> Total Assets | 133,893 | 331,989 | 0 | 301,202 | 301,202 | 51,750,458 | 53,239,999 | 58,075,415 | 60,506,058 | 60,523,691 | 60,755,199 | 52,326,292 | 62,420,943 | 65,507,039 | 68,020,424 | 62,972,078 | 0 | 67,019,540 | 77,901,041 | 76,816,795 | 87,163,733 | 82,767,086 | 89,571,058 | 89,571,058 | 90,104,870 | 90,104,870 | 96,046,624 | 96,046,624 | 99,038,127 | 99,038,127 | 93,793,994 | 93,793,994 | 94,452,391 | 94,452,391 | 100,448,970 | 100,448,970 | 0 | 102,576,625 | 107,042,166 | 109,604,731 | 107,831,765 | 105,082,208 | 105,078,716 | 105,191,564 | 103,568,324 | 104,770,056 | 108,125,465 | 110,387,238 | 109,197,376 | 109,636,157 | 118,396,419 | 120,600,258 | 120,296,103 | 125,689,779 | 121,996,294 | 126,303,000 | 125,007,000 | 124,695,000 | 134,024,000 | 131,938,323 | 133,624,402 | 134,053,352 | 139,803,807 | 140,841,718 | 139,295,855 |
| 139,295,855 | 140,841,718 | 139,803,807 | 134,053,352 | 133,624,402 | 131,938,323 | 134,024,000 | 124,695,000 | 125,007,000 | 126,303,000 | 121,996,294 | 125,689,779 | 120,296,103 | 120,600,258 | 118,396,419 | 109,636,157 | 109,197,376 | 110,387,238 | 108,125,465 | 104,770,056 | 103,568,324 | 105,191,564 | 105,078,716 | 105,082,208 | 107,831,765 | 109,604,731 | 107,042,166 | 102,576,625 | 0 | 100,448,970 | 100,448,970 | 94,452,391 | 94,452,391 | 93,793,994 | 93,793,994 | 99,038,127 | 99,038,127 | 96,046,624 | 96,046,624 | 90,104,870 | 90,104,870 | 89,571,058 | 89,571,058 | 82,767,086 | 87,163,733 | 76,816,795 | 77,901,041 | 67,019,540 | 0 | 62,972,078 | 68,020,424 | 65,507,039 | 62,420,943 | 52,326,292 | 60,755,199 | 60,523,691 | 60,506,058 | 58,075,415 | 53,239,999 | 51,750,458 | 301,202 | 301,202 | 0 | 331,989 | 133,893 |
---|
> 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 | 16,808,923 | 0 | 17,504,459 | 0 | 16,708,050 | 0 | 20,240,252 | 19,479,000 | 19,479,121 | 20,598,000 | 20,597,507 | 0 | 20,273,536 | 0 | 22,011,698 | 0 | 0 | 21,308,820 | 0 | 15,208,075 | 15,691,258 | 14,121,350 | 14,203,005 | 16,154,525 | 17,624,913 | 16,868,242 | 17,664,030 | 17,945,994 | 20,953,813 | 20,463,905 | 22,245,864 | 19,795,836 | 24,294,000 | 21,205,000 | 20,670,000 | 18,806,000 | 21,730,845 | 22,620,278 | 23,182,489 | 26,258,489 | 26,916,159 | 24,365,782 |
| 24,365,782 | 26,916,159 | 26,258,489 | 23,182,489 | 22,620,278 | 21,730,845 | 18,806,000 | 20,670,000 | 21,205,000 | 24,294,000 | 19,795,836 | 22,245,864 | 20,463,905 | 20,953,813 | 17,945,994 | 17,664,030 | 16,868,242 | 17,624,913 | 16,154,525 | 14,203,005 | 14,121,350 | 15,691,258 | 15,208,075 | 0 | 21,308,820 | 0 | 0 | 22,011,698 | 0 | 20,273,536 | 0 | 20,597,507 | 20,598,000 | 19,479,121 | 19,479,000 | 20,240,252 | 0 | 16,708,050 | 0 | 17,504,459 | 0 | 16,808,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 971,592 | 0 | 1,432,954 | 0 | 1,114,942 | 0 | 366,722 | 396,000 | 395,836 | 1,203,000 | 1,203,147 | 0 | 123,220 | 0 | 2,220,025 | 0 | 0 | 3,759,684 | 0 | 1,362,307 | 759,478 | 318,191 | 216,301 | 787,053 | 1,293,917 | 92,409 | 529,449 | 1,517,108 | 3,501,691 | 2,016,862 | 3,544,745 | 403,640 | 3,986,000 | 1,864,000 | 1,803,000 | 1,882,000 | 3,254,120 | 4,927,205 | 5,375,928 | 6,505,927 | 6,599,391 | 5,027,393 |
| 5,027,393 | 6,599,391 | 6,505,927 | 5,375,928 | 4,927,205 | 3,254,120 | 1,882,000 | 1,803,000 | 1,864,000 | 3,986,000 | 403,640 | 3,544,745 | 2,016,862 | 3,501,691 | 1,517,108 | 529,449 | 92,409 | 1,293,917 | 787,053 | 216,301 | 318,191 | 759,478 | 1,362,307 | 0 | 3,759,684 | 0 | 0 | 2,220,025 | 0 | 123,220 | 0 | 1,203,147 | 1,203,000 | 395,836 | 396,000 | 366,722 | 0 | 1,114,942 | 0 | 1,432,954 | 0 | 971,592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 100,522 | 249,940 | 0 | 80,086 | 80,086 | 4,503,508 | 4,572,228 | 5,036,670 | 7,507,224 | 7,146,593 | 7,889,954 | 4,798,905 | 6,340,166 | 7,283,814 | 7,541,862 | 7,205,161 | 0 | 6,812,773 | 8,154,659 | 8,578,654 | 8,572,280 | 12,294,197 | 13,765,123 | 13,787,282 | 13,589,277 | 13,589,277 | 12,190,592 | 13,098,717 | 17,454,425 | 17,454,425 | 15,628,066 | 15,628,066 | 17,025,155 | 17,025,155 | 16,586,318 | 16,586,318 | 0 | 14,415,633 | 13,437,901 | 11,881,009 | 13,358,076 | 12,222,268 | 10,691,725 | 11,280,105 | 9,673,320 | 10,044,582 | 11,692,607 | 11,915,197 | 12,013,335 | 12,986,785 | 12,990,229 | 13,366,900 | 13,358,566 | 14,274,574 | 14,384,038 | 13,696,000 | 12,423,000 | 12,321,000 | 10,690,000 | 13,224,002 | 9,350,090 | 11,246,015 | 11,373,950 | 11,563,433 | 9,727,319 |
| 9,727,319 | 11,563,433 | 11,373,950 | 11,246,015 | 9,350,090 | 13,224,002 | 10,690,000 | 12,321,000 | 12,423,000 | 13,696,000 | 14,384,038 | 14,274,574 | 13,358,566 | 13,366,900 | 12,990,229 | 12,986,785 | 12,013,335 | 11,915,197 | 11,692,607 | 10,044,582 | 9,673,320 | 11,280,105 | 10,691,725 | 12,222,268 | 13,358,076 | 11,881,009 | 13,437,901 | 14,415,633 | 0 | 16,586,318 | 16,586,318 | 17,025,155 | 17,025,155 | 15,628,066 | 15,628,066 | 17,454,425 | 17,454,425 | 13,098,717 | 12,190,592 | 13,589,277 | 13,589,277 | 13,787,282 | 13,765,123 | 12,294,197 | 8,572,280 | 8,578,654 | 8,154,659 | 6,812,773 | 0 | 7,205,161 | 7,541,862 | 7,283,814 | 6,340,166 | 4,798,905 | 7,889,954 | 7,146,593 | 7,507,224 | 5,036,670 | 4,572,228 | 4,503,508 | 80,086 | 80,086 | 0 | 249,940 | 100,522 |
---|
Inventory | 1,081 | 6,300 | 0 | 6,023 | 6,023 | 1,955,191 | 2,166,889 | 1,743,717 | 1,669,378 | 1,754,111 | 1,704,046 | 1,232,130 | 1,619,980 | 1,695,980 | 1,691,476 | 1,350,425 | 0 | 1,710,295 | 1,787,122 | 1,445,720 | 1,789,053 | 1,877,482 | 1,415,449 | 1,520,647 | 2,269,960 | 2,269,960 | 2,050,637 | 2,050,637 | 2,413,068 | 2,413,068 | 1,808,539 | 1,808,539 | 2,369,205 | 2,369,205 | 2,012,403 | 2,012,403 | 0 | 2,771,191 | 2,099,699 | 2,907,217 | 2,937,590 | 2,423,886 | 2,128,986 | 2,969,590 | 3,027,586 | 2,801,058 | 2,735,443 | 3,300,187 | 3,097,310 | 2,722,559 | 2,682,124 | 3,105,475 | 3,406,737 | 3,121,279 | 3,069,976 | 3,310,000 | 3,508,000 | 3,428,000 | 3,531,000 | 3,776,417 | 4,175,380 | 4,320,050 | 4,254,620 | 4,770,825 | 4,721,505 |
| 4,721,505 | 4,770,825 | 4,254,620 | 4,320,050 | 4,175,380 | 3,776,417 | 3,531,000 | 3,428,000 | 3,508,000 | 3,310,000 | 3,069,976 | 3,121,279 | 3,406,737 | 3,105,475 | 2,682,124 | 2,722,559 | 3,097,310 | 3,300,187 | 2,735,443 | 2,801,058 | 3,027,586 | 2,969,590 | 2,128,986 | 2,423,886 | 2,937,590 | 2,907,217 | 2,099,699 | 2,771,191 | 0 | 2,012,403 | 2,012,403 | 2,369,205 | 2,369,205 | 1,808,539 | 1,808,539 | 2,413,068 | 2,413,068 | 2,050,637 | 2,050,637 | 2,269,960 | 2,269,960 | 1,520,647 | 1,415,449 | 1,877,482 | 1,789,053 | 1,445,720 | 1,787,122 | 1,710,295 | 0 | 1,350,425 | 1,691,476 | 1,695,980 | 1,619,980 | 1,232,130 | 1,704,046 | 1,754,111 | 1,669,378 | 1,743,717 | 2,166,889 | 1,955,191 | 6,023 | 6,023 | 0 | 6,300 | 1,081 |
---|
> 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 | 72,762,135 | 0 | 72,600,411 | 0 | 79,338,574 | 0 | 78,797,875 | 0 | 74,314,873 | 0 | 73,854,884 | 0 | 80,175,434 | 0 | 80,564,927 | 0 | 0 | 86,522,945 | 0 | 89,870,641 | 89,500,306 | 89,446,974 | 90,567,051 | 91,970,940 | 92,762,325 | 92,329,134 | 91,972,127 | 100,450,425 | 99,646,445 | 99,832,198 | 0 | 102,200,458 | 101,044,000 | 102,843,000 | 103,218,000 | 109,016,000 | 110,207,478 | 111,004,124 | 110,870,863 | 113,545,318 | 113,925,559 | 114,930,073 |
| 114,930,073 | 113,925,559 | 113,545,318 | 110,870,863 | 111,004,124 | 110,207,478 | 109,016,000 | 103,218,000 | 102,843,000 | 101,044,000 | 102,200,458 | 0 | 99,832,198 | 99,646,445 | 100,450,425 | 91,972,127 | 92,329,134 | 92,762,325 | 91,970,940 | 90,567,051 | 89,446,974 | 89,500,306 | 89,870,641 | 0 | 86,522,945 | 0 | 0 | 80,564,927 | 0 | 80,175,434 | 0 | 73,854,884 | 0 | 74,314,873 | 0 | 78,797,875 | 0 | 79,338,574 | 0 | 72,600,411 | 0 | 72,762,135 | 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 | 9,381 | 24,096 | 0 | 18,541 | 18,541 | 43,217,750 | 44,137,110 | 49,208,049 | 49,356,972 | 49,575,315 | 50,068,245 | 43,395,105 | 51,740,481 | 52,566,462 | 54,448,840 | 51,778,672 | 0 | 53,512,003 | 63,513,860 | 62,195,991 | 70,237,789 | 63,616,958 | 71,465,522 | 71,360,324 | 71,350,506 | 71,350,506 | 78,073,742 | 78,073,742 | 77,498,719 | 77,498,719 | 73,086,442 | 73,086,442 | 72,463,936 | 72,463,936 | 77,639,154 | 77,639,154 | 0 | 77,891,365 | 83,790,818 | 82,948,231 | 83,393,116 | 83,894,282 | 85,721,289 | 85,122,299 | 85,354,383 | 86,477,481 | 87,860,303 | 88,901,180 | 88,804,164 | 88,589,803 | 97,121,529 | 96,349,268 | 96,576,537 | 100,325,470 | 99,002,553 | 98,554,000 | 100,413,000 | 100,809,000 | 106,477,000 | 105,902,924 | 105,935,654 | 105,899,023 | 108,864,275 | 109,188,569 | 110,159,244 |
| 110,159,244 | 109,188,569 | 108,864,275 | 105,899,023 | 105,935,654 | 105,902,924 | 106,477,000 | 100,809,000 | 100,413,000 | 98,554,000 | 99,002,553 | 100,325,470 | 96,576,537 | 96,349,268 | 97,121,529 | 88,589,803 | 88,804,164 | 88,901,180 | 87,860,303 | 86,477,481 | 85,354,383 | 85,122,299 | 85,721,289 | 83,894,282 | 83,393,116 | 82,948,231 | 83,790,818 | 77,891,365 | 0 | 77,639,154 | 77,639,154 | 72,463,936 | 72,463,936 | 73,086,442 | 73,086,442 | 77,498,719 | 77,498,719 | 78,073,742 | 78,073,742 | 71,350,506 | 71,350,506 | 71,360,324 | 71,465,522 | 63,616,958 | 70,237,789 | 62,195,991 | 63,513,860 | 53,512,003 | 0 | 51,778,672 | 54,448,840 | 52,566,462 | 51,740,481 | 43,395,105 | 50,068,245 | 49,575,315 | 49,356,972 | 49,208,049 | 44,137,110 | 43,217,750 | 18,541 | 18,541 | 0 | 24,096 | 9,381 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 696,842 | 0 | 572,974 | 0 | 615,921 | 0 | 612,243 | 0 | 590,998 | 0 | 672,491 | 0 | 1,797,450 | 0 | 1,906,062 | 0 | 0 | 2,238,094 | 0 | 2,380,170 | 2,595,679 | 2,500,135 | 2,701,433 | 2,784,394 | 2,677,843 | 2,588,772 | 2,494,737 | 2,476,115 | 2,438,730 | 2,388,510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,388,510 | 2,438,730 | 2,476,115 | 2,494,737 | 2,588,772 | 2,677,843 | 2,784,394 | 2,701,433 | 2,500,135 | 2,595,679 | 2,380,170 | 0 | 2,238,094 | 0 | 0 | 1,906,062 | 0 | 1,797,450 | 0 | 672,491 | 0 | 590,998 | 0 | 612,243 | 0 | 615,921 | 0 | 572,974 | 0 | 696,842 | 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 | 166,000 | 166,000 | 645,000 | 645,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199,483 | 191,900 | 191,216 | 195,606 | 197,532 | 207,257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207,257 | 197,532 | 195,606 | 191,216 | 191,900 | 199,483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 645,000 | 645,000 | 166,000 | 166,000 | 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 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 51,990 | 49,599 | 44,782 | 42,493 | 40,204 | 37,915 | 1,262,685 | 33,481 | 31,187 | 28,894 | 1,111,530 | 0 | 1,015,970 | 29,325 | 945,109 | 25,983 | 770,763 | 696,842 | 696,842 | 572,974 | 572,974 | 538,891 | 615,921 | 612,243 | 612,243 | 571,678 | 590,998 | 672,491 | 672,491 | 1,753,539 | 1,797,450 | 0 | 1,906,062 | 2,315,335 | 2,251,328 | 2,238,094 | 2,215,118 | 2,380,170 | 2,595,679 | 2,500,135 | 2,701,433 | 2,784,394 | 2,677,843 | 2,588,772 | 2,494,737 | 2,476,115 | 2,438,730 | 2,388,510 | 2,286,157 | 2,331,958 | 2,272,000 | 2,224,000 | 2,207,000 | 2,345,000 | 2,383,686 | 2,403,127 | 2,329,019 | 2,451,676 | 2,420,908 | 2,438,367 |
| 2,438,367 | 2,420,908 | 2,451,676 | 2,329,019 | 2,403,127 | 2,383,686 | 2,345,000 | 2,207,000 | 2,224,000 | 2,272,000 | 2,331,958 | 2,286,157 | 2,388,510 | 2,438,730 | 2,476,115 | 2,494,737 | 2,588,772 | 2,677,843 | 2,784,394 | 2,701,433 | 2,500,135 | 2,595,679 | 2,380,170 | 2,215,118 | 2,238,094 | 2,251,328 | 2,315,335 | 1,906,062 | 0 | 1,797,450 | 1,753,539 | 672,491 | 672,491 | 590,998 | 571,678 | 612,243 | 612,243 | 615,921 | 538,891 | 572,974 | 572,974 | 696,842 | 696,842 | 770,763 | 25,983 | 945,109 | 29,325 | 1,015,970 | 0 | 1,111,530 | 28,894 | 31,187 | 33,481 | 1,262,685 | 37,915 | 40,204 | 42,493 | 44,782 | 49,599 | 51,990 | 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 | 704,969 | 0 | 676,931 | 0 | 648,911 | 0 | 686,913 | 0 | 637,433 | 0 | 718,457 | 0 | 738,830 | 0 | 767,500 | 0 | 0 | 891,735 | 0 | 1,769,182 | 1,782,328 | 1,592,456 | 1,388,137 | 1,326,243 | 1,183,302 | 936,198 | 887,587 | 852,781 | 858,447 | 867,151 | 0 | 0 | 1,182,765 | 1,165,568 | 1,008,672 | 2,722,202 | 1,920,868 | 2,665,343 | 2,642,821 | 2,229,367 | 2,316,082 | 2,332,462 |
| 2,332,462 | 2,316,082 | 2,229,367 | 2,642,821 | 2,665,343 | 1,920,868 | 2,722,202 | 1,008,672 | 1,165,568 | 1,182,765 | 0 | 0 | 867,151 | 858,447 | 852,781 | 887,587 | 936,198 | 1,183,302 | 1,326,243 | 1,388,137 | 1,592,456 | 1,782,328 | 1,769,182 | 0 | 891,735 | 0 | 0 | 767,500 | 0 | 738,830 | 0 | 718,457 | 0 | 637,433 | 0 | 686,913 | 0 | 648,911 | 0 | 676,931 | 0 | 704,969 | 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 | 121,447 | 305,934 | 0 | 226,327 | 226,327 | 12,802,928 | 14,026,880 | 18,165,676 | 19,338,981 | 18,846,954 | 18,835,044 | 23,773,112 | 19,603,542 | 21,778,144 | 22,984,375 | 29,317,621 | 0 | 30,139,422 | 26,940,096 | 38,239,067 | 34,552,833 | 41,155,543 | 46,929,520 | 46,987,253 | 47,639,313 | 47,639,313 | 54,292,645 | 54,292,645 | 54,598,618 | 54,598,618 | 54,862,332 | 54,862,332 | 55,284,357 | 55,284,357 | 61,562,627 | 61,562,627 | 0 | 61,872,071 | 63,788,436 | 63,951,330 | 63,824,231 | 61,354,554 | 60,916,201 | 59,220,303 | 58,042,009 | 59,172,622 | 63,262,491 | 64,124,376 | 63,987,955 | 64,046,314 | 72,309,263 | 72,226,119 | 72,492,799 | 76,884,628 | 75,086,254 | 75,701,000 | 74,565,000 | 73,380,000 | 82,803,000 | 77,698,758 | 80,715,711 | 80,733,705 | 86,957,238 | 84,037,899 | 80,929,944 |
| 80,929,944 | 84,037,899 | 86,957,238 | 80,733,705 | 80,715,711 | 77,698,758 | 82,803,000 | 73,380,000 | 74,565,000 | 75,701,000 | 75,086,254 | 76,884,628 | 72,492,799 | 72,226,119 | 72,309,263 | 64,046,314 | 63,987,955 | 64,124,376 | 63,262,491 | 59,172,622 | 58,042,009 | 59,220,303 | 60,916,201 | 61,354,554 | 63,824,231 | 63,951,330 | 63,788,436 | 61,872,071 | 0 | 61,562,627 | 61,562,627 | 55,284,357 | 55,284,357 | 54,862,332 | 54,862,332 | 54,598,618 | 54,598,618 | 54,292,645 | 54,292,645 | 47,639,313 | 47,639,313 | 46,987,253 | 46,929,520 | 41,155,543 | 34,552,833 | 38,239,067 | 26,940,096 | 30,139,422 | 0 | 29,317,621 | 22,984,375 | 21,778,144 | 19,603,542 | 23,773,112 | 18,835,044 | 18,846,954 | 19,338,981 | 18,165,676 | 14,026,880 | 12,802,928 | 226,327 | 226,327 | 0 | 305,934 | 121,447 |
---|
> Total Current Liabilities | 121,447 | 305,655 | 0 | 225,514 | 225,514 | 5,911,141 | 7,444,791 | 11,280,828 | 11,904,724 | 10,401,858 | 8,772,454 | 13,733,748 | 6,253,401 | 8,572,892 | 9,229,874 | 9,543,506 | 0 | 10,995,760 | 9,287,981 | 11,325,242 | 10,067,616 | 13,738,439 | 13,559,464 | 13,559,464 | 13,609,223 | 13,609,223 | 14,863,141 | 14,863,141 | 17,324,306 | 17,324,306 | 20,539,198 | 20,539,198 | 21,977,229 | 21,977,229 | 13,223,887 | 13,223,887 | 0 | 12,794,616 | 16,846,793 | 17,007,328 | 22,458,089 | 16,903,617 | 18,891,416 | 17,462,959 | 11,102,215 | 17,606,458 | 26,396,667 | 24,149,091 | 23,983,561 | 24,094,868 | 24,620,861 | 25,211,451 | 30,303,817 | 33,693,434 | 33,049,104 | 29,726,000 | 22,614,000 | 19,060,000 | 30,799,000 | 29,066,652 | 38,281,719 | 47,323,286 | 50,244,044 | 53,194,534 | 47,019,628 |
| 47,019,628 | 53,194,534 | 50,244,044 | 47,323,286 | 38,281,719 | 29,066,652 | 30,799,000 | 19,060,000 | 22,614,000 | 29,726,000 | 33,049,104 | 33,693,434 | 30,303,817 | 25,211,451 | 24,620,861 | 24,094,868 | 23,983,561 | 24,149,091 | 26,396,667 | 17,606,458 | 11,102,215 | 17,462,959 | 18,891,416 | 16,903,617 | 22,458,089 | 17,007,328 | 16,846,793 | 12,794,616 | 0 | 13,223,887 | 13,223,887 | 21,977,229 | 21,977,229 | 20,539,198 | 20,539,198 | 17,324,306 | 17,324,306 | 14,863,141 | 14,863,141 | 13,609,223 | 13,609,223 | 13,559,464 | 13,559,464 | 13,738,439 | 10,067,616 | 11,325,242 | 9,287,981 | 10,995,760 | 0 | 9,543,506 | 9,229,874 | 8,572,892 | 6,253,401 | 13,733,748 | 8,772,454 | 10,401,858 | 11,904,724 | 11,280,828 | 7,444,791 | 5,911,141 | 225,514 | 225,514 | 0 | 305,655 | 121,447 |
---|
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 | 607,245 | 0 | 561,583 | 0 | 2,405,287 | 0 | 4,055,628 | 37,364,000 | 9,692,421 | 36,841,000 | 9,677,585 | 0 | 1,678,008 | 0 | 671,797 | 0 | 0 | 8,975,981 | 0 | 7,491,456 | 5,471,752 | 312,156 | 6,153,636 | 11,312,750 | 11,671,560 | 11,726,557 | 11,068,937 | 7,168,941 | 7,785,561 | 12,625,497 | 0 | 0 | 9,844,000 | 5,008,000 | 1,522,000 | 9,587,000 | 9,953,291 | 17,687,377 | 25,717,023 | 18,779,921 | 24,702,574 | 21,254,295 |
| 21,254,295 | 24,702,574 | 18,779,921 | 25,717,023 | 17,687,377 | 9,953,291 | 9,587,000 | 1,522,000 | 5,008,000 | 9,844,000 | 0 | 0 | 12,625,497 | 7,785,561 | 7,168,941 | 11,068,937 | 11,726,557 | 11,671,560 | 11,312,750 | 6,153,636 | 312,156 | 5,471,752 | 7,491,456 | 0 | 8,975,981 | 0 | 0 | 671,797 | 0 | 1,678,008 | 0 | 9,677,585 | 36,841,000 | 9,692,421 | 37,364,000 | 4,055,628 | 0 | 2,405,287 | 0 | 561,583 | 0 | 607,245 | 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 | 37,364,000 | 37,364,000 | 36,841,000 | 36,841,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,414,020 | 11,312,054 | 11,425,610 | 11,484,494 | 10,887,014 | 6,850,853 | 7,438,326 | 12,268,389 | 0 | 13,529,153 | 9,769,980 | 4,462,358 | 1,153,866 | 8,711,475 | 9,471,814 | 17,064,729 | 25,053,989 | 18,112,429 | 24,009,184 | 20,476,972 |
| 20,476,972 | 24,009,184 | 18,112,429 | 25,053,989 | 17,064,729 | 9,471,814 | 8,711,475 | 1,153,866 | 4,462,358 | 9,769,980 | 13,529,153 | 0 | 12,268,389 | 7,438,326 | 6,850,853 | 10,887,014 | 11,484,494 | 11,425,610 | 11,312,054 | 5,414,020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,841,000 | 36,841,000 | 37,364,000 | 37,364,000 | 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 |
---|
Accounts payable | 17,856 | 5,119 | 0 | 44,654 | 44,654 | 1,357,961 | 1,865,036 | 3,849,961 | 3,857,539 | 3,473,280 | 4,236,671 | 3,887,181 | 2,281,318 | 6,829,716 | 5,264,022 | 3,934,567 | 0 | 4,455,489 | 8,526,802 | 4,868,386 | 4,623,756 | 5,016,851 | 5,637,331 | 5,637,331 | 5,095,441 | 5,095,441 | 6,309,673 | 6,309,673 | 10,274,436 | 10,274,436 | 5,348,193 | 5,348,193 | 7,872,357 | 7,872,357 | 4,907,108 | 4,907,108 | 0 | 7,828,220 | 5,696,074 | 7,607,952 | 9,104,096 | 7,061,795 | 4,575,346 | 4,633,013 | 4,141,067 | 5,505,276 | 6,035,790 | 5,366,978 | 5,347,039 | 5,717,902 | 6,411,572 | 6,344,612 | 7,446,534 | 8,785,238 | 9,152,280 | 7,942,000 | 7,056,000 | 6,935,000 | 9,621,000 | 6,851,401 | 6,301,032 | 6,295,126 | 11,915,655 | 8,743,561 | 8,287,566 |
| 8,287,566 | 8,743,561 | 11,915,655 | 6,295,126 | 6,301,032 | 6,851,401 | 9,621,000 | 6,935,000 | 7,056,000 | 7,942,000 | 9,152,280 | 8,785,238 | 7,446,534 | 6,344,612 | 6,411,572 | 5,717,902 | 5,347,039 | 5,366,978 | 6,035,790 | 5,505,276 | 4,141,067 | 4,633,013 | 4,575,346 | 7,061,795 | 9,104,096 | 7,607,952 | 5,696,074 | 7,828,220 | 0 | 4,907,108 | 4,907,108 | 7,872,357 | 7,872,357 | 5,348,193 | 5,348,193 | 10,274,436 | 10,274,436 | 6,309,673 | 6,309,673 | 5,095,441 | 5,095,441 | 5,637,331 | 5,637,331 | 5,016,851 | 4,623,756 | 4,868,386 | 8,526,802 | 4,455,489 | 0 | 3,934,567 | 5,264,022 | 6,829,716 | 2,281,318 | 3,887,181 | 4,236,671 | 3,473,280 | 3,857,539 | 3,849,961 | 1,865,036 | 1,357,961 | 44,654 | 44,654 | 0 | 5,119 | 17,856 |
---|
Other Current Liabilities | 103,591 | 300,536 | 0 | 180,860 | 180,860 | 2,616,752 | 3,145,223 | 3,520,241 | 4,240,086 | 4,026,492 | 3,514,879 | 3,121,068 | 3,972,083 | 1,743,176 | 3,965,852 | 3,861,952 | 0 | 4,856,642 | 88,429 | 4,823,160 | 4,266,080 | 7,083,014 | 7,314,888 | 7,314,888 | 7,952,199 | 7,952,199 | 6,148,181 | 6,148,181 | 2,994,242 | 2,994,242 | 5,498,584 | 5,498,584 | 4,427,287 | 4,427,287 | 6,638,771 | 6,638,771 | 0 | 4,294,599 | 7,154,924 | 5,084,570 | 4,378,012 | 3,969,147 | 6,824,614 | 7,358,194 | 6,648,992 | 5,947,546 | 9,048,127 | 7,110,553 | 6,909,965 | 7,308,029 | 11,040,348 | 11,081,278 | 10,231,786 | 6,122,838 | 6,313,269 | 11,940,000 | 10,550,000 | 10,603,000 | 11,591,000 | 12,261,960 | 14,293,310 | 15,311,137 | 19,548,468 | 19,748,399 | 2,045,803 |
| 2,045,803 | 19,748,399 | 19,548,468 | 15,311,137 | 14,293,310 | 12,261,960 | 11,591,000 | 10,603,000 | 10,550,000 | 11,940,000 | 6,313,269 | 6,122,838 | 10,231,786 | 11,081,278 | 11,040,348 | 7,308,029 | 6,909,965 | 7,110,553 | 9,048,127 | 5,947,546 | 6,648,992 | 7,358,194 | 6,824,614 | 3,969,147 | 4,378,012 | 5,084,570 | 7,154,924 | 4,294,599 | 0 | 6,638,771 | 6,638,771 | 4,427,287 | 4,427,287 | 5,498,584 | 5,498,584 | 2,994,242 | 2,994,242 | 6,148,181 | 6,148,181 | 7,952,199 | 7,952,199 | 7,314,888 | 7,314,888 | 7,083,014 | 4,266,080 | 4,823,160 | 88,429 | 4,856,642 | 0 | 3,861,952 | 3,965,852 | 1,743,176 | 3,972,083 | 3,121,068 | 3,514,879 | 4,026,492 | 4,240,086 | 3,520,241 | 3,145,223 | 2,616,752 | 180,860 | 180,860 | 0 | 300,536 | 103,591 |
---|
> 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 | 33,427,789 | 0 | 34,030,090 | 0 | 39,429,504 | 0 | 37,274,312 | 0 | 34,323,134 | 0 | 33,307,128 | 0 | 48,338,740 | 0 | 49,077,455 | 0 | 0 | 41,366,142 | 0 | 42,024,785 | 41,757,344 | 46,939,794 | 41,566,164 | 36,865,824 | 39,975,285 | 40,004,394 | 39,951,446 | 47,688,402 | 47,014,668 | 42,188,982 | 0 | 41,081,247 | 37,804,000 | 43,640,000 | 45,646,000 | 39,271,000 | 48,632,106 | 42,433,992 | 33,410,419 | 36,713,194 | 30,843,365 | 33,910,316 |
| 33,910,316 | 30,843,365 | 36,713,194 | 33,410,419 | 42,433,992 | 48,632,106 | 39,271,000 | 45,646,000 | 43,640,000 | 37,804,000 | 41,081,247 | 0 | 42,188,982 | 47,014,668 | 47,688,402 | 39,951,446 | 40,004,394 | 39,975,285 | 36,865,824 | 41,566,164 | 46,939,794 | 41,757,344 | 42,024,785 | 0 | 41,366,142 | 0 | 0 | 49,077,455 | 0 | 48,338,740 | 0 | 33,307,128 | 0 | 34,323,134 | 0 | 37,274,312 | 0 | 39,429,504 | 0 | 34,030,090 | 0 | 33,427,789 | 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 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 | 29,076,926 | 32,015,338 | 31,899,558 | 31,983,035 | 39,323,975 | 38,959,093 | 33,813,055 | 33,286,791 | 33,443,946 | 37,804,406 | 43,640,069 | 45,646,023 | 39,271,378 | 39,536,163 | 32,062,087 | 23,820,755 | 27,270,749 | 21,540,961 | 24,144,661 |
| 24,144,661 | 21,540,961 | 27,270,749 | 23,820,755 | 32,062,087 | 39,536,163 | 39,271,378 | 45,646,023 | 43,640,069 | 37,804,406 | 33,443,946 | 33,286,791 | 33,813,055 | 38,959,093 | 39,323,975 | 31,983,035 | 31,899,558 | 32,015,338 | 29,076,926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 6,366 | 5,267 | 40,312 | 42,039 | 39,566 | 37,341 | 1,540,915 | 97,397 | 100,292 | 115,189 | 2,060,385 | 0 | 2,543,558 | 417,161 | 2,436,713 | 311,103 | 2,630,434 | 2,590,099 | 2,689,836 | 2,755,688 | 2,755,688 | 3,105,081 | 3,105,081 | 2,924,655 | 2,924,655 | 2,631,634 | 2,631,634 | 2,727,840 | 2,727,840 | 2,725,570 | 2,725,570 | 0 | 3,427,495 | 3,238,129 | 3,108,921 | 3,275,702 | 3,373,113 | 3,355,490 | 3,585,206 | 3,712,400 | 8,079,865 | 7,788,898 | 7,959,947 | 8,104,836 | 7,968,411 | 8,364,427 | 8,055,575 | 8,375,927 | 8,816,493 | 7,637,301 | 8,170,491 | 8,310,820 | 8,674,836 | 9,058,325 | 9,095,943 | 0 | 9,589,664 | 0 | 0 | 0 |
| 0 | 0 | 0 | 9,589,664 | 0 | 9,095,943 | 9,058,325 | 8,674,836 | 8,310,820 | 8,170,491 | 7,637,301 | 8,816,493 | 8,375,927 | 8,055,575 | 8,364,427 | 7,968,411 | 8,104,836 | 7,959,947 | 7,788,898 | 8,079,865 | 3,712,400 | 3,585,206 | 3,355,490 | 3,373,113 | 3,275,702 | 3,108,921 | 3,238,129 | 3,427,495 | 0 | 2,725,570 | 2,725,570 | 2,727,840 | 2,727,840 | 2,631,634 | 2,631,634 | 2,924,655 | 2,924,655 | 3,105,081 | 3,105,081 | 2,755,688 | 2,755,688 | 2,689,836 | 2,590,099 | 2,630,434 | 311,103 | 2,436,713 | 417,161 | 2,543,558 | 0 | 2,060,385 | 115,189 | 100,292 | 97,397 | 1,540,915 | 37,341 | 39,566 | 42,039 | 40,312 | 5,267 | 6,366 | 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 | 19,000 | 19,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,389 | 35,516 | 35,516 | 35,022 | 35,023 | 84,135 | 84,135 | 93,085 | 102,624 | 38,454 | 38,454 | 47,461 | 54,426 | 28,794 | 29,299 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 29,299 | 28,794 | 54,426 | 47,461 | 38,454 | 38,454 | 102,624 | 93,085 | 84,135 | 84,135 | 35,023 | 35,022 | 35,516 | 35,516 | 23,389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,000 | 19,000 | 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 |
---|
> Total Stockholder Equity | 12,446 | 26,055 | 26,454 | 74,875 | 74,875 | 38,947,530 | 39,213,119 | 39,909,739 | 41,167,077 | 41,676,737 | 41,920,155 | 28,549,356 | 42,817,401 | 43,728,895 | 45,036,049 | 33,646,557 | 33,654,457 | 36,869,162 | 50,960,945 | 38,567,158 | 52,610,900 | 41,591,726 | 42,607,513 | 42,549,780 | 42,421,598 | 42,421,598 | 41,687,387 | 41,687,387 | 44,353,533 | 44,353,533 | 38,831,303 | 38,831,303 | 39,048,391 | 39,048,391 | 38,759,069 | 38,759,069 | 38,886,343 | 40,552,374 | 43,087,921 | 45,471,055 | 43,825,842 | 43,538,410 | 43,963,290 | 45,756,312 | 45,295,074 | 45,355,732 | 44,603,152 | 45,983,771 | 44,915,483 | 45,279,093 | 45,102,361 | 47,351,473 | 46,743,135 | 48,805,151 | 46,910,040 | 49,614,000 | 49,453,000 | 50,292,000 | 50,166,000 | 53,161,348 | 51,830,689 | 52,894,609 | 52,406,304 | 56,353,494 | 57,908,329 |
| 57,908,329 | 56,353,494 | 52,406,304 | 52,894,609 | 51,830,689 | 53,161,348 | 50,166,000 | 50,292,000 | 49,453,000 | 49,614,000 | 46,910,040 | 48,805,151 | 46,743,135 | 47,351,473 | 45,102,361 | 45,279,093 | 44,915,483 | 45,983,771 | 44,603,152 | 45,355,732 | 45,295,074 | 45,756,312 | 43,963,290 | 43,538,410 | 43,825,842 | 45,471,055 | 43,087,921 | 40,552,374 | 38,886,343 | 38,759,069 | 38,759,069 | 39,048,391 | 39,048,391 | 38,831,303 | 38,831,303 | 44,353,533 | 44,353,533 | 41,687,387 | 41,687,387 | 42,421,598 | 42,421,598 | 42,549,780 | 42,607,513 | 41,591,726 | 52,610,900 | 38,567,158 | 50,960,945 | 36,869,162 | 33,654,457 | 33,646,557 | 45,036,049 | 43,728,895 | 42,817,401 | 28,549,356 | 41,920,155 | 41,676,737 | 41,167,077 | 39,909,739 | 39,213,119 | 38,947,530 | 74,875 | 74,875 | 26,454 | 26,055 | 12,446 |
---|
Common Stock | 10,000 | 10,000 | 0 | 10,000 | 10,000 | 10,000 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 0 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 0 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,222,000 | 4,222,000 | 4,222,000 | 4,222,000 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 |
| 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,222,000 | 4,222,000 | 4,222,000 | 4,222,000 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 0 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 0 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 4,221,794 | 10,000 | 10,000 | 10,000 | 0 | 10,000 | 10,000 |
---|
Retained Earnings | 2,446 | 16,055 | 0 | 64,378 | 64,378 | 4,188,604 | 1,721,389 | 2,418,009 | 3,675,347 | 4,185,037 | 4,428,425 | 24,238,902 | 5,325,671 | 6,237,165 | 7,544,319 | 29,336,103 | 0 | 32,558,708 | 13,258,125 | 34,256,704 | 14,908,080 | 37,281,272 | 38,664,756 | 38,239,326 | 38,383,372 | 38,383,372 | 38,035,501 | 38,035,501 | 40,539,299 | 40,539,299 | 34,647,003 | 34,647,003 | 34,961,312 | 34,961,312 | 34,672,186 | 34,672,186 | 0 | 36,698,245 | 38,947,905 | 41,384,553 | 39,783,068 | 39,529,509 | 40,060,231 | 41,963,693 | 41,319,887 | 41,185,186 | 40,580,643 | 42,050,230 | 41,158,288 | 41,633,321 | 41,944,315 | 44,083,851 | 43,691,925 | 45,662,008 | 43,900,420 | 46,293,000 | 46,115,000 | 46,905,000 | 46,743,000 | 49,388,881 | 48,755,082 | 49,386,405 | 48,899,818 | 52,701,337 | 54,199,466 |
| 54,199,466 | 52,701,337 | 48,899,818 | 49,386,405 | 48,755,082 | 49,388,881 | 46,743,000 | 46,905,000 | 46,115,000 | 46,293,000 | 43,900,420 | 45,662,008 | 43,691,925 | 44,083,851 | 41,944,315 | 41,633,321 | 41,158,288 | 42,050,230 | 40,580,643 | 41,185,186 | 41,319,887 | 41,963,693 | 40,060,231 | 39,529,509 | 39,783,068 | 41,384,553 | 38,947,905 | 36,698,245 | 0 | 34,672,186 | 34,672,186 | 34,961,312 | 34,961,312 | 34,647,003 | 34,647,003 | 40,539,299 | 40,539,299 | 38,035,501 | 38,035,501 | 38,383,372 | 38,383,372 | 38,239,326 | 38,664,756 | 37,281,272 | 14,908,080 | 34,256,704 | 13,258,125 | 32,558,708 | 0 | 29,336,103 | 7,544,319 | 6,237,165 | 5,325,671 | 24,238,902 | 4,428,425 | 4,185,037 | 3,675,347 | 2,418,009 | 1,721,389 | 4,188,604 | 64,378 | 64,378 | 0 | 16,055 | 2,446 |
---|
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 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 27,871,515 | 0 | 31,292,520 | 0 | 34,683,542 | 0 | 38,876,579 | 0 | 52,263,204 | 0 | 55,838,183 | 0 | 60,280,871 | 0 | 64,099,301 | 0 | 0 | 72,267,433 | 0 | 77,613,590 | 79,843,753 | 82,365,139 | 84,942,553 | 86,685,986 | 89,150,861 | 91,472,379 | 93,820,934 | 94,833,954 | 97,647,483 | 100,030,308 | -1,078,651 | -1,212,174 | -901,000 | -884,000 | -835,000 | -799,000 | -449,327 | -1,146,187 | -713,590 | -715,308 | -569,637 | -512,931 |
| -512,931 | -569,637 | -715,308 | -713,590 | -1,146,187 | -449,327 | -799,000 | -835,000 | -884,000 | -901,000 | -1,212,174 | -1,078,651 | 100,030,308 | 97,647,483 | 94,833,954 | 93,820,934 | 91,472,379 | 89,150,861 | 86,685,986 | 84,942,553 | 82,365,139 | 79,843,753 | 77,613,590 | 0 | 72,267,433 | 0 | 0 | 64,099,301 | 0 | 60,280,871 | 0 | 55,838,183 | 0 | 52,263,204 | 0 | 38,876,579 | 0 | 34,683,542 | 0 | 31,292,520 | 0 | 27,871,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|