> Total Assets | 0 | 242,500 | 523,100 | 517,600 | 517,600 | 552,500 | 823,000 | 918,156 | 918,156 | 895,231 | 923,374 | 954,935 | 954,935 | 994,612 | 979,279 | 965,317 | 1,299,700 | 1,499,484 | 1,438,514 | 1,355,514 | 1,345,328 | 1,374,219 | 1,439,138 | 1,477,630 | 1,572,180 | 1,590,815 | 1,591,247 | 1,616,397 | 1,666,139 | 1,669,230 | 1,679,752 | 1,406,366 | 1,400,080 | 1,426,004 | 1,411,099 | 1,333,147 | 1,323,779 | 1,327,714 | 1,247,714 | 1,060,542 | 1,052,674 | 1,081,130 | 1,085,233 | 543,519 | 523,554 | 504,459 | 338,193 | 334,064 | 323,083 | 324,165 | 324,067 | 319,636 | 318,876 | 367,201 | 4,072,080 | 4,040,591 | 3,935,823 | 3,914,456 | 3,848,218 | 3,743,575 | 3,717,730 | 3,690,184 | 3,677,139 | 3,870,435 | 3,832,222 | 3,797,900 | 3,746,655 | 3,745,441 | 3,713,386 | 3,707,628 | 3,123,738 | 3,024,787 | 2,986,672 | 2,986,672 | 2,966,508 | 3,051,264 | 2,412,691 | 2,413,478 | 2,404,428 | 2,342,374 | 2,027,319 | 2,029,874 | 1,813,234 | 1,809,388 | 1,775,152 | 1,880,677 | 1,826,348 | 1,782,060 | 1,761,332 | 1,802,572 | 1,753,295 | 1,917,072 | 1,859,738 | 1,842,268 | 1,676,306 | 1,722,471 | 1,717,382 | 1,699,886 | 1,624,212 | 1,635,306 | 1,609,031 | 1,566,028 | 1,523,537 | 1,521,092 | 1,440,301 | 1,418,533 | 1,384,733 | 1,364,354 |
| 1,364,354 | 1,384,733 | 1,418,533 | 1,440,301 | 1,521,092 | 1,523,537 | 1,566,028 | 1,609,031 | 1,635,306 | 1,624,212 | 1,699,886 | 1,717,382 | 1,722,471 | 1,676,306 | 1,842,268 | 1,859,738 | 1,917,072 | 1,753,295 | 1,802,572 | 1,761,332 | 1,782,060 | 1,826,348 | 1,880,677 | 1,775,152 | 1,809,388 | 1,813,234 | 2,029,874 | 2,027,319 | 2,342,374 | 2,404,428 | 2,413,478 | 2,412,691 | 3,051,264 | 2,966,508 | 2,986,672 | 2,986,672 | 3,024,787 | 3,123,738 | 3,707,628 | 3,713,386 | 3,745,441 | 3,746,655 | 3,797,900 | 3,832,222 | 3,870,435 | 3,677,139 | 3,690,184 | 3,717,730 | 3,743,575 | 3,848,218 | 3,914,456 | 3,935,823 | 4,040,591 | 4,072,080 | 367,201 | 318,876 | 319,636 | 324,067 | 324,165 | 323,083 | 334,064 | 338,193 | 504,459 | 523,554 | 543,519 | 1,085,233 | 1,081,130 | 1,052,674 | 1,060,542 | 1,247,714 | 1,327,714 | 1,323,779 | 1,333,147 | 1,411,099 | 1,426,004 | 1,400,080 | 1,406,366 | 1,679,752 | 1,669,230 | 1,666,139 | 1,616,397 | 1,591,247 | 1,590,815 | 1,572,180 | 1,477,630 | 1,439,138 | 1,374,219 | 1,345,328 | 1,355,514 | 1,438,514 | 1,499,484 | 1,299,700 | 965,317 | 979,279 | 994,612 | 954,935 | 954,935 | 923,374 | 895,231 | 918,156 | 918,156 | 823,000 | 552,500 | 517,600 | 517,600 | 523,100 | 242,500 | 0 |
---|
> Total Current Assets | 0 | 24,800 | 71,600 | 55,700 | 55,700 | 56,300 | 258,600 | 281,453 | 281,453 | 143,661 | 183,765 | 64,013 | 64,013 | 61,542 | 56,625 | 66,047 | 73,285 | 281,225 | 213,015 | 131,428 | 58,148 | 91,006 | 68,169 | 73,388 | 63,983 | 79,121 | 72,719 | 95,576 | 65,846 | 70,594 | 76,811 | 71,238 | 64,874 | 81,557 | 73,926 | 62,882 | 59,366 | 66,504 | 74,470 | 90,617 | 82,663 | 110,999 | 116,618 | 100,489 | 82,412 | 56,909 | 65,812 | 64,714 | 57,187 | 60,522 | 60,858 | 59,693 | 44,389 | 79,148 | 344,556 | 324,339 | 257,462 | 362,300 | 312,554 | 353,119 | 306,226 | 312,368 | 324,807 | 377,055 | 366,600 | 373,981 | 342,444 | 370,826 | 388,729 | 405,206 | 429,879 | 359,275 | 356,798 | 356,798 | 352,204 | 453,758 | 439,927 | 455,546 | 455,287 | 401,710 | 393,620 | 398,468 | 413,793 | 420,003 | 394,991 | 440,186 | 414,866 | 377,085 | 380,681 | 432,790 | 395,810 | 556,497 | 502,964 | 494,656 | 352,623 | 392,097 | 406,516 | 397,967 | 336,200 | 356,701 | 345,271 | 314,148 | 286,996 | 288,713 | 286,897 | 276,241 | 261,062 | 254,535 |
| 254,535 | 261,062 | 276,241 | 286,897 | 288,713 | 286,996 | 314,148 | 345,271 | 356,701 | 336,200 | 397,967 | 406,516 | 392,097 | 352,623 | 494,656 | 502,964 | 556,497 | 395,810 | 432,790 | 380,681 | 377,085 | 414,866 | 440,186 | 394,991 | 420,003 | 413,793 | 398,468 | 393,620 | 401,710 | 455,287 | 455,546 | 439,927 | 453,758 | 352,204 | 356,798 | 356,798 | 359,275 | 429,879 | 405,206 | 388,729 | 370,826 | 342,444 | 373,981 | 366,600 | 377,055 | 324,807 | 312,368 | 306,226 | 353,119 | 312,554 | 362,300 | 257,462 | 324,339 | 344,556 | 79,148 | 44,389 | 59,693 | 60,858 | 60,522 | 57,187 | 64,714 | 65,812 | 56,909 | 82,412 | 100,489 | 116,618 | 110,999 | 82,663 | 90,617 | 74,470 | 66,504 | 59,366 | 62,882 | 73,926 | 81,557 | 64,874 | 71,238 | 76,811 | 70,594 | 65,846 | 95,576 | 72,719 | 79,121 | 63,983 | 73,388 | 68,169 | 91,006 | 58,148 | 131,428 | 213,015 | 281,225 | 73,285 | 66,047 | 56,625 | 61,542 | 64,013 | 64,013 | 183,765 | 143,661 | 281,453 | 281,453 | 258,600 | 56,300 | 55,700 | 55,700 | 71,600 | 24,800 | 0 |
---|
Cash And Cash Equivalents | 0 | 1,900 | 40,200 | 24,900 | 24,900 | 9,100 | 202,100 | 219,581 | 219,581 | 73,710 | 42,467 | 10,979 | 10,979 | 8,602 | 6,223 | 5,308 | 15,324 | 209,465 | 142,876 | 60,380 | 4,491 | 29,384 | 5,192 | 6,720 | 2,084 | 3,470 | 1,418 | 31,960 | 5,710 | 2,669 | 8,189 | 5,121 | 2,085 | 13,027 | 6,694 | 2,392 | 4,997 | 1,284 | 12,449 | 32,286 | 30,037 | 52,195 | 61,291 | 53,003 | 44,877 | 12,382 | 19,192 | 16,224 | 14,950 | 12,028 | 12,565 | 12,814 | 2,435 | 29,553 | 47,076 | 30,592 | 31,633 | 19,083 | 46,976 | 88,050 | 82,806 | 46,216 | 64,170 | 32,792 | 37,270 | 20,117 | 26,757 | 7,271 | 22,758 | 32,734 | 84,245 | 31,657 | 58,874 | 58,874 | 49,798 | 157,601 | 131,259 | 151,153 | 141,195 | 69,431 | 102,891 | 120,122 | 37,444 | 53,978 | 27,584 | 15,333 | 20,500 | 7,751 | 15,142 | 105,728 | 196,914 | 353,722 | 271,761 | 293,806 | 124,978 | 152,917 | 177,028 | 181,095 | 108,694 | 118,149 | 107,433 | 118,883 | 92,420 | 82,807 | 80,660 | 68,339 | 53,492 | 52,154 |
| 52,154 | 53,492 | 68,339 | 80,660 | 82,807 | 92,420 | 118,883 | 107,433 | 118,149 | 108,694 | 181,095 | 177,028 | 152,917 | 124,978 | 293,806 | 271,761 | 353,722 | 196,914 | 105,728 | 15,142 | 7,751 | 20,500 | 15,333 | 27,584 | 53,978 | 37,444 | 120,122 | 102,891 | 69,431 | 141,195 | 151,153 | 131,259 | 157,601 | 49,798 | 58,874 | 58,874 | 31,657 | 84,245 | 32,734 | 22,758 | 7,271 | 26,757 | 20,117 | 37,270 | 32,792 | 64,170 | 46,216 | 82,806 | 88,050 | 46,976 | 19,083 | 31,633 | 30,592 | 47,076 | 29,553 | 2,435 | 12,814 | 12,565 | 12,028 | 14,950 | 16,224 | 19,192 | 12,382 | 44,877 | 53,003 | 61,291 | 52,195 | 30,037 | 32,286 | 12,449 | 1,284 | 4,997 | 2,392 | 6,694 | 13,027 | 2,085 | 5,121 | 8,189 | 2,669 | 5,710 | 31,960 | 1,418 | 3,470 | 2,084 | 6,720 | 5,192 | 29,384 | 4,491 | 60,380 | 142,876 | 209,465 | 15,324 | 5,308 | 6,223 | 8,602 | 10,979 | 10,979 | 42,467 | 73,710 | 219,581 | 219,581 | 202,100 | 9,100 | 24,900 | 24,900 | 40,200 | 1,900 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189 | 789 | 789 | 789 | 629 | 629 | 604 | 604 | 604 | 600 | 3,477 | 3,854 | 3,854 | 3,854 | 3,254 | 5,921 | 6,096 | 3,729 | 3,729 | 6,146 | 6,146 | 6,386 | 10,346 | 10,055 | 8,414 | 8,421 | 8,422 | 7,981 | 9,791 | 0 | 7,645 | 4,550 | 8,025 | 7,816 | 7,822 | 7,680 | 8,999 | 9,004 | 29,226 | 7,708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,708 | 29,226 | 9,004 | 8,999 | 7,680 | 7,822 | 7,816 | 8,025 | 4,550 | 7,645 | 0 | 9,791 | 7,981 | 8,422 | 8,421 | 8,414 | 10,055 | 10,346 | 6,386 | 6,146 | 6,146 | 3,729 | 3,729 | 6,096 | 5,921 | 3,254 | 3,854 | 3,854 | 3,854 | 3,477 | 600 | 604 | 604 | 604 | 629 | 629 | 789 | 789 | 789 | 189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 20,100 | 27,600 | 28,100 | 28,100 | 41,500 | 48,300 | 53,521 | 53,521 | 61,444 | 40,159 | 43,498 | 43,498 | 41,627 | 38,646 | 34,394 | 38,629 | 52,639 | 49,338 | 47,367 | 41,502 | 51,970 | 51,047 | 51,215 | 48,081 | 61,708 | 60,579 | 54,834 | 51,083 | 62,073 | 59,098 | 54,258 | 49,963 | 55,935 | 55,310 | 55,013 | 46,233 | 58,568 | 56,432 | 52,496 | 46,874 | 53,573 | 50,481 | 44,199 | 33,602 | 40,218 | 39,505 | 42,992 | 36,508 | 44,729 | 42,077 | 41,872 | 36,354 | 44,752 | 240,770 | 242,771 | 197,253 | 240,954 | 229,169 | 213,667 | 170,025 | 210,813 | 202,693 | 269,224 | 236,357 | 257,968 | 243,311 | 250,763 | 221,927 | 246,737 | 232,694 | 247,574 | 210,099 | 222,340 | 226,804 | 225,382 | 236,570 | 219,394 | 231,573 | 236,309 | 239,471 | 217,622 | 236,960 | 240,480 | 253,501 | 229,495 | 237,762 | 246,192 | 245,389 | 207,952 | 157,618 | 166,891 | 203,261 | 166,755 | 182,162 | 203,226 | 198,832 | 178,882 | 191,172 | 200,864 | 212,298 | 168,420 | 169,672 | 176,075 | 182,201 | 172,827 | 175,906 | 171,989 |
| 171,989 | 175,906 | 172,827 | 182,201 | 176,075 | 169,672 | 168,420 | 212,298 | 200,864 | 191,172 | 178,882 | 198,832 | 203,226 | 182,162 | 166,755 | 203,261 | 166,891 | 157,618 | 207,952 | 245,389 | 246,192 | 237,762 | 229,495 | 253,501 | 240,480 | 236,960 | 217,622 | 239,471 | 236,309 | 231,573 | 219,394 | 236,570 | 225,382 | 226,804 | 222,340 | 210,099 | 247,574 | 232,694 | 246,737 | 221,927 | 250,763 | 243,311 | 257,968 | 236,357 | 269,224 | 202,693 | 210,813 | 170,025 | 213,667 | 229,169 | 240,954 | 197,253 | 242,771 | 240,770 | 44,752 | 36,354 | 41,872 | 42,077 | 44,729 | 36,508 | 42,992 | 39,505 | 40,218 | 33,602 | 44,199 | 50,481 | 53,573 | 46,874 | 52,496 | 56,432 | 58,568 | 46,233 | 55,013 | 55,310 | 55,935 | 49,963 | 54,258 | 59,098 | 62,073 | 51,083 | 54,834 | 60,579 | 61,708 | 48,081 | 51,215 | 51,047 | 51,970 | 41,502 | 47,367 | 49,338 | 52,639 | 38,629 | 34,394 | 38,646 | 41,627 | 43,498 | 43,498 | 40,159 | 61,444 | 53,521 | 53,521 | 48,300 | 41,500 | 28,100 | 28,100 | 27,600 | 20,100 | 0 |
---|
Other Current Assets | 0 | 2,800 | 3,800 | 0 | 2,700 | 5,700 | 8,200 | 0 | 8,351 | 8,507 | 101,139 | 9,536 | 9,536 | 11,313 | 11,756 | 26,345 | 19,332 | 19,121 | 20,801 | 23,681 | 12,155 | 9,652 | 11,930 | 15,453 | 13,818 | 13,943 | 10,722 | 8,782 | 9,053 | 5,852 | 9,524 | 11,859 | 12,826 | 12,595 | 11,922 | 5,477 | 8,136 | 6,652 | 5,589 | 5,835 | 5,752 | 5,231 | 4,846 | 3,287 | 3,933 | 4,309 | 7,115 | 5,498 | 5,729 | 3,765 | 6,216 | 5,007 | 5,600 | 4,843 | 56,710 | 24,807 | 28,576 | 102,263 | 36,409 | 45,481 | 47,299 | 21,952 | 23,640 | 68,893 | 86,827 | 74,503 | 47,023 | 87,730 | 90,473 | 72,157 | 59,361 | 26,906 | 32,877 | 72,421 | 22,800 | 36,075 | 33,923 | 47,033 | 44,547 | 58,140 | 42,259 | 51,720 | 30,163 | 37,387 | 31,452 | 35,339 | 30,685 | 33,585 | 31,285 | 42,715 | 40,757 | 35,359 | 27,942 | 34,095 | 32,521 | 35,954 | 30,656 | 37,990 | 36,334 | 37,688 | 25,540 | 26,845 | 24,904 | 29,831 | 24,036 | 35,075 | 31,664 | 30,392 |
| 30,392 | 31,664 | 35,075 | 24,036 | 29,831 | 24,904 | 26,845 | 25,540 | 37,688 | 36,334 | 37,990 | 30,656 | 35,954 | 32,521 | 34,095 | 27,942 | 35,359 | 40,757 | 42,715 | 31,285 | 33,585 | 30,685 | 35,339 | 31,452 | 37,387 | 30,163 | 51,720 | 42,259 | 58,140 | 44,547 | 47,033 | 33,923 | 36,075 | 22,800 | 72,421 | 32,877 | 26,906 | 59,361 | 72,157 | 90,473 | 87,730 | 47,023 | 74,503 | 86,827 | 68,893 | 23,640 | 21,952 | 47,299 | 45,481 | 36,409 | 102,263 | 28,576 | 24,807 | 56,710 | 4,843 | 5,600 | 5,007 | 6,216 | 3,765 | 5,729 | 5,498 | 7,115 | 4,309 | 3,933 | 3,287 | 4,846 | 5,231 | 5,752 | 5,835 | 5,589 | 6,652 | 8,136 | 5,477 | 11,922 | 12,595 | 12,826 | 11,859 | 9,524 | 5,852 | 9,053 | 8,782 | 10,722 | 13,943 | 13,818 | 15,453 | 11,930 | 9,652 | 12,155 | 23,681 | 20,801 | 19,121 | 19,332 | 26,345 | 11,756 | 11,313 | 9,536 | 9,536 | 101,139 | 8,507 | 8,351 | 0 | 8,200 | 5,700 | 2,700 | 0 | 3,800 | 2,800 | 0 |
---|
> Long-term Assets | 0 | 217,700 | 451,500 | 0 | 461,900 | 496,200 | 564,400 | 636,703 | 636,703 | 751,570 | 739,609 | 890,922 | 890,922 | 933,070 | 922,654 | 899,270 | 1,226,415 | 1,218,259 | 1,225,499 | 1,224,086 | 1,287,180 | 1,283,213 | 1,370,969 | 1,404,242 | 1,508,197 | 1,511,694 | 1,518,528 | 1,520,821 | 1,600,293 | 1,598,636 | 1,602,941 | 1,335,128 | 1,335,206 | 1,344,447 | 1,337,173 | 1,270,265 | 1,264,413 | 1,261,210 | 1,173,244 | 969,925 | 970,011 | 970,131 | 968,615 | 443,030 | 441,142 | 447,550 | 272,381 | 269,350 | 265,896 | 263,643 | 263,209 | 259,943 | 274,487 | 288,053 | 3,727,524 | 3,716,252 | 3,678,361 | 3,552,156 | 3,535,664 | 3,390,456 | 3,411,504 | 3,377,816 | 3,352,332 | 3,493,380 | 3,465,622 | 3,423,919 | 3,404,211 | 3,374,615 | 3,324,657 | 3,302,422 | 2,693,859 | 2,665,512 | 2,629,874 | 2,471,842 | 2,614,304 | 2,597,506 | 1,972,764 | 1,957,932 | 1,949,141 | 1,940,664 | 1,633,699 | 1,631,406 | 1,399,441 | 1,389,385 | 1,380,161 | 1,440,491 | 1,411,482 | 1,404,975 | 1,380,651 | 1,369,782 | 1,357,485 | 1,360,575 | 1,356,774 | 1,347,612 | 1,323,683 | 1,330,374 | 1,310,866 | 1,301,919 | 1,288,012 | 1,278,605 | 1,263,760 | 1,251,880 | 1,236,541 | 1,232,379 | 1,153,404 | 1,142,292 | 1,123,671 | 1,109,819 |
| 1,109,819 | 1,123,671 | 1,142,292 | 1,153,404 | 1,232,379 | 1,236,541 | 1,251,880 | 1,263,760 | 1,278,605 | 1,288,012 | 1,301,919 | 1,310,866 | 1,330,374 | 1,323,683 | 1,347,612 | 1,356,774 | 1,360,575 | 1,357,485 | 1,369,782 | 1,380,651 | 1,404,975 | 1,411,482 | 1,440,491 | 1,380,161 | 1,389,385 | 1,399,441 | 1,631,406 | 1,633,699 | 1,940,664 | 1,949,141 | 1,957,932 | 1,972,764 | 2,597,506 | 2,614,304 | 2,471,842 | 2,629,874 | 2,665,512 | 2,693,859 | 3,302,422 | 3,324,657 | 3,374,615 | 3,404,211 | 3,423,919 | 3,465,622 | 3,493,380 | 3,352,332 | 3,377,816 | 3,411,504 | 3,390,456 | 3,535,664 | 3,552,156 | 3,678,361 | 3,716,252 | 3,727,524 | 288,053 | 274,487 | 259,943 | 263,209 | 263,643 | 265,896 | 269,350 | 272,381 | 447,550 | 441,142 | 443,030 | 968,615 | 970,131 | 970,011 | 969,925 | 1,173,244 | 1,261,210 | 1,264,413 | 1,270,265 | 1,337,173 | 1,344,447 | 1,335,206 | 1,335,128 | 1,602,941 | 1,598,636 | 1,600,293 | 1,520,821 | 1,518,528 | 1,511,694 | 1,508,197 | 1,404,242 | 1,370,969 | 1,283,213 | 1,287,180 | 1,224,086 | 1,225,499 | 1,218,259 | 1,226,415 | 899,270 | 922,654 | 933,070 | 890,922 | 890,922 | 739,609 | 751,570 | 636,703 | 636,703 | 564,400 | 496,200 | 461,900 | 0 | 451,500 | 217,700 | 0 |
---|
Property Plant Equipment | 0 | 17,400 | 38,400 | 41,400 | 41,400 | 49,200 | 58,000 | 66,963 | 66,963 | 78,453 | 76,535 | 79,829 | 79,829 | 87,269 | 86,589 | 82,974 | 95,293 | 93,991 | 94,707 | 92,064 | 92,054 | 89,417 | 92,234 | 91,149 | 92,984 | 89,834 | 90,492 | 93,206 | 95,723 | 92,102 | 91,126 | 87,588 | 86,604 | 76,235 | 74,350 | 71,474 | 68,700 | 66,197 | 63,849 | 61,735 | 61,436 | 59,282 | 57,549 | 55,124 | 53,028 | 50,353 | 48,377 | 46,981 | 44,655 | 43,005 | 41,730 | 39,684 | 38,927 | 37,981 | 260,787 | 278,070 | 271,816 | 234,891 | 261,967 | 255,903 | 251,459 | 246,528 | 240,915 | 254,702 | 246,447 | 232,244 | 224,720 | 221,497 | 193,459 | 189,882 | 182,513 | 169,437 | 165,622 | 165,037 | 165,037 | 162,692 | 162,063 | 156,834 | 157,168 | 157,507 | 191,604 | 193,322 | 235,527 | 235,738 | 235,898 | 384,889 | 375,720 | 376,503 | 376,370 | 367,467 | 364,099 | 376,591 | 366,260 | 358,178 | 344,616 | 345,545 | 334,457 | 331,611 | 324,754 | 322,393 | 325,343 | 320,210 | 309,648 | 309,388 | 302,572 | 294,239 | 281,268 | 272,466 |
| 272,466 | 281,268 | 294,239 | 302,572 | 309,388 | 309,648 | 320,210 | 325,343 | 322,393 | 324,754 | 331,611 | 334,457 | 345,545 | 344,616 | 358,178 | 366,260 | 376,591 | 364,099 | 367,467 | 376,370 | 376,503 | 375,720 | 384,889 | 235,898 | 235,738 | 235,527 | 193,322 | 191,604 | 157,507 | 157,168 | 156,834 | 162,063 | 162,692 | 165,037 | 165,037 | 165,622 | 169,437 | 182,513 | 189,882 | 193,459 | 221,497 | 224,720 | 232,244 | 246,447 | 254,702 | 240,915 | 246,528 | 251,459 | 255,903 | 261,967 | 234,891 | 271,816 | 278,070 | 260,787 | 37,981 | 38,927 | 39,684 | 41,730 | 43,005 | 44,655 | 46,981 | 48,377 | 50,353 | 53,028 | 55,124 | 57,549 | 59,282 | 61,436 | 61,735 | 63,849 | 66,197 | 68,700 | 71,474 | 74,350 | 76,235 | 86,604 | 87,588 | 91,126 | 92,102 | 95,723 | 93,206 | 90,492 | 89,834 | 92,984 | 91,149 | 92,234 | 89,417 | 92,054 | 92,064 | 94,707 | 93,991 | 95,293 | 82,974 | 86,589 | 87,269 | 79,829 | 79,829 | 76,535 | 78,453 | 66,963 | 66,963 | 58,000 | 49,200 | 41,400 | 41,400 | 38,400 | 17,400 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 231,884 | 226,485 | 228,516 | 231,596 | 0 | 0 | 246,393 | 245,508 | 278,059 | 278,299 | 282,803 | 276,060 | 287,170 | 287,354 | 285,928 | 185,517 | 185,517 | 185,814 | 185,853 | 176,791 | 176,791 | 176,791 | 159,729 | 98,300 | 98,300 | 98,300 | 98,300 | 58,891 | 58,891 | 59,584 | 57,827 | 56,121 | 56,121 | 56,121 | 56,121 | 56,079 | 60,422 | 60,422 | 1,313,197 | 1,334,512 | 1,335,191 | 1,292,725 | 1,296,348 | 1,195,594 | 1,205,166 | 1,204,953 | 1,205,195 | 1,256,741 | 1,256,015 | 1,256,015 | 1,255,519 | 1,253,823 | 1,252,694 | 1,253,065 | 703,354 | 703,354 | 703,354 | 703,354 | 703,354 | 703,354 | 135,214 | 135,214 | 135,214 | 135,214 | 135,214 | 135,214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 741,635 |
| 741,635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135,214 | 135,214 | 135,214 | 135,214 | 135,214 | 135,214 | 703,354 | 703,354 | 703,354 | 703,354 | 703,354 | 703,354 | 1,253,065 | 1,252,694 | 1,253,823 | 1,255,519 | 1,256,015 | 1,256,015 | 1,256,741 | 1,205,195 | 1,204,953 | 1,205,166 | 1,195,594 | 1,296,348 | 1,292,725 | 1,335,191 | 1,334,512 | 1,313,197 | 60,422 | 60,422 | 56,079 | 56,121 | 56,121 | 56,121 | 56,121 | 57,827 | 59,584 | 58,891 | 58,891 | 98,300 | 98,300 | 98,300 | 98,300 | 159,729 | 176,791 | 176,791 | 176,791 | 185,853 | 185,814 | 185,517 | 185,517 | 285,928 | 287,354 | 287,170 | 276,060 | 282,803 | 278,299 | 278,059 | 245,508 | 246,393 | 0 | 0 | 231,596 | 228,516 | 226,485 | 231,884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 0 | 0 | 0 | 0 | 17,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 181,500 | 391,000 | 404,200 | 404,200 | 431,100 | 486,200 | 530,052 | 530,052 | 598,355 | 569,360 | 762,996 | 762,996 | 818,010 | 812,797 | 791,863 | 1,112,313 | 1,106,471 | 1,113,082 | 1,117,842 | 1,180,914 | 1,183,222 | 1,267,401 | 1,299,709 | 1,403,349 | 1,404,214 | 1,410,772 | 1,408,796 | 1,490,076 | 1,490,250 | 1,489,801 | 1,226,857 | 1,041,491 | 984,352 | 988,227 | 934,140 | 934,138 | 934,786 | 871,486 | 783,638 | 783,683 | 784,656 | 784,728 | 325,134 | 325,106 | 334,332 | 162,995 | 161,380 | 161,723 | 161,632 | 161,623 | 160,970 | 171,214 | 170,745 | 2,067,372 | 2,015,924 | 1,985,688 | 1,940,954 | 1,897,795 | 1,861,134 | 1,878,894 | 1,856,268 | 1,835,482 | 1,911,827 | 1,892,768 | 1,872,697 | 1,858,120 | 1,840,355 | 1,820,282 | 1,802,985 | 1,769,834 | 1,752,596 | 1,737,470 | 159,404 | 1,719,463 | 1,705,433 | 1,656,682 | 1,647,200 | 1,638,109 | 1,630,087 | 1,286,803 | 1,282,098 | 1,145,741 | 1,137,421 | 1,129,187 | 1,043,215 | 1,023,461 | 1,016,345 | 994,873 | 989,882 | 980,146 | 975,211 | 969,977 | 964,290 | 958,678 | 968,006 | 962,295 | 956,613 | 950,283 | 944,613 | 923,295 | 917,614 | 911,101 | 907,021 | 837,629 | 833,510 | 829,387 | 825,307 |
| 825,307 | 829,387 | 833,510 | 837,629 | 907,021 | 911,101 | 917,614 | 923,295 | 944,613 | 950,283 | 956,613 | 962,295 | 968,006 | 958,678 | 964,290 | 969,977 | 975,211 | 980,146 | 989,882 | 994,873 | 1,016,345 | 1,023,461 | 1,043,215 | 1,129,187 | 1,137,421 | 1,145,741 | 1,282,098 | 1,286,803 | 1,630,087 | 1,638,109 | 1,647,200 | 1,656,682 | 1,705,433 | 1,719,463 | 159,404 | 1,737,470 | 1,752,596 | 1,769,834 | 1,802,985 | 1,820,282 | 1,840,355 | 1,858,120 | 1,872,697 | 1,892,768 | 1,911,827 | 1,835,482 | 1,856,268 | 1,878,894 | 1,861,134 | 1,897,795 | 1,940,954 | 1,985,688 | 2,015,924 | 2,067,372 | 170,745 | 171,214 | 160,970 | 161,623 | 161,632 | 161,723 | 161,380 | 162,995 | 334,332 | 325,106 | 325,134 | 784,728 | 784,656 | 783,683 | 783,638 | 871,486 | 934,786 | 934,138 | 934,140 | 988,227 | 984,352 | 1,041,491 | 1,226,857 | 1,489,801 | 1,490,250 | 1,490,076 | 1,408,796 | 1,410,772 | 1,404,214 | 1,403,349 | 1,299,709 | 1,267,401 | 1,183,222 | 1,180,914 | 1,117,842 | 1,113,082 | 1,106,471 | 1,112,313 | 791,863 | 812,797 | 818,010 | 762,996 | 762,996 | 569,360 | 598,355 | 530,052 | 530,052 | 486,200 | 431,100 | 404,200 | 404,200 | 391,000 | 181,500 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 615,467 | 669,849 | 663,074 | 811,093 | 793,481 | 845,801 | 836,065 | 816,296 | 1,131,122 | 1,124,268 | 1,130,792 | 1,132,022 | 1,195,126 | 1,193,796 | 1,278,735 | 1,313,093 | 1,415,213 | 1,421,860 | 1,428,036 | 1,427,615 | 1,504,570 | 1,506,534 | 1,511,815 | 1,247,540 | 1,248,602 | 1,268,212 | 1,262,823 | 1,198,791 | 1,195,713 | 1,195,013 | 1,109,395 | 908,190 | 908,575 | 910,849 | 911,066 | 387,906 | 388,114 | 397,197 | 224,004 | 222,369 | 221,241 | 220,638 | 221,479 | 220,259 | 235,560 | 250,072 | 3,466,737 | 3,438,182 | 3,406,545 | 3,290,078 | 3,273,697 | 3,134,553 | 3,160,045 | 3,131,288 | 3,111,417 | 3,238,678 | 3,219,175 | 3,191,675 | 3,179,491 | 3,153,118 | 3,131,198 | 3,112,540 | 2,511,346 | 2,496,075 | 2,464,252 | 0 | 2,449,267 | 2,434,814 | 1,810,701 | 1,801,098 | 1,791,973 | 1,783,157 | 1,442,095 | 20,772 | 18,173 | 16,226 | 15,076 | 12,387 | 11,774 | 11,715 | 9,028 | 12,433 | 13,240 | 8,773 | 20,537 | 25,144 | 20,389 | 16,823 | 14,114 | 13,695 | 12,975 | 11,599 | 12,628 | 14,056 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 14,056 | 12,628 | 11,599 | 12,975 | 13,695 | 14,114 | 16,823 | 20,389 | 25,144 | 20,537 | 8,773 | 13,240 | 12,433 | 9,028 | 11,715 | 11,774 | 12,387 | 15,076 | 16,226 | 18,173 | 20,772 | 1,442,095 | 1,783,157 | 1,791,973 | 1,801,098 | 1,810,701 | 2,434,814 | 2,449,267 | 0 | 2,464,252 | 2,496,075 | 2,511,346 | 3,112,540 | 3,131,198 | 3,153,118 | 3,179,491 | 3,191,675 | 3,219,175 | 3,238,678 | 3,111,417 | 3,131,288 | 3,160,045 | 3,134,553 | 3,273,697 | 3,290,078 | 3,406,545 | 3,438,182 | 3,466,737 | 250,072 | 235,560 | 220,259 | 221,479 | 220,638 | 221,241 | 222,369 | 224,004 | 397,197 | 388,114 | 387,906 | 911,066 | 910,849 | 908,575 | 908,190 | 1,109,395 | 1,195,013 | 1,195,713 | 1,198,791 | 1,262,823 | 1,268,212 | 1,248,602 | 1,247,540 | 1,511,815 | 1,506,534 | 1,504,570 | 1,427,615 | 1,428,036 | 1,421,860 | 1,415,213 | 1,313,093 | 1,278,735 | 1,193,796 | 1,195,126 | 1,132,022 | 1,130,792 | 1,124,268 | 1,131,122 | 816,296 | 836,065 | 845,801 | 793,481 | 811,093 | 663,074 | 669,849 | 615,467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 155,500 | 261,300 | 258,800 | 258,800 | 307,100 | 317,700 | 323,714 | 323,714 | 328,118 | 325,020 | 363,355 | 363,355 | 414,332 | 405,958 | 541,433 | 783,736 | 777,647 | 717,128 | 634,674 | 618,036 | 650,148 | 683,211 | 693,327 | 719,039 | 718,742 | 711,552 | 740,064 | 786,093 | 781,536 | 853,351 | 820,356 | 830,884 | 1,037,036 | 1,030,128 | 996,140 | 985,711 | 984,619 | 973,625 | 941,264 | 936,415 | 935,965 | 938,012 | 791,666 | 775,363 | 740,777 | 717,849 | 706,576 | 695,412 | 683,698 | 673,318 | 660,945 | 643,279 | 689,677 | 3,765,687 | 3,749,878 | 3,661,471 | 3,635,949 | 3,516,199 | 3,425,073 | 3,408,798 | 3,354,386 | 3,408,706 | 3,357,695 | 3,325,846 | 3,271,631 | 3,213,427 | 3,203,861 | 3,180,052 | 3,158,113 | 3,104,094 | 3,008,755 | 2,984,188 | 2,984,188 | 2,962,169 | 2,999,869 | 2,904,429 | 2,911,504 | 2,896,247 | 2,832,565 | 2,723,434 | 2,730,824 | 1,482,602 | 1,464,912 | 1,385,323 | 1,489,822 | 1,392,049 | 1,329,946 | 1,306,116 | 1,355,060 | 1,341,285 | 1,520,004 | 1,462,147 | 1,465,852 | 1,304,631 | 1,321,976 | 1,297,885 | 1,281,263 | 1,220,471 | 1,225,430 | 1,200,626 | 1,180,896 | 1,144,263 | 1,137,625 | 1,153,719 | 1,146,117 | 1,138,682 | 1,127,575 |
| 1,127,575 | 1,138,682 | 1,146,117 | 1,153,719 | 1,137,625 | 1,144,263 | 1,180,896 | 1,200,626 | 1,225,430 | 1,220,471 | 1,281,263 | 1,297,885 | 1,321,976 | 1,304,631 | 1,465,852 | 1,462,147 | 1,520,004 | 1,341,285 | 1,355,060 | 1,306,116 | 1,329,946 | 1,392,049 | 1,489,822 | 1,385,323 | 1,464,912 | 1,482,602 | 2,730,824 | 2,723,434 | 2,832,565 | 2,896,247 | 2,911,504 | 2,904,429 | 2,999,869 | 2,962,169 | 2,984,188 | 2,984,188 | 3,008,755 | 3,104,094 | 3,158,113 | 3,180,052 | 3,203,861 | 3,213,427 | 3,271,631 | 3,325,846 | 3,357,695 | 3,408,706 | 3,354,386 | 3,408,798 | 3,425,073 | 3,516,199 | 3,635,949 | 3,661,471 | 3,749,878 | 3,765,687 | 689,677 | 643,279 | 660,945 | 673,318 | 683,698 | 695,412 | 706,576 | 717,849 | 740,777 | 775,363 | 791,666 | 938,012 | 935,965 | 936,415 | 941,264 | 973,625 | 984,619 | 985,711 | 996,140 | 1,030,128 | 1,037,036 | 830,884 | 820,356 | 853,351 | 781,536 | 786,093 | 740,064 | 711,552 | 718,742 | 719,039 | 693,327 | 683,211 | 650,148 | 618,036 | 634,674 | 717,128 | 777,647 | 783,736 | 541,433 | 405,958 | 414,332 | 363,355 | 363,355 | 325,020 | 328,118 | 323,714 | 323,714 | 317,700 | 307,100 | 258,800 | 258,800 | 261,300 | 155,500 | 0 |
---|
> Total Current Liabilities | 0 | 11,300 | 22,000 | 19,800 | 19,800 | 22,200 | 15,500 | 27,570 | 27,570 | 27,855 | 26,364 | 46,745 | 46,745 | 60,217 | 52,934 | 51,849 | 61,730 | 52,877 | 57,449 | 51,181 | 35,113 | 35,443 | 36,785 | 48,846 | 49,573 | 54,737 | 62,484 | 60,035 | 62,983 | 63,220 | 23,566 | 29,561 | 37,788 | 39,073 | 39,614 | 38,326 | 35,907 | 35,660 | 33,928 | 37,406 | 26,449 | 34,827 | 33,728 | 28,044 | 25,556 | 62,100 | 57,424 | 68,195 | 89,596 | 76,011 | 63,365 | 42,782 | 32,005 | 32,761 | 167,329 | 178,435 | 148,886 | 130,750 | 155,700 | 195,243 | 164,921 | 104,284 | 140,641 | 156,320 | 173,619 | 121,673 | 132,145 | 155,622 | 146,983 | 122,173 | 151,144 | 122,770 | 129,896 | 129,896 | 107,216 | 111,510 | 100,791 | 112,823 | 89,383 | 100,166 | 36,157 | 86,661 | 129,103 | 109,878 | 116,898 | 135,635 | 147,554 | 159,307 | 139,562 | 126,145 | 109,494 | 131,831 | 129,036 | 136,749 | 123,841 | 136,904 | 139,814 | 137,526 | 131,348 | 140,950 | 145,608 | 137,785 | 134,591 | 134,395 | 143,739 | 139,841 | 138,823 | 134,382 |
| 134,382 | 138,823 | 139,841 | 143,739 | 134,395 | 134,591 | 137,785 | 145,608 | 140,950 | 131,348 | 137,526 | 139,814 | 136,904 | 123,841 | 136,749 | 129,036 | 131,831 | 109,494 | 126,145 | 139,562 | 159,307 | 147,554 | 135,635 | 116,898 | 109,878 | 129,103 | 86,661 | 36,157 | 100,166 | 89,383 | 112,823 | 100,791 | 111,510 | 107,216 | 129,896 | 129,896 | 122,770 | 151,144 | 122,173 | 146,983 | 155,622 | 132,145 | 121,673 | 173,619 | 156,320 | 140,641 | 104,284 | 164,921 | 195,243 | 155,700 | 130,750 | 148,886 | 178,435 | 167,329 | 32,761 | 32,005 | 42,782 | 63,365 | 76,011 | 89,596 | 68,195 | 57,424 | 62,100 | 25,556 | 28,044 | 33,728 | 34,827 | 26,449 | 37,406 | 33,928 | 35,660 | 35,907 | 38,326 | 39,614 | 39,073 | 37,788 | 29,561 | 23,566 | 63,220 | 62,983 | 60,035 | 62,484 | 54,737 | 49,573 | 48,846 | 36,785 | 35,443 | 35,113 | 51,181 | 57,449 | 52,877 | 61,730 | 51,849 | 52,934 | 60,217 | 46,745 | 46,745 | 26,364 | 27,855 | 27,570 | 27,570 | 15,500 | 22,200 | 19,800 | 19,800 | 22,000 | 11,300 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 20 | 20 | 20 | 20 | 208 | 208 | 583 | 770 | 770 | 2,325 | 1,870 | 3,714 | 5,558 | 7,402 | 11,715 | 14,500 | 27,313 | 30,125 | 31,531 | 37,674 | 40,957 | 43,491 | 43,364 | 0 | 0 | 5,000 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 13,490 | 7,400 | 7,400 | 7,400 | 7,400 | 7,400 | 46,456 | 38,383 | 49,026 | 54,196 | 45,357 | 35,404 | 15,165 | 5,982 | 610,000 | 9,938 | 13,250 | 13,250 | 13,250 | 13,250 | 76,468 | 48,868 | 13,250 | 38,092 | 5,937 | 19,376 | 0 | 0 | 7,605 | 0 | 0 | 0 | 294 | 0 | 0 | 0 | 0 | 2,384,157 | 0 | 0 | 2,311,225 | 2,332,209 | 2,310,078 | 13,000 | 13,000 | 13,000 | 47,948 | 47,172 | 40,621 | 39,712 | 38,777 | 35,180 | 33,771 | 33,371 | 33,237 | 28,053 | 28,154 | 28,395 | 28,614 | 28,512 | 28,376 | 27,970 | 27,953 | 27,778 | 27,732 | 55,030 | 27,335 | 53,768 | 52,862 |
| 52,862 | 53,768 | 27,335 | 55,030 | 27,732 | 27,778 | 27,953 | 27,970 | 28,376 | 28,512 | 28,614 | 28,395 | 28,154 | 28,053 | 33,237 | 33,371 | 33,771 | 35,180 | 38,777 | 39,712 | 40,621 | 47,172 | 47,948 | 13,000 | 13,000 | 13,000 | 2,310,078 | 2,332,209 | 2,311,225 | 0 | 0 | 2,384,157 | 0 | 0 | 0 | 0 | 294 | 0 | 0 | 0 | 7,605 | 0 | 0 | 19,376 | 5,937 | 38,092 | 13,250 | 48,868 | 76,468 | 13,250 | 13,250 | 13,250 | 13,250 | 9,938 | 610,000 | 5,982 | 15,165 | 35,404 | 45,357 | 54,196 | 49,026 | 38,383 | 46,456 | 7,400 | 7,400 | 7,400 | 7,400 | 7,400 | 13,490 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 5,000 | 0 | 0 | 43,364 | 43,491 | 40,957 | 37,674 | 31,531 | 30,125 | 27,313 | 14,500 | 11,715 | 7,402 | 5,558 | 3,714 | 1,870 | 2,325 | 770 | 770 | 583 | 208 | 208 | 20 | 20 | 20 | 20 | 0 | 1,000 | 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 | 0 | 0 | 0 | 0 | 2,485,127 | 0 | 0 | 0 | 2,402,901 | 0 | 0 | 0 | 0 | 2,384,157 | 0 | 0 | 2,311,225 | 2,332,209 | 2,310,078 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 5,250 | 5,250 | 5,250 | 5,250 | 5,250 | 5,250 | 5,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,250 | 5,250 | 5,250 | 5,250 | 5,250 | 5,250 | 5,250 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 2,310,078 | 2,332,209 | 2,311,225 | 0 | 0 | 2,384,157 | 0 | 0 | 0 | 0 | 2,402,901 | 0 | 0 | 0 | 2,485,127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11,200 | 22,000 | 0 | 19,000 | 20,400 | 14,400 | 0 | 26,540 | 26,877 | 25,496 | 3,947 | 45,858 | 59,008 | 51,650 | 50,271 | 58,559 | 50,193 | 53,237 | 45,165 | 25,807 | 22,845 | 20,884 | 21,500 | 18,060 | 23,206 | 24,810 | 19,078 | 19,492 | 19,856 | 23,566 | 1,932 | 32,788 | 31,573 | 32,114 | 2,626 | 28,407 | 28,160 | 26,428 | 1,129 | 19,049 | 20,171 | 19,427 | 2,484 | 18,156 | 15,644 | 19,041 | 819 | 4,952 | 5,607 | 3,971 | 399 | 26,023 | 4,074 | 5,845 | 20,920 | 4,674 | 5,392 | 5,623 | 8,467 | 105,405 | 82,492 | 98,835 | 16,532 | 154,243 | 121,673 | 132,145 | 33,176 | 146,983 | 122,173 | 151,144 | 15,866 | 129,896 | 107,216 | 107,216 | 111,510 | 17,289 | 112,823 | 89,383 | 100,166 | 1,928 | 86,661 | 116,103 | 96,878 | 14,273 | 87,687 | 100,382 | 118,686 | 3,184 | 87,368 | 74,314 | 98,060 | 6,787 | 103,512 | 95,788 | 108,750 | 6,641 | 108,912 | 102,836 | 112,574 | 10,963 | 109,832 | 106,813 | 106,663 | 15,891 | 112,506 | 111,939 | 107,951 |
| 107,951 | 111,939 | 112,506 | 15,891 | 106,663 | 106,813 | 109,832 | 10,963 | 112,574 | 102,836 | 108,912 | 6,641 | 108,750 | 95,788 | 103,512 | 6,787 | 98,060 | 74,314 | 87,368 | 3,184 | 118,686 | 100,382 | 87,687 | 14,273 | 96,878 | 116,103 | 86,661 | 1,928 | 100,166 | 89,383 | 112,823 | 17,289 | 111,510 | 107,216 | 107,216 | 129,896 | 15,866 | 151,144 | 122,173 | 146,983 | 33,176 | 132,145 | 121,673 | 154,243 | 16,532 | 98,835 | 82,492 | 105,405 | 8,467 | 5,623 | 5,392 | 4,674 | 20,920 | 5,845 | 4,074 | 26,023 | 399 | 3,971 | 5,607 | 4,952 | 819 | 19,041 | 15,644 | 18,156 | 2,484 | 19,427 | 20,171 | 19,049 | 1,129 | 26,428 | 28,160 | 28,407 | 2,626 | 32,114 | 31,573 | 32,788 | 1,932 | 23,566 | 19,856 | 19,492 | 19,078 | 24,810 | 23,206 | 18,060 | 21,500 | 20,884 | 22,845 | 25,807 | 45,165 | 53,237 | 50,193 | 58,559 | 50,271 | 51,650 | 59,008 | 45,858 | 3,947 | 25,496 | 26,877 | 26,540 | 0 | 14,400 | 20,400 | 19,000 | 0 | 22,000 | 11,200 | 0 |
---|
Other Current Liabilities | 0 | 100 | 0 | 0 | 800 | 800 | 1,100 | 0 | 1,010 | 958 | 848 | 42,261 | 679 | 626 | 514 | 808 | 846 | 814 | 498 | 458 | 1,904 | 883 | 1,401 | 33 | 1,388 | 23,206 | 24,810 | 15,873 | 19,492 | 21,252 | 0 | 27,629 | 32,788 | 31,573 | 32,114 | 27,951 | 28,407 | 28,160 | 26,428 | 22,567 | 19,049 | 7,256 | 6,901 | 18,101 | 18,156 | 15,644 | 19,041 | 5,534 | 13,726 | 10,272 | 7,294 | 7,252 | 26,023 | 28,687 | 151,546 | -412,506 | 130,962 | 112,108 | 12,022 | -449,610 | 10,648 | 8,542 | 3,714 | -366,655 | 154,243 | 0 | 0 | 108,841 | 0 | 0 | 0 | 100,610 | 125,550 | 0 | 102,513 | 106,753 | 83,502 | 0 | 0 | 200 | 34,229 | 23,200 | 116,103 | 96,878 | 77,241 | 87,687 | 100,382 | 118,686 | 56,871 | 87,368 | 74,314 | 98,060 | 67,840 | 103,512 | 95,788 | 108,750 | 98,422 | 108,912 | -5,441 | -4,071 | 100,703 | 109,832 | 106,813 | 106,663 | 72,818 | 112,506 | -26,884 | -26,431 |
| -26,431 | -26,884 | 112,506 | 72,818 | 106,663 | 106,813 | 109,832 | 100,703 | -4,071 | -5,441 | 108,912 | 98,422 | 108,750 | 95,788 | 103,512 | 67,840 | 98,060 | 74,314 | 87,368 | 56,871 | 118,686 | 100,382 | 87,687 | 77,241 | 96,878 | 116,103 | 23,200 | 34,229 | 200 | 0 | 0 | 83,502 | 106,753 | 102,513 | 0 | 125,550 | 100,610 | 0 | 0 | 0 | 108,841 | 0 | 0 | 154,243 | -366,655 | 3,714 | 8,542 | 10,648 | -449,610 | 12,022 | 112,108 | 130,962 | -412,506 | 151,546 | 28,687 | 26,023 | 7,252 | 7,294 | 10,272 | 13,726 | 5,534 | 19,041 | 15,644 | 18,156 | 18,101 | 6,901 | 7,256 | 19,049 | 22,567 | 26,428 | 28,160 | 28,407 | 27,951 | 32,114 | 31,573 | 32,788 | 27,629 | 0 | 21,252 | 19,492 | 15,873 | 24,810 | 23,206 | 1,388 | 33 | 1,401 | 883 | 1,904 | 458 | 498 | 814 | 846 | 808 | 514 | 626 | 679 | 42,261 | 848 | 958 | 1,010 | 0 | 1,100 | 800 | 800 | 0 | 0 | 100 | 0 |
---|
> Long-term Liabilities | 0 | 144,200 | 239,300 | 0 | 239,000 | 284,900 | 302,200 | 296,144 | 296,144 | 300,263 | 298,656 | 316,610 | 316,610 | 354,115 | 353,024 | 489,584 | 722,006 | 724,770 | 659,679 | 583,493 | 582,923 | 614,705 | 646,426 | 644,481 | 669,466 | 664,005 | 649,068 | 680,029 | 723,110 | 718,316 | 829,785 | 790,795 | 793,096 | 997,963 | 990,514 | 957,814 | 949,804 | 948,959 | 939,697 | 903,858 | 909,966 | 901,138 | 904,284 | 763,622 | 749,807 | 678,677 | 660,425 | 638,381 | 605,816 | 607,687 | 609,953 | 618,163 | 611,274 | 656,916 | 3,598,358 | 3,571,443 | 3,512,585 | 3,505,199 | 3,360,499 | 3,229,830 | 3,243,877 | 3,250,102 | 3,268,065 | 3,201,375 | 3,152,227 | 3,149,958 | 3,081,282 | 3,048,239 | 3,033,069 | 3,035,940 | 2,952,950 | 2,885,985 | 2,854,292 | 2,252,335 | 2,854,953 | 2,888,359 | 2,803,638 | 2,798,681 | 2,806,864 | 2,732,399 | 2,687,277 | 2,644,163 | 1,353,499 | 1,355,034 | 1,268,425 | 1,354,187 | 1,244,495 | 1,170,639 | 1,166,554 | 1,228,915 | 1,231,791 | 1,388,173 | 1,333,111 | 1,329,103 | 1,180,790 | 1,185,072 | 1,158,071 | 1,143,737 | 1,089,123 | 1,084,480 | 1,055,018 | 1,043,111 | 1,009,672 | 1,003,230 | 1,009,980 | 1,006,276 | 999,859 | 993,193 |
| 993,193 | 999,859 | 1,006,276 | 1,009,980 | 1,003,230 | 1,009,672 | 1,043,111 | 1,055,018 | 1,084,480 | 1,089,123 | 1,143,737 | 1,158,071 | 1,185,072 | 1,180,790 | 1,329,103 | 1,333,111 | 1,388,173 | 1,231,791 | 1,228,915 | 1,166,554 | 1,170,639 | 1,244,495 | 1,354,187 | 1,268,425 | 1,355,034 | 1,353,499 | 2,644,163 | 2,687,277 | 2,732,399 | 2,806,864 | 2,798,681 | 2,803,638 | 2,888,359 | 2,854,953 | 2,252,335 | 2,854,292 | 2,885,985 | 2,952,950 | 3,035,940 | 3,033,069 | 3,048,239 | 3,081,282 | 3,149,958 | 3,152,227 | 3,201,375 | 3,268,065 | 3,250,102 | 3,243,877 | 3,229,830 | 3,360,499 | 3,505,199 | 3,512,585 | 3,571,443 | 3,598,358 | 656,916 | 611,274 | 618,163 | 609,953 | 607,687 | 605,816 | 638,381 | 660,425 | 678,677 | 749,807 | 763,622 | 904,284 | 901,138 | 909,966 | 903,858 | 939,697 | 948,959 | 949,804 | 957,814 | 990,514 | 997,963 | 793,096 | 790,795 | 829,785 | 718,316 | 723,110 | 680,029 | 649,068 | 664,005 | 669,466 | 644,481 | 646,426 | 614,705 | 582,923 | 583,493 | 659,679 | 724,770 | 722,006 | 489,584 | 353,024 | 354,115 | 316,610 | 316,610 | 298,656 | 300,263 | 296,144 | 296,144 | 302,200 | 284,900 | 239,000 | 0 | 239,300 | 144,200 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,280,103 | 2,227,287 | 0 | 2,171,990 | 2,068,705 | 2,624,599 | 2,649,647 | 2,650,359 | 2,576,230 | 1,985,956 | 1,967,647 | 1,962,901 | 1,923,987 | 1,875,127 | 1,876,177 | 1,877,239 | 1,878,313 | 1,815,300 | 1,803,233 | 1,805,047 | 1,805,047 | 1,806,879 | 2,384,157 | 1,782,352 | 1,784,213 | 1,705,560 | 0 | 0 | 1,287,000 | 1,283,750 | 1,230,299 | 1,201,668 | 1,083,406 | 1,007,515 | 2,012,986 | 1,065,598 | 1,064,679 | 0 | 507,350 | 0 | 0 | 0 | 798,924 | 445,308 | 396,170 | 393,651 | 714,456 | 375,508 | 343,759 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 343,759 | 375,508 | 714,456 | 393,651 | 396,170 | 445,308 | 798,924 | 0 | 0 | 0 | 507,350 | 0 | 1,064,679 | 1,065,598 | 2,012,986 | 1,007,515 | 1,083,406 | 1,201,668 | 1,230,299 | 1,283,750 | 1,287,000 | 0 | 0 | 1,705,560 | 1,784,213 | 1,782,352 | 2,384,157 | 1,806,879 | 1,805,047 | 1,805,047 | 1,803,233 | 1,815,300 | 1,878,313 | 1,877,239 | 1,876,177 | 1,875,127 | 1,923,987 | 1,962,901 | 1,967,647 | 1,985,956 | 2,576,230 | 2,650,359 | 2,649,647 | 2,624,599 | 2,068,705 | 2,171,990 | 0 | 2,227,287 | 2,280,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 236,462 | 141,708 | 143,738 | 144,736 | 145,742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145,742 | 144,736 | 143,738 | 141,708 | 236,462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,087 | 1,823 | 1,635 | 1,924 | 1,747 | 1,551 | 1,262 | 2,984 | 3,022 | 2,510 | 1,907 | 1,941 | 2,419 | 4,374 | 1,984 | 1,112 | 9,001 | 5,292 | 5,150 | 4,642 | 3,250 | 19,386 | 18,265 | 17,925 | 16,975 | 16,493 | 17,223 | 17,020 | 17,597 | 14,365 | 14,986 | 18,158 | 29,673 | 12,921 | 12,668 | 30,543 | 31,336 | 31,507 | 34,235 | 32,598 | 17,804 | 17,771 | 18,011 | 17,590 | 17,223 | 17,887 | 68,961 | 63,938 | 61,838 | 62,512 | 48,129 | 45,313 | 43,884 | 41,122 | 39,587 | 79,913 | 74,074 | 76,551 | 71,756 | 55,121 | 51,299 | 49,199 | 45,157 | 44,804 | 42,268 | 0 | 39,325 | 37,309 | 31,431 | 30,469 | 28,938 | 27,235 | 2,687,277 | 219,307 | 66,499 | 71,284 | 38,126 | 37,868 | 45,825 | 48,389 | 48,731 | 52,797 | 48,060 | 240,848 | 236,177 | 235,803 | 236,538 | 238,808 | 233,509 | 229,602 | 228,039 | 227,048 | 218,918 | 217,665 | 216,442 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 216,442 | 217,665 | 218,918 | 227,048 | 228,039 | 229,602 | 233,509 | 238,808 | 236,538 | 235,803 | 236,177 | 240,848 | 48,060 | 52,797 | 48,731 | 48,389 | 45,825 | 37,868 | 38,126 | 71,284 | 66,499 | 219,307 | 2,687,277 | 27,235 | 28,938 | 30,469 | 31,431 | 37,309 | 39,325 | 0 | 42,268 | 44,804 | 45,157 | 49,199 | 51,299 | 55,121 | 71,756 | 76,551 | 74,074 | 79,913 | 39,587 | 41,122 | 43,884 | 45,313 | 48,129 | 62,512 | 61,838 | 63,938 | 68,961 | 17,887 | 17,223 | 17,590 | 18,011 | 17,771 | 17,804 | 32,598 | 34,235 | 31,507 | 31,336 | 30,543 | 12,668 | 12,921 | 29,673 | 18,158 | 14,986 | 14,365 | 17,597 | 17,020 | 17,223 | 16,493 | 16,975 | 17,925 | 18,265 | 19,386 | 3,250 | 4,642 | 5,150 | 5,292 | 9,001 | 1,112 | 1,984 | 4,374 | 2,419 | 1,941 | 1,907 | 2,510 | 3,022 | 2,984 | 1,262 | 1,551 | 1,747 | 1,924 | 1,635 | 1,823 | 2,087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,029 | 528,357 | 556,771 | 0 | 542,466 | 562,811 | 559,918 | 550,346 | 558,621 | 575,007 | 500,506 | 500,506 | 500,506 | 475,539 | 507,991 | 495,593 | 499,502 | 419,480 | 415,881 | 406,745 | 407,963 | 407,963 | 440,967 | 388,050 | 381,451 | 388,682 | 393,939 | 0 | 0 | 42,401 | 46,618 | 12,384 | 12,179 | 20,109 | 22,742 | 21,038 | 26,599 | 16,255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 653 | 653 | 653 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 653 | 653 | 653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,255 | 26,599 | 21,038 | 22,742 | 20,109 | 12,179 | 12,384 | 46,618 | 42,401 | 0 | 0 | 393,939 | 388,682 | 381,451 | 388,050 | 440,967 | 407,963 | 407,963 | 406,745 | 415,881 | 419,480 | 499,502 | 495,593 | 507,991 | 475,539 | 500,506 | 500,506 | 500,506 | 575,007 | 558,621 | 550,346 | 559,918 | 562,811 | 542,466 | 0 | 556,771 | 528,357 | 29,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 87,000 | 261,800 | 0 | 258,800 | 245,400 | 505,300 | 0 | 594,442 | 567,113 | 598,354 | 591,580 | 591,580 | 580,280 | 573,321 | 423,884 | 515,964 | 721,837 | 721,386 | 720,840 | 727,292 | 724,071 | 755,927 | 784,303 | 853,141 | 872,073 | 879,695 | 876,333 | 880,046 | 887,694 | 826,401 | 586,010 | 569,196 | 388,968 | 380,971 | 337,007 | 338,068 | 343,095 | 274,089 | 119,278 | 116,259 | 145,165 | 147,221 | -248,147 | -251,809 | -236,318 | -379,656 | -372,512 | -372,329 | -359,533 | -349,251 | -341,309 | -324,403 | -322,476 | 306,393 | 290,713 | 274,352 | 278,507 | 332,019 | 318,502 | 308,932 | 335,798 | 268,433 | 512,740 | 506,376 | 526,269 | 533,228 | 541,580 | 533,334 | 549,515 | 19,644 | 16,032 | 2,484 | 4,339 | 4,339 | 51,395 | -491,738 | -498,026 | -491,819 | -490,191 | -696,115 | -700,950 | 330,632 | 344,476 | 389,829 | 390,855 | 434,299 | 452,114 | 455,216 | 447,512 | 412,010 | 397,068 | 397,591 | 376,416 | 371,675 | 400,495 | 419,497 | 418,623 | 403,741 | 409,876 | 408,405 | 385,132 | 379,274 | 383,467 | 286,582 | 272,416 | 246,051 | 236,779 |
| 236,779 | 246,051 | 272,416 | 286,582 | 383,467 | 379,274 | 385,132 | 408,405 | 409,876 | 403,741 | 418,623 | 419,497 | 400,495 | 371,675 | 376,416 | 397,591 | 397,068 | 412,010 | 447,512 | 455,216 | 452,114 | 434,299 | 390,855 | 389,829 | 344,476 | 330,632 | -700,950 | -696,115 | -490,191 | -491,819 | -498,026 | -491,738 | 51,395 | 4,339 | 4,339 | 2,484 | 16,032 | 19,644 | 549,515 | 533,334 | 541,580 | 533,228 | 526,269 | 506,376 | 512,740 | 268,433 | 335,798 | 308,932 | 318,502 | 332,019 | 278,507 | 274,352 | 290,713 | 306,393 | -322,476 | -324,403 | -341,309 | -349,251 | -359,533 | -372,329 | -372,512 | -379,656 | -236,318 | -251,809 | -248,147 | 147,221 | 145,165 | 116,259 | 119,278 | 274,089 | 343,095 | 338,068 | 337,007 | 380,971 | 388,968 | 569,196 | 586,010 | 826,401 | 887,694 | 880,046 | 876,333 | 879,695 | 872,073 | 853,141 | 784,303 | 755,927 | 724,071 | 727,292 | 720,840 | 721,386 | 721,837 | 515,964 | 423,884 | 573,321 | 580,280 | 591,580 | 591,580 | 598,354 | 567,113 | 594,442 | 0 | 505,300 | 245,400 | 258,800 | 0 | 261,800 | 87,000 | 0 |
---|
Common Stock | 0 | -31,600 | -129,300 | 0 | -133,700 | -143,000 | 300 | 0 | 348 | 352 | 352 | 352 | 352 | 352 | 352 | 359 | 524 | 622 | 625 | 626 | 637 | 639 | 653 | 660 | 698 | 698 | 699 | 699 | 701 | 705 | 705 | 705 | 707 | 707 | 657 | 660 | 666 | 662 | 659 | 659 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 1,560 | 1,738 | 1,759 | 1,893 | 1,981 | 1,987 | 1,998 | 2,024 | 2,074 | 2,383 | 2,426 | 2,543 | 2,547 | 2,555 | 2,558 | 2,559 | 2,561 | 2,564 | 2,567 | 2,567 | 2,567 | 293 | 321 | 321 | 321 | 321 | 321 | 321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 321 | 321 | 321 | 321 | 321 | 321 | 293 | 2,567 | 2,567 | 2,567 | 2,564 | 2,561 | 2,559 | 2,558 | 2,555 | 2,547 | 2,543 | 2,426 | 2,383 | 2,074 | 2,024 | 1,998 | 1,987 | 1,981 | 1,893 | 1,759 | 1,738 | 1,560 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 660 | 659 | 659 | 662 | 666 | 660 | 657 | 707 | 707 | 705 | 705 | 705 | 701 | 699 | 699 | 698 | 698 | 660 | 653 | 639 | 637 | 626 | 625 | 622 | 524 | 359 | 352 | 352 | 352 | 352 | 352 | 352 | 348 | 0 | 300 | -143,000 | -133,700 | 0 | -129,300 | -31,600 | 0 |
---|
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 | -1,031,873 | -972,335 | -985,473 | 0 | -989,459 | -933,412 | -1,018,202 | -1,027,191 | -1,000,089 | -993,053 | -842,119 | -851,388 | -836,251 | -833,712 | -830,350 | -842,365 | -830,066 | -1,372,245 | -1,376,844 | -1,391,273 | -1,390,207 | -1,390,207 | -1,343,886 | -1,887,564 | -1,894,390 | -1,888,713 | -1,887,439 | -2,093,554 | -2,098,555 | 4,980 | 17,693 | 61,425 | 61,876 | 104,737 | 121,060 | 122,682 | 115,331 | 79,015 | 63,212 | 62,963 | 41,046 | 35,155 | 62,603 | 80,241 | 79,336 | 87,990 | 96,530 | 96,476 | 75,009 | 73,941 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 73,941 | 75,009 | 96,476 | 96,530 | 87,990 | 79,336 | 80,241 | 62,603 | 35,155 | 41,046 | 62,963 | 63,212 | 79,015 | 115,331 | 122,682 | 121,060 | 104,737 | 61,876 | 61,425 | 17,693 | 4,980 | -2,098,555 | -2,093,554 | -1,887,439 | -1,888,713 | -1,894,390 | -1,887,564 | -1,343,886 | -1,390,207 | -1,390,207 | -1,391,273 | -1,376,844 | -1,372,245 | -830,066 | -842,365 | -830,350 | -833,712 | -836,251 | -851,388 | -842,119 | -993,053 | -1,000,089 | -1,027,191 | -1,018,202 | -933,412 | -989,459 | 0 | -985,473 | -972,335 | -1,031,873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,500 | -1,500 | -4,000 | -4,000 | -7,500 | -9,600 | -12,102 | -12,102 | -9,984 | -10,583 | -18,505 | -9,984 | -9,984 | -9,984 | -19,401 | -19,401 | -9,984 | -9,984 | -9,984 | -8,996 | -12,829 | -11,199 | -4,591 | -7,237 | -1,783 | -3,318 | -2,125 | -1,297 | -4,271 | 1,541 | 2,409 | 5,347 | 7,942 | 2,125 | 7,028 | 7,027 | 6,621 | 5,793 | 4,800 | 3,807 | 2,814 | 1,821 | 828 | 1,000 | 0 | 0 | -152,016 | -152,016 | 0 | 0 | -160,753 | -160,753 | 0 | -110,937 | -170,187 | -115,814 | -27,187 | -70,854 | -187,435 | 0 | 0 | -77,241 | -186,913 | 0 | 0 | 0 | -220,738 | 0 | 0 | 0 | -251,594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -307,031 | 0 | -1,687 | -7,684 | -14,981 | 0 | 0 | 0 | -41,652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41,652 | 0 | 0 | 0 | -14,981 | -7,684 | -1,687 | 0 | -307,031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -251,594 | 0 | 0 | 0 | -220,738 | 0 | 0 | 0 | -186,913 | -77,241 | 0 | 0 | -187,435 | -70,854 | -27,187 | -115,814 | -170,187 | -110,937 | 0 | -160,753 | -160,753 | 0 | 0 | -152,016 | -152,016 | 0 | 0 | 1,000 | 828 | 1,821 | 2,814 | 3,807 | 4,800 | 5,793 | 6,621 | 7,027 | 7,028 | 2,125 | 7,942 | 5,347 | 2,409 | 1,541 | -4,271 | -1,297 | -2,125 | -3,318 | -1,783 | -7,237 | -4,591 | -11,199 | -12,829 | -8,996 | -9,984 | -9,984 | -9,984 | -19,401 | -19,401 | -9,984 | -9,984 | -9,984 | -18,505 | -10,583 | -9,984 | -12,102 | -12,102 | -9,600 | -7,500 | -4,000 | -4,000 | -1,500 | -1,500 | 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 | 959,885 | 1,528,316 | 1,526,114 | 0 | 1,517,988 | 1,515,407 | 1,514,849 | 1,514,098 | 1,511,689 | 1,510,329 | 1,603,669 | 1,612,552 | 1,591,447 | 1,595,910 | 1,600,963 | 1,604,825 | 1,606,220 | 1,618,636 | 1,619,622 | 1,620,500 | 1,621,289 | 1,621,289 | 1,624,298 | 1,624,815 | 1,625,353 | 1,625,883 | 1,626,237 | 1,626,428 | 1,626,594 | 325,652 | 326,783 | 328,404 | 329,612 | 330,718 | 332,210 | 333,705 | 334,424 | 335,409 | 336,270 | 337,042 | 338,099 | 339,457 | 340,829 | 342,233 | 343,740 | 345,427 | 346,945 | 348,462 | 349,588 | 351,080 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 351,080 | 349,588 | 348,462 | 346,945 | 345,427 | 343,740 | 342,233 | 340,829 | 339,457 | 338,099 | 337,042 | 336,270 | 335,409 | 334,424 | 333,705 | 332,210 | 330,718 | 329,612 | 328,404 | 326,783 | 325,652 | 1,626,594 | 1,626,428 | 1,626,237 | 1,625,883 | 1,625,353 | 1,624,815 | 1,624,298 | 1,621,289 | 1,621,289 | 1,620,500 | 1,619,622 | 1,618,636 | 1,606,220 | 1,604,825 | 1,600,963 | 1,595,910 | 1,591,447 | 1,612,552 | 1,603,669 | 1,510,329 | 1,511,689 | 1,514,098 | 1,514,849 | 1,515,407 | 1,517,988 | 0 | 1,526,114 | 1,528,316 | 959,885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -29,676 | -4,453 | -2,977 | -2,937 | -2,937 | -2,729 | -2,414 | -2,414 | -2,414 | -2,243 | -1,171 | -1,156 | -1,156 | -633 | 0 | 0 | 0 | -229,310 | -229,310 | -229,310 | -229,310 | -229,310 | -229,310 | -229,310 | -229,310 | -229,310 | -229,310 | -229,310 | -229,308 | -229,198 | -231,684 | -231,588 | -231,517 | -231,470 | -257,214 | -251,193 | -250,917 | -250,697 | -252,341 | -252,001 | -251,957 | -251,915 | -251,344 | -251,666 | -251,148 | -251,148 | -251,360 | -256,792 | -256,632 | -256,516 | -256,639 | -261,382 | -261,279 | -260,407 | -260,644 | -265,278 | -266,858 | -263,037 | -263,377 | -267,084 | -273,136 | -277,039 | -282,195 | -282,194 | -276,874 | -327,222 | -136,093 | -110,379 | -77,987 | -14,640 | -14,640 | -14,640 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,417 | -9,417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 99,900 | 277,700 | 0 | 280,100 | 283,600 | 396,300 | 0 | 528,678 | 522,153 | 518,257 | 0 | 512,284 | 504,062 | 499,583 | 369,770 | 576,508 | 762,824 | 823,646 | 884,284 | 886,789 | 888,611 | 920,417 | 937,279 | 1,010,709 | 1,010,969 | 1,010,841 | 996,435 | 998,495 | 1,000,307 | 937,850 | 906,308 | 885,697 | 698,179 | 694,780 | 696,286 | 699,155 | 701,647 | 704,003 | 704,183 | 706,396 | 706,006 | 703,055 | 702,398 | 702,860 | 704,276 | 704,929 | 705,563 | 705,890 | 706,382 | 706,933 | 868,117 | 708,152 | 708,737 | 1,277,168 | 1,331,188 | 1,270,196 | 1,175,029 | 1,263,450 | 1,450,283 | 1,261,757 | 1,260,992 | 1,259,412 | 1,539,389 | 1,355,338 | 1,359,977 | 1,364,393 | 1,590,113 | 1,373,141 | 1,377,022 | 1,389,328 | 1,641,906 | 1,391,190 | 0 | 1,391,979 | 1,394,988 | 1,395,505 | 1,396,043 | 1,396,573 | 1,396,927 | 1,704,149 | 1,397,284 | 327,339 | 334,467 | 343,385 | 328,979 | 329,562 | 331,054 | 374,186 | 332,181 | 332,995 | 333,856 | 334,628 | 335,370 | 336,520 | 337,892 | 339,256 | 339,287 | 315,751 | 313,346 | 311,929 | 310,123 | 305,333 | 306,804 | 307,985 | 307,973 | 309,307 | 310,356 |
| 310,356 | 309,307 | 307,973 | 307,985 | 306,804 | 305,333 | 310,123 | 311,929 | 313,346 | 315,751 | 339,287 | 339,256 | 337,892 | 336,520 | 335,370 | 334,628 | 333,856 | 332,995 | 332,181 | 374,186 | 331,054 | 329,562 | 328,979 | 343,385 | 334,467 | 327,339 | 1,397,284 | 1,704,149 | 1,396,927 | 1,396,573 | 1,396,043 | 1,395,505 | 1,394,988 | 1,391,979 | 0 | 1,391,190 | 1,641,906 | 1,389,328 | 1,377,022 | 1,373,141 | 1,590,113 | 1,364,393 | 1,359,977 | 1,355,338 | 1,539,389 | 1,259,412 | 1,260,992 | 1,261,757 | 1,450,283 | 1,263,450 | 1,175,029 | 1,270,196 | 1,331,188 | 1,277,168 | 708,737 | 708,152 | 868,117 | 706,933 | 706,382 | 705,890 | 705,563 | 704,929 | 704,276 | 702,860 | 702,398 | 703,055 | 706,006 | 706,396 | 704,183 | 704,003 | 701,647 | 699,155 | 696,286 | 694,780 | 698,179 | 885,697 | 906,308 | 937,850 | 1,000,307 | 998,495 | 996,435 | 1,010,841 | 1,010,969 | 1,010,709 | 937,279 | 920,417 | 888,611 | 886,789 | 884,284 | 823,646 | 762,824 | 576,508 | 369,770 | 499,583 | 504,062 | 512,284 | 0 | 518,257 | 522,153 | 528,678 | 0 | 396,300 | 283,600 | 280,100 | 0 | 277,700 | 99,900 | 0 |
---|