> Total Assets | 1,168,000 | 1,526,500 | 1,628,900 | 1,597,800 | 1,527,400 | 1,555,600 | 1,482,000 | 1,408,900 | 1,491,322 | 1,443,530 | 1,470,773 | 1,769,414 | 2,035,029 | 3,523,081 | 5,610,318 | 6,528,519 | 7,717,314 | 10,258,411 | 11,177,514 | 11,619,982 | 11,659,084 | 12,674,741 | 14,710,127 | 12,840,958 | 12,990,286 | 18,338,693 | 17,242,757 | 18,333,836 | 19,560,299 | 19,217,143 | 19,692,945 | 19,086,565 | 16,063,422 | 16,472,707 | 23,783,790 | 28,614,384 | 30,715,980 | 39,584,519 | 39,187,464 | 45,782,678 | 53,903,514 | 59,751,693 | 61,484,135 | 59,965,582 | 57,597,615 | 60,717,254 | 68,267,255 | 70,162,678 | 69,376,190 | 72,719,162 | 73,507,984 | 82,584,763 | 83,026,590 | 98,427,608 | 100,557,007 | 113,631,706 | 109,630,002 | 120,281,540 | 128,304,571 | 141,576,600 | 133,452,295 | 125,501,856 | 102,468,584 | 93,433,157 | 81,922,460 | 82,414,777 | 87,150,945 | 87,387,986 | 88,355,367 | 78,675,677 | 75,545,680 | 75,338,687 | 75,190,893 | 77,443,965 | 77,716,470 | 86,909,306 | 87,905,046 | 84,658,957 | 84,976,578 | 97,574,181 | 101,760,050 | 100,382,233 | 98,832,997 | 105,961,803 | 105,787,527 | 119,172,549 | 131,800,776 | 128,956,120 | 130,295,081 | 96,917,274 | 93,458,653 | 89,192,411 | 88,455,103 | 85,369,589 | 82,376,305 | 76,662,433 | 76,764,064 | 76,185,134 | 73,637,249 | 85,406,764 | 81,850,712 | 86,832,017 | 89,330,477 | 89,648,423 | 93,227,236 | 91,483,546 | 93,668,577 |
| 93,668,577 | 91,483,546 | 93,227,236 | 89,648,423 | 89,330,477 | 86,832,017 | 81,850,712 | 85,406,764 | 73,637,249 | 76,185,134 | 76,764,064 | 76,662,433 | 82,376,305 | 85,369,589 | 88,455,103 | 89,192,411 | 93,458,653 | 96,917,274 | 130,295,081 | 128,956,120 | 131,800,776 | 119,172,549 | 105,787,527 | 105,961,803 | 98,832,997 | 100,382,233 | 101,760,050 | 97,574,181 | 84,976,578 | 84,658,957 | 87,905,046 | 86,909,306 | 77,716,470 | 77,443,965 | 75,190,893 | 75,338,687 | 75,545,680 | 78,675,677 | 88,355,367 | 87,387,986 | 87,150,945 | 82,414,777 | 81,922,460 | 93,433,157 | 102,468,584 | 125,501,856 | 133,452,295 | 141,576,600 | 128,304,571 | 120,281,540 | 109,630,002 | 113,631,706 | 100,557,007 | 98,427,608 | 83,026,590 | 82,584,763 | 73,507,984 | 72,719,162 | 69,376,190 | 70,162,678 | 68,267,255 | 60,717,254 | 57,597,615 | 59,965,582 | 61,484,135 | 59,751,693 | 53,903,514 | 45,782,678 | 39,187,464 | 39,584,519 | 30,715,980 | 28,614,384 | 23,783,790 | 16,472,707 | 16,063,422 | 19,086,565 | 19,692,945 | 19,217,143 | 19,560,299 | 18,333,836 | 17,242,757 | 18,338,693 | 12,990,286 | 12,840,958 | 14,710,127 | 12,674,741 | 11,659,084 | 11,619,982 | 11,177,514 | 10,258,411 | 7,717,314 | 6,528,519 | 5,610,318 | 3,523,081 | 2,035,029 | 1,769,414 | 1,470,773 | 1,443,530 | 1,491,322 | 1,408,900 | 1,482,000 | 1,555,600 | 1,527,400 | 1,597,800 | 1,628,900 | 1,526,500 | 1,168,000 |
---|
> Total Current Assets | 6,000 | 7,500 | 62,400 | 7,500 | 6,800 | 7,400 | 7,400 | 6,700 | 53,260 | 6,770 | 19,552 | 104,998 | 56,436 | 22,105 | 37,698 | 98,557 | 141,306 | 51,302 | 50,853 | 127,182 | 105,661 | 354,853 | 445,244 | 231,259 | 53,743 | 255,549 | 76,518 | 75,928 | 84,941 | 83,055 | 92,294 | 89,173 | 74,837 | 78,897 | 113,761 | 133,472 | 349,802 | 211,408 | 200,014 | 754,860 | 552,331 | 466,255 | 1,132,239 | 2,745,848 | 381,067 | 347,749 | 752,911 | 362,554 | 1,066,891 | 702,288 | 418,065 | 2,001,105 | 516,154 | 731,724 | 449,849 | 836,607 | 431,845 | 895,647 | 1,765,401 | 927,835 | 727,711 | 1,693,960 | 1,850,185 | 1,242,180 | 1,473,648 | 301,621 | 1,146,786 | 1,150,761 | 1,298,985 | 2,268,006 | 491,956 | 359,732 | 352,961 | 234,400 | 925,168 | 754,422 | 321,861 | 621,013 | 273,001 | 633,240 | 324,758 | 372,115 | 345,497 | 1,614,118 | 426,144 | 1,965,181 | 446,262 | 676,973 | 454,698 | 1,342,023 | 1,047,171 | 335,209 | 283,985 | 404,573 | 264,546 | 277,292 | 237,639 | 653,964 | 734,255 | 2,416,437 | 2,789,106 | 2,567,895 | 2,181,409 | 1,158,648 | 2,634,853 | 22,010,456 | 23,507,805 |
| 23,507,805 | 22,010,456 | 2,634,853 | 1,158,648 | 2,181,409 | 2,567,895 | 2,789,106 | 2,416,437 | 734,255 | 653,964 | 237,639 | 277,292 | 264,546 | 404,573 | 283,985 | 335,209 | 1,047,171 | 1,342,023 | 454,698 | 676,973 | 446,262 | 1,965,181 | 426,144 | 1,614,118 | 345,497 | 372,115 | 324,758 | 633,240 | 273,001 | 621,013 | 321,861 | 754,422 | 925,168 | 234,400 | 352,961 | 359,732 | 491,956 | 2,268,006 | 1,298,985 | 1,150,761 | 1,146,786 | 301,621 | 1,473,648 | 1,242,180 | 1,850,185 | 1,693,960 | 727,711 | 927,835 | 1,765,401 | 895,647 | 431,845 | 836,607 | 449,849 | 731,724 | 516,154 | 2,001,105 | 418,065 | 702,288 | 1,066,891 | 362,554 | 752,911 | 347,749 | 381,067 | 2,745,848 | 1,132,239 | 466,255 | 552,331 | 754,860 | 200,014 | 211,408 | 349,802 | 133,472 | 113,761 | 78,897 | 74,837 | 89,173 | 92,294 | 83,055 | 84,941 | 75,928 | 76,518 | 255,549 | 53,743 | 231,259 | 445,244 | 354,853 | 105,661 | 127,182 | 50,853 | 51,302 | 141,306 | 98,557 | 37,698 | 22,105 | 56,436 | 104,998 | 19,552 | 6,770 | 53,260 | 6,700 | 7,400 | 7,400 | 6,800 | 7,500 | 62,400 | 7,500 | 6,000 |
---|
Cash And Cash Equivalents | 1,000 | 100 | 100 | 0 | 100 | 300 | 100 | 100 | 72 | 156 | 122 | 113 | 113 | 43 | 115 | 850 | 429 | 487 | 646 | 2,002 | 726 | 945 | 304 | 3,381 | 247 | 738 | 4,499 | 6,772 | 5,853 | 2,417 | 3,669 | 1,684 | 4,808 | 2,403 | 53,849 | 66,844 | 91,782 | 96,610 | 91,781 | 90,028 | 103,960 | 1,549,041 | 1,462,737 | 1,083,814 | 909,353 | 1,035,118 | 1,352,798 | 1,723,341 | 1,504,568 | 905,955 | 327,979 | 289,486 | 282,626 | 357,012 | 401,844 | 3,473,866 | 994,198 | 932,761 | 924,374 | 2,264,854 | 615,789 | 1,862,550 | 725,537 | 1,122,722 | 552,436 | 924,197 | 1,320,666 | 1,178,621 | 1,741,244 | 1,920,326 | 1,785,158 | 2,237,423 | 1,769,258 | 2,416,136 | 2,735,250 | 2,382,188 | 1,539,746 | 819,421 | 700,692 | 867,840 | 706,589 | 984,275 | 1,135,329 | 1,082,747 | 1,735,749 | 1,522,605 | 1,982,311 | 1,793,921 | 1,850,729 | 2,823,521 | 1,393,910 | 1,239,982 | 1,243,703 | 1,122,793 | 1,380,456 | 1,046,300 | 1,342,090 | 955,840 | 853,932 | 1,466,171 | 1,576,714 | 1,794,173 | 1,236,872 | 1,241,122 | 275,850 | 1,665,370 | 1,587,108 |
| 1,587,108 | 1,665,370 | 275,850 | 1,241,122 | 1,236,872 | 1,794,173 | 1,576,714 | 1,466,171 | 853,932 | 955,840 | 1,342,090 | 1,046,300 | 1,380,456 | 1,122,793 | 1,243,703 | 1,239,982 | 1,393,910 | 2,823,521 | 1,850,729 | 1,793,921 | 1,982,311 | 1,522,605 | 1,735,749 | 1,082,747 | 1,135,329 | 984,275 | 706,589 | 867,840 | 700,692 | 819,421 | 1,539,746 | 2,382,188 | 2,735,250 | 2,416,136 | 1,769,258 | 2,237,423 | 1,785,158 | 1,920,326 | 1,741,244 | 1,178,621 | 1,320,666 | 924,197 | 552,436 | 1,122,722 | 725,537 | 1,862,550 | 615,789 | 2,264,854 | 924,374 | 932,761 | 994,198 | 3,473,866 | 401,844 | 357,012 | 282,626 | 289,486 | 327,979 | 905,955 | 1,504,568 | 1,723,341 | 1,352,798 | 1,035,118 | 909,353 | 1,083,814 | 1,462,737 | 1,549,041 | 103,960 | 90,028 | 91,781 | 96,610 | 91,782 | 66,844 | 53,849 | 2,403 | 4,808 | 1,684 | 3,669 | 2,417 | 5,853 | 6,772 | 4,499 | 738 | 247 | 3,381 | 304 | 945 | 726 | 2,002 | 646 | 487 | 429 | 850 | 115 | 43 | 113 | 113 | 122 | 156 | 72 | 100 | 100 | 300 | 100 | 0 | 100 | 100 | 1,000 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,365 | 7,872 | 12,131 | 10,987 | 11,675 | 2,305,945 | 392,433 | 1,216,291 | 4,709,765 | 4,401,935 | 156,990 | 171,834 | 3,550,464 | 2,931,945 | 11,625,086 | 2,046,371 | 1,108,261 | 320,465 | 1,451,211 | 996,984 | 860,866 | 3,529,844 | 2,025,471 | 132,533,252 | 3,009,568 | 4,933,465 | 171,234 | 31,074 | 100,000 | 2,408,259 | 1,348,727 | 1,334,181 | 1,368,350 | 1,103,745 | 12,410 | 70,187 | 65,735 | 61,535 | 59,760 | 59,344 | 60,168 | 58,795 | 73,723 | 74,304 | 92,902 | 90,384 | 91,311 | -3,521,945 | -2,738,369 | -2,939,632 | -2,014,367 | -2,223,567 | -3,281,498 | -2,737,047 | -2,920,757 | -3,571,638 | -2,947,873 | -64,396,700 | -63,230,576 | -58,548,834 | 0 | -54,705,431 | -53,145,730 | -55,889,039 | -9,121,912 | 400,139 | 457,119 | 549,833 | 1,136,298 | 203,799 | 187,868 |
| 187,868 | 203,799 | 1,136,298 | 549,833 | 457,119 | 400,139 | -9,121,912 | -55,889,039 | -53,145,730 | -54,705,431 | 0 | -58,548,834 | -63,230,576 | -64,396,700 | -2,947,873 | -3,571,638 | -2,920,757 | -2,737,047 | -3,281,498 | -2,223,567 | -2,014,367 | -2,939,632 | -2,738,369 | -3,521,945 | 91,311 | 90,384 | 92,902 | 74,304 | 73,723 | 58,795 | 60,168 | 59,344 | 59,760 | 61,535 | 65,735 | 70,187 | 12,410 | 1,103,745 | 1,368,350 | 1,334,181 | 1,348,727 | 2,408,259 | 100,000 | 31,074 | 171,234 | 4,933,465 | 3,009,568 | 132,533,252 | 2,025,471 | 3,529,844 | 860,866 | 996,984 | 1,451,211 | 320,465 | 1,108,261 | 2,046,371 | 11,625,086 | 2,931,945 | 3,550,464 | 171,834 | 156,990 | 4,401,935 | 4,709,765 | 1,216,291 | 392,433 | 2,305,945 | 11,675 | 10,987 | 12,131 | 7,872 | 18,365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 5,000 | 7,500 | 62,400 | 7,500 | 6,800 | 7,400 | 7,400 | 6,700 | 53,260 | 6,770 | 19,552 | 104,998 | 56,436 | 22,105 | 37,698 | 98,557 | 141,306 | 51,302 | 50,853 | 127,182 | 105,661 | 354,853 | 445,244 | 231,259 | 53,743 | 255,549 | 76,518 | 75,928 | 84,941 | 83,055 | 92,294 | 89,173 | 74,837 | 78,897 | 113,761 | 133,472 | 349,802 | 211,408 | 200,014 | 754,860 | 552,331 | 466,255 | 1,132,239 | 2,745,848 | 381,067 | 347,749 | 752,911 | 362,554 | 1,066,891 | 702,288 | 418,065 | 2,001,105 | 516,154 | 731,724 | 449,849 | 836,607 | 431,845 | 895,647 | 1,765,401 | 927,835 | 727,711 | 1,693,960 | 1,850,185 | 1,242,180 | 1,473,648 | 301,621 | 1,146,786 | 1,150,761 | 1,298,985 | 2,268,006 | 491,956 | 359,732 | 352,961 | 234,400 | 925,168 | 754,422 | 321,861 | 621,013 | 273,001 | 633,240 | 324,758 | 372,115 | 345,497 | 1,614,118 | 426,144 | 1,965,181 | 446,262 | 676,973 | 454,698 | 1,342,023 | 1,047,171 | 335,209 | 283,985 | 404,573 | 264,546 | 277,292 | 237,639 | 653,964 | 734,255 | 2,416,437 | 1,212,392 | 1,452,818 | 1,731,979 | 2,206,214 | 3,932,929 | 1,808,714 | 1,237,789 |
| 1,237,789 | 1,808,714 | 3,932,929 | 2,206,214 | 1,731,979 | 1,452,818 | 1,212,392 | 2,416,437 | 734,255 | 653,964 | 237,639 | 277,292 | 264,546 | 404,573 | 283,985 | 335,209 | 1,047,171 | 1,342,023 | 454,698 | 676,973 | 446,262 | 1,965,181 | 426,144 | 1,614,118 | 345,497 | 372,115 | 324,758 | 633,240 | 273,001 | 621,013 | 321,861 | 754,422 | 925,168 | 234,400 | 352,961 | 359,732 | 491,956 | 2,268,006 | 1,298,985 | 1,150,761 | 1,146,786 | 301,621 | 1,473,648 | 1,242,180 | 1,850,185 | 1,693,960 | 727,711 | 927,835 | 1,765,401 | 895,647 | 431,845 | 836,607 | 449,849 | 731,724 | 516,154 | 2,001,105 | 418,065 | 702,288 | 1,066,891 | 362,554 | 752,911 | 347,749 | 381,067 | 2,745,848 | 1,132,239 | 466,255 | 552,331 | 754,860 | 200,014 | 211,408 | 349,802 | 133,472 | 113,761 | 78,897 | 74,837 | 89,173 | 92,294 | 83,055 | 84,941 | 75,928 | 76,518 | 255,549 | 53,743 | 231,259 | 445,244 | 354,853 | 105,661 | 127,182 | 50,853 | 51,302 | 141,306 | 98,557 | 37,698 | 22,105 | 56,436 | 104,998 | 19,552 | 6,770 | 53,260 | 6,700 | 7,400 | 7,400 | 6,800 | 7,500 | 62,400 | 7,500 | 5,000 |
---|
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 | 66,122,538 | 68,038,075 | 66,766,323 | 71,072,811 | 72,724,132 | 80,256,665 | 82,176,490 | 97,287,852 | 163,682 | -813,022 | -408,404 | -871,569 | 280,813 | -131,828,432 | 1,101,114 | 3,252,322 | -1,668,577 | -1,201,051 | -1,366,809 | 149,252 | -1,140,406 | -1,142,392 | -1,188,583 | -2,157,738 | -481,367 | -355,740 | -347,967 | -226,049 | -917,002 | -542,222 | -29,261 | -339,313 | -83,401 | -517,040 | -1,232 | 155,333 | 238,034 | 90,071,771 | 581,261 | -1,050,802 | -5,322 | -242,273 | 127,896,882 | 989,509 | 1,168,816 | 1,025,431 | -283,985 | 552,693 | -313,581 | -150,045 | 2,656 | 830,546 | -1,588,187 | 1,169,631 | -2,789,106 | -3,246,991 | -2,968,851 | -3,447,336 | -5,345,077 | -3,474,084 | -2,824,897 |
| -2,824,897 | -3,474,084 | -5,345,077 | -3,447,336 | -2,968,851 | -3,246,991 | -2,789,106 | 1,169,631 | -1,588,187 | 830,546 | 2,656 | -150,045 | -313,581 | 552,693 | -283,985 | 1,025,431 | 1,168,816 | 989,509 | 127,896,882 | -242,273 | -5,322 | -1,050,802 | 581,261 | 90,071,771 | 238,034 | 155,333 | -1,232 | -517,040 | -83,401 | -339,313 | -29,261 | -542,222 | -917,002 | -226,049 | -347,967 | -355,740 | -481,367 | -2,157,738 | -1,188,583 | -1,142,392 | -1,140,406 | 149,252 | -1,366,809 | -1,201,051 | -1,668,577 | 3,252,322 | 1,101,114 | -131,828,432 | 280,813 | -871,569 | -408,404 | -813,022 | 163,682 | 97,287,852 | 82,176,490 | 80,256,665 | 72,724,132 | 71,072,811 | 66,766,323 | 68,038,075 | 66,122,538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,162,000 | 1,526,500 | 1,628,900 | 1,597,800 | 1,527,400 | 1,555,600 | 1,482,000 | 1,408,900 | 1,491,322 | 1,443,530 | 1,470,773 | 1,769,414 | 2,035,029 | 3,523,081 | 5,610,318 | 6,528,519 | 7,717,314 | 10,258,411 | 11,177,514 | 11,619,982 | 11,659,084 | 12,674,741 | 14,710,127 | 12,840,958 | 12,990,286 | 18,338,693 | 17,242,757 | 18,333,836 | 19,560,299 | 19,217,143 | 19,692,945 | 19,086,565 | 16,063,422 | 16,472,707 | 23,783,790 | 28,614,384 | 30,715,980 | 39,584,519 | 39,187,464 | 45,782,678 | 53,903,514 | 59,751,693 | 61,484,135 | 59,965,582 | 57,597,615 | 60,717,254 | 68,267,255 | 70,162,678 | 69,376,190 | 72,719,162 | 73,507,984 | 82,584,763 | 83,026,590 | 98,427,608 | 100,557,007 | 113,631,706 | 109,630,002 | 120,281,540 | 128,304,571 | 141,576,600 | 133,452,295 | 125,501,856 | 102,468,584 | 93,433,157 | 81,922,460 | 82,414,777 | 87,150,945 | 87,387,986 | 88,355,367 | 78,675,677 | 75,545,680 | 75,338,687 | 75,190,893 | 77,443,965 | 77,716,470 | 86,909,306 | 87,905,046 | 84,658,957 | 84,976,578 | 97,574,181 | 101,760,050 | 100,382,233 | 98,832,997 | 105,961,803 | 105,787,527 | 119,172,549 | 131,800,776 | 128,956,120 | 130,295,081 | 96,917,274 | 93,458,653 | 89,192,411 | 88,455,103 | 85,369,589 | 82,376,305 | 76,662,433 | 76,764,064 | 76,185,134 | 73,637,249 | 85,406,764 | 16,679 | 15,921 | 15,163 | 12,778 | 12,106 | 69,473,090 | 70,160,772 |
| 70,160,772 | 69,473,090 | 12,106 | 12,778 | 15,163 | 15,921 | 16,679 | 85,406,764 | 73,637,249 | 76,185,134 | 76,764,064 | 76,662,433 | 82,376,305 | 85,369,589 | 88,455,103 | 89,192,411 | 93,458,653 | 96,917,274 | 130,295,081 | 128,956,120 | 131,800,776 | 119,172,549 | 105,787,527 | 105,961,803 | 98,832,997 | 100,382,233 | 101,760,050 | 97,574,181 | 84,976,578 | 84,658,957 | 87,905,046 | 86,909,306 | 77,716,470 | 77,443,965 | 75,190,893 | 75,338,687 | 75,545,680 | 78,675,677 | 88,355,367 | 87,387,986 | 87,150,945 | 82,414,777 | 81,922,460 | 93,433,157 | 102,468,584 | 125,501,856 | 133,452,295 | 141,576,600 | 128,304,571 | 120,281,540 | 109,630,002 | 113,631,706 | 100,557,007 | 98,427,608 | 83,026,590 | 82,584,763 | 73,507,984 | 72,719,162 | 69,376,190 | 70,162,678 | 68,267,255 | 60,717,254 | 57,597,615 | 59,965,582 | 61,484,135 | 59,751,693 | 53,903,514 | 45,782,678 | 39,187,464 | 39,584,519 | 30,715,980 | 28,614,384 | 23,783,790 | 16,472,707 | 16,063,422 | 19,086,565 | 19,692,945 | 19,217,143 | 19,560,299 | 18,333,836 | 17,242,757 | 18,338,693 | 12,990,286 | 12,840,958 | 14,710,127 | 12,674,741 | 11,659,084 | 11,619,982 | 11,177,514 | 10,258,411 | 7,717,314 | 6,528,519 | 5,610,318 | 3,523,081 | 2,035,029 | 1,769,414 | 1,470,773 | 1,443,530 | 1,491,322 | 1,408,900 | 1,482,000 | 1,555,600 | 1,527,400 | 1,597,800 | 1,628,900 | 1,526,500 | 1,162,000 |
---|
Property Plant Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 632,166 | 605,653 | 570,218 | 0 | 596,378 | 599,014 | 0 | 654,638 | 664,197 | 660,024 | 16,427 | 15,786 | 15,140 | 14,488 | 13,831 | 13,167 | 12,503 | 11,843 | 572,259 | 544,562 | 9,885 | 9,221 | 9,591 | 8,872 | 8,165 | 7,432 | 6,693 | 5,945 | 5,191 | 4,429 |
| 4,429 | 5,191 | 5,945 | 6,693 | 7,432 | 8,165 | 8,872 | 9,591 | 9,221 | 9,885 | 544,562 | 572,259 | 11,843 | 12,503 | 13,167 | 13,831 | 14,488 | 15,140 | 15,786 | 16,427 | 660,024 | 664,197 | 654,638 | 0 | 599,014 | 596,378 | 0 | 570,218 | 605,653 | 632,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 22,905 | 23,122 | 23,122 | 23,122 | 23,122 | 23,122 | 23,122 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 27,917 | 27,917 | 27,917 | 27,917 | 27,917 | 27,917 | 27,917 | 27,917 | 42,030 | 42,030 | 42,030 | 42,030 | 42,030 | 55,417 | 55,417 | 55,417 | 55,417 | 55,417 | 102,783 | 103,245 | 94,781 | 94,781 | 94,781 | 94,781 | 94,781 | 94,781 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 103,043 | 100,854 | 98,551 | 96,591 | 94,904 | 92,772 | 98,293 | 137,680 | 136,900 | 127,341 | 37,337 | 26,502 | 25,371 | 24,241 | 23,110 | 18,195 | 17,437 | 16,679 | 15,921 | 15,163 | 12,778 | 2,134,302 | 11,433 | 10,761 |
| 10,761 | 11,433 | 2,134,302 | 12,778 | 15,163 | 15,921 | 16,679 | 17,437 | 18,195 | 23,110 | 24,241 | 25,371 | 26,502 | 37,337 | 127,341 | 136,900 | 137,680 | 98,293 | 92,772 | 94,904 | 96,591 | 98,551 | 100,854 | 103,043 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 71,815 | 94,781 | 94,781 | 94,781 | 94,781 | 94,781 | 94,781 | 103,245 | 102,783 | 55,417 | 55,417 | 55,417 | 55,417 | 55,417 | 42,030 | 42,030 | 42,030 | 42,030 | 42,030 | 27,917 | 27,917 | 27,917 | 27,917 | 27,917 | 27,917 | 27,917 | 27,917 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 22,966 | 23,122 | 23,122 | 23,122 | 23,122 | 23,122 | 23,122 | 22,905 | 0 | 0 | 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 | 347,811 | 400,235 | 386,160 | 414,791 | 0 | 0 | 0 | 0 | 419,259 | 0 | 0 | 0 | 0 | 616,897 | 454,027 | 485,297 | 353,714 | 273,709 | 387,608 | 1,045,461 | 1,065,524 | 1,131,878 | 1,042,290 | 1,328,286 | 1,269,875 | 1,431,258 | 1,527,884 | 1,672,304 | 2,278,073 | 2,411,846 | 2,592,729 | 97,067,947 | 5,883,316 | 5,152,671 | 4,795,746 | 5,324,621 | 839,194 | 1,048,314 | 972,809 | 893,842 | 827,448 | 891,474 | 69,637,498 | 66,220,275 | 64,245,547 | 60,727,637 | 59,042,734 | 66,839,353 | 74,911,819 | 69,238,185 | 71,202,461 | 69,860,730 | 4,213,317 | 4,897,816 | 4,243,386 |
| 4,243,386 | 4,897,816 | 4,213,317 | 69,860,730 | 71,202,461 | 69,238,185 | 74,911,819 | 66,839,353 | 59,042,734 | 60,727,637 | 64,245,547 | 66,220,275 | 69,637,498 | 891,474 | 827,448 | 893,842 | 972,809 | 1,048,314 | 839,194 | 5,324,621 | 4,795,746 | 5,152,671 | 5,883,316 | 97,067,947 | 2,592,729 | 2,411,846 | 2,278,073 | 1,672,304 | 1,527,884 | 1,431,258 | 1,269,875 | 1,328,286 | 1,042,290 | 1,131,878 | 1,065,524 | 1,045,461 | 387,608 | 273,709 | 353,714 | 485,297 | 454,027 | 616,897 | 0 | 0 | 0 | 0 | 419,259 | 0 | 0 | 0 | 0 | 414,791 | 386,160 | 400,235 | 347,811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 38,518 | 38,735 | 38,735 | 38,735 | 38,674 | 38,489 | 38,305 | 36,817 | 35,172 | 34,628 | 34,150 | 33,815 | 33,479 | 33,144 | 32,808 | 31,806 | 30,570 | 29,692 | 40,297 | 11,399 | 11,091 | 10,791 | 10,491 | 10,191 | 9,891 | 9,590 | 9,290 | 8,990 | 12,141 | 11,531 | 10,807 | 10,281 | 9,714 | 9,146 | 6,989 | 6,731 | 6,474 | 4,572 | 94,781 | 94,781 | 94,781 | 94,781 | 94,781 | 94,781 | 71,815 | 71,815 | 38,536 | 35,853 | 43,306 | 532,072 | 686,400 | 663,683 | 634,368 | 595,960 | 604,080 | 617,326 | 618,208 | 588,833 | 557,813 | 500,745 | 425,328 | 386,051 | 378,078 | 280,558 | 227,400 | 207,985 | 100,895 | 113,080 | 251,651 | 629,789 | 613,878 | 1,194,590 | 1,505,042 | 1,705,254 | 1,748,209 | 1,790,980 | 2,034,059 | 2,247,591 | 353,023 | 804,878 | 930,485 |
| 930,485 | 804,878 | 353,023 | 2,247,591 | 2,034,059 | 1,790,980 | 1,748,209 | 1,705,254 | 1,505,042 | 1,194,590 | 613,878 | 629,789 | 251,651 | 113,080 | 100,895 | 207,985 | 227,400 | 280,558 | 378,078 | 386,051 | 425,328 | 500,745 | 557,813 | 588,833 | 618,208 | 617,326 | 604,080 | 595,960 | 634,368 | 663,683 | 686,400 | 532,072 | 43,306 | 35,853 | 38,536 | 71,815 | 71,815 | 94,781 | 94,781 | 94,781 | 94,781 | 94,781 | 94,781 | 4,572 | 6,474 | 6,731 | 6,989 | 9,146 | 9,714 | 10,281 | 10,807 | 11,531 | 12,141 | 8,990 | 9,290 | 9,590 | 9,891 | 10,191 | 10,491 | 10,791 | 11,091 | 11,399 | 40,297 | 29,692 | 30,570 | 31,806 | 32,808 | 33,144 | 33,479 | 33,815 | 34,150 | 34,628 | 35,172 | 36,817 | 38,305 | 38,489 | 38,674 | 38,735 | 38,735 | 38,735 | 38,518 | 0 | 0 | 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 Assets | 1,168,000 | -7,500 | -62,400 | -7,500 | -6,800 | -7,400 | -7,400 | -6,700 | -53,260 | -6,770 | -19,552 | -104,998 | -56,436 | -22,105 | -37,698 | -98,557 | -141,306 | -51,302 | -50,853 | -127,182 | -105,661 | -354,853 | -445,244 | -231,259 | -53,743 | -255,549 | -76,518 | -75,928 | -84,941 | -83,055 | -92,294 | -89,173 | -74,837 | -78,897 | -113,761 | -133,472 | -349,802 | -211,408 | -200,014 | -754,860 | -552,331 | -466,255 | -1,132,239 | -2,745,848 | -381,067 | -347,749 | -752,911 | -362,554 | -1,066,891 | -702,288 | -418,065 | -2,001,105 | -516,154 | -731,724 | -449,849 | -836,607 | -431,845 | -895,647 | -1,765,401 | -927,835 | -727,711 | -1,693,960 | -1,850,185 | -1,242,180 | -1,473,648 | -301,621 | -1,146,786 | -1,150,761 | -1,298,985 | -2,268,006 | -491,956 | -359,732 | -352,961 | -234,400 | -925,168 | -754,422 | -321,861 | -621,013 | -273,001 | -633,240 | -324,758 | -372,115 | -345,497 | -1,614,118 | -426,144 | -1,965,181 | -446,262 | -676,973 | -454,698 | -1,342,023 | -1,047,171 | -335,209 | -283,985 | -404,573 | -264,546 | -277,292 | -237,639 | -653,964 | -734,255 | -2,416,437 | 79,044,927 | 84,248,201 | 87,133,905 | 88,476,997 | 90,580,277 | 88,939,395 | 91,153,578 |
| 91,153,578 | 88,939,395 | 90,580,277 | 88,476,997 | 87,133,905 | 84,248,201 | 79,044,927 | -2,416,437 | -734,255 | -653,964 | -237,639 | -277,292 | -264,546 | -404,573 | -283,985 | -335,209 | -1,047,171 | -1,342,023 | -454,698 | -676,973 | -446,262 | -1,965,181 | -426,144 | -1,614,118 | -345,497 | -372,115 | -324,758 | -633,240 | -273,001 | -621,013 | -321,861 | -754,422 | -925,168 | -234,400 | -352,961 | -359,732 | -491,956 | -2,268,006 | -1,298,985 | -1,150,761 | -1,146,786 | -301,621 | -1,473,648 | -1,242,180 | -1,850,185 | -1,693,960 | -727,711 | -927,835 | -1,765,401 | -895,647 | -431,845 | -836,607 | -449,849 | -731,724 | -516,154 | -2,001,105 | -418,065 | -702,288 | -1,066,891 | -362,554 | -752,911 | -347,749 | -381,067 | -2,745,848 | -1,132,239 | -466,255 | -552,331 | -754,860 | -200,014 | -211,408 | -349,802 | -133,472 | -113,761 | -78,897 | -74,837 | -89,173 | -92,294 | -83,055 | -84,941 | -75,928 | -76,518 | -255,549 | -53,743 | -231,259 | -445,244 | -354,853 | -105,661 | -127,182 | -50,853 | -51,302 | -141,306 | -98,557 | -37,698 | -22,105 | -56,436 | -104,998 | -19,552 | -6,770 | -53,260 | -6,700 | -7,400 | -7,400 | -6,800 | -7,500 | -62,400 | -7,500 | 1,168,000 |
---|
> Total Liabilities | 1,033,000 | 1,394,800 | 1,497,800 | 1,467,500 | 1,401,500 | 1,429,000 | 1,368,400 | 1,295,800 | 1,388,050 | 1,334,564 | 1,360,334 | 1,650,707 | 1,899,386 | 3,271,198 | 5,160,368 | 5,846,475 | 7,049,957 | 9,249,723 | 10,127,883 | 10,534,977 | 10,579,018 | 11,598,029 | 13,548,689 | 11,695,230 | 11,841,066 | 16,650,105 | 15,690,246 | 16,674,246 | 17,859,829 | 17,607,767 | 17,992,457 | 17,527,205 | 14,559,399 | 15,038,778 | 21,934,893 | 26,126,147 | 28,056,149 | 36,160,871 | 36,171,549 | 41,737,952 | 48,585,536 | 53,508,295 | 54,290,886 | 52,821,154 | 50,414,343 | 52,557,204 | 59,599,581 | 60,855,534 | 59,821,764 | 63,137,776 | 63,875,148 | 72,997,377 | 73,161,690 | 85,574,591 | 86,627,645 | 97,721,684 | 93,869,360 | 104,340,935 | 112,019,985 | 125,221,908 | 117,527,851 | 110,195,487 | 89,205,280 | 80,487,433 | 69,517,405 | 69,850,065 | 73,702,026 | 74,277,038 | 75,021,586 | 65,551,087 | 62,950,875 | 63,054,354 | 63,284,971 | 65,785,958 | 66,154,597 | 73,647,503 | 75,329,074 | 72,011,608 | 72,367,153 | 83,418,963 | 86,888,477 | 86,439,298 | 85,059,141 | 91,005,947 | 91,669,726 | 103,391,105 | 116,093,369 | 113,732,416 | 114,498,737 | 84,209,744 | 79,661,050 | 74,997,739 | 74,433,307 | 71,301,994 | 68,737,129 | 62,944,566 | 63,568,739 | 64,706,364 | 62,547,349 | 74,455,209 | 70,481,286 | 74,922,984 | 77,443,132 | 78,971,366 | 81,882,145 | 79,987,433 | 82,405,673 |
| 82,405,673 | 79,987,433 | 81,882,145 | 78,971,366 | 77,443,132 | 74,922,984 | 70,481,286 | 74,455,209 | 62,547,349 | 64,706,364 | 63,568,739 | 62,944,566 | 68,737,129 | 71,301,994 | 74,433,307 | 74,997,739 | 79,661,050 | 84,209,744 | 114,498,737 | 113,732,416 | 116,093,369 | 103,391,105 | 91,669,726 | 91,005,947 | 85,059,141 | 86,439,298 | 86,888,477 | 83,418,963 | 72,367,153 | 72,011,608 | 75,329,074 | 73,647,503 | 66,154,597 | 65,785,958 | 63,284,971 | 63,054,354 | 62,950,875 | 65,551,087 | 75,021,586 | 74,277,038 | 73,702,026 | 69,850,065 | 69,517,405 | 80,487,433 | 89,205,280 | 110,195,487 | 117,527,851 | 125,221,908 | 112,019,985 | 104,340,935 | 93,869,360 | 97,721,684 | 86,627,645 | 85,574,591 | 73,161,690 | 72,997,377 | 63,875,148 | 63,137,776 | 59,821,764 | 60,855,534 | 59,599,581 | 52,557,204 | 50,414,343 | 52,821,154 | 54,290,886 | 53,508,295 | 48,585,536 | 41,737,952 | 36,171,549 | 36,160,871 | 28,056,149 | 26,126,147 | 21,934,893 | 15,038,778 | 14,559,399 | 17,527,205 | 17,992,457 | 17,607,767 | 17,859,829 | 16,674,246 | 15,690,246 | 16,650,105 | 11,841,066 | 11,695,230 | 13,548,689 | 11,598,029 | 10,579,018 | 10,534,977 | 10,127,883 | 9,249,723 | 7,049,957 | 5,846,475 | 5,160,368 | 3,271,198 | 1,899,386 | 1,650,707 | 1,360,334 | 1,334,564 | 1,388,050 | 1,295,800 | 1,368,400 | 1,429,000 | 1,401,500 | 1,467,500 | 1,497,800 | 1,394,800 | 1,033,000 |
---|
> Total Current Liabilities | 919,000 | 10,100 | 10,900 | 13,400 | 5,100 | 9,600 | 8,800 | 7,000 | 6,683 | 5,440 | 6,118 | 8,079 | 8,314 | 14,695 | 18,226 | 19,784 | 16,043 | 21,456 | 20,710 | 28,035 | 14,935 | 15,915 | 16,788 | 13,868 | 14,989 | 21,299 | 19,959 | 24,483 | 35,721 | 33,770 | 29,654 | 34,171 | 27,994 | 37,738 | 42,100 | 66,547 | 83,998 | 79,362 | 104,456 | 148,462 | 257,608 | 172,575 | 154,615 | 168,361 | 199,985 | 136,427 | 142,777 | 135,684 | 99,465 | 158,636 | 133,181 | 113,837 | 124,687 | 713,101 | 201,648 | 203,208 | 138,965 | 187,035 | 269,672 | 181,502 | 197,694 | 212,797 | 246,506 | 207,738 | 185,976 | 209,725 | 192,942 | 216,856 | 227,829 | 295,846 | 189,768 | 208,834 | 204,931 | 218,662 | 222,303 | 288,926 | 347,332 | 343,856 | 270,668 | 352,842 | 460,838 | 358,960 | 547,258 | 2,905,033 | 1,153,964 | 5,187,767 | 1,312,111 | 811,423 | 939,722 | 1,184,856 | 2,303,678 | 1,331,339 | 1,075,185 | 1,171,029 | 328,126 | 681,126 | 1,142,339 | 2,987,693 | 2,087,922 | 9,613,888 | 1,483,126 | 3,377,429 | 4,471,935 | 2,412,403 | 4,037,326 | 64,388,267 | 64,554,805 |
| 64,554,805 | 64,388,267 | 4,037,326 | 2,412,403 | 4,471,935 | 3,377,429 | 1,483,126 | 9,613,888 | 2,087,922 | 2,987,693 | 1,142,339 | 681,126 | 328,126 | 1,171,029 | 1,075,185 | 1,331,339 | 2,303,678 | 1,184,856 | 939,722 | 811,423 | 1,312,111 | 5,187,767 | 1,153,964 | 2,905,033 | 547,258 | 358,960 | 460,838 | 352,842 | 270,668 | 343,856 | 347,332 | 288,926 | 222,303 | 218,662 | 204,931 | 208,834 | 189,768 | 295,846 | 227,829 | 216,856 | 192,942 | 209,725 | 185,976 | 207,738 | 246,506 | 212,797 | 197,694 | 181,502 | 269,672 | 187,035 | 138,965 | 203,208 | 201,648 | 713,101 | 124,687 | 113,837 | 133,181 | 158,636 | 99,465 | 135,684 | 142,777 | 136,427 | 199,985 | 168,361 | 154,615 | 172,575 | 257,608 | 148,462 | 104,456 | 79,362 | 83,998 | 66,547 | 42,100 | 37,738 | 27,994 | 34,171 | 29,654 | 33,770 | 35,721 | 24,483 | 19,959 | 21,299 | 14,989 | 13,868 | 16,788 | 15,915 | 14,935 | 28,035 | 20,710 | 21,456 | 16,043 | 19,784 | 18,226 | 14,695 | 8,314 | 8,079 | 6,118 | 5,440 | 6,683 | 7,000 | 8,800 | 9,600 | 5,100 | 13,400 | 10,900 | 10,100 | 919,000 |
---|
Short-term Debt | 919,000 | 919,000 | 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 | 217,841 | 600,000 | 447,330 | 907,061 | 0 | 0 | 0 | 0 | 1,808,315 | 0 | 0 | 0 | 0 | 513,510 | 7 | 7 | 845,295 | 0 | 57,662,752 | 0 | 62,692,146 | 0 | 0 | 65,588,863 | 2,367 | 66,595,237 | 70,747,397 | 67,482,216 | 77,214,887 | 78,019,038 | 75,763,570 | 78,693,581 | 80,606,582 | 88,476,246 | 105,093,529 | 102,595,310 | 5,622,801 | 72,580,183 | 67,163,598 | 64,633,447 | 5,652,982 | 3,044,725 | 3,315,087 | 3,935,410 | 903,255 | 914,255 | 51,366,028 | 250,000 | 250,000 | 60,996,094 | 61,639,650 | 64,694,846 | 500,000 | 61,280,717 | 62,989,650 |
| 62,989,650 | 61,280,717 | 500,000 | 64,694,846 | 61,639,650 | 60,996,094 | 250,000 | 250,000 | 51,366,028 | 914,255 | 903,255 | 3,935,410 | 3,315,087 | 3,044,725 | 5,652,982 | 64,633,447 | 67,163,598 | 72,580,183 | 5,622,801 | 102,595,310 | 105,093,529 | 88,476,246 | 80,606,582 | 78,693,581 | 75,763,570 | 78,019,038 | 77,214,887 | 67,482,216 | 70,747,397 | 66,595,237 | 2,367 | 65,588,863 | 0 | 0 | 62,692,146 | 0 | 57,662,752 | 0 | 845,295 | 7 | 7 | 513,510 | 0 | 0 | 0 | 0 | 1,808,315 | 0 | 0 | 0 | 0 | 907,061 | 447,330 | 600,000 | 217,841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 919,000 | 919,000 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 845,295 | 0 | 57,662,752 | 0 | 62,692,146 | 0 | 0 | 65,588,863 | 2,367 | 66,595,237 | 70,747,397 | 67,482,216 | 77,214,887 | 78,019,038 | 75,763,570 | 78,693,581 | 80,606,582 | 88,566,246 | 105,263,325 | 102,729,010 | 103,220,267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 903,255 | 914,255 | 0 | 250,000 | 250,000 | 0 | 0 | 0 | 500,000 | 0 | 600,000 |
| 600,000 | 0 | 500,000 | 0 | 0 | 0 | 250,000 | 250,000 | 0 | 914,255 | 903,255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103,220,267 | 102,729,010 | 105,263,325 | 88,566,246 | 80,606,582 | 78,693,581 | 75,763,570 | 78,019,038 | 77,214,887 | 67,482,216 | 70,747,397 | 66,595,237 | 2,367 | 65,588,863 | 0 | 0 | 62,692,146 | 0 | 57,662,752 | 0 | 845,295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 10,100 | 10,900 | 13,400 | 5,100 | 9,600 | 8,800 | 7,000 | 6,683 | 5,440 | 6,118 | 8,079 | 8,314 | 14,695 | 18,226 | 19,784 | 16,043 | 21,456 | 20,710 | 28,035 | 14,935 | 15,915 | 16,788 | 13,868 | 14,989 | 21,299 | 19,959 | 24,483 | 35,721 | 33,770 | 29,654 | 34,171 | 27,994 | 37,738 | 42,100 | 66,547 | 83,998 | 79,362 | 104,456 | 148,462 | 257,608 | 172,575 | 154,615 | 168,361 | 199,985 | 136,427 | 142,777 | 135,684 | 99,465 | 158,636 | 133,181 | 165,277 | 124,687 | 192,188 | 122,753 | 128,371 | 138,965 | 129,108 | 269,672 | 181,502 | 197,694 | 212,797 | 246,506 | 207,738 | 185,976 | 209,725 | 192,942 | 216,856 | 227,829 | 295,846 | 189,768 | 208,834 | 204,931 | 218,662 | 222,303 | 288,926 | 347,332 | 343,856 | 270,668 | 352,842 | 460,838 | 358,960 | 547,258 | 2,905,033 | 1,153,964 | 5,187,767 | 1,312,111 | 811,423 | 939,722 | 1,184,856 | 2,303,678 | 1,331,339 | 1,075,185 | 1,171,029 | 328,126 | 681,126 | 239,084 | 2,073,438 | 2,087,922 | 9,363,888 | 1,483,126 | 3,377,429 | 4,471,935 | 2,412,403 | 3,537,326 | 2,907,203 | 369,106 |
| 369,106 | 2,907,203 | 3,537,326 | 2,412,403 | 4,471,935 | 3,377,429 | 1,483,126 | 9,363,888 | 2,087,922 | 2,073,438 | 239,084 | 681,126 | 328,126 | 1,171,029 | 1,075,185 | 1,331,339 | 2,303,678 | 1,184,856 | 939,722 | 811,423 | 1,312,111 | 5,187,767 | 1,153,964 | 2,905,033 | 547,258 | 358,960 | 460,838 | 352,842 | 270,668 | 343,856 | 347,332 | 288,926 | 222,303 | 218,662 | 204,931 | 208,834 | 189,768 | 295,846 | 227,829 | 216,856 | 192,942 | 209,725 | 185,976 | 207,738 | 246,506 | 212,797 | 197,694 | 181,502 | 269,672 | 129,108 | 138,965 | 128,371 | 122,753 | 192,188 | 124,687 | 165,277 | 133,181 | 158,636 | 99,465 | 135,684 | 142,777 | 136,427 | 199,985 | 168,361 | 154,615 | 172,575 | 257,608 | 148,462 | 104,456 | 79,362 | 83,998 | 66,547 | 42,100 | 37,738 | 27,994 | 34,171 | 29,654 | 33,770 | 35,721 | 24,483 | 19,959 | 21,299 | 14,989 | 13,868 | 16,788 | 15,915 | 14,935 | 28,035 | 20,710 | 21,456 | 16,043 | 19,784 | 18,226 | 14,695 | 8,314 | 8,079 | 6,118 | 5,440 | 6,683 | 7,000 | 8,800 | 9,600 | 5,100 | 13,400 | 10,900 | 10,100 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,305 | 10,381 | 11,654 | 11,945 | 22,405 | 36,097 | 46,677 | 51,939 | 73,679 | 77,113 | 85,500 | 72,434 | 66,704 | 73,208 | 40,744 | 60,144 | 80,241 | 77,633 | 85,101 | 96,353 | 88,345 | 73,774 | 50,250 | 40,362 | 51,345 | 63,422 | 96,950 | 123,014 | 131,939 | 169,108 | 234,394 | 394,226 | 397,398 | 450,816 | 464,615 | 470,721 | 52,357,573 | 59,393,223 | 60,656,316 | 59,659,535 | 62,316,364 | 63,078,819 | -51,440 | 72,397,313 | -79,087 | 78,895 | 74,837 | 93,158,035 | 57,927 | 110,504,328 | 123,304,498 | 116,504,306 | 109,157,203 | 88,114,494 | 76,136,262 | 65,945,024 | 68,005,275 | 72,373,058 | 72,906,144 | 73,533,171 | 62,859,154 | 59,792,232 | 59,758,166 | 58,356,069 | 57,838,338 | 58,263,697 | 65,509,074 | 67,124,668 | 63,997,144 | 64,567,332 | 75,689,158 | 79,315,162 | 79,041,040 | 77,717,742 | 79,305,288 | 81,945,806 | 89,781,866 | 106,601,343 | 104,030,838 | 97,377,035 | 74,373,854 | 68,855,818 | 861,373 | 4,577,797 | 1,873,696 | -328,126 | -681,126 | 476,098 | 321,423 | 52,195,333 | 55,369,386 | -1,483,126 | -3,377,429 | -4,471,935 | -2,412,403 | -4,037,326 | -1,980,199 | 1,423,987 |
| 1,423,987 | -1,980,199 | -4,037,326 | -2,412,403 | -4,471,935 | -3,377,429 | -1,483,126 | 55,369,386 | 52,195,333 | 321,423 | 476,098 | -681,126 | -328,126 | 1,873,696 | 4,577,797 | 861,373 | 68,855,818 | 74,373,854 | 97,377,035 | 104,030,838 | 106,601,343 | 89,781,866 | 81,945,806 | 79,305,288 | 77,717,742 | 79,041,040 | 79,315,162 | 75,689,158 | 64,567,332 | 63,997,144 | 67,124,668 | 65,509,074 | 58,263,697 | 57,838,338 | 58,356,069 | 59,758,166 | 59,792,232 | 62,859,154 | 73,533,171 | 72,906,144 | 72,373,058 | 68,005,275 | 65,945,024 | 76,136,262 | 88,114,494 | 109,157,203 | 116,504,306 | 123,304,498 | 110,504,328 | 57,927 | 93,158,035 | 74,837 | 78,895 | -79,087 | 72,397,313 | -51,440 | 63,078,819 | 62,316,364 | 59,659,535 | 60,656,316 | 59,393,223 | 52,357,573 | 470,721 | 464,615 | 450,816 | 397,398 | 394,226 | 234,394 | 169,108 | 131,939 | 123,014 | 96,950 | 63,422 | 51,345 | 40,362 | 50,250 | 73,774 | 88,345 | 96,353 | 85,101 | 77,633 | 80,241 | 60,144 | 40,744 | 73,208 | 66,704 | 72,434 | 85,500 | 77,113 | 73,679 | 51,939 | 46,677 | 36,097 | 22,405 | 11,945 | 11,654 | 10,381 | 10,305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 919,000 | 1,394,800 | 1,497,800 | 1,467,500 | 1,401,500 | 1,429,000 | 1,368,400 | 1,295,800 | 1,388,050 | 1,334,564 | 1,360,334 | 1,650,707 | 1,899,386 | 3,271,198 | 5,160,368 | 5,846,475 | 7,049,957 | 9,249,723 | 10,127,883 | 10,534,977 | 10,579,018 | 11,598,029 | 13,548,689 | 11,695,230 | 11,841,066 | 16,650,105 | 15,690,246 | 16,674,246 | 17,859,829 | 17,607,767 | 17,992,457 | 17,527,205 | 14,559,399 | 15,038,778 | 21,934,893 | 26,126,147 | 28,056,149 | 36,160,871 | 36,171,549 | 41,737,952 | 48,585,536 | 53,508,295 | 54,290,886 | 52,821,154 | 50,414,343 | 52,557,204 | 59,599,581 | 60,855,534 | 59,821,764 | 63,137,776 | 63,875,148 | 72,997,377 | 73,161,690 | 85,574,591 | 86,627,645 | 97,721,684 | 93,869,360 | 104,340,935 | 112,019,985 | 124,485,937 | 117,527,851 | 110,195,487 | 89,205,280 | 80,487,433 | 69,517,405 | 69,850,065 | 73,702,026 | 74,277,038 | 75,021,586 | 65,551,087 | 62,950,875 | 63,054,354 | 63,284,971 | 65,785,958 | 66,154,597 | 73,647,503 | 75,329,074 | 72,011,608 | 72,367,153 | 83,418,963 | 86,888,477 | 86,439,298 | 85,059,141 | 91,005,947 | 91,669,726 | 103,391,105 | 116,093,369 | 113,732,416 | 114,498,737 | 84,209,744 | 79,661,050 | 74,997,739 | 74,433,307 | 71,301,994 | 68,737,129 | 62,944,566 | 63,568,739 | 64,706,364 | 62,547,349 | 74,455,209 | 1,483,126 | 3,377,429 | 10,781,589 | 11,272,289 | 12,704,173 | 15,599,166 | 17,850,868 |
| 17,850,868 | 15,599,166 | 12,704,173 | 11,272,289 | 10,781,589 | 3,377,429 | 1,483,126 | 74,455,209 | 62,547,349 | 64,706,364 | 63,568,739 | 62,944,566 | 68,737,129 | 71,301,994 | 74,433,307 | 74,997,739 | 79,661,050 | 84,209,744 | 114,498,737 | 113,732,416 | 116,093,369 | 103,391,105 | 91,669,726 | 91,005,947 | 85,059,141 | 86,439,298 | 86,888,477 | 83,418,963 | 72,367,153 | 72,011,608 | 75,329,074 | 73,647,503 | 66,154,597 | 65,785,958 | 63,284,971 | 63,054,354 | 62,950,875 | 65,551,087 | 75,021,586 | 74,277,038 | 73,702,026 | 69,850,065 | 69,517,405 | 80,487,433 | 89,205,280 | 110,195,487 | 117,527,851 | 124,485,937 | 112,019,985 | 104,340,935 | 93,869,360 | 97,721,684 | 86,627,645 | 85,574,591 | 73,161,690 | 72,997,377 | 63,875,148 | 63,137,776 | 59,821,764 | 60,855,534 | 59,599,581 | 52,557,204 | 50,414,343 | 52,821,154 | 54,290,886 | 53,508,295 | 48,585,536 | 41,737,952 | 36,171,549 | 36,160,871 | 28,056,149 | 26,126,147 | 21,934,893 | 15,038,778 | 14,559,399 | 17,527,205 | 17,992,457 | 17,607,767 | 17,859,829 | 16,674,246 | 15,690,246 | 16,650,105 | 11,841,066 | 11,695,230 | 13,548,689 | 11,598,029 | 10,579,018 | 10,534,977 | 10,127,883 | 9,249,723 | 7,049,957 | 5,846,475 | 5,160,368 | 3,271,198 | 1,899,386 | 1,650,707 | 1,360,334 | 1,334,564 | 1,388,050 | 1,295,800 | 1,368,400 | 1,429,000 | 1,401,500 | 1,467,500 | 1,497,800 | 1,394,800 | 919,000 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 1,354,439 | 1,177,150 | 1,635,215 | 3,097,603 | 0 | 0 | 0 | 0 | 3,410,448 | 0 | 0 | 0 | 0 | 2,139,427 | 1,810,671 | 1,750,686 | 2,621,854 | 2,996,519 | 1,529,117 | 2,454,062 | 2,075,527 | 3,200,079 | 3,703,725 | 3,333,545 | 1,854,707 | 949,382 | 1,025,779 | 994,375 | 917,540 | 890,735 | 803,915 | 891,382 | 1,400,806 | 1,286,366 | 1,541,969 | 1,458,072 | 1,288,871 | 1,815,950 | 1,765,603 | 1,690,615 | 1,459,601 | 939,622 | 900,259 | 912,134 | 7,107,954 | 826,972 | 379,708 | 8,840,247 | 8,795,009 | 9,729,342 | 10,781,589 | 11,272,289 | 0 | 0 | 0 |
| 0 | 0 | 0 | 11,272,289 | 10,781,589 | 9,729,342 | 8,795,009 | 8,840,247 | 379,708 | 826,972 | 7,107,954 | 912,134 | 900,259 | 939,622 | 1,459,601 | 1,690,615 | 1,765,603 | 1,815,950 | 1,288,871 | 1,458,072 | 1,541,969 | 1,286,366 | 1,400,806 | 891,382 | 803,915 | 890,735 | 917,540 | 994,375 | 1,025,779 | 949,382 | 1,854,707 | 3,333,545 | 3,703,725 | 3,200,079 | 2,075,527 | 2,454,062 | 1,529,117 | 2,996,519 | 2,621,854 | 1,750,686 | 1,810,671 | 2,139,427 | 0 | 0 | 0 | 0 | 3,410,448 | 0 | 0 | 0 | 0 | 3,097,603 | 1,635,215 | 1,177,150 | 1,354,439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,945 | 0 | 0 | 1,571 | 2,010 | 1,947 | 1,441 | 2,592 | 2,812 | 2,816 | 4,708 | 4,294 | 4,017 | 4,664 | 3,294 | 4,061 | 2,819 | 1,569 | 1,241 | 625 | 848 | 0 | 0 | 30,333 | 20,179 | 42,871 | 838 | 142,061 | 398,096 | 789,859 | 400,998 | 384,258 | 1,102,285 | 1,012,574 | 722,700 | 788,065 | 533,362 | 608,688 | 1,175,004 | 1,604,639 | 756,885 | 577,150 | 1,035,215 | 2,540,558 | 2,552,687 | 2,211,048 | 2,822,264 | 2,926,461 | 2,584,907 | 2,263,985 | 1,203,502 | 1,643,890 | 1,211,411 | 1,292,624 | 949,188 | 871,426 | 1,630,006 | 2,100,537 | 1,382,758 | 2,287,365 | 1,740,820 | 2,865,314 | 3,376,082 | 3,005,913 | 1,543,071 | 637,675 | 713,969 | 682,489 | 607,854 | 580,941 | 494,037 | 125,606 | 74,580 | 67,226 | 73,836 | 77,997 | 72,949 | 81,116 | 102,492 | 126,686 | 155,613 | 213,924 | 66,721 | 91,421 | 94,423 | 456,388 | 158,560 | 912,895 | 63,004 | 28,657 | 65,373 | 165,138 | 0 | 0 | 0 |
| 0 | 0 | 0 | 165,138 | 65,373 | 28,657 | 63,004 | 912,895 | 158,560 | 456,388 | 94,423 | 91,421 | 66,721 | 213,924 | 155,613 | 126,686 | 102,492 | 81,116 | 72,949 | 77,997 | 73,836 | 67,226 | 74,580 | 125,606 | 494,037 | 580,941 | 607,854 | 682,489 | 713,969 | 637,675 | 1,543,071 | 3,005,913 | 3,376,082 | 2,865,314 | 1,740,820 | 2,287,365 | 1,382,758 | 2,100,537 | 1,630,006 | 871,426 | 949,188 | 1,292,624 | 1,211,411 | 1,643,890 | 1,203,502 | 2,263,985 | 2,584,907 | 2,926,461 | 2,822,264 | 2,211,048 | 2,552,687 | 2,540,558 | 1,035,215 | 577,150 | 756,885 | 1,604,639 | 1,175,004 | 608,688 | 533,362 | 788,065 | 722,700 | 1,012,574 | 1,102,285 | 384,258 | 400,998 | 789,859 | 398,096 | 142,061 | 838 | 42,871 | 20,179 | 30,333 | 0 | 0 | 848 | 625 | 1,241 | 1,569 | 2,819 | 4,061 | 3,294 | 4,664 | 4,017 | 4,294 | 4,708 | 2,816 | 2,812 | 2,592 | 1,441 | 1,947 | 2,010 | 1,571 | 0 | 0 | 11,945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 135,000 | 131,700 | 131,100 | 130,300 | 125,900 | 126,600 | 113,600 | 113,100 | 103,272 | 108,966 | 110,440 | 118,707 | 135,642 | 251,883 | 449,951 | 682,045 | 667,357 | 1,008,688 | 1,049,631 | 1,085,005 | 1,080,066 | 1,076,712 | 1,161,438 | 1,145,728 | 1,149,220 | 1,688,588 | 1,552,511 | 1,659,590 | 1,700,470 | 1,609,376 | 1,700,488 | 1,559,360 | 1,504,023 | 1,433,929 | 1,843,897 | 2,483,209 | 2,654,507 | 3,418,038 | 3,010,292 | 4,043,397 | 5,316,404 | 6,243,398 | 7,193,249 | 7,144,428 | 7,183,272 | 8,160,050 | 8,667,674 | 9,307,144 | 9,554,426 | 9,581,386 | 9,632,836 | 9,587,386 | 9,864,900 | 12,853,017 | 13,929,362 | 15,910,022 | 15,760,642 | 15,940,605 | 16,284,586 | 16,354,692 | 15,924,444 | 15,306,369 | 13,263,304 | 12,945,724 | 12,405,055 | 12,564,712 | 13,448,919 | 13,110,948 | 13,328,491 | 13,119,505 | 12,589,999 | 12,278,828 | 11,895,974 | 11,648,452 | 11,553,215 | 13,253,662 | 12,568,180 | 12,640,026 | 12,602,514 | 14,148,758 | 14,865,473 | 13,937,264 | 13,768,590 | 14,949,994 | 14,112,112 | 15,776,217 | 15,702,681 | 15,219,296 | 15,792,017 | 12,703,425 | 13,793,466 | 14,182,206 | 14,008,316 | 14,055,807 | 13,617,115 | 13,697,802 | 13,169,826 | 11,427,242 | 11,026,751 | 10,866,119 | 11,270,443 | 11,792,122 | 11,776,279 | 10,564,470 | 11,255,793 | 11,409,533 | 11,181,124 |
| 11,181,124 | 11,409,533 | 11,255,793 | 10,564,470 | 11,776,279 | 11,792,122 | 11,270,443 | 10,866,119 | 11,026,751 | 11,427,242 | 13,169,826 | 13,697,802 | 13,617,115 | 14,055,807 | 14,008,316 | 14,182,206 | 13,793,466 | 12,703,425 | 15,792,017 | 15,219,296 | 15,702,681 | 15,776,217 | 14,112,112 | 14,949,994 | 13,768,590 | 13,937,264 | 14,865,473 | 14,148,758 | 12,602,514 | 12,640,026 | 12,568,180 | 13,253,662 | 11,553,215 | 11,648,452 | 11,895,974 | 12,278,828 | 12,589,999 | 13,119,505 | 13,328,491 | 13,110,948 | 13,448,919 | 12,564,712 | 12,405,055 | 12,945,724 | 13,263,304 | 15,306,369 | 15,924,444 | 16,354,692 | 16,284,586 | 15,940,605 | 15,760,642 | 15,910,022 | 13,929,362 | 12,853,017 | 9,864,900 | 9,587,386 | 9,632,836 | 9,581,386 | 9,554,426 | 9,307,144 | 8,667,674 | 8,160,050 | 7,183,272 | 7,144,428 | 7,193,249 | 6,243,398 | 5,316,404 | 4,043,397 | 3,010,292 | 3,418,038 | 2,654,507 | 2,483,209 | 1,843,897 | 1,433,929 | 1,504,023 | 1,559,360 | 1,700,488 | 1,609,376 | 1,700,470 | 1,659,590 | 1,552,511 | 1,688,588 | 1,149,220 | 1,145,728 | 1,161,438 | 1,076,712 | 1,080,066 | 1,085,005 | 1,049,631 | 1,008,688 | 667,357 | 682,045 | 449,951 | 251,883 | 135,642 | 118,707 | 110,440 | 108,966 | 103,272 | 113,100 | 113,600 | 126,600 | 125,900 | 130,300 | 131,100 | 131,700 | 135,000 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 136 | 139 | 142 | 143 | 145 | 257 | 447 | 598 | 598 | 829 | 830 | 845 | 846 | 846 | 940 | 960 | 961 | 1,179 | 1,202 | 1,212 | 1,213 | 1,213 | 1,226 | 1,237 | 1,237 | 1,237 | 1,640 | 2,048 | 2,053 | 2,629 | 2,694 | 3,305 | 4,018 | 4,684 | 5,385 | 5,402 | 5,415 | 5,443 | 5,444 | 5,528 | 5,531 | 5,597 | 5,598 | 6,206 | 6,316 | 8,044 | 8,310 | 9,699 | 9,702 | 9,743 | 9,747 | 9,748 | 9,472 | 9,473 | 9,475 | 9,473 | 9,474 | 9,475 | 9,475 | 9,476 | 9,476 | 9,477 | 9,478 | 9,478 | 9,359 | 9,249 | 9,249 | 10,189 | 10,189 | 10,190 | 10,190 | 10,881 | 11,596 | 11,597 | 11,643 | 13,031 | 13,138 | 14,481 | 14,562 | 14,380 | 14,301 | 14,304 | 14,077 | 14,029 | 13,982 | 13,985 | 14,442 | 14,499 | 14,597 | 14,610 | 16,092 | 4,679 | 4,683 | 4,939 | 4,939 | 4,948 | 5,001 | 5,004 | 5,010 |
| 5,010 | 5,004 | 5,001 | 4,948 | 4,939 | 4,939 | 4,683 | 4,679 | 16,092 | 14,610 | 14,597 | 14,499 | 14,442 | 13,985 | 13,982 | 14,029 | 14,077 | 14,304 | 14,301 | 14,380 | 14,562 | 14,481 | 13,138 | 13,031 | 11,643 | 11,597 | 11,596 | 10,881 | 10,190 | 10,190 | 10,189 | 10,189 | 9,249 | 9,249 | 9,359 | 9,478 | 9,478 | 9,477 | 9,476 | 9,476 | 9,475 | 9,475 | 9,474 | 9,473 | 9,475 | 9,473 | 9,472 | 9,748 | 9,747 | 9,743 | 9,702 | 9,699 | 8,310 | 8,044 | 6,316 | 6,206 | 5,598 | 5,597 | 5,531 | 5,528 | 5,444 | 5,443 | 5,415 | 5,402 | 5,385 | 4,684 | 4,018 | 3,305 | 2,694 | 2,629 | 2,053 | 2,048 | 1,640 | 1,237 | 1,237 | 1,237 | 1,226 | 1,213 | 1,213 | 1,212 | 1,202 | 1,179 | 961 | 960 | 940 | 846 | 846 | 845 | 830 | 829 | 598 | 598 | 447 | 257 | 145 | 143 | 142 | 139 | 136 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | -10,933,044 | -10,741,863 | -9,543,233 | -8,211,358 | -7,496,061 | -7,980,407 | -9,653,582 | -9,720,270 | -9,892,863 | -9,251,804 | -10,667,388 | -11,200,937 | -11,871,927 | -12,382,648 | -8,309,424 | -9,125,895 | -7,982,649 | -5,809,931 | -4,493,660 | -1,811,955 | -1,800,370 | -2,015,612 | -2,961,749 | -3,320,160 | -3,339,228 | -3,024,670 | -3,136,017 | -4,655,440 | -5,061,565 | -4,487,982 | -3,324,616 | -3,695,884 | -2,766,250 | -3,364,147 | -2,585,436 | -1,625,075 | -1,677,661 | -1,039,896 | 0 | 0 | 0 | 0 | -2,792,103 | 0 | 0 | 0 | 0 | -2,392,614 | -884,879 | -461,460 | -658,391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,000 | -2,100 | -1,900 | -2,100 | -6,400 | -6,000 | -19,400 | -23,800 | -37,569 | -34,313 | -35,008 | -27,739 | -13,044 | 3,151 | 4,860 | 56,677 | 38,169 | 30,502 | 67,283 | 74,382 | 75,511 | 71,000 | 1,190 | -51,870 | -47,261 | 4,500 | -177,489 | -91,987 | -120,800 | -213,280 | -144,853 | -304,555 | -207,117 | -249,459 | -384,912 | -119,973 | -76,112 | -60,040 | -467,640 | -385,960 | -152,197 | -335,814 | -478,791 | -661,498 | 252,230 | 1,121,551 | 1,362,134 | 1,959,994 | 1,891,317 | 1,887,852 | 2,540,201 | 1,877,537 | 1,164,642 | 1,009,528 | 2,049,831 | 3,073,488 | 3,008,988 | 2,766,430 | 3,413,320 | 4,069,607 | 3,053,242 | 2,003,248 | -1,289,246 | -1,454,790 | -2,748,933 | -2,088,479 | -572,256 | -967,820 | 204,883 | 773,999 | -354,965 | 262,855 | -377,596 | 640,366 | 1,117,046 | 1,119,677 | -1,085,893 | -1,126,091 | -850,767 | -640,149 | -1,126,020 | -3,000,080 | -3,434,447 | -3,822,956 | -1,979,865 | -319,376 | 1,365,003 | 2,313,815 | 2,138,191 | 3,121,371 | 3,842,074 | 3,589,056 | 3,374,335 | 2,002,231 | 1,780,275 | 1,638,638 | 958,410 | -2,465,482 | -4,310,926 | -5,431,436 | -3,708,896 | -2,550,614 | -2,382,531 | -2,694,776 | -1,335,400 | -1,281,918 | -1,156,927 |
| -1,156,927 | -1,281,918 | -1,335,400 | -2,694,776 | -2,382,531 | -2,550,614 | -3,708,896 | -5,431,436 | -4,310,926 | -2,465,482 | 958,410 | 1,638,638 | 1,780,275 | 2,002,231 | 3,374,335 | 3,589,056 | 3,842,074 | 3,121,371 | 2,138,191 | 2,313,815 | 1,365,003 | -319,376 | -1,979,865 | -3,822,956 | -3,434,447 | -3,000,080 | -1,126,020 | -640,149 | -850,767 | -1,126,091 | -1,085,893 | 1,119,677 | 1,117,046 | 640,366 | -377,596 | 262,855 | -354,965 | 773,999 | 204,883 | -967,820 | -572,256 | -2,088,479 | -2,748,933 | -1,454,790 | -1,289,246 | 2,003,248 | 3,053,242 | 4,069,607 | 3,413,320 | 2,766,430 | 3,008,988 | 3,073,488 | 2,049,831 | 1,009,528 | 1,164,642 | 1,877,537 | 2,540,201 | 1,887,852 | 1,891,317 | 1,959,994 | 1,362,134 | 1,121,551 | 252,230 | -661,498 | -478,791 | -335,814 | -152,197 | -385,960 | -467,640 | -60,040 | -76,112 | -119,973 | -384,912 | -249,459 | -207,117 | -304,555 | -144,853 | -213,280 | -120,800 | -91,987 | -177,489 | 4,500 | -47,261 | -51,870 | 1,190 | 71,000 | 75,511 | 74,382 | 67,283 | 30,502 | 38,169 | 56,677 | 4,860 | 3,151 | -13,044 | -27,739 | -35,008 | -34,313 | -37,569 | -23,800 | -19,400 | -6,000 | -6,400 | -2,100 | -1,900 | -2,100 | 4,000 |
---|
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 | 9,175,245 | 12,119,817 | 12,579,012 | 15,042,361 | 0 | 0 | 0 | 0 | 14,740,774 | 0 | 0 | 0 | 0 | 14,770,553 | 14,776,302 | 14,781,308 | 14,786,509 | 14,787,117 | 14,788,677 | 14,789,320 | 14,675,768 | 14,573,760 | 14,575,426 | 15,578,677 | 15,579,342 | 15,580,038 | 15,581,760 | 16,377,805 | 17,221,265 | 17,218,191 | 17,268,596 | 18,793,706 | 18,794,331 | 20,112,875 | 20,195,419 | 20,034,970 | 19,966,923 | 19,968,372 | 19,827,216 | 19,798,032 | 19,750,818 | 19,754,826 | 20,178,692 | 20,228,366 | 20,313,832 | 20,321,952 | 21,281,077 | 22,967,665 | 22,981,320 | 23,543,091 | 23,550,346 | 23,572,996 | 0 | 0 | 0 |
| 0 | 0 | 0 | 23,572,996 | 23,550,346 | 23,543,091 | 22,981,320 | 22,967,665 | 21,281,077 | 20,321,952 | 20,313,832 | 20,228,366 | 20,178,692 | 19,754,826 | 19,750,818 | 19,798,032 | 19,827,216 | 19,968,372 | 19,966,923 | 20,034,970 | 20,195,419 | 20,112,875 | 18,794,331 | 18,793,706 | 17,268,596 | 17,218,191 | 17,221,265 | 16,377,805 | 15,581,760 | 15,580,038 | 15,579,342 | 15,578,677 | 14,575,426 | 14,573,760 | 14,675,768 | 14,789,320 | 14,788,677 | 14,787,117 | 14,786,509 | 14,781,308 | 14,776,302 | 14,770,553 | 0 | 0 | 0 | 0 | 14,740,774 | 0 | 0 | 0 | 0 | 15,042,361 | 12,579,012 | 12,119,817 | 9,175,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -11,658,007 | -11,905,922 | -12,284,333 | -12,594,805 | -13,124,590 | -13,333,781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 131,000 | 132,900 | 132,800 | 131,900 | 132,000 | 132,200 | 132,200 | 136,000 | 140,263 | 142,715 | 145,303 | 146,070 | 147,845 | 247,159 | 442,603 | 623,278 | 623,986 | 971,933 | 973,129 | 1,002,197 | 1,003,200 | 1,004,370 | 1,157,092 | 1,192,819 | 1,194,159 | 1,578,778 | 1,620,666 | 1,638,309 | 1,638,635 | 1,638,911 | 1,662,347 | 1,679,452 | 1,679,452 | 1,679,904 | 2,131,358 | 2,607,995 | 2,615,016 | 3,352,417 | 3,447,964 | 4,270,330 | 5,297,922 | 6,506,494 | 7,592,161 | 7,616,528 | 7,633,438 | 7,667,769 | 7,668,988 | 7,811,356 | 7,817,454 | 7,935,151 | 7,937,738 | 8,994,954 | 9,175,245 | 12,119,817 | 12,579,012 | 15,042,361 | 15,068,870 | 15,127,882 | 15,168,020 | 15,144,200 | 14,740,774 | 14,746,579 | 14,754,681 | 14,759,738 | 14,765,761 | 14,770,553 | 14,776,302 | 14,781,308 | 14,786,509 | 14,787,117 | 14,788,677 | 14,789,320 | 14,675,768 | 14,573,760 | 14,575,426 | 15,578,677 | 15,579,342 | 15,580,038 | 15,581,760 | 16,377,805 | 17,221,265 | 17,218,191 | 17,268,596 | 18,793,706 | 18,794,331 | 20,112,875 | 20,195,419 | 20,034,970 | 19,966,923 | 19,968,372 | 19,827,216 | 19,798,032 | 19,750,818 | 19,754,826 | 20,178,692 | 20,228,366 | 20,313,832 | 20,321,952 | 21,281,077 | 22,967,665 | 22,981,320 | 23,543,091 | 23,550,346 | 23,572,996 | 23,672,391 | 23,673,687 | 23,694,663 |
| 23,694,663 | 23,673,687 | 23,672,391 | 23,572,996 | 23,550,346 | 23,543,091 | 22,981,320 | 22,967,665 | 21,281,077 | 20,321,952 | 20,313,832 | 20,228,366 | 20,178,692 | 19,754,826 | 19,750,818 | 19,798,032 | 19,827,216 | 19,968,372 | 19,966,923 | 20,034,970 | 20,195,419 | 20,112,875 | 18,794,331 | 18,793,706 | 17,268,596 | 17,218,191 | 17,221,265 | 16,377,805 | 15,581,760 | 15,580,038 | 15,579,342 | 15,578,677 | 14,575,426 | 14,573,760 | 14,675,768 | 14,789,320 | 14,788,677 | 14,787,117 | 14,786,509 | 14,781,308 | 14,776,302 | 14,770,553 | 14,765,761 | 14,759,738 | 14,754,681 | 14,746,579 | 14,740,774 | 15,144,200 | 15,168,020 | 15,127,882 | 15,068,870 | 15,042,361 | 12,579,012 | 12,119,817 | 9,175,245 | 8,994,954 | 7,937,738 | 7,935,151 | 7,817,454 | 7,811,356 | 7,668,988 | 7,667,769 | 7,633,438 | 7,616,528 | 7,592,161 | 6,506,494 | 5,297,922 | 4,270,330 | 3,447,964 | 3,352,417 | 2,615,016 | 2,607,995 | 2,131,358 | 1,679,904 | 1,679,452 | 1,679,452 | 1,662,347 | 1,638,911 | 1,638,635 | 1,638,309 | 1,620,666 | 1,578,778 | 1,194,159 | 1,192,819 | 1,157,092 | 1,004,370 | 1,003,200 | 1,002,197 | 973,129 | 971,933 | 623,986 | 623,278 | 442,603 | 247,159 | 147,845 | 146,070 | 145,303 | 142,715 | 140,263 | 136,000 | 132,200 | 132,200 | 132,000 | 131,900 | 132,800 | 132,900 | 131,000 |
---|