> Total Assets | 2,112,146 | 1,698,323 | 1,700,094 | 2,059,455 | 2,896,549 | 3,050,061 | 3,398,165 | 3,499,077 | 4,423,082 | 4,539,680 | 4,489,616 | 4,407,625 | 4,523,697 | 5,729,794 | 5,587,687 | 5,516,709 | 5,969,800 | 7,076,366 | 7,062,218 | 7,229,424 | 7,175,755 | 7,363,737 | 7,621,557 | 7,575,950 | 8,846,495 | 8,669,792 | 8,364,985 | 7,723,079 | 8,088,044 | 8,580,959 | 8,525,327 | 10,042,335 | 10,381,359 | 11,073,872 | 10,437,502 | 9,643,655 | 9,593,074 | 10,358,381 | 13,459,683 | 14,790,961 | 13,903,942 | 16,131,182 | 16,088,683 | 16,636,262 | 17,420,186 | 18,817,779 | 18,349,015 | 19,211,420 | 19,783,694 | 20,951,772 | 20,978,693 | 19,598,387 | 19,625,297 | 19,392,187 | 17,854,136 | 17,998,555 | 18,557,917 | 19,628,016 | 20,986,902 | 20,458,257 | 21,006,727 | 21,845,707 | 21,707,558 | 22,219,245 | 21,250,207 | 21,416,548 | 21,811,653 | 24,063,930 | 23,473,348 | 24,307,739 | 24,841,218 | 24,141,636 | 23,618,740 | 24,333,283 | 23,725,830 | 24,348,632 | 23,776,627 | 24,339,907 | 24,333,894 | 22,728,606 | 24,114,083 | 25,215,819 | 25,778,152 | 26,466,130 |
| 26,466,130 | 25,778,152 | 25,215,819 | 24,114,083 | 22,728,606 | 24,333,894 | 24,339,907 | 23,776,627 | 24,348,632 | 23,725,830 | 24,333,283 | 23,618,740 | 24,141,636 | 24,841,218 | 24,307,739 | 23,473,348 | 24,063,930 | 21,811,653 | 21,416,548 | 21,250,207 | 22,219,245 | 21,707,558 | 21,845,707 | 21,006,727 | 20,458,257 | 20,986,902 | 19,628,016 | 18,557,917 | 17,998,555 | 17,854,136 | 19,392,187 | 19,625,297 | 19,598,387 | 20,978,693 | 20,951,772 | 19,783,694 | 19,211,420 | 18,349,015 | 18,817,779 | 17,420,186 | 16,636,262 | 16,088,683 | 16,131,182 | 13,903,942 | 14,790,961 | 13,459,683 | 10,358,381 | 9,593,074 | 9,643,655 | 10,437,502 | 11,073,872 | 10,381,359 | 10,042,335 | 8,525,327 | 8,580,959 | 8,088,044 | 7,723,079 | 8,364,985 | 8,669,792 | 8,846,495 | 7,575,950 | 7,621,557 | 7,363,737 | 7,175,755 | 7,229,424 | 7,062,218 | 7,076,366 | 5,969,800 | 5,516,709 | 5,587,687 | 5,729,794 | 4,523,697 | 4,407,625 | 4,489,616 | 4,539,680 | 4,423,082 | 3,499,077 | 3,398,165 | 3,050,061 | 2,896,549 | 2,059,455 | 1,700,094 | 1,698,323 | 2,112,146 |
---|
> 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 | 0 | 0 | 0 | 0 | 0 | 16,002,906 | 16,645,836 | 18,015,350 | 17,410,715 | 17,960,431 | 18,820,580 | 18,415,222 | 18,766,343 | 17,785,557 | 18,186,140 | 18,500,963 | 20,566,709 | 19,940,481 | 19,882,764 | 19,449,452 | 19,144,982 | 18,564,194 | 19,219,120 | 18,808,206 | 19,873,135 | 19,151,341 | 19,743,215 | 19,708,220 | 18,216,080 | 19,701,992 | 20,043,255 | 20,582,866 | 21,116,948 |
| 21,116,948 | 20,582,866 | 20,043,255 | 19,701,992 | 18,216,080 | 19,708,220 | 19,743,215 | 19,151,341 | 19,873,135 | 18,808,206 | 19,219,120 | 18,564,194 | 19,144,982 | 19,449,452 | 19,882,764 | 19,940,481 | 20,566,709 | 18,500,963 | 18,186,140 | 17,785,557 | 18,766,343 | 18,415,222 | 18,820,580 | 17,960,431 | 17,410,715 | 18,015,350 | 16,645,836 | 16,002,906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 76,064 | 17,249 | 371,691 | 295,728 | 333,255 | 109,217 | 468,398 | 580,678 | 125,524 | 525,434 | 372,107 | 419,435 | 288,836 | 224,422 | 448,665 | 276,703 | 275,350 | 262,830 | 458,670 | 558,989 | 454,822 | 269,274 | 303,488 | 925,593 | 640,746 | 1,067,180 | 977,329 | 561,506 | 992,154 | 648,767 | 1,087,733 | 790,103 | 1,122,221 | 581,592 | 588,458 | 1,691,678 | 294,959 | 596,492 | 626,227 | 949,599 | 1,167,630 | 1,210,945 | 1,243,843 | 1,411,792 | 1,191,568 | 1,848,560 | 916,188 | 796,159 | 1,047,351 | 957,659 | 1,132,670 | 1,087,666 | 758,238 | 1,171,975 | 1,010,304 | 717,330 | 591,211 | 989,936 | 933,182 | 624,264 | 356,460 | 833,806 | 936,297 | 401,329 | 387,716 | 613,474 | 414,391 | 411,009 | 501,302 | 962,477 | 1,447,336 | 784,952 | 916,701 | 1,462,760 | 785,014 | 966,817 | 334,954 | 469,409 | 603,838 | 717,832 | 508,089 | 557,610 | 450,504 | 416,483 |
| 416,483 | 450,504 | 557,610 | 508,089 | 717,832 | 603,838 | 469,409 | 334,954 | 966,817 | 785,014 | 1,462,760 | 916,701 | 784,952 | 1,447,336 | 962,477 | 501,302 | 411,009 | 414,391 | 613,474 | 387,716 | 401,329 | 936,297 | 833,806 | 356,460 | 624,264 | 933,182 | 989,936 | 591,211 | 717,330 | 1,010,304 | 1,171,975 | 758,238 | 1,087,666 | 1,132,670 | 957,659 | 1,047,351 | 796,159 | 916,188 | 1,848,560 | 1,191,568 | 1,411,792 | 1,243,843 | 1,210,945 | 1,167,630 | 949,599 | 626,227 | 596,492 | 294,959 | 1,691,678 | 588,458 | 581,592 | 1,122,221 | 790,103 | 1,087,733 | 648,767 | 992,154 | 561,506 | 977,329 | 1,067,180 | 640,746 | 925,593 | 303,488 | 269,274 | 454,822 | 558,989 | 458,670 | 262,830 | 275,350 | 276,703 | 448,665 | 224,422 | 288,836 | 419,435 | 372,107 | 525,434 | 125,524 | 580,678 | 468,398 | 109,217 | 333,255 | 295,728 | 371,691 | 17,249 | 76,064 |
---|
Short-term Investments | 2,063 | 1,925 | 2,378 | 1,950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 420,000 | 300,000 | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,000 | 0 | 20,000 | 0 | 0 | 0 | 22,027 | 23,047 | 0 | 0 | 0 | 0 | 0 | 134,614 | 96,902 | 144,372 | 158,674 | 0 | 50,000 | 52,000 | 10,000 | 30,265 | 80,548 | 40,474 | 10,069 | 109,537 | 23,140 | 0 | 0 | 34,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,103 | 0 | 0 | 23,140 | 109,537 | 10,069 | 40,474 | 80,548 | 30,265 | 10,000 | 52,000 | 50,000 | 0 | 158,674 | 144,372 | 96,902 | 134,614 | 0 | 0 | 0 | 0 | 0 | 23,047 | 22,027 | 0 | 0 | 0 | 20,000 | 0 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200,000 | 300,000 | 420,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,950 | 2,378 | 1,925 | 2,063 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69,827 | 71,699 | 77,212 | 105,389 | 171,515 | 175,427 | 115,071 | 130,649 | 140,779 | 1,392 | 2,064 | 2,773 | 193,854 | 211,976 | 255,123 | 256,291 | 298,205 | 205,735 | 392,729 | 403,867 | 411,950 | 442,050 | 484,922 | 533,175 | 30,647 | 36,842 | 38,704 | 43,463 |
| 43,463 | 38,704 | 36,842 | 30,647 | 533,175 | 484,922 | 442,050 | 411,950 | 403,867 | 392,729 | 205,735 | 298,205 | 256,291 | 255,123 | 211,976 | 193,854 | 2,773 | 2,064 | 1,392 | 140,779 | 130,649 | 115,071 | 175,427 | 171,515 | 105,389 | 77,212 | 71,699 | 69,827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 0 | 0 | 0 | 0 | 0 | 111,403 | 26,004 | 91,483 | 149,637 | 107,207 | 72,758 | 167,980 | 32,394 | 121,927 | 206,682 | 451,484 | 183,877 | 154,893 | 165,090 | 160,252 | 213,917 | 152,616 | 195,764 | 213,444 | 174,631 | 492,488 | 214,181 | 496,551 | 524,674 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 524,674 | 496,551 | 214,181 | 492,488 | 174,631 | 213,444 | 195,764 | 152,616 | 213,917 | 160,252 | 165,090 | 154,893 | 183,877 | 451,484 | 206,682 | 121,927 | 32,394 | 167,980 | 72,758 | 107,207 | 149,637 | 91,483 | 26,004 | 111,403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,230,408 | 3,310,691 | 3,497,221 | 3,532,866 | 4,424,975 | 5,391,767 | 4,996,653 | 5,054,546 | 5,114,163 | 4,917,624 | 4,475,497 | 4,625,286 | 4,596,693 | 4,625,675 | 4,512,526 | 4,412,091 | 5,172,563 | 5,195,285 | 5,349,183 |
| 5,349,183 | 5,195,285 | 5,172,563 | 4,412,091 | 4,512,526 | 4,625,675 | 4,596,693 | 4,625,286 | 4,475,497 | 4,917,624 | 5,114,163 | 5,054,546 | 4,996,653 | 5,391,767 | 4,424,975 | 3,532,866 | 3,497,221 | 3,310,691 | 3,230,408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23,014 | 21,288 | 21,115 | 23,903 | 358,803 | 76,600 | 79,330 | 77,449 | 395,291 | 79,287 | 400,668 | 401,936 | 397,202 | 654,339 | 657,515 | 691,165 | 712,406 | 709,461 | 761,563 | 762,240 | 771,655 | 780,371 | 789,758 | 808,153 | 0 | 747,447 | 735,865 | 737,590 | 766,133 | 516,912 | 518,549 | 526,718 | 527,333 | 609,798 | 610,129 | 623,856 | 623,279 | 622,383 | 627,857 | 637,481 | 644,156 | 592,701 | 593,433 | 610,578 | 788,440 | 885,668 | 932,251 | 950,194 | 1,183,725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,481,648 | 1,484,783 | 1,488,715 | 1,515,220 | 1,507,030 | 1,489,359 | 1,728,524 | 1,853,004 | 1,882,856 | 1,901,676 | 2,010,732 | 2,213,410 | 2,214,044 | 2,408,891 | 2,925,727 | 3,540,187 | 3,606,372 | 3,667,803 | 3,660,703 | 3,653,511 | 3,620,907 | 3,588,695 | 3,609,857 | 3,503,300 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 3,503,300 | 3,609,857 | 3,588,695 | 3,620,907 | 3,653,511 | 3,660,703 | 3,667,803 | 3,606,372 | 3,540,187 | 2,925,727 | 2,408,891 | 2,214,044 | 2,213,410 | 2,010,732 | 1,901,676 | 1,882,856 | 1,853,004 | 1,728,524 | 1,489,359 | 1,507,030 | 1,515,220 | 1,488,715 | 1,484,783 | 1,481,648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,183,725 | 950,194 | 932,251 | 885,668 | 788,440 | 610,578 | 593,433 | 592,701 | 644,156 | 637,481 | 627,857 | 622,383 | 623,279 | 623,856 | 610,129 | 609,798 | 527,333 | 526,718 | 518,549 | 516,912 | 766,133 | 737,590 | 735,865 | 747,447 | 0 | 808,153 | 789,758 | 780,371 | 771,655 | 762,240 | 761,563 | 709,461 | 712,406 | 691,165 | 657,515 | 654,339 | 397,202 | 401,936 | 400,668 | 79,287 | 395,291 | 77,449 | 79,330 | 76,600 | 358,803 | 23,903 | 21,115 | 21,288 | 23,014 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 67,132 | 67,132 |
| 67,132 | 67,132 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 32,763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,951 | 23,886 | 24,803 | 26,584 | 28,430 | 28,201 | 50,178 | 53,055 | 49,324 | 68,929 | 47,142 | 46,001 | 90,001 | 79,825 | 62,522 | 61,483 | 60,513 | 59,397 | 58,145 | 56,870 | 55,768 | 54,640 | 54,483 | 54,325 | 54,029 | 53,897 | 53,839 | 53,577 |
| 53,577 | 53,839 | 53,897 | 54,029 | 54,325 | 54,483 | 54,640 | 55,768 | 56,870 | 58,145 | 59,397 | 60,513 | 61,483 | 62,522 | 79,825 | 90,001 | 46,001 | 47,142 | 68,929 | 49,324 | 53,055 | 50,178 | 28,201 | 28,430 | 26,584 | 24,803 | 23,886 | 22,951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,101 | 25,639 | 24,914 | 59,181 | 62,689 | 82,667 | 119,185 | 195,468 | 223,027 | 219,508 | 216,197 | 245,778 | 243,964 | 240,713 | 204,958 | 219,212 | 219,003 | 215,899 | 212,399 | 208,830 | 205,672 | 210,987 | 208,317 | 205,609 | 203,079 | 200,854 | 198,846 | 196,473 | 194,304 | 192,113 | 191,530 | 190,355 | 185,612 | 183,931 | 183,280 | 308,810 |
| 308,810 | 183,280 | 183,931 | 185,612 | 190,355 | 191,530 | 192,113 | 194,304 | 196,473 | 198,846 | 200,854 | 203,079 | 205,609 | 208,317 | 210,987 | 205,672 | 208,830 | 212,399 | 215,899 | 219,003 | 219,212 | 204,958 | 240,713 | 243,964 | 245,778 | 216,197 | 219,508 | 223,027 | 195,468 | 119,185 | 82,667 | 62,689 | 59,181 | 24,914 | 25,639 | 27,101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154,769 | 147,101 | 141,334 | 132,712 | 132,780 | 118,845 | 117,325 | 115,216 | 304,074 | 116,175 | 123,971 | 120,791 | 125,267 | 128,225 | 127,402 | 128,609 | 136,349 | 123,602 | 131,414 |
| 131,414 | 123,602 | 136,349 | 128,609 | 127,402 | 128,225 | 125,267 | 120,791 | 123,971 | 116,175 | 304,074 | 115,216 | 117,325 | 118,845 | 132,780 | 132,712 | 141,334 | 147,101 | 154,769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 1,578,537 | 1,113,624 | 548,326 | 847,148 | 1,297,393 | 1,421,791 | 1,370,550 | 1,205,271 | 2,099,142 | 1,980,251 | 2,040,524 | 1,700,642 | 1,532,255 | 2,689,370 | 2,549,857 | 2,373,075 | 2,657,428 | 3,561,815 | 3,522,599 | 3,477,172 | 3,348,800 | 3,332,436 | 3,510,149 | 3,306,149 | 4,362,020 | 3,822,055 | 3,510,385 | 2,700,910 | 2,819,135 | 3,058,082 | 3,001,972 | 4,491,247 | 4,299,540 | 5,147,177 | 3,934,364 | 2,577,390 | 2,464,544 | 3,579,109 | 6,533,399 | 7,660,697 | 5,539,454 | 8,070,514 | 7,227,830 | 7,544,577 | 7,794,383 | 9,696,595 | 8,860,918 | 9,545,932 | 9,375,309 | 10,251,277 | 10,252,720 | 8,304,089 | 8,044,049 | 7,990,733 | 5,594,246 | 5,871,196 | 6,147,282 | 7,784,170 | 8,851,004 | 8,340,213 | 8,592,918 | 9,650,057 | 9,263,973 | 9,771,850 | 8,315,569 | 8,816,491 | 9,042,376 | 11,482,419 | 10,314,248 | 11,533,798 | 13,365,713 | 12,563,128 | 11,796,830 | 12,970,163 | 12,241,713 | 12,983,457 | 12,379,428 | 12,824,074 | 12,670,632 | 10,974,909 | 12,246,557 | 13,203,253 | 13,847,244 | 14,544,913 |
| 14,544,913 | 13,847,244 | 13,203,253 | 12,246,557 | 10,974,909 | 12,670,632 | 12,824,074 | 12,379,428 | 12,983,457 | 12,241,713 | 12,970,163 | 11,796,830 | 12,563,128 | 13,365,713 | 11,533,798 | 10,314,248 | 11,482,419 | 9,042,376 | 8,816,491 | 8,315,569 | 9,771,850 | 9,263,973 | 9,650,057 | 8,592,918 | 8,340,213 | 8,851,004 | 7,784,170 | 6,147,282 | 5,871,196 | 5,594,246 | 7,990,733 | 8,044,049 | 8,304,089 | 10,252,720 | 10,251,277 | 9,375,309 | 9,545,932 | 8,860,918 | 9,696,595 | 7,794,383 | 7,544,577 | 7,227,830 | 8,070,514 | 5,539,454 | 7,660,697 | 6,533,399 | 3,579,109 | 2,464,544 | 2,577,390 | 3,934,364 | 5,147,177 | 4,299,540 | 4,491,247 | 3,001,972 | 3,058,082 | 2,819,135 | 2,700,910 | 3,510,385 | 3,822,055 | 4,362,020 | 3,306,149 | 3,510,149 | 3,332,436 | 3,348,800 | 3,477,172 | 3,522,599 | 3,561,815 | 2,657,428 | 2,373,075 | 2,549,857 | 2,689,370 | 1,532,255 | 1,700,642 | 2,040,524 | 1,980,251 | 2,099,142 | 1,205,271 | 1,370,550 | 1,421,791 | 1,297,393 | 847,148 | 548,326 | 1,113,624 | 1,578,537 |
---|
> Total Current 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 | 0 | 0 | 0 | 0 | 4,735,573 | 5,956,810 | 7,015,300 | 6,610,176 | 6,339,893 | 7,807,450 | 7,397,480 | 7,374,328 | 5,688,320 | 6,163,803 | 5,210,836 | 7,642,899 | 5,444,309 | 7,055,347 | 8,521,030 | 7,966,665 | 7,946,697 | 9,108,115 | 7,997,011 | 7,847,539 | 8,278,623 | 8,013,972 | 6,849,406 | 6,260,995 | 7,700,721 | 8,697,317 | 10,229,521 | 11,182,425 |
| 11,182,425 | 10,229,521 | 8,697,317 | 7,700,721 | 6,260,995 | 6,849,406 | 8,013,972 | 8,278,623 | 7,847,539 | 7,997,011 | 9,108,115 | 7,946,697 | 7,966,665 | 8,521,030 | 7,055,347 | 5,444,309 | 7,642,899 | 5,210,836 | 6,163,803 | 5,688,320 | 7,374,328 | 7,397,480 | 7,807,450 | 6,339,893 | 6,610,176 | 7,015,300 | 5,956,810 | 4,735,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,308,762 | 4,520,245 | 6,330,572 | 390,000 | 390,000 | 800,000 | 800,000 | 510,000 | 610,010 | 3,533,250 | 3,307,932 | 5,439,491 | 3,468,423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,468,423 | 5,439,491 | 3,307,932 | 3,533,250 | 610,010 | 510,000 | 800,000 | 800,000 | 390,000 | 390,000 | 6,330,572 | 4,520,245 | 4,308,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,308,762 | 4,520,245 | 6,330,572 | 390,000 | 390,000 | 800,000 | 800,000 | 510,000 | 610,010 | 3,533,250 | 3,307,932 | 5,439,491 | 3,468,423 | 4,826,942 | 6,804,731 | 6,497,081 | 6,581,278 | 7,244,362 | 6,877,694 | 6,797,978 | 7,098,536 | 6,625,932 | 5,191,433 | 4,517,414 | 6,713,637 | 7,453,919 | 8,851,706 | 9,631,406 |
| 9,631,406 | 8,851,706 | 7,453,919 | 6,713,637 | 4,517,414 | 5,191,433 | 6,625,932 | 7,098,536 | 6,797,978 | 6,877,694 | 7,244,362 | 6,581,278 | 6,497,081 | 6,804,731 | 4,826,942 | 3,468,423 | 5,439,491 | 3,307,932 | 3,533,250 | 610,010 | 510,000 | 800,000 | 800,000 | 390,000 | 390,000 | 6,330,572 | 4,520,245 | 4,308,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 47,810 | 133,442 | 32,036 | 89,079 | 115,977 | 88,104 | 67,105 | 147,695 | 93,386 | 104,586 | 138,289 | 196,640 | 226,788 | 300,418 | 205,117 | 455,087 | 350,158 | 192,847 | 645,962 | 677,068 | 553,593 | 411,812 | 599,054 | 499,020 | 690,267 | 553,104 | 376,842 | 409,766 | 722,438 | 893,410 | 555,067 | 745,166 | 896,094 | 799,560 | 840,717 | 842,579 | 268,028 | 235,856 | 531,189 | 882,571 | 608,867 | 857,906 | 969,276 | 701,307 | 625,612 | 695,683 | 422,711 | 519,939 | 386,486 | 482,490 | 937,074 | 760,876 | 795,312 | 1,320,282 | 1,047,440 | 733,172 | 545,360 | 777,814 | 743,910 | 737,717 | 529,719 | 1,056,715 | 813,184 | 747,821 | 759,656 | 880,144 | 861,407 | 1,238,805 | 1,009,893 | 851,480 | 929,975 | 849,735 | 760,678 | 683,105 | 599,383 | 533,956 | 615,020 | 774,111 | 840,921 | 675,060 | 572,463 | 787,357 | 922,996 | 1,061,200 |
| 1,061,200 | 922,996 | 787,357 | 572,463 | 675,060 | 840,921 | 774,111 | 615,020 | 533,956 | 599,383 | 683,105 | 760,678 | 849,735 | 929,975 | 851,480 | 1,009,893 | 1,238,805 | 861,407 | 880,144 | 759,656 | 747,821 | 813,184 | 1,056,715 | 529,719 | 737,717 | 743,910 | 777,814 | 545,360 | 733,172 | 1,047,440 | 1,320,282 | 795,312 | 760,876 | 937,074 | 482,490 | 386,486 | 519,939 | 422,711 | 695,683 | 625,612 | 701,307 | 969,276 | 857,906 | 608,867 | 882,571 | 531,189 | 235,856 | 268,028 | 842,579 | 840,717 | 799,560 | 896,094 | 745,166 | 555,067 | 893,410 | 722,438 | 409,766 | 376,842 | 553,104 | 690,267 | 499,020 | 599,054 | 411,812 | 553,593 | 677,068 | 645,962 | 192,847 | 350,158 | 455,087 | 205,117 | 300,418 | 226,788 | 196,640 | 138,289 | 104,586 | 93,386 | 147,695 | 67,105 | 88,104 | 115,977 | 89,079 | 32,036 | 133,442 | 47,810 |
---|
Other Current 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 | 0 | 0 | 0 | 0 | 1,006,961 | 2,188,619 | 1,474,825 | 1,579,826 | 1,340,907 | 1,908,728 | 1,551,657 | 1,645,234 | 1,682,587 | 1,873,540 | 1,167,324 | 1,063,089 | 958,778 | 1,369,881 | 779,489 | 613,165 | 598,133 | 1,174,296 | 513,655 | 509,409 | 395,191 | 455,878 | 653,556 | 887,437 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 887,437 | 653,556 | 455,878 | 395,191 | 509,409 | 513,655 | 1,174,296 | 598,133 | 613,165 | 779,489 | 1,369,881 | 958,778 | 1,063,089 | 1,167,324 | 1,873,540 | 1,682,587 | 1,645,234 | 1,551,657 | 1,908,728 | 1,340,907 | 1,579,826 | 1,474,825 | 2,188,619 | 1,006,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,652,687 | 3,831,540 | 3,839,520 | 4,869,940 | 4,478,451 | 4,844,683 | 4,596,463 | 3,850,133 | 3,862,048 | 4,244,702 | 5,135,919 | 4,100,805 | 4,810,102 | 5,821,226 | 4,713,914 | 4,545,836 | 4,505,936 | 3,617,723 | 3,362,488 |
| 3,362,488 | 3,617,723 | 4,505,936 | 4,545,836 | 4,713,914 | 5,821,226 | 4,810,102 | 4,100,805 | 5,135,919 | 4,244,702 | 3,862,048 | 3,850,133 | 4,596,463 | 4,844,683 | 4,478,451 | 4,869,940 | 3,839,520 | 3,831,540 | 2,652,687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -4,308,762 | -4,520,245 | -6,330,572 | -390,000 | -390,000 | -800,000 | -800,000 | -510,000 | -610,010 | -3,508,947 | -3,283,639 | -5,415,953 | -3,443,832 | 22,802 | 20,940 | 19,149 | 17,422 | 16,093 | 14,498 | 12,911 | 11,319 | 9,529 | 10,503 | 11,717 | 10,005 | 9,335 | 25,191 | 139,241 |
| 139,241 | 25,191 | 9,335 | 10,005 | 11,717 | 10,503 | 9,529 | 11,319 | 12,911 | 14,498 | 16,093 | 17,422 | 19,149 | 20,940 | 22,802 | -3,443,832 | -5,415,953 | -3,283,639 | -3,508,947 | -610,010 | -510,000 | -800,000 | -800,000 | -390,000 | -390,000 | -6,330,572 | -4,520,245 | -4,308,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,065 | 35,828 | 35,615 | 35,476 | 37,555 | 35,002 | 34,759 | 37,241 | 41,502 | 50,020 | 46,990 | 90,322 | 88,865 | 89,162 | 91,306 | 92,640 | 90,865 | 95,258 | 99,806 |
| 99,806 | 95,258 | 90,865 | 92,640 | 91,306 | 89,162 | 88,865 | 90,322 | 46,990 | 50,020 | 41,502 | 37,241 | 34,759 | 35,002 | 37,555 | 35,476 | 35,615 | 35,828 | 67,065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 533,600 | 584,697 | 1,151,765 | 1,212,304 | 1,599,151 | 1,628,253 | 2,027,592 | 2,293,775 | 2,323,930 | 2,559,386 | 2,449,027 | 2,706,913 | 2,991,339 | 3,040,383 | 3,037,811 | 3,143,577 | 3,312,303 | 3,514,474 | 3,539,567 | 3,752,193 | 3,826,846 | 4,031,176 | 4,111,300 | 4,269,693 | 4,484,343 | 4,847,609 | 4,854,512 | 5,022,068 | 5,268,797 | 5,522,720 | 5,523,287 | 5,550,991 | 6,081,799 | 5,926,674 | 6,503,140 | 7,066,254 | 7,128,498 | 6,779,206 | 6,926,177 | 7,130,134 | 8,364,388 | 8,060,521 | 8,860,683 | 9,091,491 | 9,625,613 | 9,120,950 | 9,487,821 | 9,665,177 | 10,408,058 | 10,700,118 | 10,725,568 | 11,293,870 | 11,581,198 | 11,401,386 | 12,259,787 | 12,127,231 | 12,410,535 | 11,841,073 | 12,106,051 | 12,088,765 | 12,385,956 | 12,167,642 | 12,414,574 | 12,414,181 | 12,900,926 | 12,568,550 | 12,733,834 | 12,552,948 | 13,135,254 | 12,774,354 | 11,475,908 | 11,578,901 | 11,821,720 | 11,362,917 | 11,483,903 | 11,364,963 | 11,396,992 | 11,515,616 | 11,663,054 | 11,753,483 | 11,867,306 | 12,012,338 | 11,924,976 | 11,912,563 |
| 11,912,563 | 11,924,976 | 12,012,338 | 11,867,306 | 11,753,483 | 11,663,054 | 11,515,616 | 11,396,992 | 11,364,963 | 11,483,903 | 11,362,917 | 11,821,720 | 11,578,901 | 11,475,908 | 12,774,354 | 13,135,254 | 12,552,948 | 12,733,834 | 12,568,550 | 12,900,926 | 12,414,181 | 12,414,574 | 12,167,642 | 12,385,956 | 12,088,765 | 12,106,051 | 11,841,073 | 12,410,535 | 12,127,231 | 12,259,787 | 11,401,386 | 11,581,198 | 11,293,870 | 10,725,568 | 10,700,118 | 10,408,058 | 9,665,177 | 9,487,821 | 9,120,950 | 9,625,613 | 9,091,491 | 8,860,683 | 8,060,521 | 8,364,388 | 7,130,134 | 6,926,177 | 6,779,206 | 7,128,498 | 7,066,254 | 6,503,140 | 5,926,674 | 6,081,799 | 5,550,991 | 5,523,287 | 5,522,720 | 5,268,797 | 5,022,068 | 4,854,512 | 4,847,609 | 4,484,343 | 4,269,693 | 4,111,300 | 4,031,176 | 3,826,846 | 3,752,193 | 3,539,567 | 3,514,474 | 3,312,303 | 3,143,577 | 3,037,811 | 3,040,383 | 2,991,339 | 2,706,913 | 2,449,027 | 2,559,386 | 2,323,930 | 2,293,775 | 2,027,592 | 1,628,253 | 1,599,151 | 1,212,304 | 1,151,765 | 584,697 | 533,600 |
---|
Common Stock | 460,000 | 460,000 | 911,000 | 924,649 | 938,418 | 946,826 | 1,190,215 | 1,191,260 | 1,205,602 | 0 | 0 | 1,342,813 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,454,199 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,454,199 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,475,699 | 1,342,813 | 0 | 0 | 1,205,602 | 1,191,260 | 1,190,215 | 946,826 | 938,418 | 924,649 | 911,000 | 460,000 | 460,000 |
---|
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | -17,889 | -17,889 | -17,889 | -16,690 | 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 | 0 | 0 | 0 | 0 | 0 | 2,361 | 3,109 | 19,304 | 20,642 | 22,205 | 22,023 | 19,824 | 22,145 | 19,191 | 18,820 | 16,250 | 10,538 | 9,931 | -4,958 | -469 | -469 | -1,053 | -1,053 | -1,053 | -1,053 | -1,053 | -1,053 | -1,053 | -1,053 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -1,053 | -1,053 | -1,053 | -1,053 | -1,053 | -1,053 | -1,053 | -1,053 | -469 | -469 | -4,958 | 9,931 | 10,538 | 16,250 | 18,820 | 19,191 | 22,145 | 19,824 | 22,023 | 22,205 | 20,642 | 19,304 | 3,109 | 2,361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|