> Total Assets | 32,922 | 56,042,968 | 199,527,224 | 64,469,882 | 136,653,726 | 0 | 313,546,361 | 277,835,973 | 337,126,343 | 337,126,343 | 426,371,000 | 426,371,099 | 460,262,000 | 460,262,000 | 483,255,000 | 524,234,000 | 524,234,000 | 522,149,741 | 651,004,000 | 0 | 647,494,000 | 661,882,000 | 811,783,000 | 841,603,000 | 839,847,000 | 841,997,000 | 854,747,000 | 892,686,000 | 894,657,000 | 904,046,000 | 852,046,000 | 868,231,000 | 883,414,000 | 877,920,000 | 883,770,000 | 899,600,000 | 924,497,000 | 957,409,000 | 938,137,000 | 958,715,000 | 978,339,000 | 982,893,000 | 983,446,000 | 1,006,167,000 | 1,022,463,000 | 1,050,585,000 | 1,028,251,000 | 1,041,457,000 | 1,061,007,000 | 1,063,981,000 | 931,931,000 | 952,288,000 | 956,633,000 | 957,348,000 | 925,119,000 | 952,155,000 | 953,038,000 | 975,392,000 | 942,035,000 | 945,598,000 | 960,957,000 | 963,966,000 | 929,611,000 | 946,368,000 | 966,197,000 | 977,805,000 | 993,400,000 | 1,057,738,000 | 1,086,194,000 |
| 1,086,194,000 | 1,057,738,000 | 993,400,000 | 977,805,000 | 966,197,000 | 946,368,000 | 929,611,000 | 963,966,000 | 960,957,000 | 945,598,000 | 942,035,000 | 975,392,000 | 953,038,000 | 952,155,000 | 925,119,000 | 957,348,000 | 956,633,000 | 952,288,000 | 931,931,000 | 1,063,981,000 | 1,061,007,000 | 1,041,457,000 | 1,028,251,000 | 1,050,585,000 | 1,022,463,000 | 1,006,167,000 | 983,446,000 | 982,893,000 | 978,339,000 | 958,715,000 | 938,137,000 | 957,409,000 | 924,497,000 | 899,600,000 | 883,770,000 | 877,920,000 | 883,414,000 | 868,231,000 | 852,046,000 | 904,046,000 | 894,657,000 | 892,686,000 | 854,747,000 | 841,997,000 | 839,847,000 | 841,603,000 | 811,783,000 | 661,882,000 | 647,494,000 | 0 | 651,004,000 | 522,149,741 | 524,234,000 | 524,234,000 | 483,255,000 | 460,262,000 | 460,262,000 | 426,371,099 | 426,371,000 | 337,126,343 | 337,126,343 | 277,835,973 | 313,546,361 | 0 | 136,653,726 | 64,469,882 | 199,527,224 | 56,042,968 | 32,922 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,452,531 | 0 | 91,407,000 | 81,380,000 | 0 | 101,231,000 | 0 | 121,652,000 | 0 | 84,092,000 | 72,579,000 | 153,594,000 | 175,414,000 | 159,432,000 | 145,504,000 | 193,047,000 | 220,800,000 | 219,754,000 | 218,424,000 | 157,129,000 | 168,209,000 | 184,054,000 | 160,580,000 | 149,040,000 | 146,229,000 | 149,831,000 | 170,826,000 | 146,428,000 | 154,463,000 | 158,587,000 | 152,872,000 | 148,453,000 | 164,155,000 | 167,092,000 | 181,057,000 | 155,119,000 | 162,195,000 | 169,276,000 | 169,345,000 | 209,402,000 | 216,774,000 | 204,277,000 | 193,842,000 | 191,331,000 | 210,324,000 | 209,265,000 | 221,914,000 | 206,309,000 | 207,846,000 | 215,154,000 | 200,787,000 | 173,071,000 | 177,698,000 | 178,759,000 | 178,985,000 | 164,298,000 | 170,925,000 | 169,089,000 |
| 169,089,000 | 170,925,000 | 164,298,000 | 178,985,000 | 178,759,000 | 177,698,000 | 173,071,000 | 200,787,000 | 215,154,000 | 207,846,000 | 206,309,000 | 221,914,000 | 209,265,000 | 210,324,000 | 191,331,000 | 193,842,000 | 204,277,000 | 216,774,000 | 209,402,000 | 169,345,000 | 169,276,000 | 162,195,000 | 155,119,000 | 181,057,000 | 167,092,000 | 164,155,000 | 148,453,000 | 152,872,000 | 158,587,000 | 154,463,000 | 146,428,000 | 170,826,000 | 149,831,000 | 146,229,000 | 149,040,000 | 160,580,000 | 184,054,000 | 168,209,000 | 157,129,000 | 218,424,000 | 219,754,000 | 220,800,000 | 193,047,000 | 145,504,000 | 159,432,000 | 175,414,000 | 153,594,000 | 72,579,000 | 84,092,000 | 0 | 121,652,000 | 0 | 101,231,000 | 0 | 81,380,000 | 91,407,000 | 0 | 56,452,531 | 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 | 24,837,862 | 0 | 39,377,000 | 48,152,000 | 0 | 27,504,000 | 0 | 19,090,000 | 0 | 51,687,000 | 39,235,000 | 47,337,000 | 50,389,000 | 59,719,000 | 39,539,000 | 39,819,000 | 43,981,000 | 51,116,000 | 39,353,000 | 34,472,000 | 46,907,000 | 42,538,000 | 41,475,000 | 34,394,000 | 47,133,000 | 42,152,000 | 46,526,000 | 48,025,000 | 61,165,000 | 65,853,000 | 54,383,000 | 67,354,000 | 77,379,000 | 85,134,000 | 83,877,000 | 70,156,000 | 56,437,000 | 72,401,000 | 69,851,000 | 65,432,000 | 43,299,000 | 61,840,000 | 50,212,000 | 41,047,000 | 40,129,000 | 59,842,000 | 74,113,000 | 58,291,000 | 49,643,000 | 52,173,000 | 67,307,000 | 66,294,000 | 60,486,000 | 55,510,000 | 39,480,000 | 36,923,000 | 37,540,000 | 36,312,000 |
| 36,312,000 | 37,540,000 | 36,923,000 | 39,480,000 | 55,510,000 | 60,486,000 | 66,294,000 | 67,307,000 | 52,173,000 | 49,643,000 | 58,291,000 | 74,113,000 | 59,842,000 | 40,129,000 | 41,047,000 | 50,212,000 | 61,840,000 | 43,299,000 | 65,432,000 | 69,851,000 | 72,401,000 | 56,437,000 | 70,156,000 | 83,877,000 | 85,134,000 | 77,379,000 | 67,354,000 | 54,383,000 | 65,853,000 | 61,165,000 | 48,025,000 | 46,526,000 | 42,152,000 | 47,133,000 | 34,394,000 | 41,475,000 | 42,538,000 | 46,907,000 | 34,472,000 | 39,353,000 | 51,116,000 | 43,981,000 | 39,819,000 | 39,539,000 | 59,719,000 | 50,389,000 | 47,337,000 | 39,235,000 | 51,687,000 | 0 | 19,090,000 | 0 | 27,504,000 | 0 | 48,152,000 | 39,377,000 | 0 | 24,837,862 | 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 | 60,148 | 0 | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59,000 | 0 | 0 | 0 | 252,000 | 449,000 | 245,000 | 887,000 | 738,000 | 1,098,000 | 969,000 | 1,034,000 | 266,000 | 439,000 | 313,000 | 246,000 | 314,000 | 265,000 | 243,000 | 0 | 162,000 | 81,000 | 87,000 | 116,000 | 156,000 | 144,000 | 125,000 | 84,000 | 63,000 | 64,000 | 79,000 | 96,000 | 57,000 | 62,000 | 116,000 | 101,000 | 84,000 | 57,227,000 | 63,182,000 | 30,508,000 | 509,000 | 711,000 | 647,000 | 924,000 | -13,444,000 | -13,913,000 | -14,030,000 |
| -14,030,000 | -13,913,000 | -13,444,000 | 924,000 | 647,000 | 711,000 | 509,000 | 30,508,000 | 63,182,000 | 57,227,000 | 84,000 | 101,000 | 116,000 | 62,000 | 57,000 | 96,000 | 79,000 | 64,000 | 63,000 | 84,000 | 125,000 | 144,000 | 156,000 | 116,000 | 87,000 | 81,000 | 162,000 | 0 | 243,000 | 265,000 | 314,000 | 246,000 | 313,000 | 439,000 | 266,000 | 1,034,000 | 969,000 | 1,098,000 | 738,000 | 887,000 | 245,000 | 449,000 | 252,000 | 0 | 0 | 0 | 59,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 0 | 0 | 60,148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 20,887 | 1,780,195 | 10,341,149 | 1,803,639 | 19,161,418 | 0 | 22,680,576 | 37,214,269 | 22,449,792 | 22,449,792 | 29,188,000 | 28,888,878 | 45,223,000 | 45,223,000 | 31,110,000 | 39,130,000 | 39,130,000 | 145,999,444 | 24,512,000 | 0 | 22,782,000 | 28,396,000 | 46,151,000 | 74,919,000 | 43,465,000 | 42,649,000 | 46,328,000 | 49,699,000 | 114,281,000 | 119,612,000 | 44,453,000 | 50,588,000 | 48,003,000 | 46,693,000 | 48,447,000 | 53,637,000 | 51,599,000 | 55,197,000 | 51,293,000 | 55,038,000 | 49,572,000 | 44,041,000 | 46,287,000 | 50,055,000 | 47,392,000 | 56,163,000 | 52,958,000 | 62,698,000 | 55,977,000 | 57,083,000 | 68,382,000 | 42,095,000 | 36,733,000 | 34,930,000 | 52,416,000 | 62,956,000 | 52,169,000 | 56,461,000 | 46,612,000 | 42,483,000 | 33,987,000 | 34,757,000 | 34,899,000 | 79,280,000 | 78,350,000 | 82,683,000 | 76,282,000 | 87,935,000 | 82,330,000 |
| 82,330,000 | 87,935,000 | 76,282,000 | 82,683,000 | 78,350,000 | 79,280,000 | 34,899,000 | 34,757,000 | 33,987,000 | 42,483,000 | 46,612,000 | 56,461,000 | 52,169,000 | 62,956,000 | 52,416,000 | 34,930,000 | 36,733,000 | 42,095,000 | 68,382,000 | 57,083,000 | 55,977,000 | 62,698,000 | 52,958,000 | 56,163,000 | 47,392,000 | 50,055,000 | 46,287,000 | 44,041,000 | 49,572,000 | 55,038,000 | 51,293,000 | 55,197,000 | 51,599,000 | 53,637,000 | 48,447,000 | 46,693,000 | 48,003,000 | 50,588,000 | 44,453,000 | 119,612,000 | 114,281,000 | 49,699,000 | 46,328,000 | 42,649,000 | 43,465,000 | 74,919,000 | 46,151,000 | 28,396,000 | 22,782,000 | 0 | 24,512,000 | 145,999,444 | 39,130,000 | 39,130,000 | 31,110,000 | 45,223,000 | 45,223,000 | 28,888,878 | 29,188,000 | 22,449,792 | 22,449,792 | 37,214,269 | 22,680,576 | 0 | 19,161,418 | 1,803,639 | 10,341,149 | 1,780,195 | 20,887 |
---|
Other Current Assets | 0 | 372,906 | 31 | 1,126,971 | 733,118 | 0 | 1,257,483 | 1,264,940 | 121,428 | 121,428 | 1,276,000 | 30,519,310 | 1,024,000 | 50,890,000 | 32,112,000 | 13,349,000 | 72,399,000 | 5,165,253 | 101,382,000 | 0 | 31,155,000 | 31,986,000 | 88,226,000 | 109,612,000 | 83,044,000 | 83,370,000 | 133,398,000 | 159,809,000 | 150,464,000 | 154,772,000 | 100,470,000 | 102,127,000 | 120,259,000 | 93,122,000 | 92,247,000 | 80,218,000 | 86,825,000 | 98,045,000 | 74,090,000 | 71,582,000 | 69,127,000 | 70,806,000 | 56,900,000 | 65,043,000 | 58,388,000 | 68,085,000 | 59,284,000 | 82,997,000 | 71,428,000 | 65,582,000 | 113,186,000 | 145,718,000 | 113,043,000 | 104,962,000 | 115,841,000 | 138,798,000 | 118,935,000 | 108,648,000 | 112,785,000 | 84,175,000 | 96,596,000 | 58,153,000 | 27,897,000 | 61,000 | 67,000 | 60,000 | 211,000 | 17,000 | 107,000 |
| 107,000 | 17,000 | 211,000 | 60,000 | 67,000 | 61,000 | 27,897,000 | 58,153,000 | 96,596,000 | 84,175,000 | 112,785,000 | 108,648,000 | 118,935,000 | 138,798,000 | 115,841,000 | 104,962,000 | 113,043,000 | 145,718,000 | 113,186,000 | 65,582,000 | 71,428,000 | 82,997,000 | 59,284,000 | 68,085,000 | 58,388,000 | 65,043,000 | 56,900,000 | 70,806,000 | 69,127,000 | 71,582,000 | 74,090,000 | 98,045,000 | 86,825,000 | 80,218,000 | 92,247,000 | 93,122,000 | 120,259,000 | 102,127,000 | 100,470,000 | 154,772,000 | 150,464,000 | 159,809,000 | 133,398,000 | 83,370,000 | 83,044,000 | 109,612,000 | 88,226,000 | 31,986,000 | 31,155,000 | 0 | 101,382,000 | 5,165,253 | 72,399,000 | 13,349,000 | 32,112,000 | 50,890,000 | 1,024,000 | 30,519,310 | 1,276,000 | 121,428 | 121,428 | 1,264,940 | 1,257,483 | 0 | 733,118 | 1,126,971 | 31 | 372,906 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 369,918,568 | 0 | 368,855,000 | 401,875,000 | 0 | 423,003,000 | 0 | 529,352,000 | 0 | 563,402,000 | 589,303,000 | 658,189,000 | 666,189,000 | 680,415,000 | 696,493,000 | 661,700,000 | 671,886,000 | 674,903,000 | 685,622,000 | 694,917,000 | 700,022,000 | 699,360,000 | 717,340,000 | 734,730,000 | 753,371,000 | 774,666,000 | 786,583,000 | 791,709,000 | 804,252,000 | 819,752,000 | 830,021,000 | 834,993,000 | 842,012,000 | 855,371,000 | 869,528,000 | 873,132,000 | 879,262,000 | 891,731,000 | 894,636,000 | 722,529,000 | 735,514,000 | 752,356,000 | 763,506,000 | 733,788,000 | 741,831,000 | 743,773,000 | 753,478,000 | 735,726,000 | 737,752,000 | 710,889,000 | 727,822,000 | 725,920,000 | 768,670,000 | 787,438,000 | 798,820,000 | 829,102,000 | 886,813,000 | 917,105,000 |
| 917,105,000 | 886,813,000 | 829,102,000 | 798,820,000 | 787,438,000 | 768,670,000 | 725,920,000 | 727,822,000 | 710,889,000 | 737,752,000 | 735,726,000 | 753,478,000 | 743,773,000 | 741,831,000 | 733,788,000 | 763,506,000 | 752,356,000 | 735,514,000 | 722,529,000 | 894,636,000 | 891,731,000 | 879,262,000 | 873,132,000 | 869,528,000 | 855,371,000 | 842,012,000 | 834,993,000 | 830,021,000 | 819,752,000 | 804,252,000 | 791,709,000 | 786,583,000 | 774,666,000 | 753,371,000 | 734,730,000 | 717,340,000 | 699,360,000 | 700,022,000 | 694,917,000 | 685,622,000 | 674,903,000 | 671,886,000 | 661,700,000 | 696,493,000 | 680,415,000 | 666,189,000 | 658,189,000 | 589,303,000 | 563,402,000 | 0 | 529,352,000 | 0 | 423,003,000 | 0 | 401,875,000 | 368,855,000 | 0 | 369,918,568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 4,155 | 48,476,842 | 113,293,169 | 53,072,362 | 104,924,112 | 0 | 271,578,940 | 223,958,216 | 279,587,857 | 279,587,857 | 337,117,000 | 337,117,452 | 342,383,000 | 342,383,000 | 354,847,000 | 375,097,000 | 375,097,000 | 288,305,786 | 469,273,000 | 0 | 485,169,000 | 508,070,000 | 568,629,000 | 578,299,000 | 594,571,000 | 611,456,000 | 610,129,000 | 615,922,000 | 626,720,000 | 639,570,000 | 639,419,000 | 646,320,000 | 660,382,000 | 679,525,000 | 691,668,000 | 707,389,000 | 727,485,000 | 740,679,000 | 746,749,000 | 755,290,000 | 766,488,000 | 774,180,000 | 765,047,000 | 771,397,000 | 785,995,000 | 799,053,000 | 799,855,000 | 803,702,000 | 815,094,000 | 826,165,000 | 669,424,000 | 683,342,000 | 698,804,000 | 711,851,000 | 677,862,000 | 682,391,000 | 685,341,000 | 692,297,000 | 682,652,000 | 685,013,000 | 692,336,000 | 709,439,000 | 702,164,000 | 711,963,000 | 729,016,000 | 741,135,000 | 771,729,000 | 826,735,000 | 854,456,000 |
| 854,456,000 | 826,735,000 | 771,729,000 | 741,135,000 | 729,016,000 | 711,963,000 | 702,164,000 | 709,439,000 | 692,336,000 | 685,013,000 | 682,652,000 | 692,297,000 | 685,341,000 | 682,391,000 | 677,862,000 | 711,851,000 | 698,804,000 | 683,342,000 | 669,424,000 | 826,165,000 | 815,094,000 | 803,702,000 | 799,855,000 | 799,053,000 | 785,995,000 | 771,397,000 | 765,047,000 | 774,180,000 | 766,488,000 | 755,290,000 | 746,749,000 | 740,679,000 | 727,485,000 | 707,389,000 | 691,668,000 | 679,525,000 | 660,382,000 | 646,320,000 | 639,419,000 | 639,570,000 | 626,720,000 | 615,922,000 | 610,129,000 | 611,456,000 | 594,571,000 | 578,299,000 | 568,629,000 | 508,070,000 | 485,169,000 | 0 | 469,273,000 | 288,305,786 | 375,097,000 | 375,097,000 | 354,847,000 | 342,383,000 | 342,383,000 | 337,117,452 | 337,117,000 | 279,587,857 | 279,587,857 | 223,958,216 | 271,578,940 | 0 | 104,924,112 | 53,072,362 | 113,293,169 | 48,476,842 | 4,155 |
---|
Goodwill | 0 | 0 | 73,559,795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 929,000 | 0 | 929,000 | 0 | 3,018,000 | 3,018,000 | 3,018,000 | 3,018,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 |
| 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 929,000 | 3,018,000 | 3,018,000 | 3,018,000 | 3,018,000 | 0 | 929,000 | 0 | 929,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73,559,795 | 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 | 41,459,000 | 41,842,000 | 41,274,000 | 40,490,000 | 38,592,000 | 41,132,000 | 20,841,000 | 21,239,000 | 22,316,000 | 21,388,000 | 21,210,000 | 20,968,000 | 16,814,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,814,000 | 20,968,000 | 21,210,000 | 21,388,000 | 22,316,000 | 21,239,000 | 20,841,000 | 41,132,000 | 38,592,000 | 40,490,000 | 41,274,000 | 41,842,000 | 41,459,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 73,559,806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,597 | 929,000 | 0 | 929,000 | 0 | 6,894,000 | 7,093,000 | 3,018,000 | 6,319,000 | 2,214,000 | 2,076,000 | 1,939,000 | 1,800,000 | 1,662,000 | 1,524,000 | 1,385,000 | 1,247,000 | 1,109,000 | 970,000 | 832,000 | 692,000 | 553,000 | 415,000 | 277,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 481,000 | 481,000 | 481,000 | 481,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 481,000 | 481,000 | 481,000 | 481,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 277,000 | 415,000 | 553,000 | 692,000 | 832,000 | 970,000 | 1,109,000 | 1,247,000 | 1,385,000 | 1,524,000 | 1,662,000 | 1,800,000 | 1,939,000 | 2,076,000 | 2,214,000 | 6,319,000 | 3,018,000 | 7,093,000 | 6,894,000 | 0 | 929,000 | 0 | 929,000 | 7,597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73,559,806 | 0 | 0 |
---|
Other Assets | 0 | 4,339,529 | 73,737,411 | 7,212,271 | 5,088,489 | 0 | 8,696,630 | 8,888,795 | 14,735,644 | 14,735,644 | 32,802,000 | 32,801,116 | 26,472,000 | 26,472,000 | 47,028,000 | 47,906,000 | 47,906,000 | 53,204,018 | 60,079,000 | 0 | 78,233,000 | 81,233,000 | 89,560,000 | 87,890,000 | 85,844,000 | 85,037,000 | 57,239,000 | 61,608,000 | 53,803,000 | 51,649,000 | 61,071,000 | 59,251,000 | 44,504,000 | 43,317,000 | 48,540,000 | 51,437,000 | 52,612,000 | 51,312,000 | 47,124,000 | 51,103,000 | 55,381,000 | 55,841,000 | 69,946,000 | 70,615,000 | 27,621,000 | 29,504,000 | 34,204,000 | 33,947,000 | 34,432,000 | 46,751,000 | 30,308,000 | 30,784,000 | 32,075,000 | 30,206,000 | 38,631,000 | 39,416,000 | 40,541,000 | 40,051,000 | 35,332,000 | 737,752,000 | 34,914,000 | 35,357,000 | 30,620,000 | 32,577,000 | 32,682,000 | 34,434,000 | 34,914,000 | 35,697,000 | 37,965,000 |
| 37,965,000 | 35,697,000 | 34,914,000 | 34,434,000 | 32,682,000 | 32,577,000 | 30,620,000 | 35,357,000 | 34,914,000 | 737,752,000 | 35,332,000 | 40,051,000 | 40,541,000 | 39,416,000 | 38,631,000 | 30,206,000 | 32,075,000 | 30,784,000 | 30,308,000 | 46,751,000 | 34,432,000 | 33,947,000 | 34,204,000 | 29,504,000 | 27,621,000 | 70,615,000 | 69,946,000 | 55,841,000 | 55,381,000 | 51,103,000 | 47,124,000 | 51,312,000 | 52,612,000 | 51,437,000 | 48,540,000 | 43,317,000 | 44,504,000 | 59,251,000 | 61,071,000 | 51,649,000 | 53,803,000 | 61,608,000 | 57,239,000 | 85,037,000 | 85,844,000 | 87,890,000 | 89,560,000 | 81,233,000 | 78,233,000 | 0 | 60,079,000 | 53,204,018 | 47,906,000 | 47,906,000 | 47,028,000 | 26,472,000 | 26,472,000 | 32,801,116 | 32,802,000 | 14,735,644 | 14,735,644 | 8,888,795 | 8,696,630 | 0 | 5,088,489 | 7,212,271 | 73,737,411 | 4,339,529 | 0 |
---|
> Total Liabilities | 31,288 | 9,519,440 | 19,241,185 | 12,094,254 | 33,799,177 | 0 | 75,366,435 | 62,824,918 | 95,265,907 | 95,265,907 | 82,758,000 | 82,758,903 | 83,067,000 | 83,067,000 | 79,972,000 | 103,889,000 | 103,889,000 | 46,931,297 | 132,892,000 | 0 | 115,983,000 | 125,615,000 | 286,124,000 | 305,929,000 | 311,759,000 | 315,445,000 | 316,352,000 | 352,512,000 | 357,238,000 | 362,703,000 | 255,339,000 | 257,355,000 | 270,293,000 | 279,257,000 | 288,619,000 | 290,563,000 | 314,839,000 | 343,000,000 | 324,218,000 | 323,385,000 | 344,774,000 | 333,587,000 | 332,514,000 | 331,006,000 | 324,194,000 | 344,165,000 | 332,687,000 | 322,246,000 | 339,219,000 | 340,801,000 | 345,712,000 | 349,652,000 | 357,914,000 | 352,789,000 | 355,244,000 | 355,987,000 | 341,614,000 | 353,411,000 | 333,095,000 | 316,238,000 | 334,185,000 | 325,043,000 | 309,960,000 | 296,886,000 | 330,765,000 | 341,687,000 | 363,209,000 | 394,603,000 | 425,091,000 |
| 425,091,000 | 394,603,000 | 363,209,000 | 341,687,000 | 330,765,000 | 296,886,000 | 309,960,000 | 325,043,000 | 334,185,000 | 316,238,000 | 333,095,000 | 353,411,000 | 341,614,000 | 355,987,000 | 355,244,000 | 352,789,000 | 357,914,000 | 349,652,000 | 345,712,000 | 340,801,000 | 339,219,000 | 322,246,000 | 332,687,000 | 344,165,000 | 324,194,000 | 331,006,000 | 332,514,000 | 333,587,000 | 344,774,000 | 323,385,000 | 324,218,000 | 343,000,000 | 314,839,000 | 290,563,000 | 288,619,000 | 279,257,000 | 270,293,000 | 257,355,000 | 255,339,000 | 362,703,000 | 357,238,000 | 352,512,000 | 316,352,000 | 315,445,000 | 311,759,000 | 305,929,000 | 286,124,000 | 125,615,000 | 115,983,000 | 0 | 132,892,000 | 46,931,297 | 103,889,000 | 103,889,000 | 79,972,000 | 83,067,000 | 83,067,000 | 82,758,903 | 82,758,000 | 95,265,907 | 95,265,907 | 62,824,918 | 75,366,435 | 0 | 33,799,177 | 12,094,254 | 19,241,185 | 9,519,440 | 31,288 |
---|
> Total Current Liabilities | 31,096 | 6,084,848 | 16,982,587 | 8,054,234 | 12,098,169 | 0 | 19,852,650 | 12,044,226 | 41,961,171 | 41,961,171 | 25,188,000 | 25,188,716 | 25,902,000 | 25,902,000 | 25,134,000 | 50,667,000 | 50,667,000 | 36,163,539 | 56,086,000 | 0 | 25,172,000 | 34,331,000 | 126,159,000 | 131,333,000 | 148,068,000 | 161,956,000 | 195,366,000 | 207,440,000 | 211,705,000 | 212,051,000 | 80,419,000 | 79,326,000 | 90,116,000 | 92,917,000 | 122,346,000 | 125,716,000 | 154,185,000 | 156,642,000 | 137,454,000 | 138,296,000 | 130,546,000 | 117,051,000 | 116,656,000 | 139,273,000 | 142,205,000 | 143,007,000 | 151,247,000 | 122,764,000 | 128,178,000 | 94,374,000 | 120,078,000 | 129,558,000 | 150,935,000 | 138,306,000 | 126,585,000 | 149,398,000 | 139,450,000 | 146,235,000 | 147,743,000 | 150,992,000 | 164,913,000 | 163,398,000 | 153,785,000 | 150,115,000 | 190,595,000 | 158,373,000 | 174,211,000 | 167,347,000 | 188,242,000 |
| 188,242,000 | 167,347,000 | 174,211,000 | 158,373,000 | 190,595,000 | 150,115,000 | 153,785,000 | 163,398,000 | 164,913,000 | 150,992,000 | 147,743,000 | 146,235,000 | 139,450,000 | 149,398,000 | 126,585,000 | 138,306,000 | 150,935,000 | 129,558,000 | 120,078,000 | 94,374,000 | 128,178,000 | 122,764,000 | 151,247,000 | 143,007,000 | 142,205,000 | 139,273,000 | 116,656,000 | 117,051,000 | 130,546,000 | 138,296,000 | 137,454,000 | 156,642,000 | 154,185,000 | 125,716,000 | 122,346,000 | 92,917,000 | 90,116,000 | 79,326,000 | 80,419,000 | 212,051,000 | 211,705,000 | 207,440,000 | 195,366,000 | 161,956,000 | 148,068,000 | 131,333,000 | 126,159,000 | 34,331,000 | 25,172,000 | 0 | 56,086,000 | 36,163,539 | 50,667,000 | 50,667,000 | 25,134,000 | 25,902,000 | 25,902,000 | 25,188,716 | 25,188,000 | 41,961,171 | 41,961,171 | 12,044,226 | 19,852,650 | 0 | 12,098,169 | 8,054,234 | 16,982,587 | 6,084,848 | 31,096 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,376,901 | 0 | 2,763,000 | 1,838,000 | 0 | 4,688,000 | 0 | 7,656,000 | 0 | 3,268,000 | 3,970,000 | 20,497,000 | 25,693,000 | 41,471,000 | 52,157,000 | 73,752,000 | 69,598,000 | 74,684,000 | 77,527,000 | 19,887,000 | 23,257,000 | 28,505,000 | 33,697,000 | 57,843,000 | 58,104,000 | 83,144,000 | 91,885,000 | 62,214,000 | 61,534,000 | 47,349,000 | 53,747,000 | 41,757,000 | 28,697,000 | 57,999,000 | 64,542,000 | 78,613,000 | 46,442,000 | 49,430,000 | 21,598,000 | 38,899,000 | 41,049,000 | 45,949,000 | 48,495,000 | 39,435,000 | 57,389,000 | 56,057,000 | 57,603,000 | 76,064,000 | 69,710,000 | 66,544,000 | 93,048,000 | 72,777,000 | 64,453,000 | 85,454,000 | 73,034,000 | 82,065,000 | 73,574,000 | 69,769,000 |
| 69,769,000 | 73,574,000 | 82,065,000 | 73,034,000 | 85,454,000 | 64,453,000 | 72,777,000 | 93,048,000 | 66,544,000 | 69,710,000 | 76,064,000 | 57,603,000 | 56,057,000 | 57,389,000 | 39,435,000 | 48,495,000 | 45,949,000 | 41,049,000 | 38,899,000 | 21,598,000 | 49,430,000 | 46,442,000 | 78,613,000 | 64,542,000 | 57,999,000 | 28,697,000 | 41,757,000 | 53,747,000 | 47,349,000 | 61,534,000 | 62,214,000 | 91,885,000 | 83,144,000 | 58,104,000 | 57,843,000 | 33,697,000 | 28,505,000 | 23,257,000 | 19,887,000 | 77,527,000 | 74,684,000 | 69,598,000 | 73,752,000 | 52,157,000 | 41,471,000 | 25,693,000 | 20,497,000 | 3,970,000 | 3,268,000 | 0 | 7,656,000 | 0 | 4,688,000 | 0 | 1,838,000 | 2,763,000 | 0 | 3,376,901 | 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 | 202,760,000 | 151,651,000 | 163,109,000 | 187,664,000 | 170,778,000 | 157,271,000 | 38,848,000 | 13,073,000 | 32,688,000 | 39,764,000 | 44,511,000 | 46,954,000 | 37,987,000 | 55,994,000 | 54,652,000 | 55,563,000 | 73,222,000 | 67,566,000 | 64,541,000 | 90,846,000 | 68,391,000 | 59,975,000 | 80,874,000 | 70,736,000 | 80,172,000 | 71,543,000 | 67,512,000 |
| 67,512,000 | 71,543,000 | 80,172,000 | 70,736,000 | 80,874,000 | 59,975,000 | 68,391,000 | 90,846,000 | 64,541,000 | 67,566,000 | 73,222,000 | 55,563,000 | 54,652,000 | 55,994,000 | 37,987,000 | 46,954,000 | 44,511,000 | 39,764,000 | 32,688,000 | 13,073,000 | 38,848,000 | 157,271,000 | 170,778,000 | 187,664,000 | 163,109,000 | 151,651,000 | 202,760,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 31,096 | 741,217 | 2,999,436 | 675,692 | 2,069,504 | 0 | 11,825,515 | 8,029,333 | 14,356,373 | 14,356,373 | 4,671,000 | 4,670,872 | 6,201,000 | 12,736,000 | 12,932,000 | 17,857,000 | 26,790,000 | 3,644,356 | 7,108,000 | 0 | 8,070,000 | 26,969,000 | 65,979,000 | 65,365,000 | 67,563,000 | 71,813,000 | 29,739,000 | 27,050,000 | 24,230,000 | 26,494,000 | 30,968,000 | 24,751,000 | 25,600,000 | 31,091,000 | 33,290,000 | 33,500,000 | 30,753,000 | 32,626,000 | 33,475,000 | 34,730,000 | 31,514,000 | 26,987,000 | 31,451,000 | 29,108,000 | 30,380,000 | 31,831,000 | 30,949,000 | 30,049,000 | 26,900,000 | 31,026,000 | 31,119,000 | 28,655,000 | 27,458,000 | 29,862,000 | 28,935,000 | 30,784,000 | 25,784,000 | 28,853,000 | 28,306,000 | 27,771,000 | 24,618,000 | 24,987,000 | 27,111,000 | 30,516,000 | 81,325,000 | 28,106,000 | 29,141,000 | 29,603,000 | 28,462,000 |
| 28,462,000 | 29,603,000 | 29,141,000 | 28,106,000 | 81,325,000 | 30,516,000 | 27,111,000 | 24,987,000 | 24,618,000 | 27,771,000 | 28,306,000 | 28,853,000 | 25,784,000 | 30,784,000 | 28,935,000 | 29,862,000 | 27,458,000 | 28,655,000 | 31,119,000 | 31,026,000 | 26,900,000 | 30,049,000 | 30,949,000 | 31,831,000 | 30,380,000 | 29,108,000 | 31,451,000 | 26,987,000 | 31,514,000 | 34,730,000 | 33,475,000 | 32,626,000 | 30,753,000 | 33,500,000 | 33,290,000 | 31,091,000 | 25,600,000 | 24,751,000 | 30,968,000 | 26,494,000 | 24,230,000 | 27,050,000 | 29,739,000 | 71,813,000 | 67,563,000 | 65,365,000 | 65,979,000 | 26,969,000 | 8,070,000 | 0 | 7,108,000 | 3,644,356 | 26,790,000 | 17,857,000 | 12,932,000 | 12,736,000 | 6,201,000 | 4,670,872 | 4,671,000 | 14,356,373 | 14,356,373 | 8,029,333 | 11,825,515 | 0 | 2,069,504 | 675,692 | 2,999,436 | 741,217 | 31,096 |
---|
Other Current Liabilities | 0 | 3,897,098 | 9,624,740 | 4,027,984 | 2,473,033 | 0 | 4,849,100 | 1,756,201 | 1,867,607 | 1,867,607 | 17,351,000 | 17,140,943 | 17,025,000 | 10,403,000 | 10,364,000 | 25,720,000 | 19,189,000 | 25,530,124 | 41,322,000 | 0 | 13,834,000 | 3,392,000 | 39,683,000 | 40,275,000 | 39,034,000 | 37,986,000 | 91,875,000 | 110,792,000 | 112,791,000 | 108,030,000 | 29,564,000 | 31,318,000 | 36,011,000 | 28,129,000 | 31,213,000 | 34,112,000 | 40,288,000 | 32,131,000 | 41,765,000 | 42,032,000 | 51,683,000 | 36,317,000 | 43,448,000 | 81,468,000 | 53,826,000 | 46,634,000 | 41,685,000 | 46,273,000 | 51,848,000 | 41,750,000 | 50,060,000 | 59,854,000 | 77,528,000 | 59,949,000 | 58,215,000 | 61,225,000 | 57,609,000 | 59,779,000 | 43,373,000 | 53,511,000 | 73,751,000 | 45,363,000 | 53,897,000 | 55,146,000 | 23,816,000 | 57,233,000 | 63,005,000 | 64,170,000 | 90,011,000 |
| 90,011,000 | 64,170,000 | 63,005,000 | 57,233,000 | 23,816,000 | 55,146,000 | 53,897,000 | 45,363,000 | 73,751,000 | 53,511,000 | 43,373,000 | 59,779,000 | 57,609,000 | 61,225,000 | 58,215,000 | 59,949,000 | 77,528,000 | 59,854,000 | 50,060,000 | 41,750,000 | 51,848,000 | 46,273,000 | 41,685,000 | 46,634,000 | 53,826,000 | 81,468,000 | 43,448,000 | 36,317,000 | 51,683,000 | 42,032,000 | 41,765,000 | 32,131,000 | 40,288,000 | 34,112,000 | 31,213,000 | 28,129,000 | 36,011,000 | 31,318,000 | 29,564,000 | 108,030,000 | 112,791,000 | 110,792,000 | 91,875,000 | 37,986,000 | 39,034,000 | 40,275,000 | 39,683,000 | 3,392,000 | 13,834,000 | 0 | 41,322,000 | 25,530,124 | 19,189,000 | 25,720,000 | 10,364,000 | 10,403,000 | 17,025,000 | 17,140,943 | 17,351,000 | 1,867,607 | 1,867,607 | 1,756,201 | 4,849,100 | 0 | 2,473,033 | 4,027,984 | 9,624,740 | 3,897,098 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,570,187 | 0 | 57,165,000 | 54,838,000 | 0 | 53,222,000 | 0 | 76,806,000 | 0 | 90,811,000 | 91,284,000 | 159,965,000 | 174,596,000 | 163,691,000 | 153,489,000 | 120,986,000 | 145,072,000 | 145,533,000 | 150,652,000 | 174,920,000 | 178,029,000 | 180,177,000 | 186,340,000 | 166,273,000 | 164,847,000 | 160,654,000 | 186,358,000 | 186,764,000 | 185,089,000 | 214,228,000 | 216,536,000 | 215,858,000 | 191,733,000 | 181,989,000 | 201,158,000 | 181,440,000 | 199,482,000 | 211,041,000 | 246,427,000 | 225,634,000 | 220,094,000 | 206,979,000 | 214,483,000 | 228,659,000 | 206,589,000 | 202,164,000 | 207,176,000 | 185,352,000 | 112,797,000 | 121,449,000 | 107,210,000 | 98,602,000 | 146,771,000 | 140,170,000 | 183,314,000 | 188,998,000 | 227,256,000 | 236,849,000 |
| 236,849,000 | 227,256,000 | 188,998,000 | 183,314,000 | 140,170,000 | 146,771,000 | 98,602,000 | 107,210,000 | 121,449,000 | 112,797,000 | 185,352,000 | 207,176,000 | 202,164,000 | 206,589,000 | 228,659,000 | 214,483,000 | 206,979,000 | 220,094,000 | 225,634,000 | 246,427,000 | 211,041,000 | 199,482,000 | 181,440,000 | 201,158,000 | 181,989,000 | 191,733,000 | 215,858,000 | 216,536,000 | 214,228,000 | 185,089,000 | 186,764,000 | 186,358,000 | 160,654,000 | 164,847,000 | 166,273,000 | 186,340,000 | 180,177,000 | 178,029,000 | 174,920,000 | 150,652,000 | 145,533,000 | 145,072,000 | 120,986,000 | 153,489,000 | 163,691,000 | 174,596,000 | 159,965,000 | 91,284,000 | 90,811,000 | 0 | 76,806,000 | 0 | 53,222,000 | 0 | 54,838,000 | 57,165,000 | 0 | 57,570,187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110,633,000 | 117,079,000 | 152,785,000 | 157,948,000 | 156,016,000 | 144,981,000 | 152,459,000 | 162,528,000 | 143,029,000 | 139,950,000 | 148,685,000 | 129,926,000 | 112,797,000 | 121,449,000 | 107,210,000 | 98,602,000 | 94,540,000 | 89,447,000 | 128,286,000 | 139,731,000 | 180,609,000 | 195,278,000 |
| 195,278,000 | 180,609,000 | 139,731,000 | 128,286,000 | 89,447,000 | 94,540,000 | 98,602,000 | 107,210,000 | 121,449,000 | 112,797,000 | 129,926,000 | 148,685,000 | 139,950,000 | 143,029,000 | 162,528,000 | 152,459,000 | 144,981,000 | 156,016,000 | 157,948,000 | 152,785,000 | 117,079,000 | 110,633,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3,376,901 | 0 | -2,763,000 | -1,838,000 | 0 | -4,688,000 | 0 | -7,656,000 | 0 | -3,268,000 | -3,970,000 | -20,497,000 | -25,693,000 | -41,471,000 | -52,157,000 | -73,752,000 | -69,598,000 | -74,684,000 | -77,527,000 | -19,887,000 | -23,257,000 | -28,505,000 | -33,697,000 | -57,843,000 | -58,104,000 | -83,144,000 | -91,885,000 | -62,214,000 | -61,534,000 | -47,349,000 | -53,747,000 | -41,757,000 | -28,697,000 | -57,999,000 | -64,542,000 | -78,613,000 | -46,442,000 | -49,430,000 | -21,598,000 | -38,899,000 | -34,296,000 | -44,511,000 | -41,385,000 | -37,987,000 | -55,994,000 | -48,422,000 | -55,563,000 | -66,814,000 | -66,486,000 | -57,124,000 | -83,436,000 | -62,351,000 | -52,074,000 | 8,573,000 | -70,736,000 | -76,830,000 | -71,543,000 | -64,168,000 |
| -64,168,000 | -71,543,000 | -76,830,000 | -70,736,000 | 8,573,000 | -52,074,000 | -62,351,000 | -83,436,000 | -57,124,000 | -66,486,000 | -66,814,000 | -55,563,000 | -48,422,000 | -55,994,000 | -37,987,000 | -41,385,000 | -44,511,000 | -34,296,000 | -38,899,000 | -21,598,000 | -49,430,000 | -46,442,000 | -78,613,000 | -64,542,000 | -57,999,000 | -28,697,000 | -41,757,000 | -53,747,000 | -47,349,000 | -61,534,000 | -62,214,000 | -91,885,000 | -83,144,000 | -58,104,000 | -57,843,000 | -33,697,000 | -28,505,000 | -23,257,000 | -19,887,000 | -77,527,000 | -74,684,000 | -69,598,000 | -73,752,000 | -52,157,000 | -41,471,000 | -25,693,000 | -20,497,000 | -3,970,000 | -3,268,000 | 0 | -7,656,000 | 0 | -4,688,000 | 0 | -1,838,000 | -2,763,000 | 0 | -3,376,901 | 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 | 8,227,000 | 7,899,000 | 7,324,000 | 11,293,000 | 12,215,000 | 12,340,000 | 12,231,000 | 15,023,000 | 13,795,000 | 12,027,000 | 16,778,000 | 14,949,000 | 15,033,000 | 15,001,000 | 15,765,000 | 13,777,000 | 13,504,000 | 12,582,000 |
| 12,582,000 | 13,504,000 | 13,777,000 | 15,765,000 | 15,001,000 | 15,033,000 | 14,949,000 | 16,778,000 | 12,027,000 | 13,795,000 | 15,023,000 | 12,231,000 | 12,340,000 | 12,215,000 | 11,293,000 | 7,324,000 | 7,899,000 | 8,227,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,676,496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,676,496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,634 | 35,793,407 | 143,535,437 | 40,436,494 | 81,868,386 | 104,201,006 | 209,050,871 | 184,809,706 | 241,144,475 | 241,144,475 | 342,637,000 | 342,635,844 | 374,842,000 | 374,842,000 | 401,089,000 | 414,431,000 | 414,431,000 | 475,218,444 | 513,528,000 | 539,568,000 | 530,329,000 | 534,860,000 | 498,490,000 | 505,986,000 | 504,743,000 | 505,575,000 | 514,650,000 | 519,157,000 | 515,195,000 | 521,170,000 | 579,530,000 | 591,717,000 | 595,597,000 | 582,964,000 | 578,921,000 | 592,628,000 | 596,726,000 | 604,578,000 | 602,479,000 | 627,353,000 | 630,336,000 | 646,370,000 | 646,669,000 | 669,290,000 | 693,995,000 | 704,073,000 | 692,845,000 | 714,706,000 | 718,191,000 | 722,152,000 | 576,401,000 | 592,214,000 | 591,321,000 | 598,155,000 | 565,664,000 | 590,681,000 | 605,351,000 | 616,699,000 | 599,587,000 | 619,386,000 | 617,288,000 | 629,172,000 | 619,651,000 | 639,692,000 | 626,331,000 | 618,457,000 | 613,584,000 | 646,191,000 | 644,436,000 |
| 644,436,000 | 646,191,000 | 613,584,000 | 618,457,000 | 626,331,000 | 639,692,000 | 619,651,000 | 629,172,000 | 617,288,000 | 619,386,000 | 599,587,000 | 616,699,000 | 605,351,000 | 590,681,000 | 565,664,000 | 598,155,000 | 591,321,000 | 592,214,000 | 576,401,000 | 722,152,000 | 718,191,000 | 714,706,000 | 692,845,000 | 704,073,000 | 693,995,000 | 669,290,000 | 646,669,000 | 646,370,000 | 630,336,000 | 627,353,000 | 602,479,000 | 604,578,000 | 596,726,000 | 592,628,000 | 578,921,000 | 582,964,000 | 595,597,000 | 591,717,000 | 579,530,000 | 521,170,000 | 515,195,000 | 519,157,000 | 514,650,000 | 505,575,000 | 504,743,000 | 505,986,000 | 498,490,000 | 534,860,000 | 530,329,000 | 539,568,000 | 513,528,000 | 475,218,444 | 414,431,000 | 414,431,000 | 401,089,000 | 374,842,000 | 374,842,000 | 342,635,844 | 342,637,000 | 241,144,475 | 241,144,475 | 184,809,706 | 209,050,871 | 104,201,006 | 81,868,386 | 40,436,494 | 143,535,437 | 35,793,407 | 1,634 |
---|
Common Stock | 150 | 103,951,323 | 103,951,323 | 103,951,323 | 140,954,760 | 0 | 156,864,374 | 156,864,374 | 195,860,497 | 195,860,497 | 245,014,000 | 245,014,059 | 255,014,000 | 255,014,000 | 269,695,000 | 269,695,000 | 269,695,000 | 269,695,431 | 288,695,000 | 0 | 290,302,000 | 290,302,000 | 290,302,000 | 290,302,000 | 290,302,000 | 290,302,000 | 317,637,000 | 317,637,000 | 317,637,000 | 317,637,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 444,793,000 | 444,793,000 |
| 444,793,000 | 444,793,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 439,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 426,289,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 386,255,000 | 317,637,000 | 317,637,000 | 317,637,000 | 317,637,000 | 290,302,000 | 290,302,000 | 290,302,000 | 290,302,000 | 290,302,000 | 290,302,000 | 0 | 288,695,000 | 269,695,431 | 269,695,000 | 269,695,000 | 269,695,000 | 255,014,000 | 255,014,000 | 245,014,059 | 245,014,000 | 195,860,497 | 195,860,497 | 156,864,374 | 156,864,374 | 0 | 140,954,760 | 103,951,323 | 103,951,323 | 103,951,323 | 150 |
---|
Retained Earnings | 1,483 | 0 | 2,346,782 | 0 | 14,535,081 | 0 | 11,886,247 | 21,566,446 | 9,886,611 | 9,886,611 | 19,940,000 | 171,238,173 | 39,822,000 | 115,995,000 | 131,561,000 | 77,249,000 | 144,903,000 | 114,375,410 | 213,938,000 | 0 | 229,069,000 | 233,600,000 | 197,416,000 | 204,912,000 | 203,669,000 | 204,501,000 | 168,473,000 | 172,980,000 | 169,018,000 | 174,993,000 | 164,735,000 | 176,922,000 | 180,802,000 | 183,599,000 | 179,556,000 | 193,263,000 | 197,361,000 | 205,213,000 | 203,114,000 | 224,474,000 | 227,457,000 | 243,491,000 | 243,790,000 | 248,446,000 | 233,117,000 | 243,195,000 | 231,967,000 | 253,828,000 | 257,313,000 | 261,274,000 | 115,523,000 | 265,428,000 | 130,443,000 | 272,029,000 | 104,786,000 | 264,345,000 | 144,473,000 | 142,821,000 | 125,709,000 | 144,532,000 | 141,639,000 | 153,525,000 | 143,241,000 | 298,028,000 | 152,453,000 | 144,582,000 | 139,709,000 | 298,826,000 | 296,914,000 |
| 296,914,000 | 298,826,000 | 139,709,000 | 144,582,000 | 152,453,000 | 298,028,000 | 143,241,000 | 153,525,000 | 141,639,000 | 144,532,000 | 125,709,000 | 142,821,000 | 144,473,000 | 264,345,000 | 104,786,000 | 272,029,000 | 130,443,000 | 265,428,000 | 115,523,000 | 261,274,000 | 257,313,000 | 253,828,000 | 231,967,000 | 243,195,000 | 233,117,000 | 248,446,000 | 243,790,000 | 243,491,000 | 227,457,000 | 224,474,000 | 203,114,000 | 205,213,000 | 197,361,000 | 193,263,000 | 179,556,000 | 183,599,000 | 180,802,000 | 176,922,000 | 164,735,000 | 174,993,000 | 169,018,000 | 172,980,000 | 168,473,000 | 204,501,000 | 203,669,000 | 204,912,000 | 197,416,000 | 233,600,000 | 229,069,000 | 0 | 213,938,000 | 114,375,410 | 144,903,000 | 77,249,000 | 131,561,000 | 115,995,000 | 39,822,000 | 171,238,173 | 19,940,000 | 9,886,611 | 9,886,611 | 21,566,446 | 11,886,247 | 0 | 14,535,081 | 0 | 2,346,782 | 0 | 1,483 |
---|
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 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 |
| 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 39,202,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -4,613,000 | -22,578,000 | -22,578,000 | -22,578,000 | -22,578,000 | -26,092,000 | -26,092,000 | -26,092,000 | -26,092,000 | -26,092,000 | -26,092,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,662,000 | -10,476,000 | -10,476,000 | 0 | -9,558,000 | 0 | -12,172,000 | -12,172,000 | -12,172,000 | -8,172,000 | -8,172,000 | -8,172,275 | -8,172,000 | -7,212,088 | -7,212,088 | -5,427,507 | -5,427,507 | 0 | 0 | 0 | -158,224 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,062,106 | 0 | 87,536,000 | 88,804,000 | 0 | 95,470,000 | 0 | 108,978,000 | 0 | 115,002,000 | 10,958,000 | 165,161,000 | 10,772,000 | 178,368,000 | 184,967,000 | 219,214,000 | 223,576,000 | 228,302,000 | 232,647,000 | 271,831,000 | 276,830,000 | 283,248,000 | 272,811,000 | 283,915,000 | 289,049,000 | 294,458,000 | 301,762,000 | 318,556,000 | 328,784,000 | 335,330,000 | 340,023,000 | 369,272,000 | 393,461,000 | 398,782,000 | 406,408,000 | 433,067,000 | 439,731,000 | 446,272,000 | 453,809,000 | 495,702,000 | 368,860,000 | 508,810,000 | 380,461,000 | 567,439,000 | 439,285,000 | 572,101,000 | 578,036,000 | 610,465,000 | 617,774,000 | 36,360,000 | 36,358,000 | 37,121,000 | -97,625,000 | 34,589,000 | 34,586,000 | 34,586,000 | -97,428,000 | -97,271,000 |
| -97,271,000 | -97,428,000 | 34,586,000 | 34,586,000 | 34,589,000 | -97,625,000 | 37,121,000 | 36,358,000 | 36,360,000 | 617,774,000 | 610,465,000 | 578,036,000 | 572,101,000 | 439,285,000 | 567,439,000 | 380,461,000 | 508,810,000 | 368,860,000 | 495,702,000 | 453,809,000 | 446,272,000 | 439,731,000 | 433,067,000 | 406,408,000 | 398,782,000 | 393,461,000 | 369,272,000 | 340,023,000 | 335,330,000 | 328,784,000 | 318,556,000 | 301,762,000 | 294,458,000 | 289,049,000 | 283,915,000 | 272,811,000 | 283,248,000 | 276,830,000 | 271,831,000 | 232,647,000 | 228,302,000 | 223,576,000 | 219,214,000 | 184,967,000 | 178,368,000 | 10,772,000 | 165,161,000 | 10,958,000 | 115,002,000 | 0 | 108,978,000 | 0 | 95,470,000 | 0 | 88,804,000 | 87,536,000 | 0 | 4,062,106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|