> Total Assets | 4,058,458 | 4,569,506 | 0 | 6,386,714 | 6,380,969 | 6,488,930 | 6,728,761 | 7,012,181 | 7,528,183 | 7,409,230 | 7,706,542 | 7,894,451 | 8,031,132 | 8,006,327 | 8,031,472 | 8,090,874 | 8,391,857 | 8,412,577 | 8,859,798 | 8,948,026 | 9,513,147 | 10,068,751 | 10,381,011 | 10,685,358 | 10,929,552 | 11,078,588 | 11,470,626 | 12,003,619 | 12,294,526 | 12,438,796 | 13,053,930 | 14,384,784 | 14,951,436 | 15,778,419 | 16,370,225 | 17,331,495 | 19,107,985 | 20,186,166 | 22,053,535 | 24,701,004 | 28,260,229 | 31,833,326 | 33,607,589 | 36,267,788 | 39,188,632 | 8,993,084 | 9,684,757 | 9,991,993 | 10,206,036 | 11,313,273 | 11,919,092 | 15,234,025 | 16,931,235 | 17,873,144 | 19,632,244 | 20,510,477 | 21,460,576 | 21,954,833 | 23,204,467 | 25,794,550 | 27,971,862 | 31,008,820 | 34,587,561 | 38,390,611 | 42,359,246 | 48,329,096 | 57,706,051 | 70,806,619 | 84,411,982 | 104,828,830 | 132,289,183 | 194,955,669 | 267,426,956 | 320,237,396 |
| 320,237,396 | 267,426,956 | 194,955,669 | 132,289,183 | 104,828,830 | 84,411,982 | 70,806,619 | 57,706,051 | 48,329,096 | 42,359,246 | 38,390,611 | 34,587,561 | 31,008,820 | 27,971,862 | 25,794,550 | 23,204,467 | 21,954,833 | 21,460,576 | 20,510,477 | 19,632,244 | 17,873,144 | 16,931,235 | 15,234,025 | 11,919,092 | 11,313,273 | 10,206,036 | 9,991,993 | 9,684,757 | 8,993,084 | 39,188,632 | 36,267,788 | 33,607,589 | 31,833,326 | 28,260,229 | 24,701,004 | 22,053,535 | 20,186,166 | 19,107,985 | 17,331,495 | 16,370,225 | 15,778,419 | 14,951,436 | 14,384,784 | 13,053,930 | 12,438,796 | 12,294,526 | 12,003,619 | 11,470,626 | 11,078,588 | 10,929,552 | 10,685,358 | 10,381,011 | 10,068,751 | 9,513,147 | 8,948,026 | 8,859,798 | 8,412,577 | 8,391,857 | 8,090,874 | 8,031,472 | 8,006,327 | 8,031,132 | 7,894,451 | 7,706,542 | 7,409,230 | 7,528,183 | 7,012,181 | 6,728,761 | 6,488,930 | 6,380,969 | 6,386,714 | 0 | 4,569,506 | 4,058,458 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,811,205 | 9,708,496 | 10,202,446 | 11,174,081 | 10,976,801 | 11,273,401 | 11,278,348 | 12,572,528 | 14,450,169 | 14,753,472 | 16,208,512 | 18,546,191 | 21,110,804 | 22,251,864 | 24,731,353 | 29,228,873 | 36,612,878 | 41,433,010 | 52,145,565 | 61,347,065 | 87,074,880 | 107,390,898 | 129,163,290 |
| 129,163,290 | 107,390,898 | 87,074,880 | 61,347,065 | 52,145,565 | 41,433,010 | 36,612,878 | 29,228,873 | 24,731,353 | 22,251,864 | 21,110,804 | 18,546,191 | 16,208,512 | 14,753,472 | 14,450,169 | 12,572,528 | 11,278,348 | 11,273,401 | 10,976,801 | 11,174,081 | 10,202,446 | 9,708,496 | 8,811,205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 544,621 | 648,586 | 688,393 | 1,459,652 | 1,505,711 | 1,786,329 | 1,545,923 | 995,919 | 1,294,111 | 1,500,860 | 1,701,872 | 2,077,356 | 2,212,622 | 2,707,431 | 3,452,275 | 3,648,805 | 2,141,997 | 3,403,351 | 3,018,287 | 3,926,996 | 14,600,684 | 11,390,077 | 10,167,246 |
| 10,167,246 | 11,390,077 | 14,600,684 | 3,926,996 | 3,018,287 | 3,403,351 | 2,141,997 | 3,648,805 | 3,452,275 | 2,707,431 | 2,212,622 | 2,077,356 | 1,701,872 | 1,500,860 | 1,294,111 | 995,919 | 1,545,923 | 1,786,329 | 1,505,711 | 1,459,652 | 688,393 | 648,586 | 544,621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 731,055 | 841,436 | 743,945 | 851,151 | 706,658 | 537,807 | 792,500 | 1,885,091 | 1,944,102 | 2,355,090 | 1,795,507 | 1,985,840 | 2,089,170 | 2,074,189 | 2,295,836 | 3,329,520 | 6,053,406 | 8,066,464 | 10,345,508 | 13,461,573 | 16,863,959 | 26,085,324 | 27,228,118 |
| 27,228,118 | 26,085,324 | 16,863,959 | 13,461,573 | 10,345,508 | 8,066,464 | 6,053,406 | 3,329,520 | 2,295,836 | 2,074,189 | 2,089,170 | 1,985,840 | 1,795,507 | 2,355,090 | 1,944,102 | 1,885,091 | 792,500 | 537,807 | 706,658 | 851,151 | 743,945 | 841,436 | 731,055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 313,230 | 343,850 | 0 | 568,605 | 496,236 | 545,081 | 571,104 | 672,297 | 695,992 | 731,419 | 763,324 | 841,032 | 851,986 | 873,884 | 887,212 | 949,436 | 924,886 | 988,744 | 1,040,255 | 1,130,426 | 1,133,168 | 1,255,104 | 1,312,424 | 1,488,200 | 1,574,288 | 1,739,862 | 1,850,135 | 1,850,642 | 2,133,611 | 2,287,435 | 2,379,142 | 2,443,370 | 2,709,405 | 2,925,961 | 3,003,157 | 3,225,168 | 3,799,330 | 4,084,571 | 4,014,741 | 4,248,691 | 5,105,291 | 6,022,171 | 3,620,097 | 3,928,337 | 4,312,923 | 4,618,833 | 4,938,416 | 5,201,991 | 4,755,980 | 5,417,347 | 5,419,795 | 6,012,560 | 5,267,804 | 5,755,121 | 5,716,527 | 7,124,736 | 7,420,752 | 7,401,039 | 8,132,037 | 9,630,733 | 9,207,825 | 10,533,823 | 12,056,860 | 13,425,989 | 13,506,588 | 15,531,638 | 18,151,493 | 23,469,131 | 23,676,611 | 31,848,338 | 28,909,038 | 36,127,990 | 44,122,000 | 65,999,916 |
| 65,999,916 | 44,122,000 | 36,127,990 | 28,909,038 | 31,848,338 | 23,676,611 | 23,469,131 | 18,151,493 | 15,531,638 | 13,506,588 | 13,425,989 | 12,056,860 | 10,533,823 | 9,207,825 | 9,630,733 | 8,132,037 | 7,401,039 | 7,420,752 | 7,124,736 | 5,716,527 | 5,755,121 | 5,267,804 | 6,012,560 | 5,419,795 | 5,417,347 | 4,755,980 | 5,201,991 | 4,938,416 | 4,618,833 | 4,312,923 | 3,928,337 | 3,620,097 | 6,022,171 | 5,105,291 | 4,248,691 | 4,014,741 | 4,084,571 | 3,799,330 | 3,225,168 | 3,003,157 | 2,925,961 | 2,709,405 | 2,443,370 | 2,379,142 | 2,287,435 | 2,133,611 | 1,850,642 | 1,850,135 | 1,739,862 | 1,574,288 | 1,488,200 | 1,312,424 | 1,255,104 | 1,133,168 | 1,130,426 | 1,040,255 | 988,744 | 924,886 | 949,436 | 887,212 | 873,884 | 851,986 | 841,032 | 763,324 | 731,419 | 695,992 | 672,297 | 571,104 | 545,081 | 496,236 | 568,605 | 0 | 343,850 | 313,230 |
---|
Other Current Assets | 51,028 | 49,984 | 0 | 105,491 | 131,961 | 103,443 | 130,569 | 87,530 | 113,812 | 93,827 | 106,699 | 118,053 | 234,470 | 191,925 | 209,891 | 149,383 | 294,135 | 240,834 | 367,356 | 182,262 | 207,589 | 193,521 | 154,804 | 146,249 | 14,283 | 8,306 | 7,061 | 197,537 | 9,928 | 7,462 | 8,225 | 192,747 | 181,773 | 145,848 | 152,913 | 455,384 | 189,353 | 176,527 | 595,866 | 502,834 | 897,220 | 9,238 | 26,262,254 | 28,235,056 | 30,448,260 | 233,903 | 202,171 | 233,370 | 262,814 | 302,205 | 368,728 | 278,583 | 95,573 | 162,845 | 160,698 | 258,178 | 382,827 | 323,102 | 332,510 | 379,706 | 503,540 | 508,219 | 331,335 | 730,646 | 835,739 | 1,014,562 | 1,306,968 | 496,126 | 1,994,407 | 1,867,404 | 1,297,256 | 2,840,564 | 3,691,951 | 3,771,844 |
| 3,771,844 | 3,691,951 | 2,840,564 | 1,297,256 | 1,867,404 | 1,994,407 | 496,126 | 1,306,968 | 1,014,562 | 835,739 | 730,646 | 331,335 | 508,219 | 503,540 | 379,706 | 332,510 | 323,102 | 382,827 | 258,178 | 160,698 | 162,845 | 95,573 | 278,583 | 368,728 | 302,205 | 262,814 | 233,370 | 202,171 | 233,903 | 30,448,260 | 28,235,056 | 26,262,254 | 9,238 | 897,220 | 502,834 | 595,866 | 176,527 | 189,353 | 455,384 | 152,913 | 145,848 | 181,773 | 192,747 | 8,225 | 7,462 | 9,928 | 197,537 | 7,061 | 8,306 | 14,283 | 146,249 | 154,804 | 193,521 | 207,589 | 182,262 | 367,356 | 240,834 | 294,135 | 149,383 | 209,891 | 191,925 | 234,470 | 118,053 | 106,699 | 93,827 | 113,812 | 87,530 | 130,569 | 103,443 | 131,961 | 105,491 | 0 | 49,984 | 51,028 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,222,739 | 7,670,698 | 8,458,163 | 9,533,676 | 10,187,175 | 10,676,485 | 10,631,939 | 11,344,382 | 13,218,390 | 14,800,307 | 16,041,370 | 17,279,807 | 20,107,382 | 23,597,743 | 28,477,178 | 34,193,741 | 42,978,972 | 52,683,265 | 70,942,118 | 107,880,790 | 160,036,058 | 191,074,106 |
| 191,074,106 | 160,036,058 | 107,880,790 | 70,942,118 | 52,683,265 | 42,978,972 | 34,193,741 | 28,477,178 | 23,597,743 | 20,107,382 | 17,279,807 | 16,041,370 | 14,800,307 | 13,218,390 | 11,344,382 | 10,631,939 | 10,676,485 | 10,187,175 | 9,533,676 | 8,458,163 | 7,670,698 | 7,222,739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 806,403 | 758,186 | 0 | 1,339,415 | 1,362,957 | 1,401,790 | 1,490,918 | 1,577,910 | 1,793,931 | 2,018,062 | 2,166,871 | 2,302,524 | 2,418,951 | 2,450,568 | 2,529,287 | 2,519,648 | 2,618,839 | 2,594,864 | 2,683,672 | 2,793,942 | 3,001,691 | 3,237,834 | 3,407,179 | 3,621,752 | 3,744,859 | 3,856,897 | 3,904,824 | 4,137,742 | 4,292,799 | 4,493,363 | 4,812,166 | 5,087,331 | 5,382,942 | 5,829,051 | 6,172,518 | 6,370,193 | 6,592,016 | 7,101,374 | 7,940,325 | 9,026,866 | 10,792,559 | 12,374,980 | 743,930 | 780,776 | 821,907 | 857,875 | 927,914 | 992,612 | 1,049,366 | 1,133,863 | 1,215,776 | 3,612,809 | 4,195,240 | 4,552,732 | 5,052,805 | 5,665,497 | 6,075,038 | 6,264,054 | 6,492,713 | 7,118,156 | 7,918,357 | 8,749,197 | 9,270,269 | 10,144,048 | 11,584,835 | 13,565,679 | 14,792,967 | 17,910,209 | 22,050,268 | 27,210,233 | 36,564,776 | 55,517,667 | 83,249,836 | 94,462,809 |
| 94,462,809 | 83,249,836 | 55,517,667 | 36,564,776 | 27,210,233 | 22,050,268 | 17,910,209 | 14,792,967 | 13,565,679 | 11,584,835 | 10,144,048 | 9,270,269 | 8,749,197 | 7,918,357 | 7,118,156 | 6,492,713 | 6,264,054 | 6,075,038 | 5,665,497 | 5,052,805 | 4,552,732 | 4,195,240 | 3,612,809 | 1,215,776 | 1,133,863 | 1,049,366 | 992,612 | 927,914 | 857,875 | 821,907 | 780,776 | 743,930 | 12,374,980 | 10,792,559 | 9,026,866 | 7,940,325 | 7,101,374 | 6,592,016 | 6,370,193 | 6,172,518 | 5,829,051 | 5,382,942 | 5,087,331 | 4,812,166 | 4,493,363 | 4,292,799 | 4,137,742 | 3,904,824 | 3,856,897 | 3,744,859 | 3,621,752 | 3,407,179 | 3,237,834 | 3,001,691 | 2,793,942 | 2,683,672 | 2,594,864 | 2,618,839 | 2,519,648 | 2,529,287 | 2,450,568 | 2,418,951 | 2,302,524 | 2,166,871 | 2,018,062 | 1,793,931 | 1,577,910 | 1,490,918 | 1,401,790 | 1,362,957 | 1,339,415 | 0 | 758,186 | 806,403 |
---|
Goodwill | 1,648,077 | 1,654,659 | 0 | 2,476,156 | 2,474,772 | 2,476,128 | 2,572,427 | 2,575,035 | 2,758,244 | 2,709,438 | 2,719,136 | 2,688,380 | 2,695,011 | 2,701,295 | 2,710,863 | 2,716,022 | 2,717,525 | 2,711,441 | 2,721,804 | 2,731,985 | 2,748,416 | 2,756,056 | 2,753,086 | 2,791,309 | 2,739,962 | 2,751,213 | 2,749,747 | 2,797,021 | 2,832,217 | 2,813,816 | 2,843,440 | 2,876,256 | 2,866,804 | 2,890,834 | 2,966,551 | 2,932,412 | 2,870,254 | 2,871,886 | 2,913,282 | 2,907,929 | 2,890,631 | 4,877,401 | 274,349 | 270,924 | 270,924 | 270,924 | 270,924 | 269,818 | 269,818 | 263,912 | 262,641 | 648,388 | 724,757 | 740,978 | 833,538 | 931,226 | 763,410 | 804,440 | 47,498 | 22,073 | 24,932 | 27,663 | 30,231 | 27,490 | 31,907 | 37,428 | 45,653 | 53,548 | 65,186 | 80,687 | 108,784 | 166,754 | 252,835 | 299,778 |
| 299,778 | 252,835 | 166,754 | 108,784 | 80,687 | 65,186 | 53,548 | 45,653 | 37,428 | 31,907 | 27,490 | 30,231 | 27,663 | 24,932 | 22,073 | 47,498 | 804,440 | 763,410 | 931,226 | 833,538 | 740,978 | 724,757 | 648,388 | 262,641 | 263,912 | 269,818 | 269,818 | 270,924 | 270,924 | 270,924 | 270,924 | 274,349 | 4,877,401 | 2,890,631 | 2,907,929 | 2,913,282 | 2,871,886 | 2,870,254 | 2,932,412 | 2,966,551 | 2,890,834 | 2,866,804 | 2,876,256 | 2,843,440 | 2,813,816 | 2,832,217 | 2,797,021 | 2,749,747 | 2,751,213 | 2,739,962 | 2,791,309 | 2,753,086 | 2,756,056 | 2,748,416 | 2,731,985 | 2,721,804 | 2,711,441 | 2,717,525 | 2,716,022 | 2,710,863 | 2,701,295 | 2,695,011 | 2,688,380 | 2,719,136 | 2,709,438 | 2,758,244 | 2,575,035 | 2,572,427 | 2,476,128 | 2,474,772 | 2,476,156 | 0 | 1,654,659 | 1,648,077 |
---|
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 | 1,034,803 | 1,255,778 | 1,268,330 | 1,481,279 | 1,662,760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,662,760 | 1,481,279 | 1,268,330 | 1,255,778 | 1,034,803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,674,482 | 1,681,516 | 0 | 3,552,669 | 3,492,910 | 3,497,060 | 3,568,996 | 3,558,355 | 3,719,576 | 3,642,564 | 3,622,669 | 3,623,623 | 3,592,170 | 3,562,292 | 3,542,227 | 3,517,362 | 3,490,095 | 3,453,438 | 3,433,164 | 3,446,511 | 3,443,051 | 3,437,484 | 3,414,541 | 3,415,628 | 3,338,240 | 3,328,235 | 3,301,823 | 3,351,802 | 3,360,098 | 3,318,006 | 3,321,543 | 3,331,437 | 3,279,624 | 3,278,727 | 3,321,190 | 3,263,026 | 3,169,053 | 3,143,258 | 3,162,719 | 3,166,075 | 3,154,055 | 5,144,622 | 486,453 | 492,637 | 481,553 | 492,995 | 505,065 | 503,380 | 497,163 | 510,166 | 527,465 | 477,993 | 936,899 | 450,292 | 383,511 | 423,961 | 453,742 | 429,588 | 442,617 | 457,786 | 469,498 | 590,362 | 632,421 | 813,351 | 914,119 | 1,071,048 | 1,331,570 | 1,525,697 | 1,828,788 | 2,271,701 | 3,113,119 | 4,645,318 | 7,038,276 | 8,093,263 |
| 8,093,263 | 7,038,276 | 4,645,318 | 3,113,119 | 2,271,701 | 1,828,788 | 1,525,697 | 1,331,570 | 1,071,048 | 914,119 | 813,351 | 632,421 | 590,362 | 469,498 | 457,786 | 442,617 | 429,588 | 453,742 | 423,961 | 383,511 | 450,292 | 936,899 | 477,993 | 527,465 | 510,166 | 497,163 | 503,380 | 505,065 | 492,995 | 481,553 | 492,637 | 486,453 | 5,144,622 | 3,154,055 | 3,166,075 | 3,162,719 | 3,143,258 | 3,169,053 | 3,263,026 | 3,321,190 | 3,278,727 | 3,279,624 | 3,331,437 | 3,321,543 | 3,318,006 | 3,360,098 | 3,351,802 | 3,301,823 | 3,328,235 | 3,338,240 | 3,415,628 | 3,414,541 | 3,437,484 | 3,443,051 | 3,446,511 | 3,433,164 | 3,453,438 | 3,490,095 | 3,517,362 | 3,542,227 | 3,562,292 | 3,592,170 | 3,623,623 | 3,622,669 | 3,642,564 | 3,719,576 | 3,558,355 | 3,568,996 | 3,497,060 | 3,492,910 | 3,552,669 | 0 | 1,681,516 | 1,674,482 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -434,976 | 37,214 | 58,039 | 52,227 | 133,518 | 95,868 | 103,162 | 68,831 | 137,976 | 112,570 | 200,693 | 247,401 | 139,928 | 264,376 | 128,386 | 890,372 | 1,209,472 | 523,221 | 325,519 | 549,108 | 1,045,240 | 670,696 |
| 670,696 | 1,045,240 | 549,108 | 325,519 | 523,221 | 1,209,472 | 890,372 | 128,386 | 264,376 | 139,928 | 247,401 | 200,693 | 112,570 | 137,976 | 68,831 | 103,162 | 95,868 | 133,518 | 52,227 | 58,039 | 37,214 | -434,976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,369,991 | 3,873,563 | 0 | 4,497,137 | 4,453,149 | 4,463,367 | 4,646,957 | 4,345,024 | 4,713,055 | 4,470,069 | 4,685,094 | 4,891,638 | 5,047,248 | 4,862,327 | 4,722,184 | 4,601,385 | 4,745,077 | 4,622,893 | 4,849,086 | 4,696,778 | 4,974,042 | 5,580,482 | 5,731,607 | 5,912,752 | 6,017,532 | 6,176,333 | 6,369,053 | 6,539,020 | 6,599,194 | 6,826,160 | 7,035,013 | 7,905,989 | 8,351,781 | 9,149,198 | 9,068,673 | 9,566,008 | 10,741,782 | 11,402,267 | 12,113,260 | 14,292,764 | 16,689,491 | 20,214,791 | 20,549,259 | 22,225,027 | 24,083,538 | 4,961,130 | 5,438,497 | 5,763,363 | 5,982,889 | 6,587,003 | 7,179,782 | 7,458,454 | 8,535,611 | 8,585,923 | 9,671,954 | 10,036,777 | 10,813,152 | 10,443,114 | 11,287,372 | 12,003,498 | 11,731,447 | 12,848,544 | 14,429,959 | 16,582,729 | 16,977,017 | 18,530,896 | 22,070,346 | 29,806,762 | 33,458,893 | 42,104,532 | 50,443,617 | 77,146,714 | 100,154,657 | 125,516,794 |
| 125,516,794 | 100,154,657 | 77,146,714 | 50,443,617 | 42,104,532 | 33,458,893 | 29,806,762 | 22,070,346 | 18,530,896 | 16,977,017 | 16,582,729 | 14,429,959 | 12,848,544 | 11,731,447 | 12,003,498 | 11,287,372 | 10,443,114 | 10,813,152 | 10,036,777 | 9,671,954 | 8,585,923 | 8,535,611 | 7,458,454 | 7,179,782 | 6,587,003 | 5,982,889 | 5,763,363 | 5,438,497 | 4,961,130 | 24,083,538 | 22,225,027 | 20,549,259 | 20,214,791 | 16,689,491 | 14,292,764 | 12,113,260 | 11,402,267 | 10,741,782 | 9,566,008 | 9,068,673 | 9,149,198 | 8,351,781 | 7,905,989 | 7,035,013 | 6,826,160 | 6,599,194 | 6,539,020 | 6,369,053 | 6,176,333 | 6,017,532 | 5,912,752 | 5,731,607 | 5,580,482 | 4,974,042 | 4,696,778 | 4,849,086 | 4,622,893 | 4,745,077 | 4,601,385 | 4,722,184 | 4,862,327 | 5,047,248 | 4,891,638 | 4,685,094 | 4,470,069 | 4,713,055 | 4,345,024 | 4,646,957 | 4,463,367 | 4,453,149 | 4,497,137 | 0 | 3,873,563 | 3,369,991 |
---|
> Total Current Liabilities | 2,712,178 | 3,345,012 | 0 | 1,290,244 | 1,248,869 | 1,328,070 | 1,437,633 | 1,275,319 | 1,592,090 | 1,446,921 | 1,688,697 | 1,801,713 | 1,763,172 | 1,708,504 | 1,745,588 | 1,771,635 | 1,877,145 | 1,876,593 | 2,072,649 | 2,071,184 | 2,265,742 | 2,338,961 | 2,409,738 | 2,619,262 | 2,745,529 | 2,968,829 | 3,095,373 | 3,160,327 | 3,535,417 | 3,702,217 | 3,957,326 | 4,454,526 | 4,592,314 | 5,300,879 | 5,444,166 | 6,045,882 | 6,202,245 | 6,887,934 | 8,744,370 | 9,574,671 | 12,287,346 | 10,679,285 | 20,121,288 | 21,379,194 | 23,602,368 | 4,042,475 | 4,404,139 | 4,719,694 | 4,910,591 | 5,707,910 | 6,171,430 | 6,405,836 | 7,409,942 | 7,666,227 | 8,214,921 | 7,752,096 | 8,323,844 | 7,755,333 | 8,436,943 | 8,967,580 | 8,365,274 | 9,251,362 | 11,671,121 | 13,815,769 | 13,803,914 | 14,525,551 | 15,899,686 | 22,469,464 | 24,216,949 | 31,711,660 | 41,381,919 | 63,595,435 | 78,251,684 | 89,284,410 |
| 89,284,410 | 78,251,684 | 63,595,435 | 41,381,919 | 31,711,660 | 24,216,949 | 22,469,464 | 15,899,686 | 14,525,551 | 13,803,914 | 13,815,769 | 11,671,121 | 9,251,362 | 8,365,274 | 8,967,580 | 8,436,943 | 7,755,333 | 8,323,844 | 7,752,096 | 8,214,921 | 7,666,227 | 7,409,942 | 6,405,836 | 6,171,430 | 5,707,910 | 4,910,591 | 4,719,694 | 4,404,139 | 4,042,475 | 23,602,368 | 21,379,194 | 20,121,288 | 10,679,285 | 12,287,346 | 9,574,671 | 8,744,370 | 6,887,934 | 6,202,245 | 6,045,882 | 5,444,166 | 5,300,879 | 4,592,314 | 4,454,526 | 3,957,326 | 3,702,217 | 3,535,417 | 3,160,327 | 3,095,373 | 2,968,829 | 2,745,529 | 2,619,262 | 2,409,738 | 2,338,961 | 2,265,742 | 2,071,184 | 2,072,649 | 1,876,593 | 1,877,145 | 1,771,635 | 1,745,588 | 1,708,504 | 1,763,172 | 1,801,713 | 1,688,697 | 1,446,921 | 1,592,090 | 1,275,319 | 1,437,633 | 1,328,070 | 1,248,869 | 1,290,244 | 0 | 3,345,012 | 2,712,178 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 739,037 | 1,287,965 | 1,359,278 | 1,504,528 | 972,165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 972,165 | 1,504,528 | 1,359,278 | 1,287,965 | 739,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 739,037 | 1,287,965 | 1,359,278 | 1,504,528 | 972,165 | 1,099,037 | 699,751 | 375,209 | 273,337 | 237,924 | 364,494 | 1,841,543 | 1,603,969 | 1,765,995 | 2,342,767 | 1,483,186 | 1,425,690 | 1,525,727 | 3,287,425 | 6,724,023 | 11,286,211 | 19,179,050 | 18,950,571 |
| 18,950,571 | 19,179,050 | 11,286,211 | 6,724,023 | 3,287,425 | 1,525,727 | 1,425,690 | 1,483,186 | 2,342,767 | 1,765,995 | 1,603,969 | 1,841,543 | 364,494 | 237,924 | 273,337 | 375,209 | 699,751 | 1,099,037 | 972,165 | 1,504,528 | 1,359,278 | 1,287,965 | 739,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 291,281 | 283,694 | 0 | 437,440 | 409,036 | 458,493 | 494,128 | 516,402 | 559,184 | 546,313 | 608,040 | 625,407 | 619,798 | 636,361 | 669,487 | 668,573 | 703,585 | 803,416 | 814,565 | 844,165 | 971,469 | 1,147,276 | 1,183,624 | 1,240,436 | 1,722,623 | 1,715,265 | 1,885,803 | 1,281,256 | 2,069,172 | 2,152,242 | 2,289,096 | 1,567,522 | 2,574,104 | 2,679,162 | 2,899,375 | 1,980,742 | 3,285,864 | 3,645,298 | 4,025,893 | 3,404,803 | 3,947,027 | 3,979,661 | 2,032,158 | 1,996,433 | 2,926,490 | 2,834,563 | 2,991,847 | 2,184,203 | 3,355,514 | 3,850,750 | 3,983,982 | 3,216,062 | 4,976,686 | 5,064,329 | 5,257,977 | 3,733,832 | 4,294,941 | 4,575,429 | 4,498,704 | 4,521,106 | 4,301,133 | 4,917,217 | 5,237,932 | 6,828,407 | 6,391,517 | 5,976,154 | 7,208,425 | 16,827,532 | 12,456,125 | 22,646,353 | 16,692,672 | 28,947,556 | 30,064,439 | 38,938,629 |
| 38,938,629 | 30,064,439 | 28,947,556 | 16,692,672 | 22,646,353 | 12,456,125 | 16,827,532 | 7,208,425 | 5,976,154 | 6,391,517 | 6,828,407 | 5,237,932 | 4,917,217 | 4,301,133 | 4,521,106 | 4,498,704 | 4,575,429 | 4,294,941 | 3,733,832 | 5,257,977 | 5,064,329 | 4,976,686 | 3,216,062 | 3,983,982 | 3,850,750 | 3,355,514 | 2,184,203 | 2,991,847 | 2,834,563 | 2,926,490 | 1,996,433 | 2,032,158 | 3,979,661 | 3,947,027 | 3,404,803 | 4,025,893 | 3,645,298 | 3,285,864 | 1,980,742 | 2,899,375 | 2,679,162 | 2,574,104 | 1,567,522 | 2,289,096 | 2,152,242 | 2,069,172 | 1,281,256 | 1,885,803 | 1,715,265 | 1,722,623 | 1,240,436 | 1,183,624 | 1,147,276 | 971,469 | 844,165 | 814,565 | 803,416 | 703,585 | 668,573 | 669,487 | 636,361 | 619,798 | 625,407 | 608,040 | 546,313 | 559,184 | 516,402 | 494,128 | 458,493 | 409,036 | 437,440 | 0 | 283,694 | 291,281 |
---|
Other Current Liabilities | 169,984 | 267,463 | 0 | 391,125 | 398,251 | 421,571 | 443,332 | 498,975 | 599,556 | 629,490 | 663,584 | 767,999 | 707,682 | 729,142 | 796,471 | 755,411 | 805,460 | 711,703 | 851,309 | 958,953 | 1,007,445 | 903,090 | 929,477 | 923,861 | 525,168 | 582,576 | 566,197 | 1,373,881 | 625,506 | 586,765 | 518,261 | 1,588,990 | 688,095 | 1,094,532 | 1,129,575 | 2,342,450 | 1,600,490 | 1,653,104 | 1,960,906 | 3,266,256 | 3,851,381 | 4,016,315 | 17,753,661 | 19,028,773 | 20,048,695 | 627,365 | 766,498 | 2,048,405 | 938,953 | 906,403 | 993,749 | 788,284 | 798,713 | 910,513 | 979,334 | 1,313,209 | 1,251,957 | 1,170,064 | 1,566,133 | 1,854,826 | 1,775,975 | 1,641,741 | 2,016,260 | 1,976,955 | 2,285,749 | 2,610,173 | 2,854,324 | 4,159,333 | 4,221,211 | 5,594,903 | 975,772 | 1,939,176 | 1,982,223 | 2,153,242 |
| 2,153,242 | 1,982,223 | 1,939,176 | 975,772 | 5,594,903 | 4,221,211 | 4,159,333 | 2,854,324 | 2,610,173 | 2,285,749 | 1,976,955 | 2,016,260 | 1,641,741 | 1,775,975 | 1,854,826 | 1,566,133 | 1,170,064 | 1,251,957 | 1,313,209 | 979,334 | 910,513 | 798,713 | 788,284 | 993,749 | 906,403 | 938,953 | 2,048,405 | 766,498 | 627,365 | 20,048,695 | 19,028,773 | 17,753,661 | 4,016,315 | 3,851,381 | 3,266,256 | 1,960,906 | 1,653,104 | 1,600,490 | 2,342,450 | 1,129,575 | 1,094,532 | 688,095 | 1,588,990 | 518,261 | 586,765 | 625,506 | 1,373,881 | 566,197 | 582,576 | 525,168 | 923,861 | 929,477 | 903,090 | 1,007,445 | 958,953 | 851,309 | 711,703 | 805,460 | 755,411 | 796,471 | 729,142 | 707,682 | 767,999 | 663,584 | 629,490 | 599,556 | 498,975 | 443,332 | 421,571 | 398,251 | 391,125 | 0 | 267,463 | 169,984 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,125,669 | 919,696 | 1,457,033 | 2,284,681 | 2,489,309 | 2,379,240 | 2,850,429 | 3,035,918 | 3,366,173 | 3,597,182 | 2,758,839 | 2,766,960 | 3,173,103 | 4,005,346 | 6,170,660 | 7,337,297 | 9,241,944 | 10,392,872 | 9,061,698 | 13,551,279 | 21,902,973 | 36,232,384 |
| 36,232,384 | 21,902,973 | 13,551,279 | 9,061,698 | 10,392,872 | 9,241,944 | 7,337,297 | 6,170,660 | 4,005,346 | 3,173,103 | 2,766,960 | 2,758,839 | 3,597,182 | 3,366,173 | 3,035,918 | 2,850,429 | 2,379,240 | 2,489,309 | 2,284,681 | 1,457,033 | 919,696 | 1,125,669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -739,037 | -1,175,505 | -1,254,658 | -1,395,645 | -878,289 | 96,614 | 83,210 | 84,219 | 86,506 | 74,668 | 59,210 | 48,591 | 70,662 | 78,338 | 72,491 | 96,294 | 70,339 | 272,272 | 249,956 | 256,086 | 330,987 | 840,721 | 1,058,003 |
| 1,058,003 | 840,721 | 330,987 | 256,086 | 249,956 | 272,272 | 70,339 | 96,294 | 72,491 | 78,338 | 70,662 | 48,591 | 59,210 | 74,668 | 86,506 | 84,219 | 83,210 | 96,614 | -878,289 | -1,395,645 | -1,254,658 | -1,175,505 | -739,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137,226 | 134,586 | 176,028 | 10,313 | 196,934 | -305,076 | 232,323 | 256,607 | 280,474 | 291,975 | 310,139 | 314,191 | 339,549 | 704,714 | 826,890 | 993,761 | 11,708 | 10,756 | 291,967 | 352,388 | 379,023 | 575,461 |
| 575,461 | 379,023 | 352,388 | 291,967 | 10,756 | 11,708 | 993,761 | 826,890 | 704,714 | 339,549 | 314,191 | 310,139 | 291,975 | 280,474 | 256,607 | 232,323 | -305,076 | 196,934 | 10,313 | 176,028 | 134,586 | 137,226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 648,155 | 663,268 | 695,942 | 1,535,196 | 1,560,177 | 1,639,470 | 1,669,963 | 2,236,981 | 2,327,008 | 2,421,037 | 2,481,768 | 2,459,838 | 2,431,706 | 2,563,858 | 2,670,204 | 2,780,933 | 2,876,033 | 3,023,208 | 3,164,922 | 3,328,888 | 3,505,364 | 3,557,969 | 3,673,809 | 3,735,204 | 3,757,826 | 3,741,341 | 3,850,266 | 4,090,030 | 4,196,671 | 4,204,326 | 4,447,597 | 4,729,908 | 4,802,453 | 4,820,666 | 5,184,184 | 5,483,022 | 5,861,463 | 6,161,001 | 6,906,891 | 7,232,951 | 7,907,414 | 8,210,153 | 9,076,542 | 9,626,387 | 10,628,083 | 3,999,234 | 4,210,732 | 4,189,098 | 4,195,586 | 4,736,678 | 4,783,192 | 7,653,645 | 8,334,798 | 9,193,943 | 9,905,740 | 10,267,167 | 10,526,588 | 11,424,609 | 11,832,461 | 13,695,070 | 16,143,362 | 18,063,506 | 20,041,443 | 21,662,427 | 25,220,909 | 29,591,548 | 35,418,953 | 40,778,841 | 50,692,305 | 62,453,116 | 81,570,571 | 117,994,693 | 167,205,789 | 194,334,965 |
| 194,334,965 | 167,205,789 | 117,994,693 | 81,570,571 | 62,453,116 | 50,692,305 | 40,778,841 | 35,418,953 | 29,591,548 | 25,220,909 | 21,662,427 | 20,041,443 | 18,063,506 | 16,143,362 | 13,695,070 | 11,832,461 | 11,424,609 | 10,526,588 | 10,267,167 | 9,905,740 | 9,193,943 | 8,334,798 | 7,653,645 | 4,783,192 | 4,736,678 | 4,195,586 | 4,189,098 | 4,210,732 | 3,999,234 | 10,628,083 | 9,626,387 | 9,076,542 | 8,210,153 | 7,907,414 | 7,232,951 | 6,906,891 | 6,161,001 | 5,861,463 | 5,483,022 | 5,184,184 | 4,820,666 | 4,802,453 | 4,729,908 | 4,447,597 | 4,204,326 | 4,196,671 | 4,090,030 | 3,850,266 | 3,741,341 | 3,757,826 | 3,735,204 | 3,673,809 | 3,557,969 | 3,505,364 | 3,328,888 | 3,164,922 | 3,023,208 | 2,876,033 | 2,780,933 | 2,670,204 | 2,563,858 | 2,431,706 | 2,459,838 | 2,481,768 | 2,421,037 | 2,327,008 | 2,236,981 | 1,669,963 | 1,639,470 | 1,560,177 | 1,535,196 | 695,942 | 663,268 | 648,155 |
---|
Common Stock | 229,000 | 229,000 | 0 | 229,000 | 270,262 | 270,262 | 270,262 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 35,803,471 | 0 | 53,949,145 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 53,949,145 | 0 | 35,803,471 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 106,776 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 287,419 | 270,262 | 270,262 | 270,262 | 229,000 | 0 | 229,000 | 229,000 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,350,258 | 2,640,462 | 2,900,305 | 3,277,264 | 3,673,640 | 3,956,414 | 4,179,413 | 4,501,788 | 5,032,855 | 5,692,049 | 6,320,273 | 6,898,724 | 7,602,889 | 8,865,350 | 10,355,802 | 12,636,337 | -67,638 | 0 | -90,897 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -90,897 | 0 | -67,638 | 12,636,337 | 10,355,802 | 8,865,350 | 7,602,889 | 6,898,724 | 6,320,273 | 5,692,049 | 5,032,855 | 4,501,788 | 4,179,413 | 3,956,414 | 3,673,640 | 3,277,264 | 2,900,305 | 2,640,462 | 2,350,258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|