 35,630,407 | 35,966,570 | 36,295,980 | 35,289,799 | 35,661,882 | 37,298,371 | 46,500,598 | 48,700,265 | 58,472,213 | 58,062,766 | 61,787,395 | 57,900,535 | 57,387,752 | 55,198,645 | 55,349,079 | 50,728,373 | 52,733,623 | 48,758,757 | 48,636,839 | 45,457,349 | 46,350,181 | 43,820,956 | 44,103,170 | 42,147,077 | 42,570,239 | 41,238,562 | 41,192,414 | 40,605,323 | 40,652,424 | 39,456,483 | 40,197,097 | 38,746,618 | 50,469,604 | 50,499,334 | 56,910,758 | 54,923,011 | 51,281,306 | 51,066,815 | 58,034,298 | 60,161,675 | 60,510,967 | 59,669,239 | 62,028,509 | 62,062,845 | 62,726,692 | 61,235,588 | 61,515,228 | 56,073,410 | 54,257,182 |
| 54,257,182 | 56,073,410 | 61,515,228 | 61,235,588 | 62,726,692 | 62,062,845 | 62,028,509 | 59,669,239 | 60,510,967 | 60,161,675 | 58,034,298 | 51,066,815 | 51,281,306 | 54,923,011 | 56,910,758 | 50,499,334 | 50,469,604 | 38,746,618 | 40,197,097 | 39,456,483 | 40,652,424 | 40,605,323 | 41,192,414 | 41,238,562 | 42,570,239 | 42,147,077 | 44,103,170 | 43,820,956 | 46,350,181 | 45,457,349 | 48,636,839 | 48,758,757 | 52,733,623 | 50,728,373 | 55,349,079 | 55,198,645 | 57,387,752 | 57,900,535 | 61,787,395 | 58,062,766 | 58,472,213 | 48,700,265 | 46,500,598 | 37,298,371 | 35,661,882 | 35,289,799 | 36,295,980 | 35,966,570 | 35,630,407 | 34,760,198 | 34,500,990 | 34,490,017 | 33,060,054 | 4,840,620 | 4,572,264 | 4,112,271 | 3,613,880 | 3,664,888 | 3,747,194 | 3,624,201 | 3,644,063 | 3,645,059 | 3,667,441 | 3,696,073 | 3,625,261 | 1,943,702 | 730,020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,433,332 | 2,530,108 |
---|
Common Stock | 3,677,468 | 0 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 533,333 | 533,333 | 533,333 | 533,333 | 5,333,333 | 5,333,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 6,848,133 | 7,614,392 | 7,614,392 | 54,813,276 | 55,889,276 | 55,889,276 | 35,769,137 | 36,600,496 | 36,600,496 | 36,600,496 | 36,600,496 | 36,641,908 | 38,666,908 | 43,701,283 | 44,426,538 | 45,611,174 | 46,104,821 | 47,656,922 | 47,656,922 | 47,656,922 | 47,656,922 | 47,677,001 | 47,677,001 | 47,677,001 | 47,696,314 | 47,717,397 | 47,717,397 | 47,717,397 | 47,739,517 | 47,739,517 | 47,739,817 | 47,739,817 | 47,761,476 | 47,761,476 | 47,761,476 | 47,380,891 | 47,380,891 | 47,380,982 | 47,381,478 | 47,577,011 | 50,226,591 | 52,617,110 | 52,617,184 | 52,618,544 | 52,643,955 | 52,643,955 | 52,644,525 | 52,652,728 | 52,652,728 | 52,656,998 | 52,657,912 | 52,670,443 | 52,670,554 | 0 | 0 | 0 |
| 0 | 0 | 0 | 52,670,554 | 52,670,443 | 52,657,912 | 52,656,998 | 52,652,728 | 52,652,728 | 52,644,525 | 52,643,955 | 52,643,955 | 52,618,544 | 52,617,184 | 52,617,110 | 50,226,591 | 47,577,011 | 47,381,478 | 47,380,982 | 47,380,891 | 47,380,891 | 47,761,476 | 47,761,476 | 47,761,476 | 47,739,817 | 47,739,817 | 47,739,517 | 47,739,517 | 47,717,397 | 47,717,397 | 47,717,397 | 47,696,314 | 47,677,001 | 47,677,001 | 47,677,001 | 47,656,922 | 47,656,922 | 47,656,922 | 47,656,922 | 46,104,821 | 45,611,174 | 44,426,538 | 43,701,283 | 38,666,908 | 36,641,908 | 36,600,496 | 36,600,496 | 36,600,496 | 36,600,496 | 35,769,137 | 55,889,276 | 55,889,276 | 54,813,276 | 7,614,392 | 7,614,392 | 6,848,133 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,813,333 | 5,333,333 | 5,333,333 | 533,333 | 533,333 | 533,333 | 533,333 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 3,677,468 | 0 | 3,677,468 |
---|
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 | 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 | 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 | 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 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | -925,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15,889 | -15,889 | -15,889 | -15,889 | -15,889 | -15,889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 306,969 | -344,714 | -325,224 | -284,669 | -1,216,618 | -2,235,757 | -2,580,576 | -2,256,131 | -2,706,931 | -2,772,254 | 7,603,242 | 2,530,982 | 276,307 | -1,591,056 | -3,037,016 | -2,238,578 | 2,830,132 | 4,922,926 | 3,841,196 | 4,413,946 | 5,320,325 | 6,226,807 | 6,295,557 | 6,435,918 | 0 | 0 | 0 |
| 0 | 0 | 0 | 6,435,918 | 6,295,557 | 6,226,807 | 5,320,325 | 4,413,946 | 3,841,196 | 4,922,926 | 2,830,132 | -2,238,578 | -3,037,016 | -1,591,056 | 276,307 | 2,530,982 | 7,603,242 | -2,772,254 | -2,706,931 | -2,256,131 | -2,580,576 | -2,235,757 | -1,216,618 | -284,669 | -325,224 | -344,714 | 306,969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|