> Total Assets | 386,702 | 0 | 0 | 386,557 | 384,615 | 386,554 | 621,780 | 623,915 | 1,004,575 | 993,825 | 1,041,798 | 1,064,350 | 1,152,791 | 1,160,500 | 1,340,177 | 1,344,818 | 1,559,690 | 1,687,329 | 1,832,112 | 2,102,296 | 2,131,274 | 2,216,189 | 2,234,983 | 2,317,449 | 2,340,885 | 2,801,643 | 6,313,130 | 6,254,509 | 6,254,035 | 6,039,119 | 6,276,923 | 6,363,355 | 6,678,998 | 6,701,761 | 6,864,034 | 6,907,090 | 6,622,070 | 6,448,291 | 6,559,174 | 6,744,850 | 7,070,879 | 7,373,628 | 7,486,666 | 7,428,294 | 7,466,568 | 7,844,942 | 7,606,708 | 7,942,001 | 8,350,202 | 8,403,835 | 8,425,652 | 8,803,997 | 8,990,189 | 9,004,408 | 9,050,638 | 9,320,419 | 9,319,140 | 9,124,091 | 9,105,829 | 8,986,802 | 8,282,050 | 8,251,462 | 8,352,782 | 8,317,392 |
| 8,317,392 | 8,352,782 | 8,251,462 | 8,282,050 | 8,986,802 | 9,105,829 | 9,124,091 | 9,319,140 | 9,320,419 | 9,050,638 | 9,004,408 | 8,990,189 | 8,803,997 | 8,425,652 | 8,403,835 | 8,350,202 | 7,942,001 | 7,606,708 | 7,844,942 | 7,466,568 | 7,428,294 | 7,486,666 | 7,373,628 | 7,070,879 | 6,744,850 | 6,559,174 | 6,448,291 | 6,622,070 | 6,907,090 | 6,864,034 | 6,701,761 | 6,678,998 | 6,363,355 | 6,276,923 | 6,039,119 | 6,254,035 | 6,254,509 | 6,313,130 | 2,801,643 | 2,340,885 | 2,317,449 | 2,234,983 | 2,216,189 | 2,131,274 | 2,102,296 | 1,832,112 | 1,687,329 | 1,559,690 | 1,344,818 | 1,340,177 | 1,160,500 | 1,152,791 | 1,064,350 | 1,041,798 | 993,825 | 1,004,575 | 623,915 | 621,780 | 386,554 | 384,615 | 386,557 | 0 | 0 | 386,702 |
---|
> Total Current Assets | 12,367 | 0 | 0 | 12,755 | 10,173 | 14,398 | 92,832 | 52,049 | 64,162 | 61,413 | 115,195 | 50,047 | 42,990 | 52,466 | 136,411 | 64,865 | 64,421 | 188,750 | 216,428 | 84,752 | 82,559 | 95,387 | 105,569 | 146,351 | 156,476 | 587,907 | 138,948 | 160,263 | 396,043 | 204,108 | 539,286 | 301,910 | 266,086 | 305,131 | 220,484 | 594,502 | 487,573 | 212,065 | 505,245 | 355,391 | 427,077 | 570,298 | 509,381 | 478,162 | 476,316 | 833,671 | 558,472 | 862,295 | 605,112 | 634,522 | 643,444 | 715,044 | 961,362 | 989,177 | 853,830 | 792,944 | 774,536 | 488,724 | 440,774 | 404,362 | 377,238 | 377,747 | 356,128 | 394,134 |
| 394,134 | 356,128 | 377,747 | 377,238 | 404,362 | 440,774 | 488,724 | 774,536 | 792,944 | 853,830 | 989,177 | 961,362 | 715,044 | 643,444 | 634,522 | 605,112 | 862,295 | 558,472 | 833,671 | 476,316 | 478,162 | 509,381 | 570,298 | 427,077 | 355,391 | 505,245 | 212,065 | 487,573 | 594,502 | 220,484 | 305,131 | 266,086 | 301,910 | 539,286 | 204,108 | 396,043 | 160,263 | 138,948 | 587,907 | 156,476 | 146,351 | 105,569 | 95,387 | 82,559 | 84,752 | 216,428 | 188,750 | 64,421 | 64,865 | 136,411 | 52,466 | 42,990 | 50,047 | 115,195 | 61,413 | 64,162 | 52,049 | 92,832 | 14,398 | 10,173 | 12,755 | 0 | 0 | 12,367 |
---|
Cash And Cash Equivalents | 4,955 | 0 | 0 | 2,542 | 2,256 | 4,512 | 84,509 | 40,741 | 48,875 | 38,273 | 86,893 | 20,715 | 13,705 | 21,858 | 102,525 | 27,288 | 18,904 | 141,562 | 96,330 | 29,341 | 30,356 | 29,063 | 32,797 | 69,397 | 17,753 | 247,890 | 40,327 | 46,668 | 53,551 | 57,367 | 337,400 | 89,354 | 83,015 | 115,690 | 73,242 | 87,723 | 78,922 | 64,080 | 57,515 | 52,456 | 53,740 | 52,445 | 48,172 | 56,777 | 46,224 | 392,136 | 45,052 | 365,294 | 113,686 | 134,278 | 110,978 | 110,500 | 96,555 | 137,598 | 266,538 | 161,667 | 255,761 | 163,327 | 109,220 | 75,040 | 100,391 | 133,572 | 78,458 | 90,692 |
| 90,692 | 78,458 | 133,572 | 100,391 | 75,040 | 109,220 | 163,327 | 255,761 | 161,667 | 266,538 | 137,598 | 96,555 | 110,500 | 110,978 | 134,278 | 113,686 | 365,294 | 45,052 | 392,136 | 46,224 | 56,777 | 48,172 | 52,445 | 53,740 | 52,456 | 57,515 | 64,080 | 78,922 | 87,723 | 73,242 | 115,690 | 83,015 | 89,354 | 337,400 | 57,367 | 53,551 | 46,668 | 40,327 | 247,890 | 17,753 | 69,397 | 32,797 | 29,063 | 30,356 | 29,341 | 96,330 | 141,562 | 18,904 | 27,288 | 102,525 | 21,858 | 13,705 | 20,715 | 86,893 | 38,273 | 48,875 | 40,741 | 84,509 | 4,512 | 2,256 | 2,542 | 0 | 0 | 4,955 |
---|
Short-term Investments | 4,605 | 0 | 0 | 0 | 3,709 | 4,924 | 2,320 | 2,217 | 4,121 | 9,588 | 8,184 | 9,624 | 9,521 | 10,175 | 10,241 | 10,697 | 14,322 | 14,321 | 14,518 | 17,679 | 16,750 | 17,714 | 17,682 | 19,650 | 14,244 | 16,906 | 17,319 | 18,606 | 18,010 | 20,011 | 19,166 | 22,103 | 25,177 | 18,000 | 17,284 | 25,784 | 22,358 | 10,900 | 8,472 | 148,315 | 146,880 | 144,992 | 142,761 | 142,268 | 140,749 | 139,475 | 137,940 | 136,649 | 135,115 | 133,790 | 132,222 | 130,103 | 129,321 | 127,157 | 4,411 | 8,801 | 9,292 | 6,962 | 17,706 | 19,559 | 6,441 | 12,319 | 21,482 | 0 |
| 0 | 21,482 | 12,319 | 6,441 | 19,559 | 17,706 | 6,962 | 9,292 | 8,801 | 4,411 | 127,157 | 129,321 | 130,103 | 132,222 | 133,790 | 135,115 | 136,649 | 137,940 | 139,475 | 140,749 | 142,268 | 142,761 | 144,992 | 146,880 | 148,315 | 8,472 | 10,900 | 22,358 | 25,784 | 17,284 | 18,000 | 25,177 | 22,103 | 19,166 | 20,011 | 18,010 | 18,606 | 17,319 | 16,906 | 14,244 | 19,650 | 17,682 | 17,714 | 16,750 | 17,679 | 14,518 | 14,321 | 14,322 | 10,697 | 10,241 | 10,175 | 9,521 | 9,624 | 8,184 | 9,588 | 4,121 | 2,217 | 2,320 | 4,924 | 3,709 | 0 | 0 | 0 | 4,605 |
---|
Net Receivables | 1,228 | 0 | 0 | 4,273 | 4,208 | 4,962 | 6,003 | 9,091 | 11,166 | 13,552 | 20,118 | 19,708 | 19,764 | 20,433 | 23,645 | 26,880 | 26,607 | 29,537 | 26,615 | 31,523 | 30,283 | 30,699 | 37,571 | 45,728 | 49,253 | 49,125 | 59,449 | 73,378 | 80,795 | 81,894 | 81,079 | 87,903 | 94,133 | 86,859 | 97,181 | 102,198 | 113,820 | 125,381 | 130,698 | 143,838 | 156,373 | 176,973 | 184,733 | 197,403 | 208,335 | 221,977 | 235,715 | 240,646 | 247,790 | 252,451 | 255,190 | 266,011 | 265,645 | 284,443 | 284,615 | 295,210 | 296,730 | 305,826 | 312,971 | 310,268 | 245,396 | 241,665 | 235,794 | 220,764 |
| 220,764 | 235,794 | 241,665 | 245,396 | 310,268 | 312,971 | 305,826 | 296,730 | 295,210 | 284,615 | 284,443 | 265,645 | 266,011 | 255,190 | 252,451 | 247,790 | 240,646 | 235,715 | 221,977 | 208,335 | 197,403 | 184,733 | 176,973 | 156,373 | 143,838 | 130,698 | 125,381 | 113,820 | 102,198 | 97,181 | 86,859 | 94,133 | 87,903 | 81,079 | 81,894 | 80,795 | 73,378 | 59,449 | 49,125 | 49,253 | 45,728 | 37,571 | 30,699 | 30,283 | 31,523 | 26,615 | 29,537 | 26,607 | 26,880 | 23,645 | 20,433 | 19,764 | 19,708 | 20,118 | 13,552 | 11,166 | 9,091 | 6,003 | 4,962 | 4,208 | 4,273 | 0 | 0 | 1,228 |
---|
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,322 | 14,321 | 70,868 | 17,679 | 16,750 | 30,482 | 30,185 | 19,650 | 82,778 | 16,906 | 17,319 | 18,606 | 234,405 | 37,446 | 71,598 | 84,426 | 61,785 | 18,000 | 17,284 | 347,221 | 233,693 | 0 | 209,483 | 0 | 14,451 | 113,447 | 13,375 | 12,562 | 12,034 | 11,982 | 11,819 | 38,979 | 35,854 | 35,055 | 33,967 | 1,483 | 1,578 | 1,755 | 1,981 | 4,795 | 4,914 | 5,137 | 5,689 | 5,954 | 396,003 | 0 | 0 | 0 |
| 0 | 0 | 0 | 396,003 | 5,954 | 5,689 | 5,137 | 4,914 | 4,795 | 1,981 | 1,755 | 1,578 | 1,483 | 33,967 | 35,055 | 35,854 | 38,979 | 11,819 | 11,982 | 12,034 | 12,562 | 13,375 | 113,447 | 14,451 | 0 | 209,483 | 0 | 233,693 | 347,221 | 17,284 | 18,000 | 61,785 | 84,426 | 71,598 | 37,446 | 234,405 | 18,606 | 17,319 | 16,906 | 82,778 | 19,650 | 30,185 | 30,482 | 16,750 | 17,679 | 70,868 | 14,321 | 14,322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 374,335 | 0 | 0 | 373,802 | 374,442 | 372,156 | 528,948 | 571,866 | 940,413 | 932,412 | 926,603 | 1,014,303 | 1,109,801 | 1,108,034 | 1,203,766 | 1,279,953 | 1,495,269 | 1,498,579 | 1,615,684 | 2,017,544 | 2,048,715 | 2,120,802 | 2,129,414 | 2,171,098 | 2,184,409 | 2,213,736 | 6,174,182 | 6,094,246 | 5,857,992 | 5,835,011 | 5,737,637 | 6,061,445 | 6,412,912 | 6,396,630 | 6,643,550 | 6,312,588 | 6,134,497 | 6,236,226 | 6,053,929 | 6,389,459 | 6,643,802 | 6,803,330 | 6,977,285 | 6,950,132 | 6,990,252 | 7,011,271 | 7,048,236 | 7,079,706 | 7,745,090 | 7,769,313 | 7,782,208 | 8,088,953 | 8,028,827 | 8,015,231 | 8,196,806 | 8,527,475 | 8,544,604 | 8,635,367 | 8,665,055 | 8,582,440 | 7,904,812 | 7,873,715 | 7,984,090 | 7,923,258 |
| 7,923,258 | 7,984,090 | 7,873,715 | 7,904,812 | 8,582,440 | 8,665,055 | 8,635,367 | 8,544,604 | 8,527,475 | 8,196,806 | 8,015,231 | 8,028,827 | 8,088,953 | 7,782,208 | 7,769,313 | 7,745,090 | 7,079,706 | 7,048,236 | 7,011,271 | 6,990,252 | 6,950,132 | 6,977,285 | 6,803,330 | 6,643,802 | 6,389,459 | 6,053,929 | 6,236,226 | 6,134,497 | 6,312,588 | 6,643,550 | 6,396,630 | 6,412,912 | 6,061,445 | 5,737,637 | 5,835,011 | 5,857,992 | 6,094,246 | 6,174,182 | 2,213,736 | 2,184,409 | 2,171,098 | 2,129,414 | 2,120,802 | 2,048,715 | 2,017,544 | 1,615,684 | 1,498,579 | 1,495,269 | 1,279,953 | 1,203,766 | 1,108,034 | 1,109,801 | 1,014,303 | 926,603 | 932,412 | 940,413 | 571,866 | 528,948 | 372,156 | 374,442 | 373,802 | 0 | 0 | 374,335 |
---|
Property Plant Equipment | 353,024 | 0 | 0 | 353,930 | 353,505 | 352,727 | 487,936 | 515,812 | 839,032 | 832,443 | 829,284 | 912,273 | 1,007,175 | 1,001,034 | 1,098,022 | 1,183,757 | 167 | 1,396,479 | 1,510,822 | 1,893,384 | 490 | 490 | 2,005,321 | 2,015,857 | 1,405 | 2,062,317 | 0 | 5,680,971 | 5,500,462 | 5,485,623 | 5,407,455 | 5,734,304 | 6,050,933 | 6,044,127 | 6,331,289 | 6,054,757 | 5,889,943 | 5,924,579 | 5,817,347 | 6,040,750 | 510,217 | 272,051 | 270,943 | 270,318 | 269,029 | 268,384 | 267,226 | 266,059 | 264,880 | 263,691 | 268,537 | 334,315 | 345,510 | 368,303 | 359,895 | 528,074 | 531,340 | 523,528 | 513,437 | 507,080 | 495,089 | 489,806 | 484,604 | 482,224 |
| 482,224 | 484,604 | 489,806 | 495,089 | 507,080 | 513,437 | 523,528 | 531,340 | 528,074 | 359,895 | 368,303 | 345,510 | 334,315 | 268,537 | 263,691 | 264,880 | 266,059 | 267,226 | 268,384 | 269,029 | 270,318 | 270,943 | 272,051 | 510,217 | 6,040,750 | 5,817,347 | 5,924,579 | 5,889,943 | 6,054,757 | 6,331,289 | 6,044,127 | 6,050,933 | 5,734,304 | 5,407,455 | 5,485,623 | 5,500,462 | 5,680,971 | 0 | 2,062,317 | 1,405 | 2,015,857 | 2,005,321 | 490 | 490 | 1,893,384 | 1,510,822 | 1,396,479 | 167 | 1,183,757 | 1,098,022 | 1,001,034 | 1,007,175 | 912,273 | 829,284 | 832,443 | 839,032 | 515,812 | 487,936 | 352,727 | 353,505 | 353,930 | 0 | 0 | 353,024 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 105,149 | 109,439 | 109,439 | 109,473 | 261,139 | 263,549 | 263,549 | 263,549 | 263,549 | 264,144 | 264,144 | 264,144 | 264,144 |
| 264,144 | 264,144 | 264,144 | 264,144 | 263,549 | 263,549 | 263,549 | 263,549 | 261,139 | 109,473 | 109,439 | 109,439 | 105,149 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 8,754 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 631 | 202 | 0 | 0 | 0 | 0 | 0 | 4,064 | 53,275 | 87 | 192 | 0 | 12,517 | 28,127 | 96,805 | 28,372 | 0 | 28,580 | 247,140 | 46,223 | 28,237 | 28,705 | 43,128 | 47,104 | 21,235 | 0 | 16,025 | 14,052 | 17,148 | 151,120 | 146,880 | 148,216 | 65,495 | 64,183 | 205,675 | 60,071 | 62,685 | 63,874 | 217,220 | 217,707 | 217,958 | 152,516 | 284,052 | 287,978 | 161,845 | 154,144 | 180,572 | 194,163 | 218,422 | 236,248 | 301,292 | 318,670 | 259,687 | 0 |
| 0 | 259,687 | 318,670 | 301,292 | 236,248 | 218,422 | 194,163 | 180,572 | 154,144 | 161,845 | 287,978 | 284,052 | 152,516 | 217,958 | 217,707 | 217,220 | 63,874 | 62,685 | 60,071 | 205,675 | 64,183 | 65,495 | 148,216 | 146,880 | 151,120 | 17,148 | 14,052 | 16,025 | 0 | 21,235 | 47,104 | 43,128 | 28,705 | 28,237 | 46,223 | 247,140 | 28,580 | 0 | 28,372 | 96,805 | 28,127 | 12,517 | 0 | 192 | 87 | 53,275 | 4,064 | 0 | 0 | 0 | 0 | 0 | 202 | 631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 17,250 | 0 | 0 | 14,867 | 14,235 | 13,621 | 22,288 | 39,317 | 85,241 | 81,295 | 77,031 | 78,943 | 84,131 | 78,940 | 77,784 | 74,389 | 473 | 81,729 | 88,893 | 107,041 | 372 | 110,042 | 107,919 | 109,476 | 271 | 103,022 | 381,370 | 353,080 | 318,031 | 311,846 | 293,191 | 289,682 | 310,062 | 296,645 | 282,272 | 257,831 | 244,554 | 244,554 | 236,582 | 256,100 | 66,793 | 280,193 | 299,250 | 294,959 | 285,448 | 275,610 | 265,550 | 255,907 | 285,836 | 280,679 | 271,201 | 335,619 | 341,444 | 325,641 | 336,439 | 405,434 | 393,842 | 382,173 | 371,525 | 359,870 | 326,950 | 319,214 | 329,310 | 324,498 |
| 324,498 | 329,310 | 319,214 | 326,950 | 359,870 | 371,525 | 382,173 | 393,842 | 405,434 | 336,439 | 325,641 | 341,444 | 335,619 | 271,201 | 280,679 | 285,836 | 255,907 | 265,550 | 275,610 | 285,448 | 294,959 | 299,250 | 280,193 | 66,793 | 256,100 | 236,582 | 244,554 | 244,554 | 257,831 | 282,272 | 296,645 | 310,062 | 289,682 | 293,191 | 311,846 | 318,031 | 353,080 | 381,370 | 103,022 | 271 | 109,476 | 107,919 | 110,042 | 372 | 107,041 | 88,893 | 81,729 | 473 | 74,389 | 77,784 | 78,940 | 84,131 | 78,943 | 77,031 | 81,295 | 85,241 | 39,317 | 22,288 | 13,621 | 14,235 | 14,867 | 0 | 0 | 17,250 |
---|
Long-term Assets Other | 4,061 | 0 | 0 | 5,005 | 6,702 | 5,808 | 9,970 | 47,300 | 92,627 | 9,920 | 11,534 | 14,333 | 9,741 | 19,306 | 19,206 | 13,053 | 1,486,348 | 1,489,825 | 1,606,930 | 2,008,790 | 2,039,471 | 2,112,048 | 2,120,660 | 2,162,344 | 2,174,250 | 2,204,982 | 6,165,428 | 6,085,492 | 5,849,238 | 5,826,257 | 5,700,646 | 6,023,986 | 6,366,930 | 6,349,330 | 6,619,419 | 6,289,741 | 6,111,503 | 6,213,420 | 6,028,027 | 6,377,900 | 14,451 | 13,626 | 30,160 | 12,562 | 12,034 | 11,982 | 11,819 | 38,979 | 35,854 | 35,055 | 33,967 | 19,649 | 20,954 | 7,376,668 | 7,184,852 | 7,584,118 | 7,563,826 | 7,643,445 | 128,836 | 119,494 | 6,514,925 | 6,467,141 | 6,644,346 | 6,576,269 |
| 6,576,269 | 6,644,346 | 6,467,141 | 6,514,925 | 119,494 | 128,836 | 7,643,445 | 7,563,826 | 7,584,118 | 7,184,852 | 7,376,668 | 20,954 | 19,649 | 33,967 | 35,055 | 35,854 | 38,979 | 11,819 | 11,982 | 12,034 | 12,562 | 30,160 | 13,626 | 14,451 | 6,377,900 | 6,028,027 | 6,213,420 | 6,111,503 | 6,289,741 | 6,619,419 | 6,349,330 | 6,366,930 | 6,023,986 | 5,700,646 | 5,826,257 | 5,849,238 | 6,085,492 | 6,165,428 | 2,204,982 | 2,174,250 | 2,162,344 | 2,120,660 | 2,112,048 | 2,039,471 | 2,008,790 | 1,606,930 | 1,489,825 | 1,486,348 | 13,053 | 19,206 | 19,306 | 9,741 | 14,333 | 11,534 | 9,920 | 92,627 | 47,300 | 9,970 | 5,808 | 6,702 | 5,005 | 0 | 0 | 4,061 |
---|
> Total Liabilities | 177,305 | 0 | 0 | 172,164 | 169,686 | 169,904 | 138,374 | 142,725 | 402,717 | 438,194 | 337,152 | 367,366 | 464,122 | 422,442 | 423,028 | 436,642 | 662,468 | 609,023 | 720,948 | 1,004,238 | 1,028,408 | 924,370 | 947,274 | 1,028,621 | 1,065,870 | 916,920 | 2,375,384 | 2,353,553 | 2,524,998 | 2,348,022 | 2,617,301 | 2,716,983 | 2,976,248 | 2,675,561 | 2,879,618 | 2,944,158 | 2,711,106 | 2,509,426 | 2,633,126 | 2,783,012 | 3,127,608 | 3,518,768 | 3,662,970 | 3,574,271 | 3,631,946 | 4,088,105 | 3,878,677 | 3,916,813 | 4,254,348 | 4,338,934 | 4,352,401 | 4,822,269 | 4,663,748 | 4,933,260 | 5,075,489 | 5,402,506 | 5,444,265 | 5,304,307 | 5,341,341 | 5,270,397 | 4,730,696 | 4,800,975 | 4,896,019 | 4,980,908 |
| 4,980,908 | 4,896,019 | 4,800,975 | 4,730,696 | 5,270,397 | 5,341,341 | 5,304,307 | 5,444,265 | 5,402,506 | 5,075,489 | 4,933,260 | 4,663,748 | 4,822,269 | 4,352,401 | 4,338,934 | 4,254,348 | 3,916,813 | 3,878,677 | 4,088,105 | 3,631,946 | 3,574,271 | 3,662,970 | 3,518,768 | 3,127,608 | 2,783,012 | 2,633,126 | 2,509,426 | 2,711,106 | 2,944,158 | 2,879,618 | 2,675,561 | 2,976,248 | 2,716,983 | 2,617,301 | 2,348,022 | 2,524,998 | 2,353,553 | 2,375,384 | 916,920 | 1,065,870 | 1,028,621 | 947,274 | 924,370 | 1,028,408 | 1,004,238 | 720,948 | 609,023 | 662,468 | 436,642 | 423,028 | 422,442 | 464,122 | 367,366 | 337,152 | 438,194 | 402,717 | 142,725 | 138,374 | 169,904 | 169,686 | 172,164 | 0 | 0 | 177,305 |
---|
> Total Current Liabilities | 160,679 | 0 | 0 | 158,356 | 156,207 | 157,011 | 99,880 | 104,815 | 353,566 | 347,646 | 287,486 | 317,425 | 412,340 | 375,499 | 364,256 | 382,336 | 18,833 | 21,696 | 22,267 | 39,270 | 27,511 | 22,715 | 20,407 | 35,642 | 80,058 | 62,061 | 75,480 | 90,453 | 97,340 | 98,226 | 109,423 | 146,682 | 124,378 | 135,198 | 134,237 | 386,970 | 165,323 | 147,218 | 155,251 | 193,941 | 175,300 | 208,779 | 242,094 | 261,272 | 212,673 | 269,282 | 322,799 | 282,766 | 235,860 | 271,426 | 253,271 | 307,091 | 304,857 | 323,765 | 801,644 | 358,020 | 264,763 | 271,931 | 274,294 | 267,426 | 395,736 | 203,194 | 378,785 | 366,599 |
| 366,599 | 378,785 | 203,194 | 395,736 | 267,426 | 274,294 | 271,931 | 264,763 | 358,020 | 801,644 | 323,765 | 304,857 | 307,091 | 253,271 | 271,426 | 235,860 | 282,766 | 322,799 | 269,282 | 212,673 | 261,272 | 242,094 | 208,779 | 175,300 | 193,941 | 155,251 | 147,218 | 165,323 | 386,970 | 134,237 | 135,198 | 124,378 | 146,682 | 109,423 | 98,226 | 97,340 | 90,453 | 75,480 | 62,061 | 80,058 | 35,642 | 20,407 | 22,715 | 27,511 | 39,270 | 22,267 | 21,696 | 18,833 | 382,336 | 364,256 | 375,499 | 412,340 | 317,425 | 287,486 | 347,646 | 353,566 | 104,815 | 99,880 | 157,011 | 156,207 | 158,356 | 0 | 0 | 160,679 |
---|
Short-term Debt | 152,000 | 0 | 0 | 152,000 | 152,000 | 152,000 | 94,020 | 94,069 | 342,060 | 332,153 | 275,002 | 298,672 | 399,871 | 361,051 | 350,332 | 359,454 | 0 | 15,478 | 14,390 | 12,788 | 13,673 | 0 | 17,990 | 17,739 | 14,857 | 15,785 | 0 | 41,489 | 59,547 | 55,336 | 54,500 | 52,687 | 72,250 | 67,798 | 68,999 | 2,424,358 | 2,421,380 | 2,240,688 | 2,361,749 | 43,289 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 294,352 | 319,158 | 315,381 | 317,772 | 300,000 | 125,000 | 335,000 | 485,000 | 295,000 | 385,000 | 399,081 | 395,170 | 393,773 | 233,311 | 31,004 | 2,407,690 | 295,000 |
| 295,000 | 2,407,690 | 31,004 | 233,311 | 393,773 | 395,170 | 399,081 | 385,000 | 295,000 | 485,000 | 335,000 | 125,000 | 300,000 | 317,772 | 315,381 | 319,158 | 294,352 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 43,289 | 2,361,749 | 2,240,688 | 2,421,380 | 2,424,358 | 68,999 | 67,798 | 72,250 | 52,687 | 54,500 | 55,336 | 59,547 | 41,489 | 0 | 15,785 | 14,857 | 17,739 | 17,990 | 0 | 13,673 | 12,788 | 14,390 | 15,478 | 0 | 359,454 | 350,332 | 361,051 | 399,871 | 298,672 | 275,002 | 332,153 | 342,060 | 94,069 | 94,020 | 152,000 | 152,000 | 152,000 | 0 | 0 | 152,000 |
---|
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 | 914,433 | 0 | 0 | 0 | 2,260,716 | 55,336 | 54,500 | 52,687 | 2,473,326 | 67,798 | 2,598,780 | 2,424,358 | 2,421,380 | 2,240,688 | 2,361,749 | 0 | 3,193 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 0 | 0 | 0 | 0 | 300,000 | 125,000 | 335,000 | 485,000 | 295,000 | 385,000 | 335,000 | 528,000 | 520,000 | 192,000 | 0 | 2,387,000 | 0 |
| 0 | 2,387,000 | 0 | 192,000 | 520,000 | 528,000 | 335,000 | 385,000 | 295,000 | 485,000 | 335,000 | 125,000 | 300,000 | 0 | 0 | 0 | 0 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 66,136 | 3,193 | 0 | 2,361,749 | 2,240,688 | 2,421,380 | 2,424,358 | 2,598,780 | 67,798 | 2,473,326 | 52,687 | 54,500 | 55,336 | 2,260,716 | 0 | 0 | 0 | 914,433 | 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 | 8,679 | 0 | 0 | 6,356 | 4,207 | 5,011 | 5,860 | 10,746 | 11,507 | 15,493 | 12,484 | 18,753 | 12,469 | 14,448 | 13,924 | 22,882 | 18,833 | 21,696 | 17,528 | 39,270 | 27,511 | 22,545 | 20,294 | 35,642 | 36,844 | 61,735 | 75,205 | 90,096 | 84,048 | 97,964 | 104,156 | 132,140 | 120,572 | 135,198 | 134,237 | 162,938 | 163,107 | 146,588 | 151,697 | 193,941 | 175,300 | 208,047 | 241,990 | 261,272 | 212,673 | 269,282 | 322,799 | 282,766 | 235,860 | 271,426 | 253,271 | 307,091 | 300,959 | 318,651 | 313,572 | 355,545 | 264,098 | 271,931 | 272,420 | 265,205 | 203,187 | 203,194 | 223,801 | 0 |
| 0 | 223,801 | 203,194 | 203,187 | 265,205 | 272,420 | 271,931 | 264,098 | 355,545 | 313,572 | 318,651 | 300,959 | 307,091 | 253,271 | 271,426 | 235,860 | 282,766 | 322,799 | 269,282 | 212,673 | 261,272 | 241,990 | 208,047 | 175,300 | 193,941 | 151,697 | 146,588 | 163,107 | 162,938 | 134,237 | 135,198 | 120,572 | 132,140 | 104,156 | 97,964 | 84,048 | 90,096 | 75,205 | 61,735 | 36,844 | 35,642 | 20,294 | 22,545 | 27,511 | 39,270 | 17,528 | 21,696 | 18,833 | 22,882 | 13,924 | 14,448 | 12,469 | 18,753 | 12,484 | 15,493 | 11,507 | 10,746 | 5,860 | 5,011 | 4,207 | 6,356 | 0 | 0 | 8,679 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,833 | 21,696 | 22,267 | 39,270 | 27,511 | 22,715 | 20,407 | 35,642 | 80,058 | 62,061 | 75,480 | 90,453 | 97,340 | 98,226 | 109,423 | 146,682 | 124,378 | 135,198 | 134,237 | 386,970 | 165,323 | 147,218 | 155,251 | 150,652 | 109,164 | 142,643 | 175,958 | 195,136 | 146,537 | 203,146 | 256,663 | -11,586 | -83,298 | -43,955 | -64,501 | 7,091 | 179,857 | -89,976 | 3,072 | -379,574 | -468,132 | -399,081 | -120,876 | -126,347 | -40,762 | -4,273 | -2,252,706 | 71,599 |
| 71,599 | -2,252,706 | -4,273 | -40,762 | -126,347 | -120,876 | -399,081 | -468,132 | -379,574 | 3,072 | -89,976 | 179,857 | 7,091 | -64,501 | -43,955 | -83,298 | -11,586 | 256,663 | 203,146 | 146,537 | 195,136 | 175,958 | 142,643 | 109,164 | 150,652 | 155,251 | 147,218 | 165,323 | 386,970 | 134,237 | 135,198 | 124,378 | 146,682 | 109,423 | 98,226 | 97,340 | 90,453 | 75,480 | 62,061 | 80,058 | 35,642 | 20,407 | 22,715 | 27,511 | 39,270 | 22,267 | 21,696 | 18,833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 16,626 | 0 | 0 | 13,808 | 13,479 | 12,893 | 38,494 | 37,910 | 49,151 | 90,548 | 49,666 | 49,941 | 51,782 | 46,943 | 58,772 | 54,306 | 643,635 | 587,327 | 698,681 | 964,968 | 1,000,897 | 901,655 | 926,867 | 992,979 | 985,812 | 854,859 | 2,299,904 | 2,263,100 | 2,427,658 | 2,249,796 | 2,507,878 | 2,570,301 | 2,851,870 | 2,540,363 | 2,745,381 | 2,557,188 | 2,545,783 | 2,362,208 | 2,477,875 | 2,589,071 | 2,952,308 | 3,309,989 | 3,420,876 | 3,312,999 | 3,419,273 | 3,818,823 | 3,555,878 | 3,634,047 | 4,018,488 | 4,067,508 | 4,099,130 | 4,515,178 | 4,358,891 | 4,609,495 | 4,273,845 | 5,044,486 | 5,179,502 | 5,032,376 | 5,067,047 | 5,002,971 | 4,334,960 | 4,607,596 | 4,517,234 | 4,604,494 |
| 4,604,494 | 4,517,234 | 4,607,596 | 4,334,960 | 5,002,971 | 5,067,047 | 5,032,376 | 5,179,502 | 5,044,486 | 4,273,845 | 4,609,495 | 4,358,891 | 4,515,178 | 4,099,130 | 4,067,508 | 4,018,488 | 3,634,047 | 3,555,878 | 3,818,823 | 3,419,273 | 3,312,999 | 3,420,876 | 3,309,989 | 2,952,308 | 2,589,071 | 2,477,875 | 2,362,208 | 2,545,783 | 2,557,188 | 2,745,381 | 2,540,363 | 2,851,870 | 2,570,301 | 2,507,878 | 2,249,796 | 2,427,658 | 2,263,100 | 2,299,904 | 854,859 | 985,812 | 992,979 | 926,867 | 901,655 | 1,000,897 | 964,968 | 698,681 | 587,327 | 643,635 | 54,306 | 58,772 | 46,943 | 51,782 | 49,941 | 49,666 | 90,548 | 49,151 | 37,910 | 38,494 | 12,893 | 13,479 | 13,808 | 0 | 0 | 16,626 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 275,002 | 298,672 | 0 | 0 | 0 | 0 | 0 | 530,023 | 637,118 | 892,038 | 931,308 | 0 | 853,894 | 921,767 | 919,809 | 789,728 | 0 | 2,096,949 | 2,262,726 | 2,097,669 | 2,365,360 | 2,430,356 | 2,689,310 | 2,389,355 | 2,599,767 | 2,425,177 | 2,421,680 | 2,240,688 | 2,361,749 | 2,471,798 | 2,623,835 | 2,915,185 | 3,037,557 | 2,930,369 | 3,019,076 | 3,434,434 | 3,172,890 | 3,253,893 | 3,597,335 | 3,651,779 | 3,687,150 | 4,105,646 | 3,928,251 | 4,166,081 | 4,321,567 | 4,515,452 | 4,651,998 | 4,499,682 | 4,539,243 | 4,483,156 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 4,483,156 | 4,539,243 | 4,499,682 | 4,651,998 | 4,515,452 | 4,321,567 | 4,166,081 | 3,928,251 | 4,105,646 | 3,687,150 | 3,651,779 | 3,597,335 | 3,253,893 | 3,172,890 | 3,434,434 | 3,019,076 | 2,930,369 | 3,037,557 | 2,915,185 | 2,623,835 | 2,471,798 | 2,361,749 | 2,240,688 | 2,421,680 | 2,425,177 | 2,599,767 | 2,389,355 | 2,689,310 | 2,430,356 | 2,365,360 | 2,097,669 | 2,262,726 | 2,096,949 | 0 | 789,728 | 919,809 | 921,767 | 853,894 | 0 | 931,308 | 892,038 | 637,118 | 530,023 | 0 | 0 | 0 | 0 | 0 | 298,672 | 275,002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,475 | 12,475 | 0 | 0 | 0 | 0 | 0 | 12,475 | 12,475 | 12,475 | 10,475 | 0 | 10,177 | 10,177 | 10,177 | 10,177 | 0 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 9,815 | 50,092 | 9,815 | 124,431 | 124,732 | 132,031 | 9,815 | 136,898 | 136,215 | 136,711 | 9,815 | 138,476 | 137,260 | 139,163 | 139,264 | 137,499 | 136,235 | 135,398 | 134,859 | 130,717 | 128,951 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 128,951 | 130,717 | 134,859 | 135,398 | 136,235 | 137,499 | 139,264 | 139,163 | 137,260 | 138,476 | 9,815 | 136,711 | 136,215 | 136,898 | 9,815 | 132,031 | 124,732 | 124,431 | 9,815 | 50,092 | 9,815 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 10,177 | 0 | 10,177 | 10,177 | 10,177 | 10,177 | 0 | 10,475 | 12,475 | 12,475 | 12,475 | 0 | 0 | 0 | 0 | 0 | 12,475 | 12,475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 16,626 | 0 | 0 | 0 | 13,479 | 12,893 | 26,019 | 25,240 | 36,676 | 36,956 | 37,191 | 37,466 | 39,307 | 34,468 | 46,297 | 41,831 | 49,075 | 44,829 | 50,875 | 61,318 | 59,114 | 64,210 | 64,279 | 61,942 | 100,790 | 57,818 | 170,845 | 164,945 | 170,057 | 159,876 | 164,086 | 166,723 | 157,489 | 141,798 | 136,424 | 346,685 | 116,442 | 111,343 | 106,311 | 107,458 | 100,960 | 110,363 | 99,621 | 99,191 | 107,418 | 102,153 | 101,544 | 99,512 | 141,324 | 136,723 | 127,757 | 119,507 | 127,229 | 118,213 | 120,391 | 122,807 | 117,888 | 123,798 | 0 | 116,227 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 116,227 | 0 | 123,798 | 117,888 | 122,807 | 120,391 | 118,213 | 127,229 | 119,507 | 127,757 | 136,723 | 141,324 | 99,512 | 101,544 | 102,153 | 107,418 | 99,191 | 99,621 | 110,363 | 100,960 | 107,458 | 106,311 | 111,343 | 116,442 | 346,685 | 136,424 | 141,798 | 157,489 | 166,723 | 164,086 | 159,876 | 170,057 | 164,945 | 170,845 | 57,818 | 100,790 | 61,942 | 64,279 | 64,210 | 59,114 | 61,318 | 50,875 | 44,829 | 49,075 | 41,831 | 46,297 | 34,468 | 39,307 | 37,466 | 37,191 | 36,956 | 36,676 | 25,240 | 26,019 | 12,893 | 13,479 | 0 | 0 | 0 | 16,626 |
---|
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 | 90,431 | 0 | 0 | 0 | 239,418 | 0 | 0 | 0 | 213,977 | 0 | 0 | 0 | 174,242 | 177,606 | 173,784 | 193,640 | 213,103 | 214,336 | 234,357 | 230,989 | 225,645 | 216,280 | 206,659 | 196,605 | 285,836 | 280,679 | 271,201 | 335,619 | 341,444 | 207,572 | 336,439 | 405,434 | 193,088 | 382,173 | 0 | 171,510 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 171,510 | 0 | 382,173 | 193,088 | 405,434 | 336,439 | 207,572 | 341,444 | 335,619 | 271,201 | 280,679 | 285,836 | 196,605 | 206,659 | 216,280 | 225,645 | 230,989 | 234,357 | 214,336 | 213,103 | 193,640 | 173,784 | 177,606 | 174,242 | 0 | 0 | 0 | 213,977 | 0 | 0 | 0 | 239,418 | 0 | 0 | 0 | 90,431 | 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 | 209,397 | 0 | 0 | 214,393 | 214,929 | 216,650 | 417,059 | 414,868 | 495,846 | 490,587 | 640,145 | 633,051 | 625,313 | 679,000 | 858,746 | 850,263 | 840,213 | 1,021,715 | 1,009,717 | 997,728 | 1,003,446 | 1,194,129 | 1,190,400 | 1,192,119 | 1,179,174 | 1,568,884 | 1,847,068 | 1,824,772 | 1,665,834 | 1,641,749 | 1,941,805 | 2,537,545 | 3,103,283 | 3,705,866 | 3,671,114 | 3,646,869 | 3,637,771 | 3,659,665 | 3,643,796 | 3,627,294 | 3,543,546 | 3,455,335 | 3,421,622 | 3,440,952 | 3,416,793 | 3,333,435 | 3,302,838 | 3,221,832 | 3,463,139 | 3,419,880 | 3,433,943 | 3,386,768 | 3,741,822 | 3,489,269 | 3,405,030 | 3,344,790 | 3,305,104 | 3,253,317 | 3,216,674 | 3,178,890 | 3,078,014 | 3,192,891 | 3,130,134 | 3,027,473 |
| 3,027,473 | 3,130,134 | 3,192,891 | 3,078,014 | 3,178,890 | 3,216,674 | 3,253,317 | 3,305,104 | 3,344,790 | 3,405,030 | 3,489,269 | 3,741,822 | 3,386,768 | 3,433,943 | 3,419,880 | 3,463,139 | 3,221,832 | 3,302,838 | 3,333,435 | 3,416,793 | 3,440,952 | 3,421,622 | 3,455,335 | 3,543,546 | 3,627,294 | 3,643,796 | 3,659,665 | 3,637,771 | 3,646,869 | 3,671,114 | 3,705,866 | 3,103,283 | 2,537,545 | 1,941,805 | 1,641,749 | 1,665,834 | 1,824,772 | 1,847,068 | 1,568,884 | 1,179,174 | 1,192,119 | 1,190,400 | 1,194,129 | 1,003,446 | 997,728 | 1,009,717 | 1,021,715 | 840,213 | 850,263 | 858,746 | 679,000 | 625,313 | 633,051 | 640,145 | 490,587 | 495,846 | 414,868 | 417,059 | 216,650 | 214,929 | 214,393 | 0 | 0 | 209,397 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 222 | 222 | 224 | 225 | 336 | 336 | 338 | 340 | 472 | 472 | 475 | 567 | 567 | 567 | 572 | 668 | 668 | 668 | 668 | 795 | 890 | 891 | 891 | 892 | 993 | 1,187 | 1,364 | 1,553 | 1,553 | 1,553 | 1,556 | 1,556 | 1,556 | 1,556 | 1,543 | 1,543 | 1,543 | 1,543 | 1,546 | 1,533 | 1,534 | 1,522 | 1,514 | 1,508 | 1,523 | 1,523 | 1,511 | 1,445 | 1,415 | 1,408 | 1,409 | 1,403 | 1,403 | 1,403 | 1,403 | 1,403 | 1,403 | 1,403 |
| 1,403 | 1,403 | 1,403 | 1,403 | 1,403 | 1,403 | 1,403 | 1,409 | 1,408 | 1,415 | 1,445 | 1,511 | 1,523 | 1,523 | 1,508 | 1,514 | 1,522 | 1,534 | 1,533 | 1,546 | 1,543 | 1,543 | 1,543 | 1,543 | 1,556 | 1,556 | 1,556 | 1,556 | 1,553 | 1,553 | 1,553 | 1,364 | 1,187 | 993 | 892 | 891 | 891 | 890 | 795 | 668 | 668 | 668 | 668 | 572 | 567 | 567 | 567 | 475 | 472 | 472 | 340 | 338 | 336 | 336 | 225 | 224 | 222 | 222 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 | -2,177 | -1,948 | -3,482 | -5,930 | -7,969 | -10,588 | -13,685 | -16,245 | -21,383 | -24,709 | -30,580 | -33,373 | -39,478 | -45,101 | -45,113 | -43,784 | -40,350 | -32,662 | -34,884 | -15,603 | -40,766 | -44,592 | -44,955 | -42,505 | -41,470 | -39,427 | -16,971 | 3,784 | 7,592 | 18,911 | 13,227 | 9,500 | 26,407 | 27,834 | 0 | -41,189 | -31,355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165,219 | -19,793 | 0 | -44,515 | 108,720 | 0 | -425,000 | -425,000 | 0 | -1,403 | 9,886 | 0 |
| 0 | 9,886 | -1,403 | 0 | -425,000 | -425,000 | 0 | 108,720 | -44,515 | 0 | -19,793 | 165,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31,355 | -41,189 | 0 | 27,834 | 26,407 | 9,500 | 13,227 | 18,911 | 7,592 | 3,784 | -16,971 | -39,427 | -41,470 | -42,505 | -44,955 | -44,592 | -40,766 | -15,603 | -34,884 | -32,662 | -40,350 | -43,784 | -45,113 | -45,101 | -39,478 | -33,373 | -30,580 | -24,709 | -21,383 | -16,245 | -13,685 | -10,588 | -7,969 | -5,930 | -3,482 | -1,948 | -2,177 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 560,727 | 556,650 | 0 | 0 | 0 | 0 | 0 | 910,792 | 904,805 | 899,251 | 903,984 | 0 | 1,087,395 | 1,080,862 | 1,070,833 | 1,441,741 | 0 | 1,730,004 | 1,710,979 | 1,693,930 | 1,998,361 | 2,589,424 | 3,109,394 | 3,691,819 | 3,656,009 | 3,619,940 | 3,622,988 | 3,625,673 | 3,615,833 | 3,597,904 | 3,524,502 | 3,485,307 | 3,450,155 | 3,442,136 | 3,415,808 | 3,349,706 | 3,317,192 | 3,233,105 | 3,469,758 | 3,423,699 | 3,435,156 | 3,389,693 | 3,317,072 | 3,063,500 | 2,985,666 | 2,935,448 | 2,889,967 | 2,835,061 | 2,783,858 | 2,748,309 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,748,309 | 2,783,858 | 2,835,061 | 2,889,967 | 2,935,448 | 2,985,666 | 3,063,500 | 3,317,072 | 3,389,693 | 3,435,156 | 3,423,699 | 3,469,758 | 3,233,105 | 3,317,192 | 3,349,706 | 3,415,808 | 3,442,136 | 3,450,155 | 3,485,307 | 3,524,502 | 3,597,904 | 3,615,833 | 3,625,673 | 3,622,988 | 3,619,940 | 3,656,009 | 3,691,819 | 3,109,394 | 2,589,424 | 1,998,361 | 1,693,930 | 1,710,979 | 1,730,004 | 0 | 1,441,741 | 1,070,833 | 1,080,862 | 1,087,395 | 0 | 903,984 | 899,251 | 904,805 | 910,792 | 0 | 0 | 0 | 0 | 0 | 556,650 | 560,727 | 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 |
---|
Other Stockholders Equity | 5,592 | 0 | 0 | 11,071 | 12,909 | 14,811 | 440,456 | 416,624 | 411,598 | 408,911 | 560,727 | 556,650 | 552,043 | 550,873 | 735,872 | 730,783 | 726,605 | 910,792 | 904,805 | 899,251 | 903,984 | 1,093,774 | 1,087,395 | 1,080,862 | 1,070,833 | 1,441,741 | 1,739,088 | 1,730,004 | 1,700,802 | 1,683,753 | 1,988,184 | 2,579,247 | 3,099,217 | 3,681,642 | 3,645,832 | 3,609,763 | 3,612,811 | 3,615,496 | 3,606,018 | 3,588,089 | 3,514,687 | 3,475,492 | 3,440,340 | 3,432,321 | 3,405,993 | 3,339,891 | 3,307,377 | 3,233,105 | 3,469,758 | 3,423,699 | 3,435,156 | 3,389,693 | 3,151,853 | 3,083,293 | 2,985,666 | 2,979,963 | 2,781,247 | 2,835,061 | 3,208,858 | 3,173,309 | 2,651,798 | 2,753,257 | 2,700,907 | 2,603,414 |
| 2,603,414 | 2,700,907 | 2,753,257 | 2,651,798 | 3,173,309 | 3,208,858 | 2,835,061 | 2,781,247 | 2,979,963 | 2,985,666 | 3,083,293 | 3,151,853 | 3,389,693 | 3,435,156 | 3,423,699 | 3,469,758 | 3,233,105 | 3,307,377 | 3,339,891 | 3,405,993 | 3,432,321 | 3,440,340 | 3,475,492 | 3,514,687 | 3,588,089 | 3,606,018 | 3,615,496 | 3,612,811 | 3,609,763 | 3,645,832 | 3,681,642 | 3,099,217 | 2,579,247 | 1,988,184 | 1,683,753 | 1,700,802 | 1,730,004 | 1,739,088 | 1,441,741 | 1,070,833 | 1,080,862 | 1,087,395 | 1,093,774 | 903,984 | 899,251 | 904,805 | 910,792 | 726,605 | 730,783 | 735,872 | 550,873 | 552,043 | 556,650 | 560,727 | 408,911 | 411,598 | 416,624 | 440,456 | 14,811 | 12,909 | 11,071 | 0 | 0 | 5,592 |
---|