> Total Assets | 411,242 | 306,790 | 282,060 | 265,185 | 247,610 | 247,610 | 271,817 | 331,495 | 331,495 | 348,391 | 489,658 | 595,461 | 777,886 | 1,227,314 | 1,552,780 | 1,483,866 | 1,366,302 | 1,365,523 | 1,351,296 | 1,418,868 | 1,521,886 | 1,700,643 | 1,683,290 | 1,729,644 | 1,832,698 | 1,873,452 | 1,898,642 | 2,020,547 | 2,115,582 | 2,025,064 | 2,084,252 | 1,970,397 | 2,166,081 | 1,971,987 | 2,186,928 | 2,048,374 | 1,972,141 | 2,156,880 | 2,220,174 | 2,283,130 | 2,347,422 | 2,593,254 | 2,655,339 | 2,720,932 | 2,775,494 | 2,902,347 | 3,269,397 | 3,040,628 | 2,074,603 | 1,803,849 | 1,683,789 | 1,922,819 | 2,166,434 | 2,270,291 | 2,199,128 | 2,665,342 | 2,562,521 | 3,316,363 | 3,153,151 | 3,139,508 | 2,904,551 | 3,096,609 | 3,091,008 | 3,098,130 | 2,653,193 | 2,915,624 | 2,993,168 | 3,164,959 | 3,169,827 | 3,578,010 | 3,418,050 | 3,313,021 | 3,067,430 | 3,111,078 | 3,110,380 | 3,402,079 | 3,377,835 | 2,896,540 | 2,979,674 | 2,927,615 | 2,883,618 | 2,648,776 | 2,701,916 | 2,811,105 | 2,870,181 | 2,760,538 | 2,702,229 | 2,696,201 | 2,681,196 | 2,369,282 | 2,250,026 | 2,399,914 |
| 2,399,914 | 2,250,026 | 2,369,282 | 2,681,196 | 2,696,201 | 2,702,229 | 2,760,538 | 2,870,181 | 2,811,105 | 2,701,916 | 2,648,776 | 2,883,618 | 2,927,615 | 2,979,674 | 2,896,540 | 3,377,835 | 3,402,079 | 3,110,380 | 3,111,078 | 3,067,430 | 3,313,021 | 3,418,050 | 3,578,010 | 3,169,827 | 3,164,959 | 2,993,168 | 2,915,624 | 2,653,193 | 3,098,130 | 3,091,008 | 3,096,609 | 2,904,551 | 3,139,508 | 3,153,151 | 3,316,363 | 2,562,521 | 2,665,342 | 2,199,128 | 2,270,291 | 2,166,434 | 1,922,819 | 1,683,789 | 1,803,849 | 2,074,603 | 3,040,628 | 3,269,397 | 2,902,347 | 2,775,494 | 2,720,932 | 2,655,339 | 2,593,254 | 2,347,422 | 2,283,130 | 2,220,174 | 2,156,880 | 1,972,141 | 2,048,374 | 2,186,928 | 1,971,987 | 2,166,081 | 1,970,397 | 2,084,252 | 2,025,064 | 2,115,582 | 2,020,547 | 1,898,642 | 1,873,452 | 1,832,698 | 1,729,644 | 1,683,290 | 1,700,643 | 1,521,886 | 1,418,868 | 1,351,296 | 1,365,523 | 1,366,302 | 1,483,866 | 1,552,780 | 1,227,314 | 777,886 | 595,461 | 489,658 | 348,391 | 331,495 | 331,495 | 271,817 | 247,610 | 247,610 | 265,185 | 282,060 | 306,790 | 411,242 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,516,192 | 1,758,245 | 1,614,121 | 1,582,492 | 1,695,229 | 1,758,424 | 1,790,623 | 1,870,886 | 2,095,095 | 2,109,586 | 2,183,401 | 2,190,727 | 2,343,208 | 2,691,478 | 2,471,452 | 1,520,997 | 1,236,785 | 1,174,993 | 1,392,502 | 1,519,756 | 1,589,143 | 1,398,490 | 1,821,741 | 1,818,173 | 2,614,251 | 2,378,658 | 2,620,982 | 1,936,265 | 1,843,941 | 1,853,132 | 1,848,383 | 1,910,759 | 1,471,561 | 1,551,898 | 1,755,938 | 1,747,584 | 1,967,469 | 1,855,051 | 1,779,172 | 1,502,970 | 1,592,510 | 1,595,765 | 1,869,496 | 1,781,800 | 1,303,024 | 1,434,125 | 1,400,984 | 1,471,972 | 1,235,489 | 1,290,958 | 1,385,508 | 1,444,934 | 1,331,335 | 1,284,757 | 1,285,549 | 1,292,531 | 1,144,840 | 1,066,439 | 1,264,425 |
| 1,264,425 | 1,066,439 | 1,144,840 | 1,292,531 | 1,285,549 | 1,284,757 | 1,331,335 | 1,444,934 | 1,385,508 | 1,290,958 | 1,235,489 | 1,471,972 | 1,400,984 | 1,434,125 | 1,303,024 | 1,781,800 | 1,869,496 | 1,595,765 | 1,592,510 | 1,502,970 | 1,779,172 | 1,855,051 | 1,967,469 | 1,747,584 | 1,755,938 | 1,551,898 | 1,471,561 | 1,910,759 | 1,848,383 | 1,853,132 | 1,843,941 | 1,936,265 | 2,620,982 | 2,378,658 | 2,614,251 | 1,818,173 | 1,821,741 | 1,398,490 | 1,589,143 | 1,519,756 | 1,392,502 | 1,174,993 | 1,236,785 | 1,520,997 | 2,471,452 | 2,691,478 | 2,343,208 | 2,190,727 | 2,183,401 | 2,109,586 | 2,095,095 | 1,870,886 | 1,790,623 | 1,758,424 | 1,695,229 | 1,582,492 | 1,614,121 | 1,758,245 | 1,516,192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290,960 | 336,252 | 372,133 | 301,467 | 342,234 | 304,865 | 242,320 | 243,041 | 176,669 | 171,556 | 110,235 | 92,536 | 57,911 | 193,713 | 26,847 | 73,136 | 36,618 | 56,329 | 126,833 | 193,379 | 108,745 | 147,454 | 216,903 | 237,188 | 1,075,545 | 479,568 | 599,271 | 349,140 | 199,395 | 130,014 | 117,292 | 47,864 | 29,481 | 62,155 | 44,814 | 114,104 | 100,108 | 74,682 | 74,311 | 57,774 | 62,875 | 47,326 | 112,730 | 65,354 | 34,571 | 152,538 | 39,388 | 54,239 | 18,305 | 36,723 | 51,292 | 10,840 | 31,951 | 27,649 | 17,807 | 15,960 | 20,738 | 12,918 | 122,320 |
| 122,320 | 12,918 | 20,738 | 15,960 | 17,807 | 27,649 | 31,951 | 10,840 | 51,292 | 36,723 | 18,305 | 54,239 | 39,388 | 152,538 | 34,571 | 65,354 | 112,730 | 47,326 | 62,875 | 57,774 | 74,311 | 74,682 | 100,108 | 114,104 | 44,814 | 62,155 | 29,481 | 47,864 | 117,292 | 130,014 | 199,395 | 349,140 | 599,271 | 479,568 | 1,075,545 | 237,188 | 216,903 | 147,454 | 108,745 | 193,379 | 126,833 | 56,329 | 36,618 | 73,136 | 26,847 | 193,713 | 57,911 | 92,536 | 110,235 | 171,556 | 176,669 | 243,041 | 242,320 | 304,865 | 342,234 | 301,467 | 372,133 | 336,252 | 290,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200,207 | 151,059 | 402,360 | 74,150 | 104,785 | 4,937 | 4,955 | 5,201 | 41,453 | 7,498 | 8,602 | 8,622 | 3,583 | 2,680 | 3,758 | 3,834 | 4,640 | 5,133 | 5,959 | 2,492 | 1,339 | 1,715 | 1,820 | 1,940 | 2,679 | 348 | 351 | 351 | 351 | 351 | 0 | 0 | 0 | 3,896 | 7 | 3,596 | 2,396 | 2,396 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2,396 | 2,396 | 3,596 | 7 | 3,896 | 0 | 0 | 0 | 351 | 351 | 351 | 351 | 348 | 2,679 | 1,940 | 1,820 | 1,715 | 1,339 | 2,492 | 5,959 | 5,133 | 4,640 | 3,834 | 3,758 | 2,680 | 3,583 | 8,622 | 8,602 | 7,498 | 41,453 | 5,201 | 4,955 | 4,937 | 104,785 | 74,150 | 402,360 | 151,059 | 200,207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 94,323 | 73,124 | 71,356 | 83,542 | 86,378 | 83,101 | 107,529 | 145,760 | 145,760 | 198,331 | 282,942 | 388,534 | 528,403 | 751,321 | 892,112 | 913,635 | 864,293 | 792,675 | 770,990 | 840,142 | 999,976 | 954,928 | 753,902 | 843,655 | 914,573 | 856,169 | 877,123 | 747,313 | 884,375 | 958,300 | 1,048,858 | 969,254 | 1,104,759 | 933,574 | 1,227,084 | 986,968 | 1,057,231 | 1,094,590 | 1,185,263 | 1,136,167 | 1,280,195 | 1,311,553 | 902,876 | 1,113,004 | 1,189,183 | 1,701,652 | 1,632,839 | 1,457,193 | 1,019,713 | 879,829 | 824,512 | 920,919 | 631,257 | 473,485 | 269,584 | 266,329 | 309,247 | 290,042 | 338,288 | 354,982 | 290,286 | 255,582 | 241,539 | 171,830 | 217,553 | 301,770 | 293,912 | 400,611 | 504,348 | 893,901 | 856,602 | 850,340 | 634,776 | 725,011 | 714,174 | 878,693 | 815,283 | 496,904 | 482,182 | 594,210 | 697,434 | 526,712 | 579,623 | 666,055 | 780,329 | 645,432 | 585,351 | 606,674 | 637,565 | 91,538 | 0 | 91,921 |
| 91,921 | 0 | 91,538 | 637,565 | 606,674 | 585,351 | 645,432 | 780,329 | 666,055 | 579,623 | 526,712 | 697,434 | 594,210 | 482,182 | 496,904 | 815,283 | 878,693 | 714,174 | 725,011 | 634,776 | 850,340 | 856,602 | 893,901 | 504,348 | 400,611 | 293,912 | 301,770 | 217,553 | 171,830 | 241,539 | 255,582 | 290,286 | 354,982 | 338,288 | 290,042 | 309,247 | 266,329 | 269,584 | 473,485 | 631,257 | 920,919 | 824,512 | 879,829 | 1,019,713 | 1,457,193 | 1,632,839 | 1,701,652 | 1,189,183 | 1,113,004 | 902,876 | 1,311,553 | 1,280,195 | 1,136,167 | 1,185,263 | 1,094,590 | 1,057,231 | 986,968 | 1,227,084 | 933,574 | 1,104,759 | 969,254 | 1,048,858 | 958,300 | 884,375 | 747,313 | 877,123 | 856,169 | 914,573 | 843,655 | 753,902 | 954,928 | 999,976 | 840,142 | 770,990 | 792,675 | 864,293 | 913,635 | 892,112 | 751,321 | 528,403 | 388,534 | 282,942 | 198,331 | 145,760 | 145,760 | 107,529 | 83,101 | 86,378 | 83,542 | 71,356 | 73,124 | 94,323 |
---|
Inventory | 8,949 | 13,751 | 11,405 | 15,961 | 10,265 | 10,265 | 9,199 | 1,355 | 1,355 | 1 | 2,753 | 8,578 | 8,266 | 8,872 | 43,914 | 134,248 | 65,918 | 126,003 | 145,813 | 117,855 | 95,135 | 69,400 | 67,845 | 66,659 | 62,074 | 73,646 | 83,191 | 98,140 | 62,561 | 45,711 | 46,534 | 88,858 | 54,839 | 66,715 | 43,604 | 90,040 | 83,316 | 110,271 | 111,357 | 145,916 | 141,937 | 389,195 | 507,681 | 321,903 | 244,818 | 284,008 | 451,379 | 599,192 | 126,385 | 16,788 | 36,046 | 2,633 | 369,911 | 505,145 | 797,111 | 691,057 | 624,124 | 650,670 | 898,191 | 909,756 | 892,453 | 885,106 | 909,929 | 946,815 | 987,000 | 1,103,510 | 1,139,714 | 1,248,613 | 1,058,600 | 874,698 | 809,639 | 762,546 | 757,445 | 768,322 | 769,829 | 786,183 | 813,026 | 718,106 | 737,583 | 715,140 | 674,624 | 660,702 | 644,359 | 640,095 | 624,212 | 625,266 | 638,793 | 628,710 | 608,829 | 604,511 | 584,911 | 533,206 |
| 533,206 | 584,911 | 604,511 | 608,829 | 628,710 | 638,793 | 625,266 | 624,212 | 640,095 | 644,359 | 660,702 | 674,624 | 715,140 | 737,583 | 718,106 | 813,026 | 786,183 | 769,829 | 768,322 | 757,445 | 762,546 | 809,639 | 874,698 | 1,058,600 | 1,248,613 | 1,139,714 | 1,103,510 | 987,000 | 946,815 | 909,929 | 885,106 | 892,453 | 909,756 | 898,191 | 650,670 | 624,124 | 691,057 | 797,111 | 505,145 | 369,911 | 2,633 | 36,046 | 16,788 | 126,385 | 599,192 | 451,379 | 284,008 | 244,818 | 321,903 | 507,681 | 389,195 | 141,937 | 145,916 | 111,357 | 110,271 | 83,316 | 90,040 | 43,604 | 66,715 | 54,839 | 88,858 | 46,534 | 45,711 | 62,561 | 98,140 | 83,191 | 73,646 | 62,074 | 66,659 | 67,845 | 69,400 | 95,135 | 117,855 | 145,813 | 126,003 | 65,918 | 134,248 | 43,914 | 8,872 | 8,266 | 8,578 | 2,753 | 1 | 1,355 | 1,355 | 9,199 | 10,265 | 10,265 | 15,961 | 11,405 | 13,751 | 8,949 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 455,795 | 428,683 | 434,253 | 389,649 | 461,651 | 461,750 | 492,507 | 476,536 | 498,158 | 545,753 | 537,531 | 584,767 | 559,140 | 577,919 | 569,176 | 553,606 | 567,064 | 508,796 | 530,317 | 646,678 | 681,148 | 800,638 | 843,601 | 744,348 | 702,111 | 774,493 | 518,526 | 968,286 | 1,252,668 | 1,237,876 | 1,249,747 | 742,434 | 1,444,063 | 1,441,270 | 1,409,021 | 1,422,243 | 1,610,542 | 1,562,999 | 1,533,849 | 1,564,460 | 1,518,568 | 1,514,615 | 1,532,583 | 1,596,035 | 1,593,516 | 1,545,549 | 1,526,631 | 1,411,646 | 1,413,287 | 1,410,958 | 1,425,597 | 1,425,247 | 1,429,203 | 1,417,472 | 1,410,652 | 1,388,665 | 1,224,442 | 1,183,587 | 1,135,489 |
| 1,135,489 | 1,183,587 | 1,224,442 | 1,388,665 | 1,410,652 | 1,417,472 | 1,429,203 | 1,425,247 | 1,425,597 | 1,410,958 | 1,413,287 | 1,411,646 | 1,526,631 | 1,545,549 | 1,593,516 | 1,596,035 | 1,532,583 | 1,514,615 | 1,518,568 | 1,564,460 | 1,533,849 | 1,562,999 | 1,610,542 | 1,422,243 | 1,409,021 | 1,441,270 | 1,444,063 | 742,434 | 1,249,747 | 1,237,876 | 1,252,668 | 968,286 | 518,526 | 774,493 | 702,111 | 744,348 | 843,601 | 800,638 | 681,148 | 646,678 | 530,317 | 508,796 | 567,064 | 553,606 | 569,176 | 577,919 | 559,140 | 584,767 | 537,531 | 545,753 | 498,158 | 476,536 | 492,507 | 461,750 | 461,651 | 389,649 | 434,253 | 428,683 | 455,795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 60,715 | 57,103 | 51,041 | 47,500 | 41,970 | 41,770 | 34,618 | 31,578 | 31,578 | 15,735 | 16,817 | 20,653 | 24,176 | 37,817 | 48,119 | 48,783 | 47,774 | 45,753 | 44,831 | 43,058 | 40,898 | 50,151 | 50,877 | 74,399 | 123,836 | 139,573 | 148,890 | 150,106 | 148,523 | 144,367 | 139,768 | 136,116 | 128,908 | 125,785 | 121,492 | 118,135 | 113,714 | 115,319 | 114,454 | 118,997 | 125,317 | 122,462 | 120,131 | 121,748 | 182,320 | 176,621 | 169,415 | 163,490 | 155,649 | 181,614 | 173,395 | 212,675 | 205,651 | 208,184 | 197,080 | 257,014 | 354,421 | 278,285 | 159,619 | 166,433 | 625,953 | 589,235 | 638,999 | 637,875 | 158,130 | 854,713 | 955,163 | 933,767 | 921,861 | 921,518 | 909,174 | 155,868 | 163,997 | 170,538 | 175,546 | 174,594 | 172,346 | 169,569 | 165,623 | 162,004 | 158,396 | 155,250 | 159,758 | 158,346 | 167,662 | 172,886 | 168,524 | 161,438 | 156,472 | 156,305 | 122,935 | 118,078 |
| 118,078 | 122,935 | 156,305 | 156,472 | 161,438 | 168,524 | 172,886 | 167,662 | 158,346 | 159,758 | 155,250 | 158,396 | 162,004 | 165,623 | 169,569 | 172,346 | 174,594 | 175,546 | 170,538 | 163,997 | 155,868 | 909,174 | 921,518 | 921,861 | 933,767 | 955,163 | 854,713 | 158,130 | 637,875 | 638,999 | 589,235 | 625,953 | 166,433 | 159,619 | 278,285 | 354,421 | 257,014 | 197,080 | 208,184 | 205,651 | 212,675 | 173,395 | 181,614 | 155,649 | 163,490 | 169,415 | 176,621 | 182,320 | 121,748 | 120,131 | 122,462 | 125,317 | 118,997 | 114,454 | 115,319 | 113,714 | 118,135 | 121,492 | 125,785 | 128,908 | 136,116 | 139,768 | 144,367 | 148,523 | 150,106 | 148,890 | 139,573 | 123,836 | 74,399 | 50,877 | 50,151 | 40,898 | 43,058 | 44,831 | 45,753 | 47,774 | 48,783 | 48,119 | 37,817 | 24,176 | 20,653 | 16,817 | 15,735 | 31,578 | 31,578 | 34,618 | 41,770 | 41,970 | 47,500 | 51,041 | 57,103 | 60,715 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term 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 | 3,466 | 2,103 | 1,267 | 2,336 | 714 | 712 | 712 | 712 | 158 | 1,585 | 186 | 25,158 | 25,158 | 25,000 | 25,000 | 23,627 | 22,412 | 22,107 | 20,959 | 20,514 | 20,069 | 19,623 | 19,178 | 17,860 | 17,141 | 16,422 | 16,422 | 16,422 | 16,422 | 16,422 | 16,422 |
| 16,422 | 16,422 | 16,422 | 16,422 | 16,422 | 16,422 | 17,141 | 17,860 | 19,178 | 19,623 | 20,069 | 20,514 | 20,959 | 22,107 | 22,412 | 23,627 | 25,000 | 25,000 | 25,158 | 25,158 | 186 | 1,585 | 158 | 712 | 712 | 712 | 714 | 2,336 | 1,267 | 2,103 | 3,466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,215 | 7,129 | 24,006 | 26,061 | 28,216 | 4,630 | 5,165 | 5,025 | 4,850 | 4,693 | 4,534 | 4,377 | 4,537 | 4,340 | 4,129 | 3,938 | 3,758 | 3,667 | 3,532 | 3,386 | 3,236 | 3,215 | 3,404 | 3,768 | 3,826 | 3,669 | 3,530 | 3,645 | 3,721 | 3,603 | 3,495 | 3,662 | 3,474 | 3,291 | 3,106 | 2,920 | 9,933 | 9,749 | 9,565 |
| 9,565 | 9,749 | 9,933 | 2,920 | 3,106 | 3,291 | 3,474 | 3,662 | 3,495 | 3,603 | 3,721 | 3,645 | 3,530 | 3,669 | 3,826 | 3,768 | 3,404 | 3,215 | 3,236 | 3,386 | 3,532 | 3,667 | 3,758 | 3,938 | 4,129 | 4,340 | 4,537 | 4,377 | 4,534 | 4,693 | 4,850 | 5,025 | 5,165 | 4,630 | 28,216 | 26,061 | 24,006 | 7,129 | 10,215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,585 | 15,999 | 17,007 | 15,755 | 16,813 | 18,325 | 23,290 | 20,388 | 21,548 | 24,779 | 26,623 | 25,716 | 370,245 | 370,473 | 365,457 | 336,288 | 320,737 | 271,728 | 254,633 | 251,349 | 367,604 | 501,099 | 307,650 | 297,359 | 219,104 | 404,131 | 209,910 | 198,012 | 208,876 | 146,306 | 159,746 | 169,596 | 272,828 | 184,125 | 173,192 | 172,670 | 183,524 | 147,364 | 129,420 | 128,229 | 109,254 | 105,304 | 107,926 | 201,014 | 213,073 | 175,195 | 178,836 | 79,231 | 70,448 | 1,227,974 | 1,244,578 | 1,236,063 | 1,223,590 | 1,229,235 | 104,842 | 95,289 | 95,208 | 79,837 | 68,473 |
| 68,473 | 79,837 | 95,208 | 95,289 | 104,842 | 1,229,235 | 1,223,590 | 1,236,063 | 1,244,578 | 1,227,974 | 70,448 | 79,231 | 178,836 | 175,195 | 213,073 | 201,014 | 107,926 | 105,304 | 109,254 | 128,229 | 129,420 | 147,364 | 183,524 | 172,670 | 173,192 | 184,125 | 272,828 | 169,596 | 159,746 | 146,306 | 208,876 | 198,012 | 209,910 | 404,131 | 219,104 | 297,359 | 307,650 | 501,099 | 367,604 | 251,349 | 254,633 | 271,728 | 320,737 | 336,288 | 365,457 | 370,473 | 370,245 | 25,716 | 26,623 | 24,779 | 21,548 | 20,388 | 23,290 | 18,325 | 16,813 | 15,755 | 17,007 | 15,999 | 12,585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 1,296,178 | 1,325,868 | 1,330,560 | 1,348,725 | 841,394 | 841,394 | 642,021 | 681,861 | 681,861 | 543,791 | 398,559 | 491,403 | 639,024 | 685,068 | 977,287 | 883,091 | 730,429 | 768,466 | 739,147 | 793,462 | 901,697 | 1,026,905 | 1,000,010 | 1,032,356 | 1,100,190 | 1,090,542 | 1,055,555 | 1,099,794 | 1,119,856 | 1,005,669 | 1,058,764 | 990,767 | 1,178,293 | 1,057,032 | 1,252,934 | 1,181,261 | 1,154,194 | 1,314,633 | 1,351,110 | 1,408,916 | 1,460,832 | 1,716,788 | 1,736,110 | 1,789,854 | 1,834,116 | 1,986,125 | 1,738,512 | 1,541,430 | 1,798,924 | 1,679,059 | 1,577,208 | 1,213,054 | 1,362,084 | 1,181,534 | 1,132,138 | 1,017,558 | 922,666 | 917,445 | 757,968 | 808,209 | 610,994 | 918,612 | 959,151 | 1,047,443 | 1,139,465 | 1,412,966 | 1,496,337 | 1,656,964 | 1,595,598 | 1,706,988 | 1,499,791 | 1,386,819 | 1,177,205 | 1,235,562 | 1,247,287 | 1,504,728 | 1,475,239 | 960,328 | 1,028,215 | 963,330 | 912,857 | 790,396 | 896,137 | 1,013,224 | 1,133,055 | 1,246,536 | 1,244,707 | 1,268,810 | 1,326,941 | 1,414,664 | 1,269,065 | 1,128,280 |
| 1,128,280 | 1,269,065 | 1,414,664 | 1,326,941 | 1,268,810 | 1,244,707 | 1,246,536 | 1,133,055 | 1,013,224 | 896,137 | 790,396 | 912,857 | 963,330 | 1,028,215 | 960,328 | 1,475,239 | 1,504,728 | 1,247,287 | 1,235,562 | 1,177,205 | 1,386,819 | 1,499,791 | 1,706,988 | 1,595,598 | 1,656,964 | 1,496,337 | 1,412,966 | 1,139,465 | 1,047,443 | 959,151 | 918,612 | 610,994 | 808,209 | 757,968 | 917,445 | 922,666 | 1,017,558 | 1,132,138 | 1,181,534 | 1,362,084 | 1,213,054 | 1,577,208 | 1,679,059 | 1,798,924 | 1,541,430 | 1,738,512 | 1,986,125 | 1,834,116 | 1,789,854 | 1,736,110 | 1,716,788 | 1,460,832 | 1,408,916 | 1,351,110 | 1,314,633 | 1,154,194 | 1,181,261 | 1,252,934 | 1,057,032 | 1,178,293 | 990,767 | 1,058,764 | 1,005,669 | 1,119,856 | 1,099,794 | 1,055,555 | 1,090,542 | 1,100,190 | 1,032,356 | 1,000,010 | 1,026,905 | 901,697 | 793,462 | 739,147 | 768,466 | 730,429 | 883,091 | 977,287 | 685,068 | 639,024 | 491,403 | 398,559 | 543,791 | 681,861 | 681,861 | 642,021 | 841,394 | 841,394 | 1,348,725 | 1,330,560 | 1,325,868 | 1,296,178 |
---|
> Total Current Liabilities | 1,282,458 | 1,313,605 | 1,316,666 | 291,944 | 486,605 | 481,979 | 327,009 | 367,438 | 367,438 | 508,671 | 362,959 | 455,323 | 602,464 | 648,028 | 939,350 | 845,583 | 725,261 | 764,105 | 735,605 | 790,680 | 899,466 | 1,020,288 | 993,906 | 1,026,481 | 1,093,529 | 1,084,614 | 1,050,490 | 1,095,589 | 1,116,491 | 1,002,948 | 945,878 | 875,371 | 1,060,709 | 929,372 | 1,121,351 | 1,047,902 | 1,036,550 | 1,193,128 | 1,230,941 | 1,275,796 | 1,322,894 | 1,573,083 | 1,595,766 | 1,662,734 | 1,709,022 | 1,849,083 | 1,610,021 | 1,410,517 | 1,660,074 | 1,528,977 | 1,422,949 | 1,058,193 | 1,002,994 | 946,066 | 964,184 | 868,863 | 780,220 | 774,445 | 641,849 | 681,154 | 480,358 | 696,100 | 714,209 | 761,118 | 916,096 | 1,230,824 | 1,313,338 | 1,465,740 | 1,405,754 | 1,503,630 | 1,292,697 | 1,171,019 | 942,739 | 1,001,992 | 1,008,777 | 1,265,844 | 1,223,030 | 552,172 | 654,526 | 612,665 | 622,005 | 552,354 | 680,399 | 794,676 | 916,605 | 953,673 | 1,016,645 | 918,920 | 1,111,572 | 1,212,737 | 1,087,287 | 948,162 |
| 948,162 | 1,087,287 | 1,212,737 | 1,111,572 | 918,920 | 1,016,645 | 953,673 | 916,605 | 794,676 | 680,399 | 552,354 | 622,005 | 612,665 | 654,526 | 552,172 | 1,223,030 | 1,265,844 | 1,008,777 | 1,001,992 | 942,739 | 1,171,019 | 1,292,697 | 1,503,630 | 1,405,754 | 1,465,740 | 1,313,338 | 1,230,824 | 916,096 | 761,118 | 714,209 | 696,100 | 480,358 | 681,154 | 641,849 | 774,445 | 780,220 | 868,863 | 964,184 | 946,066 | 1,002,994 | 1,058,193 | 1,422,949 | 1,528,977 | 1,660,074 | 1,410,517 | 1,610,021 | 1,849,083 | 1,709,022 | 1,662,734 | 1,595,766 | 1,573,083 | 1,322,894 | 1,275,796 | 1,230,941 | 1,193,128 | 1,036,550 | 1,047,902 | 1,121,351 | 929,372 | 1,060,709 | 875,371 | 945,878 | 1,002,948 | 1,116,491 | 1,095,589 | 1,050,490 | 1,084,614 | 1,093,529 | 1,026,481 | 993,906 | 1,020,288 | 899,466 | 790,680 | 735,605 | 764,105 | 725,261 | 845,583 | 939,350 | 648,028 | 602,464 | 455,323 | 362,959 | 508,671 | 367,438 | 367,438 | 327,009 | 481,979 | 486,605 | 291,944 | 1,316,666 | 1,313,605 | 1,282,458 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 543,439 | 791,113 | 732,562 | 723,391 | 770,141 | 794,210 | 774,551 | 827,489 | 172,768 | 132,980 | 310,094 | 250,780 | 248,968 | 156,845 | 303,698 | 276,516 | 359,867 | 242,272 | 114,296 | 163,705 | 231,105 | 350,280 | 303,838 | 276,214 | 190,736 | 177,121 | 168,114 | 11,083 | 220,063 | 257,250 | 290,120 | 403,779 | 569,494 | 727,761 | 852,360 | 685,137 | 590,366 | 515,370 | 443,292 | 273,171 | 547,014 | 584,541 | 660,490 | 682,642 | 167,484 | 163,596 | 196,305 | 278,117 | 233,508 | 386,287 | 416,379 | 457,682 | 437,870 | 507,432 | 524,703 | 707,865 | 0 | 0 | 0 |
| 0 | 0 | 0 | 707,865 | 524,703 | 507,432 | 437,870 | 457,682 | 416,379 | 386,287 | 233,508 | 278,117 | 196,305 | 163,596 | 167,484 | 682,642 | 660,490 | 584,541 | 547,014 | 273,171 | 443,292 | 515,370 | 590,366 | 685,137 | 852,360 | 727,761 | 569,494 | 403,779 | 290,120 | 257,250 | 220,063 | 11,083 | 168,114 | 177,121 | 190,736 | 276,214 | 303,838 | 350,280 | 231,105 | 163,705 | 114,296 | 242,272 | 359,867 | 276,516 | 303,698 | 156,845 | 248,968 | 250,780 | 310,094 | 132,980 | 172,768 | 827,489 | 774,551 | 794,210 | 770,141 | 723,391 | 732,562 | 791,113 | 543,439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298,162 | 354,560 | 420,083 | 222,876 | 316,190 | 443,863 | 508,615 | 382,593 | 154,112 | 512,524 | 440,665 | 270,264 | 544,451 | 580,231 | 656,347 | 678,714 | 163,532 | 159,902 | 192,806 | 274,616 | 229,994 | 381,853 | 411,922 | 451,782 | 431,073 | 500,169 | 518,257 | 702,033 | 698,363 | 629,037 | 581,945 |
| 581,945 | 629,037 | 698,363 | 702,033 | 518,257 | 500,169 | 431,073 | 451,782 | 411,922 | 381,853 | 229,994 | 274,616 | 192,806 | 159,902 | 163,532 | 678,714 | 656,347 | 580,231 | 544,451 | 270,264 | 440,665 | 512,524 | 154,112 | 382,593 | 508,615 | 443,863 | 316,190 | 222,876 | 420,083 | 354,560 | 298,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 229,569 | 230,382 | 234,494 | 115,664 | 48,253 | 48,253 | 54,115 | 66,012 | 66,012 | 70,242 | 71,002 | 149,455 | 237,183 | 293,789 | 378,483 | 484,134 | 262,807 | 268,596 | 362,749 | 322,373 | 437,430 | 433,736 | 450,336 | 375,985 | 470,381 | 456,748 | 523,397 | 375,325 | 442,611 | 335,387 | 347,342 | 341,494 | 315,607 | 313,193 | 259,473 | 253,780 | 246,688 | 346,081 | 370,247 | 434,558 | 412,337 | 735,422 | 710,684 | 643,666 | 99,507 | 923,623 | 784,237 | 586,666 | 610,289 | 643,097 | 599,516 | 433,443 | 334,962 | 237,736 | 169,829 | 122,135 | 153,301 | 154,120 | 114,192 | 197,965 | 153,835 | 125,269 | 150,894 | 168,744 | 193,857 | 251,685 | 178,740 | 196,400 | 262,893 | 256,891 | 306,114 | 263,223 | 260,095 | 137,922 | 148,134 | 352,745 | 259,659 | 195,335 | 273,812 | 250,636 | 170,170 | 163,917 | 142,802 | 139,509 | 229,710 | 328,841 | 329,494 | 244,772 | 247,097 | 280,647 | 229,493 | 209,912 |
| 209,912 | 229,493 | 280,647 | 247,097 | 244,772 | 329,494 | 328,841 | 229,710 | 139,509 | 142,802 | 163,917 | 170,170 | 250,636 | 273,812 | 195,335 | 259,659 | 352,745 | 148,134 | 137,922 | 260,095 | 263,223 | 306,114 | 256,891 | 262,893 | 196,400 | 178,740 | 251,685 | 193,857 | 168,744 | 150,894 | 125,269 | 153,835 | 197,965 | 114,192 | 154,120 | 153,301 | 122,135 | 169,829 | 237,736 | 334,962 | 433,443 | 599,516 | 643,097 | 610,289 | 586,666 | 784,237 | 923,623 | 99,507 | 643,666 | 710,684 | 735,422 | 412,337 | 434,558 | 370,247 | 346,081 | 246,688 | 253,780 | 259,473 | 313,193 | 315,607 | 341,494 | 347,342 | 335,387 | 442,611 | 375,325 | 523,397 | 456,748 | 470,381 | 375,985 | 450,336 | 433,736 | 437,430 | 322,373 | 362,749 | 268,596 | 262,807 | 484,134 | 378,483 | 293,789 | 237,183 | 149,455 | 71,002 | 70,242 | 66,012 | 66,012 | 54,115 | 48,253 | 48,253 | 115,664 | 234,494 | 230,382 | 229,569 |
---|
Other Current Liabilities | 603,023 | 638,359 | 638,649 | 143,671 | 411,949 | 407,323 | 237,954 | 273,059 | 273,059 | 364,481 | 212,730 | 193,816 | 211,254 | 265,026 | 364,945 | 220,656 | 319,943 | 349,975 | 311,292 | 352,186 | 367,919 | 463,872 | 494,857 | 614,540 | 549,342 | 564,089 | 489,784 | 532,666 | 481,810 | 513,670 | 454,422 | 385,505 | 600,382 | 69,913 | 66,041 | 58,734 | 61,569 | 73,093 | 63,653 | 63,856 | 495,405 | 1,400,315 | 98,324 | 70,744 | 320,952 | 110,145 | 97,463 | 69,383 | 128,734 | 137,962 | 154,588 | 130,153 | 129,728 | 152,939 | 148,709 | 177,244 | 167,723 | 185,040 | 98,159 | 103,872 | 98,728 | 96,318 | 92,663 | 94,150 | 90,546 | 132,368 | 143,259 | 141,526 | 151,979 | 151,712 | 125,585 | 163,756 | 157,031 | 130,192 | 128,127 | 102,609 | 129,091 | 113,280 | 144,519 | 96,692 | 105,632 | 86,706 | 82,902 | 69,556 | 84,764 | 83,955 | 75,943 | 78,391 | 86,477 | 8,601 | 5,150 | 10,478 |
| 10,478 | 5,150 | 8,601 | 86,477 | 78,391 | 75,943 | 83,955 | 84,764 | 69,556 | 82,902 | 86,706 | 105,632 | 96,692 | 144,519 | 113,280 | 129,091 | 102,609 | 128,127 | 130,192 | 157,031 | 163,756 | 125,585 | 151,712 | 151,979 | 141,526 | 143,259 | 132,368 | 90,546 | 94,150 | 92,663 | 96,318 | 98,728 | 103,872 | 98,159 | 185,040 | 167,723 | 177,244 | 148,709 | 152,939 | 129,728 | 130,153 | 154,588 | 137,962 | 128,734 | 69,383 | 97,463 | 110,145 | 320,952 | 70,744 | 98,324 | 1,400,315 | 495,405 | 63,856 | 63,653 | 73,093 | 61,569 | 58,734 | 66,041 | 69,913 | 600,382 | 385,505 | 454,422 | 513,670 | 481,810 | 532,666 | 489,784 | 564,089 | 549,342 | 614,540 | 494,857 | 463,872 | 367,919 | 352,186 | 311,292 | 349,975 | 319,943 | 220,656 | 364,945 | 265,026 | 211,254 | 193,816 | 212,730 | 364,481 | 273,059 | 273,059 | 237,954 | 407,323 | 411,949 | 143,671 | 638,649 | 638,359 | 603,023 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127,659 | 131,583 | 133,359 | 117,644 | 121,505 | 120,169 | 133,120 | 137,938 | 143,705 | 140,344 | 127,120 | 125,094 | 137,043 | 128,491 | 130,913 | 138,850 | 150,082 | 154,259 | 154,861 | 359,090 | 235,468 | 167,954 | 148,695 | 142,446 | 143,000 | 116,119 | 127,055 | 130,636 | 222,512 | 244,942 | 286,325 | 223,369 | 182,142 | 182,999 | 191,224 | 189,844 | 203,358 | 207,094 | 215,800 | 234,466 | 233,570 | 238,510 | 238,884 | 252,209 | 408,156 | 373,689 | 350,665 | 290,852 | 238,042 | 215,738 | 218,548 | 216,450 | 292,862 | 228,062 | 349,890 | 215,369 | 201,928 | 181,778 | 180,118 |
| 180,118 | 181,778 | 201,928 | 215,369 | 349,890 | 228,062 | 292,862 | 216,450 | 218,548 | 215,738 | 238,042 | 290,852 | 350,665 | 373,689 | 408,156 | 252,209 | 238,884 | 238,510 | 233,570 | 234,466 | 215,800 | 207,094 | 203,358 | 189,844 | 191,224 | 182,999 | 182,142 | 223,369 | 286,325 | 244,942 | 222,512 | 130,636 | 127,055 | 116,119 | 143,000 | 142,446 | 148,695 | 167,954 | 235,468 | 359,090 | 154,861 | 154,259 | 150,082 | 138,850 | 130,913 | 128,491 | 137,043 | 125,094 | 127,120 | 140,344 | 143,705 | 137,938 | 133,120 | 120,169 | 121,505 | 117,644 | 133,359 | 131,583 | 127,659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,053,157 | 323,509 | 323,509 | 282,772 | 281,223 | 281,223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110,947 | 114,075 | 116,808 | 127,284 | 131,356 | 133,283 | 117,644 | 120,650 | 118,980 | 132,054 | 136,990 | 143,464 | 140,157 | 126,991 | 124,750 | 135,490 | 127,164 | 129,761 | 137,890 | 140,395 | 144,923 | 145,882 | 145,538 | 145,483 | 139,392 | 135,958 | 133,859 | 134,698 | 107,944 | 112,980 | 117,257 | 125,279 | 128,661 | 137,556 | 144,387 | 155,197 | 157,636 | 185,610 | 185,690 | 198,778 | 201,607 | 211,115 | 222,706 | 222,335 | 223,301 | 224,684 | 201,440 | 190,672 | 185,599 | 194,443 | 180,665 | 174,121 | 169,539 | 173,080 | 169,237 | 161,810 | 0 | 161,628 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 161,628 | 0 | 161,810 | 169,237 | 173,080 | 169,539 | 174,121 | 180,665 | 194,443 | 185,599 | 190,672 | 201,440 | 224,684 | 223,301 | 222,335 | 222,706 | 211,115 | 201,607 | 198,778 | 185,690 | 185,610 | 157,636 | 155,197 | 144,387 | 137,556 | 128,661 | 125,279 | 117,257 | 112,980 | 107,944 | 134,698 | 133,859 | 135,958 | 139,392 | 145,483 | 145,538 | 145,882 | 144,923 | 140,395 | 137,890 | 129,761 | 127,164 | 135,490 | 124,750 | 126,991 | 140,157 | 143,464 | 136,990 | 132,054 | 118,980 | 120,650 | 117,644 | 133,283 | 131,356 | 127,284 | 116,808 | 114,075 | 110,947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281,223 | 281,223 | 282,772 | 323,509 | 323,509 | 1,053,157 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91,099 | 104,058 | 138,862 | 542,246 | 575,493 | 600,775 | 635,873 | 597,056 | 612,149 | 625,406 | 620,189 | 673,738 | 683,280 | 697,288 | 732,508 | 782,910 | 843,087 | 920,753 | 995,726 | 1,019,395 | 1,025,488 | 979,630 | 987,788 | 914,955 | 934,846 | 867,976 | 819,064 | 843,568 | 870,065 | 874,709 | 886,613 | 876,411 | 918,750 | 933,469 | 948,626 | 938,077 | 1,562,853 | 1,532,057 | 374,211 | 234,473 | 235,002 | 832,035 | 934,062 | 1,219,141 | 1,197,244 | 1,778,256 | 1,768,573 | 2,528,433 | 2,524,936 | 2,461,018 | 2,414,200 | 2,303,481 | 2,257,644 | 2,176,778 | 1,640,159 | 1,629,424 | 1,624,169 | 1,635,673 | 1,702,252 | 1,999,393 | 2,046,991 | 2,055,184 | 2,019,593 | 2,005,256 | 1,992,039 | 2,026,438 | 2,031,998 | 2,064,346 | 2,079,891 | 2,093,016 | 2,099,796 | 1,987,414 | 1,935,110 | 1,927,512 | 1,867,060 | 1,644,231 | 1,588,064 | 1,558,232 | 1,485,399 | 1,085,365 | 1,112,417 | 1,403,383 |
| 1,403,383 | 1,112,417 | 1,085,365 | 1,485,399 | 1,558,232 | 1,588,064 | 1,644,231 | 1,867,060 | 1,927,512 | 1,935,110 | 1,987,414 | 2,099,796 | 2,093,016 | 2,079,891 | 2,064,346 | 2,031,998 | 2,026,438 | 1,992,039 | 2,005,256 | 2,019,593 | 2,055,184 | 2,046,991 | 1,999,393 | 1,702,252 | 1,635,673 | 1,624,169 | 1,629,424 | 1,640,159 | 2,176,778 | 2,257,644 | 2,303,481 | 2,414,200 | 2,461,018 | 2,524,936 | 2,528,433 | 1,768,573 | 1,778,256 | 1,197,244 | 1,219,141 | 934,062 | 832,035 | 235,002 | 234,473 | 374,211 | 1,532,057 | 1,562,853 | 938,077 | 948,626 | 933,469 | 918,750 | 876,411 | 886,613 | 874,709 | 870,065 | 843,568 | 819,064 | 867,976 | 934,846 | 914,955 | 987,788 | 979,630 | 1,025,488 | 1,019,395 | 995,726 | 920,753 | 843,087 | 782,910 | 732,508 | 697,288 | 683,280 | 673,738 | 620,189 | 625,406 | 612,149 | 597,056 | 635,873 | 600,775 | 575,493 | 542,246 | 138,862 | 104,058 | 91,099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,940 | 52,222 | 60,329 | 21,513 | 36,605 | 37,154 | 18,094 | 49,638 | 56,780 | 71,620 | 101,753 | 152,813 | 173,144 | 155,359 | 167,214 | 203,266 | 221,009 | 176,288 | 186,917 | 113,801 | 97,069 | 30,682 | -18,335 | 42,926 | 69,489 | 74,223 | 85,798 | 63,061 | 77,664 | 92,383 | 107,540 | 80,508 | 118,746 | 87,950 | -1,069,926 | -1,245,361 | -1,244,374 | -1,233,346 | -1,434,733 | -1,449,051 | -1,472,857 | -1,443,881 | -1,452,966 | -1,746,254 | -1,750,421 | -1,813,571 | -1,859,782 | -2,017,979 | -2,063,163 | -2,143,369 | -2,679,321 | -2,689,395 | -2,693,997 | -2,681,833 | -2,614,587 | -2,316,779 | -2,268,528 | -2,259,675 | -2,294,599 | -2,308,270 | -2,320,829 | -2,285,772 | -2,279,546 | -2,246,532 | -2,230,335 | -2,216,550 | -2,209,103 | -2,320,819 | -2,372,469 | -2,379,411 | -2,439,196 | -2,661,358 | -2,716,872 | -2,746,044 | -2,818,210 | -3,217,618 | -3,189,908 | -3,187,845 |
| -3,187,845 | -3,189,908 | -3,217,618 | -2,818,210 | -2,746,044 | -2,716,872 | -2,661,358 | -2,439,196 | -2,379,411 | -2,372,469 | -2,320,819 | -2,209,103 | -2,216,550 | -2,230,335 | -2,246,532 | -2,279,546 | -2,285,772 | -2,320,829 | -2,308,270 | -2,294,599 | -2,259,675 | -2,268,528 | -2,316,779 | -2,614,587 | -2,681,833 | -2,693,997 | -2,689,395 | -2,679,321 | -2,143,369 | -2,063,163 | -2,017,979 | -1,859,782 | -1,813,571 | -1,750,421 | -1,746,254 | -1,452,966 | -1,443,881 | -1,472,857 | -1,449,051 | -1,434,733 | -1,233,346 | -1,244,374 | -1,245,361 | -1,069,926 | 87,950 | 118,746 | 80,508 | 107,540 | 92,383 | 77,664 | 63,061 | 85,798 | 74,223 | 69,489 | 42,926 | -18,335 | 30,682 | 97,069 | 113,801 | 186,917 | 176,288 | 221,009 | 203,266 | 167,214 | 155,359 | 173,144 | 152,813 | 101,753 | 71,620 | 56,780 | 49,638 | 18,094 | 37,154 | 36,605 | 21,513 | 60,329 | 52,222 | 26,940 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,758 | -12,183 | -12,666 | -12,561 | -12,271 | -12,336 | -12,426 | -12,535 | 0 | 0 | 0 | 0 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,482 | 16,482 | 16,482 | 16,483 | 16,482 | 16,482 | 16,482 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 102,226 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 0 | 0 | 0 |
| 0 | 0 | 0 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 102,226 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 16,482 | 16,482 | 16,482 | 16,483 | 16,482 | 16,482 | 16,482 | 16,483 | 16,483 | 16,483 | 16,483 | 16,483 | 0 | 0 | 0 | 0 | -12,535 | -12,426 | -12,336 | -12,271 | -12,561 | -12,666 | -12,183 | -11,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -21,765 | -21,765 | -21,765 | -21,765 | -21,765 | -21,765 | -21,765 | -21,765 | -21,765 | -21,765 | -21,765 | -21,765 | -11,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|