> Total Assets | 26,204,091 | 0 | 0 | 0 | 21,121,124 | 0 | 0 | 0 | 33,891,044 | 39,365,506 | 18,779,891 | 12,970,014 | 13,174,200 | 13,216,384 | 13,489,918 | 11,949,257 | 9,257,911 | 7,674,509 | 7,698,732 | 8,729,981 | 9,409,024 | 13,486,317 | 16,473,309 | 17,740,891 | 18,844,605 | 19,248,767 | 22,331,131 | 22,068,796 | 21,909,129 | 26,546,361 | 26,142,570 | 27,800,439 | 28,931,552 | 27,977,999 | 27,742,878 | 28,034,882 | 29,678,606 | 30,028,545 | 30,059,309 | 30,513,856 | 31,510,894 | 32,406,601 | 24,683,501 | 23,618,703 | 22,526,080 | 22,050,904 | 23,041,658 | 24,413,520 | 26,403,337 | 28,337,164 | 30,127,931 | 31,761,987 | 34,428,910 | 27,933,375 | 30,075,297 | 30,460,357 | 28,924,650 | 29,874,951 | 30,972,213 | 32,385,771 | 32,585,506 | 26,946,494 | 28,844,381 | 25,041,565 | 26,269,252 | 29,709,986 | 33,297,192 | 39,038,092 | 41,196,408 | 43,344,078 | 41,631,308 | 40,259,321 | 42,524,227 | 41,086,439 | 41,582,784 | 41,663,823 | 40,293,649 | 39,706,302 | 40,585,029 | 42,575,442 |
| 42,575,442 | 40,585,029 | 39,706,302 | 40,293,649 | 41,663,823 | 41,582,784 | 41,086,439 | 42,524,227 | 40,259,321 | 41,631,308 | 43,344,078 | 41,196,408 | 39,038,092 | 33,297,192 | 29,709,986 | 26,269,252 | 25,041,565 | 28,844,381 | 26,946,494 | 32,585,506 | 32,385,771 | 30,972,213 | 29,874,951 | 28,924,650 | 30,460,357 | 30,075,297 | 27,933,375 | 34,428,910 | 31,761,987 | 30,127,931 | 28,337,164 | 26,403,337 | 24,413,520 | 23,041,658 | 22,050,904 | 22,526,080 | 23,618,703 | 24,683,501 | 32,406,601 | 31,510,894 | 30,513,856 | 30,059,309 | 30,028,545 | 29,678,606 | 28,034,882 | 27,742,878 | 27,977,999 | 28,931,552 | 27,800,439 | 26,142,570 | 26,546,361 | 21,909,129 | 22,068,796 | 22,331,131 | 19,248,767 | 18,844,605 | 17,740,891 | 16,473,309 | 13,486,317 | 9,409,024 | 8,729,981 | 7,698,732 | 7,674,509 | 9,257,911 | 11,949,257 | 13,489,918 | 13,216,384 | 13,174,200 | 12,970,014 | 18,779,891 | 39,365,506 | 33,891,044 | 0 | 0 | 0 | 21,121,124 | 0 | 0 | 0 | 26,204,091 |
---|
> Total Current Assets | 866,158 | 0 | 0 | 0 | 19,154,939 | 0 | 0 | 0 | 32,985,519 | 36,667,770 | 3,172,576 | 962,959 | 1,081,715 | 897,108 | 8,395,431 | 8,236,233 | 5,465,926 | 3,489,631 | 3,628,938 | 4,616,318 | 4,909,970 | 9,693,381 | 12,562,940 | 13,804,368 | 14,826,205 | 15,159,186 | 18,129,462 | 17,888,211 | 18,013,944 | 22,406,736 | 22,097,613 | 23,883,885 | 1,347,666 | 1,521,890 | 1,597,217 | 1,743,545 | 1,934,238 | 1,896,369 | 2,305,568 | 1,880,067 | 1,971,793 | 2,394,509 | 2,826,220 | 2,259,666 | 2,450,477 | 2,033,405 | 2,185,472 | 2,288,774 | 2,609,948 | 3,577,834 | 2,854,863 | 2,222,002 | 2,879,659 | 2,485,860 | 2,627,968 | 2,813,610 | 2,844,079 | 2,282,630 | 2,286,510 | 3,224,340 | 3,147,516 | 5,471,167 | 4,906,624 | 5,923,800 | 6,087,157 | 6,853,350 | 6,209,815 | 9,225,817 | 7,413,221 | 30,611,893 | 8,849,475 | 8,345,022 | 8,861,614 | 34,454,506 | 8,238,669 | 8,063,733 | 2,955,866 | 2,504,471 | 2,381,436 | 2,653,336 |
| 2,653,336 | 2,381,436 | 2,504,471 | 2,955,866 | 8,063,733 | 8,238,669 | 34,454,506 | 8,861,614 | 8,345,022 | 8,849,475 | 30,611,893 | 7,413,221 | 9,225,817 | 6,209,815 | 6,853,350 | 6,087,157 | 5,923,800 | 4,906,624 | 5,471,167 | 3,147,516 | 3,224,340 | 2,286,510 | 2,282,630 | 2,844,079 | 2,813,610 | 2,627,968 | 2,485,860 | 2,879,659 | 2,222,002 | 2,854,863 | 3,577,834 | 2,609,948 | 2,288,774 | 2,185,472 | 2,033,405 | 2,450,477 | 2,259,666 | 2,826,220 | 2,394,509 | 1,971,793 | 1,880,067 | 2,305,568 | 1,896,369 | 1,934,238 | 1,743,545 | 1,597,217 | 1,521,890 | 1,347,666 | 23,883,885 | 22,097,613 | 22,406,736 | 18,013,944 | 17,888,211 | 18,129,462 | 15,159,186 | 14,826,205 | 13,804,368 | 12,562,940 | 9,693,381 | 4,909,970 | 4,616,318 | 3,628,938 | 3,489,631 | 5,465,926 | 8,236,233 | 8,395,431 | 897,108 | 1,081,715 | 962,959 | 3,172,576 | 36,667,770 | 32,985,519 | 0 | 0 | 0 | 19,154,939 | 0 | 0 | 0 | 866,158 |
---|
Cash And Cash Equivalents | 64,972 | 0 | 0 | 0 | -1,132,080 | 0 | 0 | 0 | 129,443 | -964,194 | 1,433,363 | 610,193 | 868,629 | 672,669 | 217,660 | 1,134,954 | 503,737 | 776,303 | 784,579 | 486,470 | 952,096 | 627,257 | 506,739 | 1,016,229 | 588,621 | 455,811 | 434,803 | 592,982 | 754,744 | 391,304 | 412,545 | 833,515 | 709,502 | 815,266 | 660,977 | 888,938 | 831,998 | 787,521 | 1,223,073 | 943,519 | 1,412,472 | 1,135,472 | 2,164,640 | 1,380,404 | 1,837,324 | 1,372,552 | 1,495,466 | 1,781,882 | 1,837,253 | 2,303,680 | 1,745,547 | 1,315,687 | 1,992,497 | 1,746,948 | 1,710,251 | 1,937,963 | 2,207,841 | 1,570,741 | 1,484,444 | 2,468,563 | 2,172,441 | 2,068,326 | 1,976,512 | 2,628,895 | 1,999,484 | 2,862,422 | 2,467,444 | 5,011,433 | 2,119,738 | 3,868,567 | 4,183,380 | 3,480,003 | 4,252,003 | 2,830,971 | 3,280,204 | 2,971,614 | 3,272,063 | 2,672,182 | 2,600,829 | 2,353,332 |
| 2,353,332 | 2,600,829 | 2,672,182 | 3,272,063 | 2,971,614 | 3,280,204 | 2,830,971 | 4,252,003 | 3,480,003 | 4,183,380 | 3,868,567 | 2,119,738 | 5,011,433 | 2,467,444 | 2,862,422 | 1,999,484 | 2,628,895 | 1,976,512 | 2,068,326 | 2,172,441 | 2,468,563 | 1,484,444 | 1,570,741 | 2,207,841 | 1,937,963 | 1,710,251 | 1,746,948 | 1,992,497 | 1,315,687 | 1,745,547 | 2,303,680 | 1,837,253 | 1,781,882 | 1,495,466 | 1,372,552 | 1,837,324 | 1,380,404 | 2,164,640 | 1,135,472 | 1,412,472 | 943,519 | 1,223,073 | 787,521 | 831,998 | 888,938 | 660,977 | 815,266 | 709,502 | 833,515 | 412,545 | 391,304 | 754,744 | 592,982 | 434,803 | 455,811 | 588,621 | 1,016,229 | 506,739 | 627,257 | 952,096 | 486,470 | 784,579 | 776,303 | 503,737 | 1,134,954 | 217,660 | 672,669 | 868,629 | 610,193 | 1,433,363 | -964,194 | 129,443 | 0 | 0 | 0 | -1,132,080 | 0 | 0 | 0 | 64,972 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 20,287,019 | 0 | 0 | 0 | 31,544,490 | 37,631,964 | 467,766 | 312,865 | 163,696 | 7,066,972 | 7,195,586 | 5,468,327 | 2,830,942 | 2,397,134 | 2,527,339 | 3,812,208 | 3,565,483 | 7,671,574 | 10,501,480 | 11,026,730 | 11,974,472 | 12,676,464 | 15,319,002 | 14,848,396 | 15,128,299 | 19,748,524 | 19,351,458 | 20,766,700 | 1,652,429 | 1,499,419 | 1,353,148 | 1,219,507 | 1,194,866 | 1,373,294 | 1,291,630 | 1,611,489 | 1,808,092 | 2,049,249 | 836,116 | 939,699 | 792,025 | 593,892 | 780,146 | 1,198,293 | 1,123,656 | 1,461,539 | 1,526,033 | 1,665,730 | 1,929,531 | 703,182 | 288,675 | 408,561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,163,322 | 25,104,195 | 27,323,758 | 26,256,148 | 30,068,474 | 30,068,474 | 0 | 0 | 0 | 0 | -26,373,172 | 0 |
| 0 | -26,373,172 | 0 | 0 | 0 | 0 | 30,068,474 | 30,068,474 | 26,256,148 | 27,323,758 | 25,104,195 | 22,163,322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 408,561 | 288,675 | 703,182 | 1,929,531 | 1,665,730 | 1,526,033 | 1,461,539 | 1,123,656 | 1,198,293 | 780,146 | 593,892 | 792,025 | 939,699 | 836,116 | 2,049,249 | 1,808,092 | 1,611,489 | 1,291,630 | 1,373,294 | 1,194,866 | 1,219,507 | 1,353,148 | 1,499,419 | 1,652,429 | 20,766,700 | 19,351,458 | 19,748,524 | 15,128,299 | 14,848,396 | 15,319,002 | 12,676,464 | 11,974,472 | 11,026,730 | 10,501,480 | 7,671,574 | 3,565,483 | 3,812,208 | 2,527,339 | 2,397,134 | 2,830,942 | 5,468,327 | 7,195,586 | 7,066,972 | 163,696 | 312,865 | 467,766 | 37,631,964 | 31,544,490 | 0 | 0 | 0 | 20,287,019 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 866,158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,311,586 | 0 | 1,271,447 | 2,180,389 | 1,881,190 | 1,484,563 | 2,152,713 | 1,489,271 | 1,222,007 | 679,528 | 607,267 | 597,396 | 1,066,214 | 1,118,010 | 1,164,545 | 1,082,273 | 1,291,288 | 1,148,576 | 1,285,016 | 1,185,289 | 1,266,654 | 1,399,061 | 1,386,479 | 1,375,674 | 1,758,231 | 1,765,311 | 1,933,295 | 1,809,340 | 2,080,400 | 2,065,297 | 2,131,719 | 1,984,021 | 1,687,729 | 2,405,045 | 1,918,891 | 2,089,920 | 1,853,950 | 1,800,379 | 1,982,312 | 1,817,304 | 2,215,073 | 2,943,278 | 2,820,890 | 2,933,066 | 2,916,146 | 2,591,308 | 2,933,666 | 2,893,284 | 2,630,361 | 3,032,180 | 3,013,803 | 3,219,940 | 3,569,948 | 3,402,841 | 2,930,112 | 3,294,905 | 4,087,673 | 3,990,928 | 3,742,371 | 4,214,384 | 5,293,483 | 4,521,824 | 4,666,095 | 4,865,019 | 4,609,611 | 5,024,699 | 4,958,465 | 5,092,119 | 4,659,886 | 4,894,526 | 5,115,607 | 300,004 |
| 300,004 | 5,115,607 | 4,894,526 | 4,659,886 | 5,092,119 | 4,958,465 | 5,024,699 | 4,609,611 | 4,865,019 | 4,666,095 | 4,521,824 | 5,293,483 | 4,214,384 | 3,742,371 | 3,990,928 | 4,087,673 | 3,294,905 | 2,930,112 | 3,402,841 | 3,569,948 | 3,219,940 | 3,013,803 | 3,032,180 | 2,630,361 | 2,893,284 | 2,933,666 | 2,591,308 | 2,916,146 | 2,933,066 | 2,820,890 | 2,943,278 | 2,215,073 | 1,817,304 | 1,982,312 | 1,800,379 | 1,853,950 | 2,089,920 | 1,918,891 | 2,405,045 | 1,687,729 | 1,984,021 | 2,131,719 | 2,065,297 | 2,080,400 | 1,809,340 | 1,933,295 | 1,765,311 | 1,758,231 | 1,375,674 | 1,386,479 | 1,399,061 | 1,266,654 | 1,185,289 | 1,285,016 | 1,148,576 | 1,291,288 | 1,082,273 | 1,164,545 | 1,118,010 | 1,066,214 | 597,396 | 607,267 | 679,528 | 1,222,007 | 1,489,271 | 2,152,713 | 1,484,563 | 1,881,190 | 2,180,389 | 1,271,447 | 0 | 1,311,586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 866,158 |
---|
Other Current Assets | -64,972 | 0 | 0 | 0 | 8,191 | 0 | 0 | 0 | 15,776 | 0 | 0 | -2,140,488 | -1,831,800 | -8,327,096 | 79,426 | 143,681 | 1,916 | -363,334 | -290,247 | -279,756 | -673,823 | 276,540 | 390,176 | 287,445 | 181,425 | 229,723 | 93,975 | 194,931 | 139,485 | 83,761 | 88,524 | 105,581 | -1,120,067 | -1,058,687 | -997,055 | -954,733 | -978,160 | -956,449 | -1,049,224 | -1,047,473 | -1,128,408 | -1,146,008 | -1,257,311 | -1,210,658 | -1,240,797 | -1,139,526 | -1,292,306 | -1,310,412 | -1,442,378 | -1,669,124 | -1,711,574 | -2,026,751 | -2,028,984 | -1,852,396 | -2,015,949 | -2,017,637 | -1,994,123 | -2,320,291 | -2,211,737 | -2,464,163 | -2,594,873 | -2,706,112 | -2,431,512 | -2,817,304 | -5,156,027 | -3,015,318 | -6,319,491 | -9,339,548 | -7,493,215 | -8,501,039 | -8,978,751 | -8,439,380 | -9,103,326 | -8,045,992 | -8,454,113 | -8,201,914 | -7,931,949 | -7,566,708 | -7,716,436 | -7,997,764 |
| -7,997,764 | -7,716,436 | -7,566,708 | -7,931,949 | -8,201,914 | -8,454,113 | -8,045,992 | -9,103,326 | -8,439,380 | -8,978,751 | -8,501,039 | -7,493,215 | -9,339,548 | -6,319,491 | -3,015,318 | -5,156,027 | -2,817,304 | -2,431,512 | -2,706,112 | -2,594,873 | -2,464,163 | -2,211,737 | -2,320,291 | -1,994,123 | -2,017,637 | -2,015,949 | -1,852,396 | -2,028,984 | -2,026,751 | -1,711,574 | -1,669,124 | -1,442,378 | -1,310,412 | -1,292,306 | -1,139,526 | -1,240,797 | -1,210,658 | -1,257,311 | -1,146,008 | -1,128,408 | -1,047,473 | -1,049,224 | -956,449 | -978,160 | -954,733 | -997,055 | -1,058,687 | -1,120,067 | 105,581 | 88,524 | 83,761 | 139,485 | 194,931 | 93,975 | 229,723 | 181,425 | 287,445 | 390,176 | 276,540 | -673,823 | -279,756 | -290,247 | -363,334 | 1,916 | 143,681 | 79,426 | -8,327,096 | -1,831,800 | -2,140,488 | 0 | 0 | 15,776 | 0 | 0 | 0 | 8,191 | 0 | 0 | 0 | -64,972 |
---|
> Long-term Assets | 4,018,959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,263,573 | 0 | 14,634,984 | 2,266,398 | 2,202,155 | 2,937,111 | 5,094,487 | 3,713,024 | 3,791,985 | 4,184,878 | 4,069,794 | 4,113,663 | 4,499,054 | 3,792,936 | 3,910,369 | 3,936,523 | 4,018,400 | 4,089,581 | 4,201,669 | 4,180,585 | 3,895,185 | 4,139,625 | 4,044,957 | 3,916,554 | 27,335,868 | 26,198,066 | 25,969,388 | 26,195,360 | 27,744,368 | 27,969,468 | 27,723,020 | 28,540,251 | 29,539,101 | 29,932,464 | 21,795,905 | 21,273,755 | 19,870,710 | 19,972,198 | 20,812,301 | 22,035,420 | 23,674,894 | 24,714,695 | 27,273,068 | 29,539,985 | 31,549,251 | 25,447,515 | 27,447,329 | 27,646,747 | 26,080,571 | 27,592,321 | 28,685,703 | 6,956,971 | 7,156,308 | 19,571,820 | 22,112,832 | 17,534,813 | 18,751,354 | 21,218,904 | 25,366,398 | 28,364,498 | 32,018,629 | 4,055,782 | 30,347,859 | 29,266,278 | 30,557,721 | 4,351,779 | 30,046,234 | 30,304,960 | 6,119 | 37,201,831 | 38,203,593 | 34,922,296 |
| 34,922,296 | 38,203,593 | 37,201,831 | 6,119 | 30,304,960 | 30,046,234 | 4,351,779 | 30,557,721 | 29,266,278 | 30,347,859 | 4,055,782 | 32,018,629 | 28,364,498 | 25,366,398 | 21,218,904 | 18,751,354 | 17,534,813 | 22,112,832 | 19,571,820 | 7,156,308 | 6,956,971 | 28,685,703 | 27,592,321 | 26,080,571 | 27,646,747 | 27,447,329 | 25,447,515 | 31,549,251 | 29,539,985 | 27,273,068 | 24,714,695 | 23,674,894 | 22,035,420 | 20,812,301 | 19,972,198 | 19,870,710 | 21,273,755 | 21,795,905 | 29,932,464 | 29,539,101 | 28,540,251 | 27,723,020 | 27,969,468 | 27,744,368 | 26,195,360 | 25,969,388 | 26,198,066 | 27,335,868 | 3,916,554 | 4,044,957 | 4,139,625 | 3,895,185 | 4,180,585 | 4,201,669 | 4,089,581 | 4,018,400 | 3,936,523 | 3,910,369 | 3,792,936 | 4,499,054 | 4,113,663 | 4,069,794 | 4,184,878 | 3,791,985 | 3,713,024 | 5,094,487 | 2,937,111 | 2,202,155 | 2,266,398 | 14,634,984 | 0 | 31,263,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,018,959 |
---|
Property Plant Equipment | 526,943 | 0 | 0 | 0 | 26,330 | 0 | 0 | 0 | 43,679 | 0 | 0 | 0 | 64,370 | 64,370 | -7,140,587 | -5,468,327 | 118,966 | -2,396,164 | -2,527,339 | -3,458,490 | 117,415 | -7,671,574 | -10,501,480 | -12,144,046 | 144,881 | -12,676,464 | -15,319,002 | -14,848,396 | 149,690 | -19,748,524 | -19,351,458 | -20,766,700 | 142,390 | 141,445 | 143,804 | 138,433 | 137,088 | 131,715 | 132,196 | 133,999 | 135,740 | 132,448 | 138,902 | 174,028 | 135,543 | 139,318 | 139,350 | 135,260 | 126,784 | 130,693 | 128,075 | 128,910 | 126,566 | 123,973 | 122,318 | 116,615 | 120,372 | 655,476 | 649,148 | 641,789 | 625,541 | 702,256 | 733,179 | 744,853 | 758,750 | 977,059 | 965,611 | 985,003 | 1,033,599 | 868,437 | 886,911 | 887,832 | 896,981 | 894,067 | 888,190 | 864,691 | 1,384,060 | 1,340,128 | 1,517,459 | 2,115,370 |
| 2,115,370 | 1,517,459 | 1,340,128 | 1,384,060 | 864,691 | 888,190 | 894,067 | 896,981 | 887,832 | 886,911 | 868,437 | 1,033,599 | 985,003 | 965,611 | 977,059 | 758,750 | 744,853 | 733,179 | 702,256 | 625,541 | 641,789 | 649,148 | 655,476 | 120,372 | 116,615 | 122,318 | 123,973 | 126,566 | 128,910 | 128,075 | 130,693 | 126,784 | 135,260 | 139,350 | 139,318 | 135,543 | 174,028 | 138,902 | 132,448 | 135,740 | 133,999 | 132,196 | 131,715 | 137,088 | 138,433 | 143,804 | 141,445 | 142,390 | -20,766,700 | -19,351,458 | -19,748,524 | 149,690 | -14,848,396 | -15,319,002 | -12,676,464 | 144,881 | -12,144,046 | -10,501,480 | -7,671,574 | 117,415 | -3,458,490 | -2,527,339 | -2,396,164 | 118,966 | -5,468,327 | -7,140,587 | 64,370 | 64,370 | 0 | 0 | 0 | 43,679 | 0 | 0 | 0 | 26,330 | 0 | 0 | 0 | 526,943 |
---|
Goodwill | 1,901,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,551,175 | 1,606,514 | 1,597,474 | 1,689,976 | 1,689,976 | 1,695,848 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,778,192 | 1,778,192 | 1,778,192 | 1,778,192 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,901,485 | 1,890,185 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 |
| 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,202 | 1,890,185 | 1,901,485 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,869,860 | 1,778,192 | 1,778,192 | 1,778,192 | 1,778,192 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,718,519 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,787,392 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,703,602 | 1,695,848 | 1,689,976 | 1,689,976 | 1,597,474 | 1,606,514 | 1,551,175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,901,485 |
---|
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 | 10,501,480 | 11,026,730 | 11,974,472 | 12,676,464 | 15,319,002 | 14,848,396 | 15,128,299 | 19,748,524 | 19,351,458 | 20,766,700 | 20,847,270 | 19,954,586 | 19,897,566 | 20,151,386 | 21,729,523 | 21,905,850 | 21,627,145 | 22,121,153 | 22,765,589 | 22,896,254 | 15,919,810 | 15,298,755 | 14,324,097 | 14,625,032 | 15,136,500 | 15,957,934 | 17,694,975 | 18,138,258 | 20,549,367 | 22,385,192 | 24,434,049 | 19,763,563 | 22,008,182 | 22,094,920 | 20,377,031 | 21,180,950 | 22,242,040 | 22,204,460 | 22,281,682 | 16,430,701 | 18,973,373 | 14,423,456 | 15,617,142 | 17,943,309 | 22,188,805 | 25,104,195 | 28,665,043 | 30,068,474 | 27,323,758 | 26,256,148 | 27,553,251 | 26,985,951 | 27,048,621 | 27,339,857 | 26,317,512 | 26,085,954 | 26,615,335 | 28,464,652 |
| 28,464,652 | 26,615,335 | 26,085,954 | 26,317,512 | 27,339,857 | 27,048,621 | 26,985,951 | 27,553,251 | 26,256,148 | 27,323,758 | 30,068,474 | 28,665,043 | 25,104,195 | 22,188,805 | 17,943,309 | 15,617,142 | 14,423,456 | 18,973,373 | 16,430,701 | 22,281,682 | 22,204,460 | 22,242,040 | 21,180,950 | 20,377,031 | 22,094,920 | 22,008,182 | 19,763,563 | 24,434,049 | 22,385,192 | 20,549,367 | 18,138,258 | 17,694,975 | 15,957,934 | 15,136,500 | 14,625,032 | 14,324,097 | 15,298,755 | 15,919,810 | 22,896,254 | 22,765,589 | 22,121,153 | 21,627,145 | 21,905,850 | 21,729,523 | 20,151,386 | 19,897,566 | 19,954,586 | 20,847,270 | 20,766,700 | 19,351,458 | 19,748,524 | 15,128,299 | 14,848,396 | 15,319,002 | 12,676,464 | 11,974,472 | 11,026,730 | 10,501,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 347,955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 715,088 | 659,884 | 604,681 | 1,247,135 | 1,206,450 | 1,117,038 | 1,077,526 | 1,038,013 | 998,500 | 958,989 | 919,477 | 879,965 | 860,634 | 820,169 | 779,311 | 738,465 | 720,134 | 678,291 | 595,488 | 689,565 | 652,874 | 622,280 | 598,535 | 575,622 | 554,043 | 587,144 | 560,748 | 534,490 | 508,924 | 483,839 | 458,833 | 434,033 | 409,828 | 380,303 | 345,547 | 322,719 | 299,892 | 278,219 | 262,604 | 251,640 | 240,677 | 229,713 | 409,828 | 395,336 | 380,844 | 366,368 | 468,507 | 450,757 | 433,007 | 415,257 | 397,508 | 379,758 | 362,008 | 344,258 | 347,955 | 340,478 | 321,780 | 303,082 | 284,384 | 265,686 | 246,988 | 232,096 | 217,287 | 230,295 | 219,221 | 210,210 | 201,208 | 192,227 | 183,246 | 174,265 |
| 174,265 | 183,246 | 192,227 | 201,208 | 210,210 | 219,221 | 230,295 | 217,287 | 232,096 | 246,988 | 265,686 | 284,384 | 303,082 | 321,780 | 340,478 | 347,955 | 344,258 | 362,008 | 379,758 | 397,508 | 415,257 | 433,007 | 450,757 | 468,507 | 366,368 | 380,844 | 395,336 | 409,828 | 229,713 | 240,677 | 251,640 | 262,604 | 278,219 | 299,892 | 322,719 | 345,547 | 380,303 | 409,828 | 434,033 | 458,833 | 483,839 | 508,924 | 534,490 | 560,748 | 587,144 | 554,043 | 575,622 | 598,535 | 622,280 | 652,874 | 689,565 | 595,488 | 678,291 | 720,134 | 738,465 | 779,311 | 820,169 | 860,634 | 879,965 | 919,477 | 958,989 | 998,500 | 1,038,013 | 1,077,526 | 1,117,038 | 1,206,450 | 1,247,135 | 604,681 | 659,884 | 715,088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347,955 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,028 | 0 | -14,634,984 | -7,496,713 | -7,986,836 | -7,821,858 | 1,398,054 | 160,596 | -2,784,474 | 596,967 | 518,920 | 160,306 | -2,750,435 | 184,193 | 259,965 | 1,412,752 | -11,826,159 | 253,356 | 339,986 | 330,975 | -14,940,593 | 455,888 | 458,646 | 375,418 | 4,044,071 | 2,456,275 | 2,249,055 | 2,206,190 | 3,519,274 | 2,378,015 | 2,478,440 | 2,785,907 | 4,294,523 | 3,438,819 | 2,226,271 | 2,256,425 | 3,342,385 | 1,861,172 | 2,224,701 | 2,651,333 | 3,868,619 | 3,207,597 | 3,338,913 | 3,809,972 | 4,796,173 | 2,665,240 | 2,412,212 | 2,541,432 | 3,199,883 | 2,691,287 | 2,709,521 | -19,200,604 | -18,072,679 | -1,392,352 | -1,319,301 | -1,305,707 | -18,751,354 | -1,402,271 | -1,322,144 | -1,116,612 | -1,581,637 | -30,153,629 | -1,646,400 | -1,767,869 | -2,062,722 | -26,976,190 | -2,176,983 | -2,184,880 | -32,124,376 | 5,436,526 | 5,707,419 | -34,922,296 |
| -34,922,296 | 5,707,419 | 5,436,526 | -32,124,376 | -2,184,880 | -2,176,983 | -26,976,190 | -2,062,722 | -1,767,869 | -1,646,400 | -30,153,629 | -1,581,637 | -1,116,612 | -1,322,144 | -1,402,271 | -18,751,354 | -1,305,707 | -1,319,301 | -1,392,352 | -18,072,679 | -19,200,604 | 2,709,521 | 2,691,287 | 3,199,883 | 2,541,432 | 2,412,212 | 2,665,240 | 4,796,173 | 3,809,972 | 3,338,913 | 3,207,597 | 3,868,619 | 2,651,333 | 2,224,701 | 1,861,172 | 3,342,385 | 2,256,425 | 2,226,271 | 3,438,819 | 4,294,523 | 2,785,907 | 2,478,440 | 2,378,015 | 3,519,274 | 2,206,190 | 2,249,055 | 2,456,275 | 4,044,071 | 375,418 | 458,646 | 455,888 | -14,940,593 | 330,975 | 339,986 | 253,356 | -11,826,159 | 1,412,752 | 259,965 | 184,193 | -2,750,435 | 160,306 | 518,920 | 596,967 | -2,784,474 | 160,596 | 1,398,054 | -7,821,858 | -7,986,836 | -7,496,713 | -14,634,984 | 0 | -6,028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 11,678,743 | 0 | 0 | 0 | 2,082,771 | 0 | 0 | 0 | 2,373,271 | 2,587,625 | 3,460,706 | 2,841,794 | 2,868,199 | 3,184,821 | 3,682,503 | 3,299,272 | 3,363,789 | 2,077,965 | 2,048,864 | 2,845,764 | 2,865,491 | 6,490,396 | 9,346,729 | 10,085,097 | 10,591,248 | 10,817,952 | 13,049,899 | 13,496,537 | 12,656,843 | 16,521,512 | 15,878,830 | 16,958,709 | 17,716,605 | 16,611,765 | 15,742,167 | 15,530,358 | 15,300,935 | 15,256,784 | 14,248,604 | 14,122,669 | 14,177,347 | 14,452,617 | 10,771,733 | 10,948,432 | 10,295,623 | 10,139,824 | 10,926,238 | 12,059,485 | 13,888,404 | 15,234,305 | 16,870,932 | 18,300,365 | 20,699,355 | 14,408,566 | 15,439,701 | 15,753,374 | 15,170,564 | 15,728,250 | 16,907,127 | 17,756,310 | 17,482,454 | 15,368,386 | 16,348,351 | 11,541,887 | 11,678,743 | 12,884,798 | 14,750,178 | 18,160,227 | 19,490,362 | 21,103,051 | 20,297,210 | 20,523,936 | 22,843,160 | 22,372,614 | 22,492,305 | 22,853,102 | 22,218,435 | 21,228,868 | 21,910,734 | 23,110,501 |
| 23,110,501 | 21,910,734 | 21,228,868 | 22,218,435 | 22,853,102 | 22,492,305 | 22,372,614 | 22,843,160 | 20,523,936 | 20,297,210 | 21,103,051 | 19,490,362 | 18,160,227 | 14,750,178 | 12,884,798 | 11,678,743 | 11,541,887 | 16,348,351 | 15,368,386 | 17,482,454 | 17,756,310 | 16,907,127 | 15,728,250 | 15,170,564 | 15,753,374 | 15,439,701 | 14,408,566 | 20,699,355 | 18,300,365 | 16,870,932 | 15,234,305 | 13,888,404 | 12,059,485 | 10,926,238 | 10,139,824 | 10,295,623 | 10,948,432 | 10,771,733 | 14,452,617 | 14,177,347 | 14,122,669 | 14,248,604 | 15,256,784 | 15,300,935 | 15,530,358 | 15,742,167 | 16,611,765 | 17,716,605 | 16,958,709 | 15,878,830 | 16,521,512 | 12,656,843 | 13,496,537 | 13,049,899 | 10,817,952 | 10,591,248 | 10,085,097 | 9,346,729 | 6,490,396 | 2,865,491 | 2,845,764 | 2,048,864 | 2,077,965 | 3,363,789 | 3,299,272 | 3,682,503 | 3,184,821 | 2,868,199 | 2,841,794 | 3,460,706 | 2,587,625 | 2,373,271 | 0 | 0 | 0 | 2,082,771 | 0 | 0 | 0 | 11,678,743 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157,355 | 0 | 149,874 | 8,506,000 | 8,817,000 | 8,619,000 | 2,641,592 | 2,290,376 | 1,872,472 | 1,482,103 | 1,468,988 | 1,545,207 | 2,207,868 | 2,517,305 | 2,994,058 | 3,349,361 | 3,275,662 | 3,283,148 | 3,597,662 | 3,678,198 | 3,543,601 | 3,556,104 | 3,564,158 | 3,908,407 | 10,414,000 | 10,597,000 | 10,840,000 | 11,561,000 | 12,905,000 | 13,696,000 | 14,326,000 | 15,997,000 | 15,513,000 | 15,885,000 | 11,706,000 | 10,943,000 | 10,139,000 | 9,602,000 | 10,137,000 | 10,871,000 | 11,076,000 | 11,882,000 | 12,428,000 | 12,594,000 | 12,966,000 | 12,112,000 | 12,833,000 | 13,311,000 | 12,593,564 | 13,395,154 | 13,987,720 | 14,401,113 | 14,494,999 | 1,000,708 | 919,195 | 804,009 | 717,104 | 838,930 | 1,205,182 | 871,661 | 937,169 | 871,661 | 991,620 | 1,141,905 | 1,158,071 | 1,053,128 | 1,377,838 | 1,588,748 | 2,440,261 | 5,378,212 | 5,703,156 | 2,620,530 |
| 2,620,530 | 5,703,156 | 5,378,212 | 2,440,261 | 1,588,748 | 1,377,838 | 1,053,128 | 1,158,071 | 1,141,905 | 991,620 | 871,661 | 937,169 | 871,661 | 1,205,182 | 838,930 | 717,104 | 804,009 | 919,195 | 1,000,708 | 14,494,999 | 14,401,113 | 13,987,720 | 13,395,154 | 12,593,564 | 13,311,000 | 12,833,000 | 12,112,000 | 12,966,000 | 12,594,000 | 12,428,000 | 11,882,000 | 11,076,000 | 10,871,000 | 10,137,000 | 9,602,000 | 10,139,000 | 10,943,000 | 11,706,000 | 15,885,000 | 15,513,000 | 15,997,000 | 14,326,000 | 13,696,000 | 12,905,000 | 11,561,000 | 10,840,000 | 10,597,000 | 10,414,000 | 3,908,407 | 3,564,158 | 3,556,104 | 3,543,601 | 3,678,198 | 3,597,662 | 3,283,148 | 3,275,662 | 3,349,361 | 2,994,058 | 2,517,305 | 2,207,868 | 1,545,207 | 1,468,988 | 1,482,103 | 1,872,472 | 2,290,376 | 2,641,592 | 8,619,000 | 8,817,000 | 8,506,000 | 149,874 | 0 | 157,355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,084,803 | 1,196,858 | 1,084,235 | 734,802 | 986,021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,984,276 | 0 | 0 | 0 | 6,179,183 | 0 | 56,353 | 62,095 | 8,953,066 | 94,646 | 11,267,312 | 12,668,812 | 14,976,074 | 9,519,578 | 10,435,267 | 10,435,267 | 0 | 0 | 207,676 | 163,059 | 154,118 | 105,133 | 80,620 | 80,597 | 986,021 | 58,050 | 116,730 | 281,229 | 178,080 | 177,965 | 441,946 | 313,138 | 232,103 | 137,387 | 94,315 | 329,160 | 163,003 | 124,596 | 84,739 | 44,892 |
| 44,892 | 84,739 | 124,596 | 163,003 | 329,160 | 94,315 | 137,387 | 232,103 | 313,138 | 441,946 | 177,965 | 178,080 | 281,229 | 116,730 | 58,050 | 986,021 | 80,597 | 80,620 | 105,133 | 154,118 | 163,059 | 207,676 | 0 | 0 | 10,435,267 | 10,435,267 | 9,519,578 | 14,976,074 | 12,668,812 | 11,267,312 | 94,646 | 8,953,066 | 62,095 | 56,353 | 0 | 6,179,183 | 0 | 0 | 0 | 8,984,276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 986,021 | 734,802 | 1,084,235 | 1,196,858 | 1,084,803 | 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 | 8,984,276 | 0 | 0 | 0 | 6,179,183 | 0 | 56,353 | 62,095 | 8,953,066 | 94,646 | 11,267,312 | 12,668,812 | 14,976,074 | 9,519,578 | 10,435,267 | 10,435,267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,435,267 | 10,435,267 | 9,519,578 | 14,976,074 | 12,668,812 | 11,267,312 | 94,646 | 8,953,066 | 62,095 | 56,353 | 0 | 6,179,183 | 0 | 0 | 0 | 8,984,276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 113,064 | 0 | 0 | 0 | 157,355 | 217,922 | 149,874 | 164,899 | 250,445 | 210,987 | 175,150 | 170,498 | 173,436 | 208,681 | 163,451 | 139,743 | 308,857 | 448,329 | 671,300 | 623,730 | 691,807 | 658,939 | 735,814 | 698,583 | 828,873 | 1,011,428 | 823,413 | 825,153 | 1,038,888 | 1,386,791 | 1,096,167 | 1,115,206 | 872,086 | 1,418,699 | 1,390,617 | 2,048,754 | 1,194,579 | 1,246,739 | 936,976 | 821,871 | 648,662 | 561,402 | 654,799 | 973,919 | 1,081,782 | 1,707,050 | 1,739,358 | 1,395,030 | 2,043,522 | 1,252,231 | 950,802 | 829,496 | 875,979 | 735,667 | 929,688 | 1,069,475 | 806,159 | 1,000,708 | 919,195 | 804,009 | 717,104 | 838,930 | 1,205,182 | 871,661 | 937,169 | 1,053,128 | 991,620 | 1,141,905 | 1,158,071 | 1,575,938 | 1,377,838 | 1,588,748 | 2,277,258 | 2,023,359 | 0 | 0 |
| 0 | 0 | 2,023,359 | 2,277,258 | 1,588,748 | 1,377,838 | 1,575,938 | 1,158,071 | 1,141,905 | 991,620 | 1,053,128 | 937,169 | 871,661 | 1,205,182 | 838,930 | 717,104 | 804,009 | 919,195 | 1,000,708 | 806,159 | 1,069,475 | 929,688 | 735,667 | 875,979 | 829,496 | 950,802 | 1,252,231 | 2,043,522 | 1,395,030 | 1,739,358 | 1,707,050 | 1,081,782 | 973,919 | 654,799 | 561,402 | 648,662 | 821,871 | 936,976 | 1,246,739 | 1,194,579 | 2,048,754 | 1,390,617 | 1,418,699 | 872,086 | 1,115,206 | 1,096,167 | 1,386,791 | 1,038,888 | 825,153 | 823,413 | 1,011,428 | 828,873 | 698,583 | 735,814 | 658,939 | 691,807 | 623,730 | 671,300 | 448,329 | 308,857 | 139,743 | 163,451 | 208,681 | 173,436 | 170,498 | 175,150 | 210,987 | 250,445 | 164,899 | 149,874 | 217,922 | 157,355 | 0 | 0 | 0 | 113,064 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 46,044 | 0 | 0 | 0 | -157,355 | 43,194 | -149,874 | 7,256,298 | 7,369,697 | 7,323,778 | 1,062,141 | 590,437 | 1,699,036 | 1,273,422 | 1,305,537 | 1,405,464 | 1,899,011 | 2,068,976 | 2,322,758 | 2,725,631 | 2,583,855 | 2,624,209 | 2,861,848 | 2,979,615 | 2,714,728 | 2,544,676 | 2,740,745 | 3,083,254 | 9,375,112 | 9,210,209 | 9,743,833 | 10,445,794 | 12,032,914 | 12,277,301 | 12,935,383 | 13,948,246 | 14,318,421 | 14,638,261 | 10,769,024 | 10,121,129 | 9,490,338 | 9,040,598 | 9,482,201 | 9,897,081 | 9,994,218 | 10,174,950 | 10,688,642 | 11,198,970 | 10,922,478 | 10,859,769 | 11,882,198 | 12,481,504 | 11,717,585 | 12,659,487 | 13,058,032 | 13,331,638 | 13,688,840 | -1,000,708 | -919,195 | -804,009 | -717,104 | -838,930 | -116,730 | -281,229 | -178,080 | -359,432 | -991,620 | -1,141,905 | -1,158,071 | -522,810 | -1,377,838 | -1,588,748 | -2,440,261 | -2,023,359 | -84,739 | 2,620,530 |
| 2,620,530 | -84,739 | -2,023,359 | -2,440,261 | -1,588,748 | -1,377,838 | -522,810 | -1,158,071 | -1,141,905 | -991,620 | -359,432 | -178,080 | -281,229 | -116,730 | -838,930 | -717,104 | -804,009 | -919,195 | -1,000,708 | 13,688,840 | 13,331,638 | 13,058,032 | 12,659,487 | 11,717,585 | 12,481,504 | 11,882,198 | 10,859,769 | 10,922,478 | 11,198,970 | 10,688,642 | 10,174,950 | 9,994,218 | 9,897,081 | 9,482,201 | 9,040,598 | 9,490,338 | 10,121,129 | 10,769,024 | 14,638,261 | 14,318,421 | 13,948,246 | 12,935,383 | 12,277,301 | 12,032,914 | 10,445,794 | 9,743,833 | 9,210,209 | 9,375,112 | 3,083,254 | 2,740,745 | 2,544,676 | 2,714,728 | 2,979,615 | 2,861,848 | 2,624,209 | 2,583,855 | 2,725,631 | 2,322,758 | 2,068,976 | 1,899,011 | 1,405,464 | 1,305,537 | 1,273,422 | 1,699,036 | 590,437 | 1,062,141 | 7,323,778 | 7,369,697 | 7,256,298 | -149,874 | 43,194 | -157,355 | 0 | 0 | 0 | 46,044 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 837,627 | 0 | 0 | 0 | -263,954 | 1,405,509 | -2,956,972 | 145,000 | 130,000 | 452,000 | 1,040,911 | 1,008,896 | 1,491,317 | 1,028,447 | 1,034,699 | 1,766,613 | 1,183,934 | 4,518,439 | 6,895,158 | 6,735,736 | 7,315,586 | 7,534,804 | 9,452,237 | 9,818,339 | 9,113,242 | 12,965,408 | 12,314,672 | 13,050,302 | 13,051,000 | 11,905,000 | 11,364,000 | 10,802,000 | 10,467,000 | 9,987,000 | 8,989,000 | 7,814,000 | 8,924,000 | 9,063,000 | 5,837,000 | 6,159,000 | 6,117,000 | 6,358,000 | 6,742,000 | 7,245,000 | 8,866,000 | 9,797,000 | 11,189,000 | 12,582,000 | 14,815,000 | 9,307,000 | 10,195,000 | 10,162,000 | 9,951,862 | 10,011,155 | 10,676,138 | 11,270,245 | 11,080,723 | 1,000,708 | 919,195 | 804,009 | 717,104 | 838,930 | 1,205,182 | 871,661 | 937,169 | 17,288,566 | 991,620 | 1,141,905 | 1,158,071 | 20,049,923 | 13,331,930 | 13,092,993 | 22,212,316 | 15,850,656 | 16,207,578 | 1,091,779 |
| 1,091,779 | 16,207,578 | 15,850,656 | 22,212,316 | 13,092,993 | 13,331,930 | 20,049,923 | 1,158,071 | 1,141,905 | 991,620 | 17,288,566 | 937,169 | 871,661 | 1,205,182 | 838,930 | 717,104 | 804,009 | 919,195 | 1,000,708 | 11,080,723 | 11,270,245 | 10,676,138 | 10,011,155 | 9,951,862 | 10,162,000 | 10,195,000 | 9,307,000 | 14,815,000 | 12,582,000 | 11,189,000 | 9,797,000 | 8,866,000 | 7,245,000 | 6,742,000 | 6,358,000 | 6,117,000 | 6,159,000 | 5,837,000 | 9,063,000 | 8,924,000 | 7,814,000 | 8,989,000 | 9,987,000 | 10,467,000 | 10,802,000 | 11,364,000 | 11,905,000 | 13,051,000 | 13,050,302 | 12,314,672 | 12,965,408 | 9,113,242 | 9,818,339 | 9,452,237 | 7,534,804 | 7,315,586 | 6,735,736 | 6,895,158 | 4,518,439 | 1,183,934 | 1,766,613 | 1,034,699 | 1,028,447 | 1,491,317 | 1,008,896 | 1,040,911 | 452,000 | 130,000 | 145,000 | -2,956,972 | 1,405,509 | -263,954 | 0 | 0 | 0 | 837,627 | 0 | 0 | 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 | 6,352,671 | 6,735,736 | 7,198,898 | 7,325,138 | 9,300,142 | 9,412,191 | 8,867,568 | 12,693,529 | 12,110,532 | 12,875,686 | 13,051,404 | 11,904,958 | 11,363,892 | 10,801,714 | 10,466,504 | 9,987,304 | 8,989,184 | 7,814,377 | 8,937,638 | 9,063,490 | 5,836,622 | 6,158,702 | 6,116,747 | 6,357,782 | 6,741,728 | 7,244,634 | 8,866,366 | 9,796,933 | 11,188,779 | 12,581,638 | 14,815,436 | 9,307,266 | 10,195,403 | 10,161,886 | 9,951,862 | 10,011,155 | 10,676,138 | 11,270,245 | 11,080,723 | 10,392,903 | 10,839,568 | 5,570,888 | 5,644,653 | 5,573,965 | 5,594,648 | 7,527,576 | 7,748,163 | 8,937,456 | 9,365,274 | 9,263,080 | 12,349,584 | 12,311,469 | 12,299,855 | 12,111,377 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 12,111,377 | 12,299,855 | 12,311,469 | 12,349,584 | 9,263,080 | 9,365,274 | 8,937,456 | 7,748,163 | 7,527,576 | 5,594,648 | 5,573,965 | 5,644,653 | 5,570,888 | 10,839,568 | 10,392,903 | 11,080,723 | 11,270,245 | 10,676,138 | 10,011,155 | 9,951,862 | 10,161,886 | 10,195,403 | 9,307,266 | 14,815,436 | 12,581,638 | 11,188,779 | 9,796,933 | 8,866,366 | 7,244,634 | 6,741,728 | 6,357,782 | 6,116,747 | 6,158,702 | 5,836,622 | 9,063,490 | 8,937,638 | 7,814,377 | 8,989,184 | 9,987,304 | 10,466,504 | 10,801,714 | 11,363,892 | 11,904,958 | 13,051,404 | 12,875,686 | 12,110,532 | 12,693,529 | 8,867,568 | 9,412,191 | 9,300,142 | 7,325,138 | 7,198,898 | 6,735,736 | 6,352,671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 671,164 | 775,185 | 723,948 | 585,606 | 618,417 | 1,258,295 | 1,450,970 | 1,556,185 | 1,639,127 | 1,978,286 | 2,117,602 | 1,950,442 | 2,176,354 | 2,284,169 | 2,443,479 | 2,441,854 | 2,510,047 | 196,600 | 183,161 | 183,459 | 177,054 | 174,005 | 194,150 | 185,390 | 188,658 | 190,700 | 201,377 | 210,944 | 209,010 | 158,799 | 153,504 | 141,779 | 136,941 | 101,310 | 93,667 | 87,651 | 72,066 | 68,564 | 63,384 | 65,161 | 65,546 | 65,568 | 66,824 | 68,028 | 41,430 | 1,275,491 | 1,344,188 | 1,715,006 | 1,644,697 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1,644,697 | 1,715,006 | 1,344,188 | 1,275,491 | 41,430 | 68,028 | 66,824 | 65,568 | 65,546 | 65,161 | 63,384 | 68,564 | 72,066 | 87,651 | 93,667 | 101,310 | 136,941 | 141,779 | 153,504 | 158,799 | 209,010 | 210,944 | 201,377 | 190,700 | 188,658 | 185,390 | 194,150 | 174,005 | 177,054 | 183,459 | 183,161 | 196,600 | 2,510,047 | 2,441,854 | 2,443,479 | 2,284,169 | 2,176,354 | 1,950,442 | 2,117,602 | 1,978,286 | 1,639,127 | 1,556,185 | 1,450,970 | 1,258,295 | 618,417 | 585,606 | 723,948 | 775,185 | 671,164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 1,086,036 | 0 | 0 | 0 | 750,846 | 395,536 | 2,386,029 | 1,328,609 | 1,101,510 | 1,230,946 | 1,775,713 | 1,127,630 | 2,389,000 | 1,521,301 | 1,485,646 | 1,568,473 | 1,410,066 | 1,645,573 | 1,748,093 | 1,701,434 | 1,762,287 | 1,939,129 | 1,881,290 | 1,944,273 | 282,814 | 1,723,993 | 1,763,742 | 1,787,656 | 420,959 | 1,882,827 | 1,824,009 | 1,810,168 | 427,950 | 445,780 | 527,465 | 805,168 | 950,844 | 954,309 | 1,292,540 | 1,235,059 | 661,549 | 727,038 | 1,257,531 | 1,301,923 | 1,246,156 | 1,229,002 | 1,289,808 | 1,278,490 | 585,051 | 795,379 | 899,528 | 941,073 | 1,072,240 | 1,045,452 | 1,081,899 | 984,969 | 1,054,029 | 1,247,098 | 1,268,571 | 1,064,336 | 1,135,041 | 1,161,775 | 1,226,504 | 1,426,209 | 1,906,098 | 1,881,054 | 2,001,391 | 2,060,891 | 2,272,105 | 2,216,579 | 0 | 2,092,837 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,092,837 | 0 | 2,216,579 | 2,272,105 | 2,060,891 | 2,001,391 | 1,881,054 | 1,906,098 | 1,426,209 | 1,226,504 | 1,161,775 | 1,135,041 | 1,064,336 | 1,268,571 | 1,247,098 | 1,054,029 | 984,969 | 1,081,899 | 1,045,452 | 1,072,240 | 941,073 | 899,528 | 795,379 | 585,051 | 1,278,490 | 1,289,808 | 1,229,002 | 1,246,156 | 1,301,923 | 1,257,531 | 727,038 | 661,549 | 1,235,059 | 1,292,540 | 954,309 | 950,844 | 805,168 | 527,465 | 445,780 | 427,950 | 1,810,168 | 1,824,009 | 1,882,827 | 420,959 | 1,787,656 | 1,763,742 | 1,723,993 | 282,814 | 1,944,273 | 1,881,290 | 1,939,129 | 1,762,287 | 1,701,434 | 1,748,093 | 1,645,573 | 1,410,066 | 1,568,473 | 1,485,646 | 1,521,301 | 2,389,000 | 1,127,630 | 1,775,713 | 1,230,946 | 1,101,510 | 1,328,609 | 2,386,029 | 395,536 | 750,846 | 0 | 0 | 0 | 1,086,036 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 14,525,348 | 0 | 0 | 0 | 1,824,945 | 0 | 0 | 0 | 2,722,879 | 2,890,442 | 4,558,855 | 4,319,366 | 4,226,845 | 4,145,376 | 4,000,823 | 3,813,857 | 3,509,157 | 3,430,846 | 3,351,753 | 3,340,251 | 3,379,127 | 3,738,220 | 3,840,629 | 4,138,224 | 4,363,096 | 4,421,486 | 4,605,787 | 4,133,102 | 4,670,663 | 5,148,782 | 5,382,185 | 5,366,587 | 5,466,847 | 5,476,259 | 5,538,900 | 5,671,564 | 6,306,766 | 6,345,452 | 6,744,316 | 6,702,730 | 7,060,267 | 7,458,786 | 7,140,329 | 6,517,100 | 6,269,788 | 6,090,411 | 6,162,500 | 6,297,322 | 6,461,042 | 6,658,421 | 6,510,680 | 6,586,013 | 6,636,347 | 6,514,206 | 7,047,349 | 6,987,517 | 6,379,224 | 6,468,642 | 6,308,355 | 6,714,413 | 7,009,784 | 5,384,619 | 5,660,994 | 6,179,890 | 6,652,043 | 7,844,150 | 8,406,156 | 9,054,043 | 9,422,893 | 9,659,967 | 8,631,167 | 7,585,676 | 7,655,911 | 7,090,837 | 7,219,447 | 7,132,823 | 6,816,798 | 6,955,068 | 6,833,573 | 7,007,657 |
| 7,007,657 | 6,833,573 | 6,955,068 | 6,816,798 | 7,132,823 | 7,219,447 | 7,090,837 | 7,655,911 | 7,585,676 | 8,631,167 | 9,659,967 | 9,422,893 | 9,054,043 | 8,406,156 | 7,844,150 | 6,652,043 | 6,179,890 | 5,660,994 | 5,384,619 | 7,009,784 | 6,714,413 | 6,308,355 | 6,468,642 | 6,379,224 | 6,987,517 | 7,047,349 | 6,514,206 | 6,636,347 | 6,586,013 | 6,510,680 | 6,658,421 | 6,461,042 | 6,297,322 | 6,162,500 | 6,090,411 | 6,269,788 | 6,517,100 | 7,140,329 | 7,458,786 | 7,060,267 | 6,702,730 | 6,744,316 | 6,345,452 | 6,306,766 | 5,671,564 | 5,538,900 | 5,476,259 | 5,466,847 | 5,366,587 | 5,382,185 | 5,148,782 | 4,670,663 | 4,133,102 | 4,605,787 | 4,421,486 | 4,363,096 | 4,138,224 | 3,840,629 | 3,738,220 | 3,379,127 | 3,340,251 | 3,351,753 | 3,430,846 | 3,509,157 | 3,813,857 | 4,000,823 | 4,145,376 | 4,226,845 | 4,319,366 | 4,558,855 | 2,890,442 | 2,722,879 | 0 | 0 | 0 | 1,824,945 | 0 | 0 | 0 | 14,525,348 |
---|
Common Stock | 7 | 0 | 0 | 0 | 1,818,749 | 0 | 0 | 0 | 2,712,605 | 2,884,165 | 4,558,505 | 4,318,973 | 4,226,500 | 4,144,519 | 3,999,764 | 3,814,142 | 3,509,448 | 3,433,752 | 3,351,177 | 3,340,428 | 3,376,707 | 3,736,511 | 3,839,019 | 4,132,225 | 4,358,794 | 4,418,385 | 4,603,157 | 4,131,257 | 4,668,705 | 5,145,485 | 5,380,253 | 5,365,184 | 5,464,677 | 5,478,211 | 5,537,746 | 5,669,930 | 6,303,300 | 6,343,034 | 6,738,567 | 6,712,137 | 7,081,131 | 7,500,800 | 7,176,451 | 6,566,990 | 6,322,307 | 6,136,475 | 6,208,387 | 6,344,792 | 6,523,929 | 6,713,622 | 6,558,159 | 6,620,434 | 6,670,365 | 6,541,409 | 7,105,225 | 7,024,079 | 6,415,700 | 6,501,072 | 6,335,897 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6,335,897 | 6,501,072 | 6,415,700 | 7,024,079 | 7,105,225 | 6,541,409 | 6,670,365 | 6,620,434 | 6,558,159 | 6,713,622 | 6,523,929 | 6,344,792 | 6,208,387 | 6,136,475 | 6,322,307 | 6,566,990 | 7,176,451 | 7,500,800 | 7,081,131 | 6,712,137 | 6,738,567 | 6,343,034 | 6,303,300 | 5,669,930 | 5,537,746 | 5,478,211 | 5,464,677 | 5,365,184 | 5,380,253 | 5,145,485 | 4,668,705 | 4,131,257 | 4,603,157 | 4,418,385 | 4,358,794 | 4,132,225 | 3,839,019 | 3,736,511 | 3,376,707 | 3,340,428 | 3,351,177 | 3,433,752 | 3,509,448 | 3,814,142 | 3,999,764 | 4,144,519 | 4,226,500 | 4,318,973 | 4,558,505 | 2,884,165 | 2,712,605 | 0 | 0 | 0 | 1,818,749 | 0 | 0 | 0 | 7 |
---|
Retained Earnings | 335,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 551,737 | 470,583 | 295,544 | 211,758 | -50,111 | 386,864 | 764,741 | 966,931 | 737,079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 456,814 | 609,625 | -871,948 | -574,295 | -36,432 | 335,762 | 1,408,768 | 2,133,794 | 3,031,765 | 3,647,785 | 3,805,918 | 2,803,100 | 1,869,463 | 1,748,106 | 1,156,109 | 1,160,278 | 1,114,009 | 660,734 | 796,201 | 607,564 | 760,471 |
| 760,471 | 607,564 | 796,201 | 660,734 | 1,114,009 | 1,160,278 | 1,156,109 | 1,748,106 | 1,869,463 | 2,803,100 | 3,805,918 | 3,647,785 | 3,031,765 | 2,133,794 | 1,408,768 | 335,762 | -36,432 | -574,295 | -871,948 | 609,625 | 456,814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 737,079 | 966,931 | 764,741 | 386,864 | -50,111 | 211,758 | 295,544 | 470,583 | 551,737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 335,762 |
---|
Accumulated Other Comprehensive Income | -15,831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 350 | 393 | 345 | 1,000 | 1,059 | -285 | -291 | -2,906 | 576 | -177 | 2,420 | 1,709 | 1,610 | 5,999 | 4,302 | 3,101 | 2,630 | 1,845 | 1,958 | 3,297 | 1,932 | 1,403 | 2,000 | -2,000 | 1,000 | 2,000 | 3,000 | 2,000 | 6,000 | -9,000 | -21,000 | -42,000 | -36,000 | -50,000 | -53,000 | -46,000 | -46,000 | -47,000 | -63,000 | -55,000 | -47,000 | -34,000 | -34,000 | -27,000 | -58,000 | -37,000 | -36,000 | -32,000 | -28,000 | -35,000 | -28,000 | -41,533 | -36,758 | -27,407 | -15,831 | -11,454 | -10,245 | -15,357 | -19,626 | -15,357 | -42,225 | -74,800 | -27,475 | -25,754 | -17,205 | -38,258 | -19,133 | -31,282 | -34,617 | -10,609 |
| -10,609 | -34,617 | -31,282 | -19,133 | -38,258 | -17,205 | -25,754 | -27,475 | -74,800 | -42,225 | -15,357 | -19,626 | -15,357 | -10,245 | -11,454 | -15,831 | -27,407 | -36,758 | -41,533 | -28,000 | -35,000 | -28,000 | -32,000 | -36,000 | -37,000 | -58,000 | -27,000 | -34,000 | -34,000 | -47,000 | -55,000 | -63,000 | -47,000 | -46,000 | -46,000 | -53,000 | -50,000 | -36,000 | -42,000 | -21,000 | -9,000 | 6,000 | 2,000 | 3,000 | 2,000 | 1,000 | -2,000 | 2,000 | 1,403 | 1,932 | 3,297 | 1,958 | 1,845 | 2,630 | 3,101 | 4,302 | 5,999 | 1,610 | 1,709 | 2,420 | -177 | 576 | -2,906 | -291 | -285 | 1,059 | 1,000 | 345 | 393 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15,831 |
---|
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 | 6,292,765 | 6,428,647 | 6,298,093 | 6,272,040 | 6,243,722 | 6,332,105 | 6,446,829 | 6,282,600 | 6,037,628 | 5,794,727 | 5,879,796 | 5,870,285 | 5,791,006 | 5,935,273 | 5,957,054 | 6,076,367 | 6,057,065 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 6,057,065 | 6,076,367 | 5,957,054 | 5,935,273 | 5,791,006 | 5,870,285 | 5,879,796 | 5,794,727 | 6,037,628 | 6,282,600 | 6,446,829 | 6,332,105 | 6,243,722 | 6,272,040 | 6,298,093 | 6,428,647 | 6,292,765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 |
---|
Other Stockholders Equity | 14,205,410 | 0 | 0 | 0 | 6,196 | 0 | 0 | 0 | 10,274 | 6,277 | 350 | 393 | 345 | -143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,584,093 | -551,737 | -470,583 | -295,544 | -211,758 | 50,111 | -386,864 | -764,741 | -966,931 | -737,079 | 170 | 48 | 154 | -366 | 466 | 418 | -251 | -407 | 136 | -14 | -122 | 110 | 481 | -64 | 113 | -470 | 113 | -201 | -479 | -421 | -18 | -203 | 124 | 438 | -476 | -430 | 458 | 6,292,592 | 6,428,152 | 6,256,560 | 6,235,282 | 6,216,315 | 6,332,105 | 6,435,375 | 6,272,355 | 6,022,271 | 5,794,727 | 5,869,399 | 5,870,285 | 5,791,006 | 5,907,798 | 5,960,475 | 6,059,162 | 6,018,807 | 6,175,190 | 6,190,142 | 6,260,619 | 6,257,788 |
| 6,257,788 | 6,260,619 | 6,190,142 | 6,175,190 | 6,018,807 | 6,059,162 | 5,960,475 | 5,907,798 | 5,791,006 | 5,870,285 | 5,869,399 | 5,794,727 | 6,022,271 | 6,272,355 | 6,435,375 | 6,332,105 | 6,216,315 | 6,235,282 | 6,256,560 | 6,428,152 | 6,292,592 | 458 | -430 | -476 | 438 | 124 | -203 | -18 | -421 | -479 | -201 | 113 | -470 | 113 | -64 | 481 | 110 | -122 | -14 | 136 | -407 | -251 | 418 | 466 | -366 | 154 | 48 | 170 | -737,079 | -966,931 | -764,741 | -386,864 | 50,111 | -211,758 | -295,544 | -470,583 | -551,737 | 6,584,093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -143 | 345 | 393 | 350 | 6,277 | 10,274 | 0 | 0 | 0 | 6,196 | 0 | 0 | 0 | 14,205,410 |
---|