> Total Assets | 0 | 992,133 | 977,545 | 992,735 | 0 | 0 | 0 | 674,914 | 674,914 | 582,000 | 574,000 | 619,535 | 619,535 | 786,220 | 1,698,515 | 1,787,005 | 1,787,005 | 2,154,951 | 2,293,866 | 2,450,140 | 2,450,140 | 2,954,335 | 3,427,906 | 3,624,986 | 3,624,986 | 3,966,814 | 4,198,850 | 4,373,708 | 4,373,708 | 4,203,521 | 4,306,476 | 4,685,659 | 4,685,659 | 5,480,885 | 5,959,180 | 6,345,893 | 6,345,893 | 7,448,748 | 7,946,449 | 8,803,469 | 8,803,469 | 9,853,675 | 10,680,804 | 11,586,662 | 11,586,662 | 13,327,529 | 14,462,760 | 15,444,931 | 15,444,931 | 17,519,727 | 18,441,411 | 19,277,956 | 19,277,956 | 21,982,426 | 22,986,334 | 24,546,330 | 24,546,330 | 27,275,754 | 28,443,077 | 30,354,671 | 30,354,671 | 35,001,728 | 37,206,585 | 41,157,430 | 41,157,430 | 45,765,099 | 49,655,423 | 58,031,860 | 58,031,860 | 65,202,953 | 66,499,523 | 71,031,415 | 71,031,415 | 75,400,068 | 79,988,987 | 86,967,928 | 86,967,928 | 92,800,303 | 105,823,818 | 112,124,371 | 112,124,371 | 144,170,254 | 144,731,644 | 141,874,582 | 141,874,582 | 154,857,023 | 147,788,304 | 153,643,924 | 153,643,924 | 168,179,586 | 172,707,671 | 172,760,985 | 172,760,985 | 167,905,722 |
| 167,905,722 | 172,760,985 | 172,760,985 | 172,707,671 | 168,179,586 | 153,643,924 | 153,643,924 | 147,788,304 | 154,857,023 | 141,874,582 | 141,874,582 | 144,731,644 | 144,170,254 | 112,124,371 | 112,124,371 | 105,823,818 | 92,800,303 | 86,967,928 | 86,967,928 | 79,988,987 | 75,400,068 | 71,031,415 | 71,031,415 | 66,499,523 | 65,202,953 | 58,031,860 | 58,031,860 | 49,655,423 | 45,765,099 | 41,157,430 | 41,157,430 | 37,206,585 | 35,001,728 | 30,354,671 | 30,354,671 | 28,443,077 | 27,275,754 | 24,546,330 | 24,546,330 | 22,986,334 | 21,982,426 | 19,277,956 | 19,277,956 | 18,441,411 | 17,519,727 | 15,444,931 | 15,444,931 | 14,462,760 | 13,327,529 | 11,586,662 | 11,586,662 | 10,680,804 | 9,853,675 | 8,803,469 | 8,803,469 | 7,946,449 | 7,448,748 | 6,345,893 | 6,345,893 | 5,959,180 | 5,480,885 | 4,685,659 | 4,685,659 | 4,306,476 | 4,203,521 | 4,373,708 | 4,373,708 | 4,198,850 | 3,966,814 | 3,624,986 | 3,624,986 | 3,427,906 | 2,954,335 | 2,450,140 | 2,450,140 | 2,293,866 | 2,154,951 | 1,787,005 | 1,787,005 | 1,698,515 | 786,220 | 619,535 | 619,535 | 574,000 | 582,000 | 674,914 | 674,914 | 0 | 0 | 0 | 992,735 | 977,545 | 992,133 | 0 |
---|
> Total Current Assets | 0 | 933,180 | 892,428 | 908,196 | 0 | 0 | 0 | 626,977 | 626,977 | 550,000 | 545,000 | 589,700 | 589,700 | 749,877 | 1,644,070 | 1,733,068 | 1,733,068 | 2,084,055 | 2,210,613 | 2,366,450 | 2,366,450 | 2,849,075 | 3,302,509 | 3,497,303 | 3,497,303 | 3,782,087 | 3,989,357 | 4,129,186 | 4,129,186 | 3,192,281 | 4,056,346 | 4,436,293 | 4,436,293 | 5,251,981 | 5,630,335 | 5,973,779 | 5,973,779 | 6,582,073 | 7,028,339 | 7,972,562 | 7,972,562 | 8,951,155 | 9,768,306 | 10,626,895 | 10,626,895 | 12,324,457 | 13,504,042 | 14,474,186 | 14,474,186 | 16,149,020 | 16,993,024 | 17,868,673 | 17,868,673 | 20,944,779 | 21,378,220 | 22,797,763 | 22,797,763 | 24,858,113 | 26,162,503 | 27,732,522 | 27,732,522 | 31,297,440 | 33,219,183 | 34,408,924 | 34,408,924 | 36,949,039 | 39,865,791 | 49,919,704 | 49,919,704 | 57,620,381 | 58,827,390 | 61,947,760 | 61,947,760 | 62,374,252 | 62,950,752 | 68,715,720 | 68,715,720 | 73,043,425 | 82,546,021 | 85,105,012 | 85,105,012 | 111,113,047 | 113,765,137 | 107,831,043 | 107,831,043 | 115,959,185 | 108,943,566 | 113,120,254 | 113,120,254 | 128,009,165 | 131,592,030 | 131,603,199 | 131,603,199 | 124,223,852 |
| 124,223,852 | 131,603,199 | 131,603,199 | 131,592,030 | 128,009,165 | 113,120,254 | 113,120,254 | 108,943,566 | 115,959,185 | 107,831,043 | 107,831,043 | 113,765,137 | 111,113,047 | 85,105,012 | 85,105,012 | 82,546,021 | 73,043,425 | 68,715,720 | 68,715,720 | 62,950,752 | 62,374,252 | 61,947,760 | 61,947,760 | 58,827,390 | 57,620,381 | 49,919,704 | 49,919,704 | 39,865,791 | 36,949,039 | 34,408,924 | 34,408,924 | 33,219,183 | 31,297,440 | 27,732,522 | 27,732,522 | 26,162,503 | 24,858,113 | 22,797,763 | 22,797,763 | 21,378,220 | 20,944,779 | 17,868,673 | 17,868,673 | 16,993,024 | 16,149,020 | 14,474,186 | 14,474,186 | 13,504,042 | 12,324,457 | 10,626,895 | 10,626,895 | 9,768,306 | 8,951,155 | 7,972,562 | 7,972,562 | 7,028,339 | 6,582,073 | 5,973,779 | 5,973,779 | 5,630,335 | 5,251,981 | 4,436,293 | 4,436,293 | 4,056,346 | 3,192,281 | 4,129,186 | 4,129,186 | 3,989,357 | 3,782,087 | 3,497,303 | 3,497,303 | 3,302,509 | 2,849,075 | 2,366,450 | 2,366,450 | 2,210,613 | 2,084,055 | 1,733,068 | 1,733,068 | 1,644,070 | 749,877 | 589,700 | 589,700 | 545,000 | 550,000 | 626,977 | 626,977 | 0 | 0 | 0 | 908,196 | 892,428 | 933,180 | 0 |
---|
Cash And Cash Equivalents | 0 | 857,830 | 782,464 | 707,705 | 0 | 0 | 0 | 479,694 | 479,694 | 527,000 | 522,000 | 559,940 | 559,940 | 728,754 | 1,594,380 | 1,356,307 | 1,356,307 | 1,701,581 | 1,840,829 | 2,123,892 | 2,123,892 | 2,642,469 | 1,743,278 | 1,685,744 | 1,685,744 | 1,700,457 | 1,136,395 | 1,206,477 | 1,206,477 | 919,332 | 1,205,936 | 2,482,821 | 2,482,821 | 2,397,836 | 993,189 | 793,408 | 793,408 | 1,282,099 | 1,356,305 | 1,041,290 | 1,041,290 | 2,084,887 | 1,664,110 | 1,285,137 | 1,285,137 | 1,844,492 | 1,943,529 | 2,214,618 | 2,214,618 | 1,075,734 | 1,184,546 | 1,590,769 | 1,590,769 | 1,363,480 | 917,302 | 1,458,298 | 1,458,298 | 1,668,981 | 2,194,934 | 2,021,453 | 2,021,453 | 5,389,872 | 6,270,082 | 6,071,487 | 6,071,487 | 5,257,160 | 4,481,803 | 5,439,499 | 5,439,499 | 3,012,500 | 2,575,522 | 2,764,140 | 2,764,140 | 3,079,286 | 4,778,084 | 5,389,198 | 5,389,198 | 4,832,320 | 2,741,419 | 3,246,373 | 3,246,373 | 10,622,795 | 6,466,250 | 9,117,219 | 9,117,219 | 9,935,805 | 22,266,781 | 14,498,157 | 14,498,157 | 16,461,908 | 17,999,166 | 24,889,000 | 24,889,000 | 12,766,270 |
| 12,766,270 | 24,889,000 | 24,889,000 | 17,999,166 | 16,461,908 | 14,498,157 | 14,498,157 | 22,266,781 | 9,935,805 | 9,117,219 | 9,117,219 | 6,466,250 | 10,622,795 | 3,246,373 | 3,246,373 | 2,741,419 | 4,832,320 | 5,389,198 | 5,389,198 | 4,778,084 | 3,079,286 | 2,764,140 | 2,764,140 | 2,575,522 | 3,012,500 | 5,439,499 | 5,439,499 | 4,481,803 | 5,257,160 | 6,071,487 | 6,071,487 | 6,270,082 | 5,389,872 | 2,021,453 | 2,021,453 | 2,194,934 | 1,668,981 | 1,458,298 | 1,458,298 | 917,302 | 1,363,480 | 1,590,769 | 1,590,769 | 1,184,546 | 1,075,734 | 2,214,618 | 2,214,618 | 1,943,529 | 1,844,492 | 1,285,137 | 1,285,137 | 1,664,110 | 2,084,887 | 1,041,290 | 1,041,290 | 1,356,305 | 1,282,099 | 793,408 | 793,408 | 993,189 | 2,397,836 | 2,482,821 | 2,482,821 | 1,205,936 | 919,332 | 1,206,477 | 1,206,477 | 1,136,395 | 1,700,457 | 1,685,744 | 1,685,744 | 1,743,278 | 2,642,469 | 2,123,892 | 2,123,892 | 1,840,829 | 1,701,581 | 1,356,307 | 1,356,307 | 1,594,380 | 728,754 | 559,940 | 559,940 | 522,000 | 527,000 | 479,694 | 479,694 | 0 | 0 | 0 | 707,705 | 782,464 | 857,830 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 16,437 | 0 | 0 | 0 | 45,529 | 45,529 | 0 | 0 | 146 | 0 | 0 | 0 | 332,152 | 332,152 | 248,790 | 248,508 | 165,532 | 165,532 | 82,783 | 1,432,050 | 209,657 | 1,867,825 | 1,911,526 | 2,644,246 | 2,729,087 | 2,729,087 | 2,057,813 | 1,873,827 | 229,733 | 2,225,221 | 372,632 | 4,329,356 | 706,486 | 5,238,315 | 4,929,101 | 5,054,115 | 893,544 | 6,234,955 | 6,194,086 | 7,117,321 | 1,262,814 | 8,689,695 | 9,391,784 | 9,957,918 | 993,606 | 993,606 | 13,276,882 | 13,751,337 | 14,172,200 | 14,172,200 | 15,932,498 | 16,810,130 | 17,526,651 | 17,526,651 | 18,890,062 | 19,225,270 | 20,555,126 | 20,555,126 | 17,516,604 | 18,038,947 | 19,606,790 | 19,606,790 | 22,930,839 | 26,378,150 | 30,943,214 | 30,943,214 | 38,127,979 | 38,104,273 | 40,346,032 | 40,346,032 | 41,048,622 | 37,658,523 | 44,575,062 | 44,575,062 | 50,719,264 | 58,640,272 | 68,799,670 | 68,799,670 | 85,547,422 | 91,933,788 | 84,352,353 | 84,352,353 | 90,947,124 | 69,066,607 | 83,036,394 | 83,036,394 | 95,083,282 | 98,236,142 | 92,570,352 | 92,570,352 | 97,041,866 |
| 97,041,866 | 92,570,352 | 92,570,352 | 98,236,142 | 95,083,282 | 83,036,394 | 83,036,394 | 69,066,607 | 90,947,124 | 84,352,353 | 84,352,353 | 91,933,788 | 85,547,422 | 68,799,670 | 68,799,670 | 58,640,272 | 50,719,264 | 44,575,062 | 44,575,062 | 37,658,523 | 41,048,622 | 40,346,032 | 40,346,032 | 38,104,273 | 38,127,979 | 30,943,214 | 30,943,214 | 26,378,150 | 22,930,839 | 19,606,790 | 19,606,790 | 18,038,947 | 17,516,604 | 20,555,126 | 20,555,126 | 19,225,270 | 18,890,062 | 17,526,651 | 17,526,651 | 16,810,130 | 15,932,498 | 14,172,200 | 14,172,200 | 13,751,337 | 13,276,882 | 993,606 | 993,606 | 9,957,918 | 9,391,784 | 8,689,695 | 1,262,814 | 7,117,321 | 6,194,086 | 6,234,955 | 893,544 | 5,054,115 | 4,929,101 | 5,238,315 | 706,486 | 4,329,356 | 372,632 | 2,225,221 | 229,733 | 1,873,827 | 2,057,813 | 2,729,087 | 2,729,087 | 2,644,246 | 1,911,526 | 1,867,825 | 209,657 | 1,432,050 | 82,783 | 165,532 | 165,532 | 248,508 | 248,790 | 332,152 | 332,152 | 0 | 0 | 0 | 146 | 0 | 0 | 45,529 | 45,529 | 0 | 0 | 0 | 16,437 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 14,452 | 5,211 | 1,084 | 0 | 0 | 0 | 0 | 0 | 15,000 | 17,000 | 0 | 0 | 0 | 0 | 0 | 77,379 | 78,243 | 91,621 | 59,620 | 59,620 | 75,053 | 75,155 | 78,860 | 78,860 | 96,549 | 117,679 | 146,690 | 146,690 | 121,816 | 137,789 | 175,245 | 175,245 | 193,683 | 219,904 | 268,389 | 268,389 | 133,683 | 117,490 | 225,873 | 225,873 | 196,321 | 188,714 | 305,567 | 305,567 | 190,143 | 231,167 | 230,047 | 230,047 | 274,174 | 305,510 | 269,485 | 269,485 | 327,405 | 399,718 | 402,511 | 402,511 | 568,011 | 768,138 | 873,137 | 873,137 | 1,774,275 | 1,942,200 | 2,614,149 | 2,614,149 | 2,491,142 | 2,661,949 | 4,251,297 | 4,251,297 | 3,403,854 | 3,259,524 | 3,619,725 | 3,619,725 | 3,863,986 | 4,569,249 | 4,288,500 | 4,288,500 | 4,494,715 | 4,706,696 | 4,169,358 | 4,169,358 | 5,018,414 | 4,948,999 | 4,576,445 | 4,576,445 | 4,452,504 | 5,422,326 | 5,507,988 | 5,507,988 | 5,213,151 | 5,208,019 | 5,002,872 | 5,002,872 | 5,343,028 |
| 5,343,028 | 5,002,872 | 5,002,872 | 5,208,019 | 5,213,151 | 5,507,988 | 5,507,988 | 5,422,326 | 4,452,504 | 4,576,445 | 4,576,445 | 4,948,999 | 5,018,414 | 4,169,358 | 4,169,358 | 4,706,696 | 4,494,715 | 4,288,500 | 4,288,500 | 4,569,249 | 3,863,986 | 3,619,725 | 3,619,725 | 3,259,524 | 3,403,854 | 4,251,297 | 4,251,297 | 2,661,949 | 2,491,142 | 2,614,149 | 2,614,149 | 1,942,200 | 1,774,275 | 873,137 | 873,137 | 768,138 | 568,011 | 402,511 | 402,511 | 399,718 | 327,405 | 269,485 | 269,485 | 305,510 | 274,174 | 230,047 | 230,047 | 231,167 | 190,143 | 305,567 | 305,567 | 188,714 | 196,321 | 225,873 | 225,873 | 117,490 | 133,683 | 268,389 | 268,389 | 219,904 | 193,683 | 175,245 | 175,245 | 137,789 | 121,816 | 146,690 | 146,690 | 117,679 | 96,549 | 78,860 | 78,860 | 75,155 | 75,053 | 59,620 | 59,620 | 91,621 | 78,243 | 77,379 | 0 | 0 | 0 | 0 | 0 | 17,000 | 15,000 | 0 | 0 | 0 | 0 | 0 | 1,084 | 5,211 | 14,452 | 0 |
---|
Other Current Assets | 0 | 60,898 | 104,752 | 60,154 | 0 | 0 | 0 | 2,291 | 2,291 | 8,000 | 6,000 | 22,443 | 22,443 | 8,064 | 24,669 | 15,185 | 15,185 | 9,002 | 29,655 | 7,977 | 7,977 | 48,771 | 52,025 | 1,696,672 | 1,696,672 | 73,555 | 91,036 | 2,733,325 | 2,733,325 | 93,320 | 838,794 | 1,678,129 | 1,678,129 | 2,554,536 | 87,887 | 4,822,587 | 4,822,587 | 237,190 | 500,429 | 5,975,378 | 5,975,378 | 475,861 | 798,161 | 8,252,651 | 8,252,651 | 898,038 | 1,371,428 | 9,786,379 | 9,786,379 | 1,522,230 | 1,751,631 | 26,188 | 26,188 | 3,321,396 | 3,251,070 | 39,181 | 39,181 | 3,731,059 | 3,974,161 | 45,450 | 45,450 | 6,616,689 | 6,967,954 | 114,198 | 114,198 | 6,269,898 | 6,343,889 | 87,237 | 87,237 | 13,076,048 | 30,140,825 | 233,365 | 233,365 | 8,706,250 | 9,653,790 | 306,631 | 306,631 | 9,030,422 | 15,770,885 | 117,975 | 117,975 | 9,365,627 | 9,891,740 | 108,757 | 108,757 | 9,739,441 | 11,149,245 | 126,386 | 126,386 | 10,407,057 | 9,215,798 | 5,448,284 | 5,448,284 | 5,352,876 |
| 5,352,876 | 5,448,284 | 5,448,284 | 9,215,798 | 10,407,057 | 126,386 | 126,386 | 11,149,245 | 9,739,441 | 108,757 | 108,757 | 9,891,740 | 9,365,627 | 117,975 | 117,975 | 15,770,885 | 9,030,422 | 306,631 | 306,631 | 9,653,790 | 8,706,250 | 233,365 | 233,365 | 30,140,825 | 13,076,048 | 87,237 | 87,237 | 6,343,889 | 6,269,898 | 114,198 | 114,198 | 6,967,954 | 6,616,689 | 45,450 | 45,450 | 3,974,161 | 3,731,059 | 39,181 | 39,181 | 3,251,070 | 3,321,396 | 26,188 | 26,188 | 1,751,631 | 1,522,230 | 9,786,379 | 9,786,379 | 1,371,428 | 898,038 | 8,252,651 | 8,252,651 | 798,161 | 475,861 | 5,975,378 | 5,975,378 | 500,429 | 237,190 | 4,822,587 | 4,822,587 | 87,887 | 2,554,536 | 1,678,129 | 1,678,129 | 838,794 | 93,320 | 2,733,325 | 2,733,325 | 91,036 | 73,555 | 1,696,672 | 1,696,672 | 52,025 | 48,771 | 7,977 | 7,977 | 29,655 | 9,002 | 15,185 | 15,185 | 24,669 | 8,064 | 22,443 | 22,443 | 6,000 | 8,000 | 2,291 | 2,291 | 0 | 0 | 0 | 60,154 | 104,752 | 60,898 | 0 |
---|
> Long-term Assets | 0 | 58,954 | 85,117 | 84,539 | 0 | 0 | 0 | 47,937 | 47,937 | 32,000 | 29,000 | 29,834 | 29,834 | 36,344 | 54,445 | 53,937 | 53,937 | 70,895 | 83,254 | 83,690 | 83,690 | 105,260 | 125,397 | 127,683 | 127,683 | 184,727 | 209,493 | 244,522 | 244,522 | 1,011,240 | 250,130 | 249,366 | 249,366 | 228,904 | 328,844 | 372,114 | 372,114 | 866,675 | 918,111 | 830,907 | 830,907 | 902,520 | 912,498 | 959,767 | 959,767 | 1,003,072 | 958,718 | 970,745 | 970,745 | 1,370,707 | 1,448,387 | 1,409,283 | 1,409,283 | 1,037,647 | 1,608,114 | 1,748,567 | 1,748,567 | 2,417,641 | 2,280,574 | 2,622,149 | 2,622,149 | 3,704,288 | 3,987,402 | 6,748,506 | 6,748,506 | 8,816,060 | 9,789,632 | 8,112,156 | 8,112,156 | 7,582,572 | 7,672,133 | 9,083,655 | 9,083,655 | 13,025,816 | 17,038,235 | 18,252,208 | 18,252,208 | 19,756,878 | 23,277,797 | 27,019,359 | 27,019,359 | 33,057,207 | 30,966,507 | 34,043,539 | 34,043,539 | 38,897,838 | 38,844,738 | 40,523,670 | 40,523,670 | 40,170,421 | 41,115,641 | 41,157,786 | 41,157,786 | 43,681,870 |
| 43,681,870 | 41,157,786 | 41,157,786 | 41,115,641 | 40,170,421 | 40,523,670 | 40,523,670 | 38,844,738 | 38,897,838 | 34,043,539 | 34,043,539 | 30,966,507 | 33,057,207 | 27,019,359 | 27,019,359 | 23,277,797 | 19,756,878 | 18,252,208 | 18,252,208 | 17,038,235 | 13,025,816 | 9,083,655 | 9,083,655 | 7,672,133 | 7,582,572 | 8,112,156 | 8,112,156 | 9,789,632 | 8,816,060 | 6,748,506 | 6,748,506 | 3,987,402 | 3,704,288 | 2,622,149 | 2,622,149 | 2,280,574 | 2,417,641 | 1,748,567 | 1,748,567 | 1,608,114 | 1,037,647 | 1,409,283 | 1,409,283 | 1,448,387 | 1,370,707 | 970,745 | 970,745 | 958,718 | 1,003,072 | 959,767 | 959,767 | 912,498 | 902,520 | 830,907 | 830,907 | 918,111 | 866,675 | 372,114 | 372,114 | 328,844 | 228,904 | 249,366 | 249,366 | 250,130 | 1,011,240 | 244,522 | 244,522 | 209,493 | 184,727 | 127,683 | 127,683 | 125,397 | 105,260 | 83,690 | 83,690 | 83,254 | 70,895 | 53,937 | 53,937 | 54,445 | 36,344 | 29,834 | 29,834 | 29,000 | 32,000 | 47,937 | 47,937 | 0 | 0 | 0 | 84,539 | 85,117 | 58,954 | 0 |
---|
Property Plant Equipment | 0 | 25,697 | 30,997 | 44,152 | 0 | 0 | 0 | 36,363 | 36,363 | 32,000 | 28,000 | 26,373 | 26,373 | 25,682 | 30,010 | 40,417 | 40,417 | 60,858 | 75,176 | 77,303 | 77,303 | 103,878 | 124,056 | 126,342 | 126,342 | 149,290 | 195,007 | 224,208 | 224,208 | 207,062 | 198,914 | 183,472 | 183,472 | 177,091 | 219,507 | 258,788 | 258,788 | 475,262 | 531,139 | 557,756 | 557,756 | 662,237 | 692,174 | 755,778 | 755,778 | 777,085 | 756,165 | 848,469 | 848,469 | 791,541 | 806,665 | 815,026 | 815,026 | 816,242 | 814,110 | 872,113 | 872,113 | 936,334 | 1,024,763 | 1,281,225 | 1,281,225 | 1,636,218 | 1,817,592 | 2,092,046 | 2,092,046 | 2,061,630 | 2,162,822 | 2,419,510 | 2,419,510 | 2,981,909 | 3,356,472 | 3,769,326 | 3,769,326 | 4,873,181 | 5,305,776 | 5,378,560 | 5,378,560 | 5,477,572 | 4,708,165 | 4,621,712 | 4,621,712 | 4,416,247 | 4,439,270 | 4,555,406 | 4,555,406 | 4,694,354 | 4,956,832 | 5,433,858 | 5,433,858 | 6,022,365 | 6,165,151 | 6,342,330 | 6,342,330 | 7,347,204 |
| 7,347,204 | 6,342,330 | 6,342,330 | 6,165,151 | 6,022,365 | 5,433,858 | 5,433,858 | 4,956,832 | 4,694,354 | 4,555,406 | 4,555,406 | 4,439,270 | 4,416,247 | 4,621,712 | 4,621,712 | 4,708,165 | 5,477,572 | 5,378,560 | 5,378,560 | 5,305,776 | 4,873,181 | 3,769,326 | 3,769,326 | 3,356,472 | 2,981,909 | 2,419,510 | 2,419,510 | 2,162,822 | 2,061,630 | 2,092,046 | 2,092,046 | 1,817,592 | 1,636,218 | 1,281,225 | 1,281,225 | 1,024,763 | 936,334 | 872,113 | 872,113 | 814,110 | 816,242 | 815,026 | 815,026 | 806,665 | 791,541 | 848,469 | 848,469 | 756,165 | 777,085 | 755,778 | 755,778 | 692,174 | 662,237 | 557,756 | 557,756 | 531,139 | 475,262 | 258,788 | 258,788 | 219,507 | 177,091 | 183,472 | 183,472 | 198,914 | 207,062 | 224,208 | 224,208 | 195,007 | 149,290 | 126,342 | 126,342 | 124,056 | 103,878 | 77,303 | 77,303 | 75,176 | 60,858 | 40,417 | 40,417 | 30,010 | 25,682 | 26,373 | 26,373 | 28,000 | 32,000 | 36,363 | 36,363 | 0 | 0 | 0 | 44,152 | 30,997 | 25,697 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 318,943 | 318,943 | 0 | 0 | 595,280 | 595,280 | 0 | 0 | 2,166,486 | 2,166,486 | 0 |
| 0 | 2,166,486 | 2,166,486 | 0 | 0 | 595,280 | 595,280 | 0 | 0 | 318,943 | 318,943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 766,129 | 0 | 0 | 0 | 1,050,478 | 0 | 0 | 0 | 2,874,652 | 0 | 1,620,000 | 1,210,000 | 2,520,027 | 500,000 | 50,000 | 50,000 | 2,784,776 | 23,883 | 22,496 | 21,838 | 16,427 | 50,000 | 50,000 | 50,000 | 11,653,868 | 13,067,017 | 6,823,390 | 4,250,000 | 6,630,000 | 6,740,000 | 7,100,000 | 6,953,000 | 5,823,840 | 4,473,840 | 4,473,840 | 4,473,840 | 2,973,840 | 2,731,840 | 2,681,840 |
| 2,681,840 | 2,731,840 | 2,973,840 | 4,473,840 | 4,473,840 | 4,473,840 | 5,823,840 | 6,953,000 | 7,100,000 | 6,740,000 | 6,630,000 | 4,250,000 | 6,823,390 | 13,067,017 | 11,653,868 | 50,000 | 50,000 | 50,000 | 16,427 | 21,838 | 22,496 | 23,883 | 2,784,776 | 50,000 | 50,000 | 500,000 | 2,520,027 | 1,210,000 | 1,620,000 | 0 | 2,874,652 | 0 | 0 | 0 | 1,050,478 | 0 | 0 | 0 | 766,129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,541 | 26,968 | 3,695 | 27,738 | 1,851 | 12,733 | 12,563 | 12,563 | 244,717 | 242,376 | 225,152 | 225,152 | 191,198 | 173,940 | 156,683 | 156,683 | 156,790 | 133,927 | 60,750 | 60,750 | 26,608 | 11,594 | 11,529 | 11,529 | 11,400 | 11,335 | 11,271 | 11,271 | 11,141 | 40,414 | 77,648 | 77,648 | 79,372 | 116,613 | 238,878 | 238,878 | 595,033 | 591,960 | 588,887 | 588,887 | 582,742 | 596,458 | 593,279 | 593,279 | 586,951 | 3,520,608 | 3,502,569 | 3,502,569 | 3,550,517 | 3,303,913 | 3,707,179 | 3,707,179 | 4,221,940 | 4,200,099 | 4,178,257 | 4,178,257 | 4,134,607 | 4,112,765 | 4,108,090 | 4,108,090 | 4,156,674 | 4,134,507 | 4,121,767 | 4,121,767 | 4,147,468 |
| 4,147,468 | 4,121,767 | 4,121,767 | 4,134,507 | 4,156,674 | 4,108,090 | 4,108,090 | 4,112,765 | 4,134,607 | 4,178,257 | 4,178,257 | 4,200,099 | 4,221,940 | 3,707,179 | 3,707,179 | 3,303,913 | 3,550,517 | 3,502,569 | 3,502,569 | 3,520,608 | 586,951 | 593,279 | 593,279 | 596,458 | 582,742 | 588,887 | 588,887 | 591,960 | 595,033 | 238,878 | 238,878 | 116,613 | 79,372 | 77,648 | 77,648 | 40,414 | 11,141 | 11,271 | 11,271 | 11,335 | 11,400 | 11,529 | 11,529 | 11,594 | 26,608 | 60,750 | 60,750 | 133,927 | 156,790 | 156,683 | 156,683 | 173,940 | 191,198 | 225,152 | 225,152 | 242,376 | 244,717 | 12,563 | 12,563 | 12,733 | 1,851 | 27,738 | 3,695 | 26,968 | 3,541 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 4,017 | 0 | 2,385 | 0 | 0 | 0 | 1,398 | 43 | 0 | 34 | 418 | 798 | 0 | 2,952 | 1,633 | 0 | 1,213 | 976 | 772 | 556 | 167 | 166 | 166 | 1,485 | 4,432 | 1,834 | 2,603 | 1,937 | 105,764 | 0 | 9,033 | 9,688 | 7,559 | 15,971 | 16,611 | 27,997 | 57,306 | 56,690 | 40,017 | 37,207 | 35,432 | 32,931 | 30,907 | 29,714 | 34,964 | 31,758 | 19,427 | 86,297 | 91,163 | 102,107 | 95,385 | 34,529 | 36,075 | 129,739 | 144,780 | 205,024 | 238,781 | 204,596 | 216,118 | 179,751 | 333,560 | 341,401 | 718,833 | 795,973 | 1,016,330 | 1,143,707 | 819,911 | 869,257 | 678,635 | 648,650 | 816,796 | 858,345 | 1,112,130 | 1,173,674 | 4,793 | 13,562,821 | 9,969,289 | 14,774,619 | 2,933,701 | 3,145,616 | 17,595,630 | 18,077,138 | 18,679,876 | 19,427,364 | 22,968,877 | 22,822,141 | 25,157,882 | 25,708,569 | 25,517,542 | 26,342,143 | 0 | 0 | 0 |
| 0 | 0 | 0 | 26,342,143 | 25,517,542 | 25,708,569 | 25,157,882 | 22,822,141 | 22,968,877 | 19,427,364 | 18,679,876 | 18,077,138 | 17,595,630 | 3,145,616 | 2,933,701 | 14,774,619 | 9,969,289 | 13,562,821 | 4,793 | 1,173,674 | 1,112,130 | 858,345 | 816,796 | 648,650 | 678,635 | 869,257 | 819,911 | 1,143,707 | 1,016,330 | 795,973 | 718,833 | 341,401 | 333,560 | 179,751 | 216,118 | 204,596 | 238,781 | 205,024 | 144,780 | 129,739 | 36,075 | 34,529 | 95,385 | 102,107 | 91,163 | 86,297 | 19,427 | 31,758 | 34,964 | 29,714 | 30,907 | 32,931 | 35,432 | 37,207 | 40,017 | 56,690 | 57,306 | 27,997 | 16,611 | 15,971 | 7,559 | 9,688 | 9,033 | 0 | 105,764 | 1,937 | 2,603 | 1,834 | 4,432 | 1,485 | 166 | 166 | 167 | 556 | 772 | 976 | 1,213 | 0 | 1,633 | 2,952 | 0 | 798 | 418 | 34 | 0 | 43 | 1,398 | 0 | 0 | 0 | 2,385 | 0 | 4,017 | 0 |
---|
> Total Liabilities | 0 | 74,663 | 90,664 | 153,367 | 0 | 0 | 0 | 119,785 | 119,785 | 41,000 | 38,000 | 38,645 | 38,645 | 50,049 | 912,018 | 905,826 | 905,826 | 1,048,775 | 1,077,795 | 1,096,895 | 1,096,895 | 1,183,606 | 1,314,918 | 1,233,892 | 1,233,892 | 1,301,112 | 1,302,880 | 1,468,040 | 1,468,040 | 1,267,422 | 1,290,667 | 1,287,026 | 1,287,026 | 1,243,928 | 899,880 | 829,248 | 829,248 | 990,161 | 1,088,055 | 1,378,125 | 1,378,125 | 1,461,825 | 1,688,094 | 1,863,024 | 1,863,024 | 2,006,698 | 2,291,400 | 2,346,467 | 2,346,467 | 2,507,983 | 2,630,325 | 3,676,470 | 3,676,470 | 4,172,716 | 4,097,750 | 4,378,067 | 4,378,067 | 5,925,291 | 6,152,567 | 6,862,877 | 6,862,877 | 9,238,864 | 10,096,572 | 11,833,831 | 11,833,831 | 12,854,283 | 14,408,880 | 19,568,919 | 19,568,919 | 20,975,071 | 20,782,778 | 24,596,275 | 24,596,275 | 31,170,818 | 35,861,741 | 40,942,083 | 40,942,083 | 41,132,971 | 41,771,698 | 49,531,516 | 49,531,516 | 57,191,315 | 58,637,861 | 58,876,778 | 58,876,778 | 67,433,720 | 62,683,741 | 54,365,286 | 54,365,286 | 63,415,096 | 63,201,898 | 63,887,505 | 63,887,505 | 49,639,893 |
| 49,639,893 | 63,887,505 | 63,887,505 | 63,201,898 | 63,415,096 | 54,365,286 | 54,365,286 | 62,683,741 | 67,433,720 | 58,876,778 | 58,876,778 | 58,637,861 | 57,191,315 | 49,531,516 | 49,531,516 | 41,771,698 | 41,132,971 | 40,942,083 | 40,942,083 | 35,861,741 | 31,170,818 | 24,596,275 | 24,596,275 | 20,782,778 | 20,975,071 | 19,568,919 | 19,568,919 | 14,408,880 | 12,854,283 | 11,833,831 | 11,833,831 | 10,096,572 | 9,238,864 | 6,862,877 | 6,862,877 | 6,152,567 | 5,925,291 | 4,378,067 | 4,378,067 | 4,097,750 | 4,172,716 | 3,676,470 | 3,676,470 | 2,630,325 | 2,507,983 | 2,346,467 | 2,346,467 | 2,291,400 | 2,006,698 | 1,863,024 | 1,863,024 | 1,688,094 | 1,461,825 | 1,378,125 | 1,378,125 | 1,088,055 | 990,161 | 829,248 | 829,248 | 899,880 | 1,243,928 | 1,287,026 | 1,287,026 | 1,290,667 | 1,267,422 | 1,468,040 | 1,468,040 | 1,302,880 | 1,301,112 | 1,233,892 | 1,233,892 | 1,314,918 | 1,183,606 | 1,096,895 | 1,096,895 | 1,077,795 | 1,048,775 | 905,826 | 905,826 | 912,018 | 50,049 | 38,645 | 38,645 | 38,000 | 41,000 | 119,785 | 119,785 | 0 | 0 | 0 | 153,367 | 90,664 | 74,663 | 0 |
---|
> Total Current Liabilities | 0 | 74,474 | 90,485 | 153,367 | 0 | 0 | 0 | 119,785 | 119,785 | 41,000 | 38,000 | 38,645 | 38,645 | 49,732 | 83,886 | 77,780 | 77,780 | 209,322 | 238,238 | 257,495 | 257,495 | 344,147 | 494,126 | 415,479 | 415,479 | 490,347 | 501,940 | 676,408 | 676,408 | 581,576 | 1,280,462 | 1,276,826 | 1,276,826 | 1,233,734 | 899,678 | 829,048 | 829,048 | 989,961 | 1,087,855 | 1,377,925 | 1,377,925 | 1,450,361 | 1,662,726 | 1,828,227 | 1,828,227 | 1,978,150 | 2,258,107 | 2,282,577 | 2,282,577 | 2,433,472 | 2,537,914 | 3,576,502 | 3,576,502 | 4,084,033 | 3,981,508 | 4,233,184 | 4,233,184 | 5,851,202 | 6,064,973 | 6,756,447 | 6,756,447 | 9,044,602 | 9,894,502 | 11,667,423 | 11,667,423 | 12,811,331 | 14,361,393 | 19,534,998 | 19,534,998 | 20,189,449 | 20,095,868 | 23,750,114 | 23,750,114 | 29,620,719 | 33,124,259 | 35,109,010 | 35,109,010 | 33,932,654 | 34,610,569 | 38,243,013 | 38,243,013 | 45,195,482 | 46,928,909 | 46,743,491 | 46,743,491 | 54,341,723 | 49,008,285 | 50,501,326 | 50,501,326 | 57,444,687 | 57,028,590 | 56,828,847 | 56,828,847 | 42,338,974 |
| 42,338,974 | 56,828,847 | 56,828,847 | 57,028,590 | 57,444,687 | 50,501,326 | 50,501,326 | 49,008,285 | 54,341,723 | 46,743,491 | 46,743,491 | 46,928,909 | 45,195,482 | 38,243,013 | 38,243,013 | 34,610,569 | 33,932,654 | 35,109,010 | 35,109,010 | 33,124,259 | 29,620,719 | 23,750,114 | 23,750,114 | 20,095,868 | 20,189,449 | 19,534,998 | 19,534,998 | 14,361,393 | 12,811,331 | 11,667,423 | 11,667,423 | 9,894,502 | 9,044,602 | 6,756,447 | 6,756,447 | 6,064,973 | 5,851,202 | 4,233,184 | 4,233,184 | 3,981,508 | 4,084,033 | 3,576,502 | 3,576,502 | 2,537,914 | 2,433,472 | 2,282,577 | 2,282,577 | 2,258,107 | 1,978,150 | 1,828,227 | 1,828,227 | 1,662,726 | 1,450,361 | 1,377,925 | 1,377,925 | 1,087,855 | 989,961 | 829,048 | 829,048 | 899,678 | 1,233,734 | 1,276,826 | 1,276,826 | 1,280,462 | 581,576 | 676,408 | 676,408 | 501,940 | 490,347 | 415,479 | 415,479 | 494,126 | 344,147 | 257,495 | 257,495 | 238,238 | 209,322 | 77,780 | 77,780 | 83,886 | 49,732 | 38,645 | 38,645 | 38,000 | 41,000 | 119,785 | 119,785 | 0 | 0 | 0 | 153,367 | 90,485 | 74,474 | 0 |
---|
Short-term Debt | 0 | 42,900 | 62,637 | 112,464 | 0 | 0 | 0 | 84,015 | 84,015 | 0 | 0 | 10,396 | 10,396 | 0 | 0 | 0 | 16,563 | 19,934 | 23,718 | 44,009 | 44,009 | 20,699 | 22,058 | 83,829 | 83,829 | 32,887 | 67,454 | 95,476 | 95,476 | 22,747 | 665,120 | 641,779 | 641,779 | 434,850 | 56,346 | 104,754 | 104,754 | 170,564 | 162,096 | 213,727 | 213,727 | 238,354 | 245,452 | 289,332 | 289,332 | 303,727 | 377,350 | 659,141 | 659,141 | 367,774 | 385,433 | 847,133 | 847,133 | 988,592 | 983,680 | 975,504 | 975,504 | 2,061,188 | 2,061,088 | 2,049,865 | 2,049,865 | 2,139,760 | 2,226,455 | 2,272,760 | 2,272,760 | 2,320,920 | 3,005,010 | 3,815,691 | 3,815,691 | 5,377,687 | 5,732,593 | 6,623,502 | 6,623,502 | 12,725,741 | 13,645,930 | 13,658,554 | 13,658,554 | 13,553,805 | 15,494,839 | 16,828,226 | 16,828,226 | 21,932,603 | 22,247,523 | 19,504,696 | 19,504,696 | 27,188,198 | 19,614,143 | 19,352,313 | 19,352,313 | 28,027,125 | 25,445,617 | 23,875,704 | 23,875,704 | 11,881,623 |
| 11,881,623 | 23,875,704 | 23,875,704 | 25,445,617 | 28,027,125 | 19,352,313 | 19,352,313 | 19,614,143 | 27,188,198 | 19,504,696 | 19,504,696 | 22,247,523 | 21,932,603 | 16,828,226 | 16,828,226 | 15,494,839 | 13,553,805 | 13,658,554 | 13,658,554 | 13,645,930 | 12,725,741 | 6,623,502 | 6,623,502 | 5,732,593 | 5,377,687 | 3,815,691 | 3,815,691 | 3,005,010 | 2,320,920 | 2,272,760 | 2,272,760 | 2,226,455 | 2,139,760 | 2,049,865 | 2,049,865 | 2,061,088 | 2,061,188 | 975,504 | 975,504 | 983,680 | 988,592 | 847,133 | 847,133 | 385,433 | 367,774 | 659,141 | 659,141 | 377,350 | 303,727 | 289,332 | 289,332 | 245,452 | 238,354 | 213,727 | 213,727 | 162,096 | 170,564 | 104,754 | 104,754 | 56,346 | 434,850 | 641,779 | 641,779 | 665,120 | 22,747 | 95,476 | 95,476 | 67,454 | 32,887 | 83,829 | 83,829 | 22,058 | 20,699 | 44,009 | 44,009 | 23,718 | 19,934 | 16,563 | 0 | 0 | 0 | 10,396 | 10,396 | 0 | 0 | 84,015 | 84,015 | 0 | 0 | 0 | 112,464 | 62,637 | 42,900 | 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 | 975,504 | 0 | 0 | 0 | 2,049,865 | 0 | 0 | 0 | 2,272,760 | 0 | 2,321,000 | 3,005,010 | 3,815,691 | 4,483,442 | 5,377,687 | 5,732,593 | 6,623,502 | 1,515,191 | 0 | 0 | 0 | 14,134,554 | 13,553,805 | 15,494,839 | 16,828,226 | 19,624,535 | 21,932,603 | 22,247,523 | 19,504,696 | 21,827,017 | 27,188,198 | 19,614,143 | 19,352,313 | 22,679,519 | 28,027,125 | 25,445,617 | 23,875,704 | 27,392,771 | 11,881,623 |
| 11,881,623 | 27,392,771 | 23,875,704 | 25,445,617 | 28,027,125 | 22,679,519 | 19,352,313 | 19,614,143 | 27,188,198 | 21,827,017 | 19,504,696 | 22,247,523 | 21,932,603 | 19,624,535 | 16,828,226 | 15,494,839 | 13,553,805 | 14,134,554 | 0 | 0 | 0 | 1,515,191 | 6,623,502 | 5,732,593 | 5,377,687 | 4,483,442 | 3,815,691 | 3,005,010 | 2,321,000 | 0 | 2,272,760 | 0 | 0 | 0 | 2,049,865 | 0 | 0 | 0 | 975,504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 22,693 | 3,885 | 9,985 | 0 | 0 | 0 | 13,119 | 13,119 | 15,000 | 8,000 | 3,814 | 3,814 | 16,741 | 14,212 | 10,740 | 10,740 | 19,795 | 18,822 | 19,344 | 19,344 | 38,841 | 129,187 | 28,849 | 28,849 | 59,016 | 35,860 | 105,555 | 105,555 | 103,815 | 88,801 | 89,144 | 89,144 | 106,224 | 161,381 | 119,830 | 119,830 | 224,255 | 173,019 | 238,435 | 238,435 | 103,332 | 95,612 | 130,558 | 130,558 | 123,366 | 127,466 | 134,217 | 134,217 | 104,062 | 124,223 | 157,764 | 157,764 | 162,844 | 163,445 | 219,259 | 219,259 | 255,499 | 272,366 | 410,722 | 410,722 | 366,466 | 514,962 | 700,600 | 700,600 | 725,593 | 762,187 | 1,396,187 | 1,396,187 | 1,898,547 | 2,068,879 | 2,442,531 | 2,442,531 | 2,308,212 | 2,574,525 | 2,384,818 | 2,384,818 | 2,609,491 | 1,219,413 | 1,212,303 | 1,212,303 | 853,745 | 997,099 | 1,134,413 | 1,134,413 | 889,722 | 1,098,916 | 985,059 | 985,059 | 942,070 | 867,298 | 1,507,141 | 1,507,141 | 740,607 |
| 740,607 | 1,507,141 | 1,507,141 | 867,298 | 942,070 | 985,059 | 985,059 | 1,098,916 | 889,722 | 1,134,413 | 1,134,413 | 997,099 | 853,745 | 1,212,303 | 1,212,303 | 1,219,413 | 2,609,491 | 2,384,818 | 2,384,818 | 2,574,525 | 2,308,212 | 2,442,531 | 2,442,531 | 2,068,879 | 1,898,547 | 1,396,187 | 1,396,187 | 762,187 | 725,593 | 700,600 | 700,600 | 514,962 | 366,466 | 410,722 | 410,722 | 272,366 | 255,499 | 219,259 | 219,259 | 163,445 | 162,844 | 157,764 | 157,764 | 124,223 | 104,062 | 134,217 | 134,217 | 127,466 | 123,366 | 130,558 | 130,558 | 95,612 | 103,332 | 238,435 | 238,435 | 173,019 | 224,255 | 119,830 | 119,830 | 161,381 | 106,224 | 89,144 | 89,144 | 88,801 | 103,815 | 105,555 | 105,555 | 35,860 | 59,016 | 28,849 | 28,849 | 129,187 | 38,841 | 19,344 | 19,344 | 18,822 | 19,795 | 10,740 | 10,740 | 14,212 | 16,741 | 3,814 | 3,814 | 8,000 | 15,000 | 13,119 | 13,119 | 0 | 0 | 0 | 9,985 | 3,885 | 22,693 | 0 |
---|
Other Current Liabilities | 0 | 8,882 | 23,962 | 29,112 | 0 | 0 | 0 | 11,711 | 11,711 | 26,000 | 30,000 | 24,271 | 24,271 | 32,992 | 69,675 | 67,040 | 67,040 | 68,101 | 63,274 | 59,245 | 59,245 | 105,119 | 111,618 | 71,131 | 71,131 | 127,567 | 94,261 | 89,656 | 89,656 | 125,489 | 157,322 | 190,936 | 190,936 | 286,944 | 234,412 | 156,738 | 156,738 | 169,772 | 186,230 | 277,695 | 277,695 | 442,441 | 555,008 | 492,078 | 492,078 | 626,029 | 735,441 | 475,146 | 475,146 | 822,324 | 871,704 | 1,411,587 | 1,411,587 | 1,711,603 | 1,514,499 | 1,557,385 | 1,557,385 | 1,842,367 | 1,981,299 | 2,328,080 | 2,328,080 | 2,729,720 | 3,042,347 | 4,042,313 | 4,042,313 | 4,830,328 | 5,067,563 | 6,791,882 | 6,791,882 | 6,800,252 | 6,128,399 | 8,446,112 | 8,446,112 | 8,231,394 | 9,536,149 | 11,112,383 | 11,112,383 | 10,206,436 | 9,700,250 | 11,600,257 | 11,600,257 | 13,033,225 | 13,307,848 | 15,159,239 | 15,159,239 | 14,899,147 | 14,724,525 | 18,031,211 | 18,031,211 | 16,158,729 | 16,813,793 | 18,927,112 | 18,927,112 | 16,772,900 |
| 16,772,900 | 18,927,112 | 18,927,112 | 16,813,793 | 16,158,729 | 18,031,211 | 18,031,211 | 14,724,525 | 14,899,147 | 15,159,239 | 15,159,239 | 13,307,848 | 13,033,225 | 11,600,257 | 11,600,257 | 9,700,250 | 10,206,436 | 11,112,383 | 11,112,383 | 9,536,149 | 8,231,394 | 8,446,112 | 8,446,112 | 6,128,399 | 6,800,252 | 6,791,882 | 6,791,882 | 5,067,563 | 4,830,328 | 4,042,313 | 4,042,313 | 3,042,347 | 2,729,720 | 2,328,080 | 2,328,080 | 1,981,299 | 1,842,367 | 1,557,385 | 1,557,385 | 1,514,499 | 1,711,603 | 1,411,587 | 1,411,587 | 871,704 | 822,324 | 475,146 | 475,146 | 735,441 | 626,029 | 492,078 | 492,078 | 555,008 | 442,441 | 277,695 | 277,695 | 186,230 | 169,772 | 156,738 | 156,738 | 234,412 | 286,944 | 190,936 | 190,936 | 157,322 | 125,489 | 89,656 | 89,656 | 94,261 | 127,567 | 71,131 | 71,131 | 111,618 | 105,119 | 59,245 | 59,245 | 63,274 | 68,101 | 67,040 | 67,040 | 69,675 | 32,992 | 24,271 | 24,271 | 30,000 | 26,000 | 11,711 | 11,711 | 0 | 0 | 0 | 29,112 | 23,962 | 8,882 | 0 |
---|
> Long-term Liabilities | 0 | 189 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 316 | 828,131 | 828,046 | 828,046 | 839,454 | 839,557 | 839,400 | 839,400 | 839,459 | 820,792 | 818,413 | 818,413 | 810,765 | 800,940 | 791,631 | 791,631 | 685,846 | 10,204 | 10,200 | 10,200 | 10,194 | 202 | 200 | 200 | 200 | 200 | 200 | 200 | 11,464 | 25,368 | 34,797 | 34,797 | 28,548 | 33,293 | 63,890 | 63,890 | 74,511 | 92,411 | 99,968 | 99,968 | 88,683 | 116,242 | 144,883 | 144,883 | 74,089 | 87,594 | 106,430 | 106,430 | 194,262 | 202,070 | 166,408 | 166,408 | 42,952 | 47,487 | 33,921 | 33,921 | 785,622 | 686,910 | 846,161 | 846,161 | 1,550,099 | 2,737,482 | 5,833,073 | 5,833,073 | 7,200,317 | 7,161,129 | 11,288,503 | 11,288,503 | 11,995,833 | 11,708,952 | 12,133,287 | 12,133,287 | 13,091,997 | 13,675,456 | 3,863,960 | 3,863,960 | 5,970,409 | 6,173,308 | 7,058,658 | 7,058,658 | 7,300,919 |
| 7,300,919 | 7,058,658 | 7,058,658 | 6,173,308 | 5,970,409 | 3,863,960 | 3,863,960 | 13,675,456 | 13,091,997 | 12,133,287 | 12,133,287 | 11,708,952 | 11,995,833 | 11,288,503 | 11,288,503 | 7,161,129 | 7,200,317 | 5,833,073 | 5,833,073 | 2,737,482 | 1,550,099 | 846,161 | 846,161 | 686,910 | 785,622 | 33,921 | 33,921 | 47,487 | 42,952 | 166,408 | 166,408 | 202,070 | 194,262 | 106,430 | 106,430 | 87,594 | 74,089 | 144,883 | 144,883 | 116,242 | 88,683 | 99,968 | 99,968 | 92,411 | 74,511 | 63,890 | 63,890 | 33,293 | 28,548 | 34,797 | 34,797 | 25,368 | 11,464 | 200 | 200 | 200 | 200 | 200 | 200 | 202 | 10,194 | 10,200 | 10,200 | 10,204 | 685,846 | 791,631 | 791,631 | 800,940 | 810,765 | 818,413 | 818,413 | 820,792 | 839,459 | 839,400 | 839,400 | 839,557 | 839,454 | 828,046 | 828,046 | 828,131 | 316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 180 | 189 | 0 |
---|
Other Liabilities | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 39 | 28 | 0 | 0 | 0 | 1,420 | 1,420 | 1,406 | 1,432 | 1,432 | 0 | 0 | 0 | 1,458 | 1,455 | 1,471 | 1,362 | 1,398 | 1,455 | 1,487 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 1,690 | 3,792 | 5,052 | 4,226 | 4,369 | 5,220 | 10,151 | 8,270 | 11,728 | 14,704 | 16,046 | 10,645 | 14,449 | 18,994 | 23,933 | 11,598 | 11,943 | 14,271 | 17,153 | 8,539 | 9,439 | 10,849 | 13,117 | 943 | 30 | 30 | 29 | 29 | 30 | 1,600 | 2,805 | 67,120 | 88,652 | 91,105 | 1,375 | 600,433 | 911,522 | 779,827 | 559,954 | 769,962 | 1,457,170 | 1,047,971 | 1,337,167 | 997,222 | 1,266,791 | 1,582,558 | 1,345,874 | 2,535,288 | 2,472,130 | 2,480,054 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2,480,054 | 2,472,130 | 2,535,288 | 1,345,874 | 1,582,558 | 1,266,791 | 997,222 | 1,337,167 | 1,047,971 | 1,457,170 | 769,962 | 559,954 | 779,827 | 911,522 | 600,433 | 1,375 | 91,105 | 88,652 | 67,120 | 2,805 | 1,600 | 30 | 29 | 29 | 30 | 30 | 943 | 13,117 | 10,849 | 9,439 | 8,539 | 17,153 | 14,271 | 11,943 | 11,598 | 23,933 | 18,994 | 14,449 | 10,645 | 16,046 | 14,704 | 11,728 | 8,270 | 10,151 | 5,220 | 4,369 | 4,226 | 5,052 | 3,792 | 1,690 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 1,487 | 1,455 | 1,398 | 1,362 | 1,471 | 1,455 | 1,458 | 0 | 0 | 0 | 1,432 | 1,432 | 1,406 | 1,420 | 1,420 | 0 | 0 | 0 | 28 | 39 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,541 | 0 | 0 | 0 | 12,541 | 0 | 0 | 0 | 56,441 | 0 | 0 | 0 | 32,742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,742 | 0 | 0 | 0 | 56,441 | 0 | 0 | 0 | 12,541 | 0 | 0 | 0 | 12,541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 917,470 | 886,880 | 839,368 | 0 | 0 | 0 | 555,129 | 555,129 | 541,000 | 536,000 | 580,889 | 580,889 | 736,171 | 786,497 | 881,179 | 881,179 | 1,106,175 | 1,216,071 | 1,353,246 | 1,353,246 | 1,770,729 | 2,112,988 | 2,391,093 | 2,391,093 | 2,665,702 | 2,895,970 | 2,905,668 | 2,905,668 | 2,936,099 | 3,015,809 | 3,398,426 | 3,398,426 | 4,236,753 | 5,059,093 | 5,516,436 | 5,516,436 | 6,458,587 | 6,858,394 | 7,438,777 | 7,438,777 | 8,407,975 | 9,018,030 | 9,740,811 | 9,740,811 | 11,355,168 | 12,217,195 | 13,126,701 | 13,126,701 | 15,066,675 | 15,894,736 | 15,680,605 | 15,680,605 | 17,893,073 | 18,974,716 | 20,245,168 | 20,245,168 | 21,396,995 | 22,325,462 | 23,491,794 | 23,491,794 | 25,738,605 | 27,034,098 | 29,240,083 | 29,240,083 | 32,722,886 | 35,003,190 | 38,191,081 | 38,191,081 | 43,538,025 | 45,015,752 | 45,732,007 | 45,732,007 | 43,611,502 | 43,375,843 | 45,231,636 | 45,231,636 | 50,951,338 | 63,381,110 | 61,453,699 | 61,453,699 | 85,804,783 | 85,246,787 | 82,126,798 | 82,126,798 | 86,136,044 | 83,780,065 | 95,328,080 | 95,328,080 | 100,830,817 | 105,364,713 | 104,731,317 | 104,731,317 | 114,264,783 |
| 114,264,783 | 104,731,317 | 104,731,317 | 105,364,713 | 100,830,817 | 95,328,080 | 95,328,080 | 83,780,065 | 86,136,044 | 82,126,798 | 82,126,798 | 85,246,787 | 85,804,783 | 61,453,699 | 61,453,699 | 63,381,110 | 50,951,338 | 45,231,636 | 45,231,636 | 43,375,843 | 43,611,502 | 45,732,007 | 45,732,007 | 45,015,752 | 43,538,025 | 38,191,081 | 38,191,081 | 35,003,190 | 32,722,886 | 29,240,083 | 29,240,083 | 27,034,098 | 25,738,605 | 23,491,794 | 23,491,794 | 22,325,462 | 21,396,995 | 20,245,168 | 20,245,168 | 18,974,716 | 17,893,073 | 15,680,605 | 15,680,605 | 15,894,736 | 15,066,675 | 13,126,701 | 13,126,701 | 12,217,195 | 11,355,168 | 9,740,811 | 9,740,811 | 9,018,030 | 8,407,975 | 7,438,777 | 7,438,777 | 6,858,394 | 6,458,587 | 5,516,436 | 5,516,436 | 5,059,093 | 4,236,753 | 3,398,426 | 3,398,426 | 3,015,809 | 2,936,099 | 2,905,668 | 2,905,668 | 2,895,970 | 2,665,702 | 2,391,093 | 2,391,093 | 2,112,988 | 1,770,729 | 1,353,246 | 1,353,246 | 1,216,071 | 1,106,175 | 881,179 | 881,179 | 786,497 | 736,171 | 580,889 | 580,889 | 536,000 | 541,000 | 555,129 | 555,129 | 0 | 0 | 0 | 839,368 | 886,880 | 917,470 | 0 |
---|
Common Stock | 0 | 2,492 | 2,490 | 2,489 | 0 | 0 | 0 | 2,504 | 2,504 | 3,000 | 3,000 | 2,566 | 2,566 | 2,604 | 2,588 | 2,590 | 2,590 | 2,621 | 2,623 | 2,635 | 2,635 | 2,668 | 2,700 | 2,700 | 2,700 | 2,717 | 2,683 | 2,646 | 2,646 | 0 | 0 | 2,526 | 2,526 | 0 | 0 | 2,642 | 2,642 | 0 | 0 | 2,664 | 2,664 | 0 | 0 | 2,673 | 2,673 | 0 | 0 | 2,687 | 2,687 | 0 | 0 | 2,696 | 2,696 | 0 | 0 | 2,663 | 2,663 | 0 | 0 | 2,674 | 2,674 | 0 | 0 | 2,685 | 2,685 | 32,723,000 | 35,003,190 | 2,676 | 2,676 | 43,538,025 | 45,015,752 | 2,678 | 2,678 | 6,540,417 | 6,314,816 | 2,620 | 2,620 | 50,951,338 | 63,381,110 | 2,640 | 2,640 | 85,804,783 | 85,246,787 | 2,794 | 2,794 | 86,136,044 | 83,780,065 | 2,794 | 2,794 | 100,830,817 | 105,364,713 | 2,710 | 2,710 | 0 |
| 0 | 2,710 | 2,710 | 105,364,713 | 100,830,817 | 2,794 | 2,794 | 83,780,065 | 86,136,044 | 2,794 | 2,794 | 85,246,787 | 85,804,783 | 2,640 | 2,640 | 63,381,110 | 50,951,338 | 2,620 | 2,620 | 6,314,816 | 6,540,417 | 2,678 | 2,678 | 45,015,752 | 43,538,025 | 2,676 | 2,676 | 35,003,190 | 32,723,000 | 2,685 | 2,685 | 0 | 0 | 2,674 | 2,674 | 0 | 0 | 2,663 | 2,663 | 0 | 0 | 2,696 | 2,696 | 0 | 0 | 2,687 | 2,687 | 0 | 0 | 2,673 | 2,673 | 0 | 0 | 2,664 | 2,664 | 0 | 0 | 2,642 | 2,642 | 0 | 0 | 2,526 | 2,526 | 0 | 0 | 2,646 | 2,646 | 2,683 | 2,717 | 2,700 | 2,700 | 2,700 | 2,668 | 2,635 | 2,635 | 2,623 | 2,621 | 2,590 | 2,590 | 2,588 | 2,604 | 2,566 | 2,566 | 3,000 | 3,000 | 2,504 | 2,504 | 0 | 0 | 0 | 2,489 | 2,490 | 2,492 | 0 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | -54,169 | -50,634 | -44,041 | 0 | 0 | 0 | -38,235 | -38,235 | -4,000 | -2,000 | -33,352 | -33,352 | -33,102 | 32 | 33,847 | 33,847 | 33,876 | 33,889 | 91,079 | 91,079 | 91,111 | 91,093 | 135,450 | 135,450 | 135,258 | 135,124 | 163,118 | 163,118 | 2,936,099 | 3,015,809 | 170,062 | 170,062 | 4,236,753 | 5,059,093 | 195,872 | 195,872 | 0 | 0 | 225,784 | 225,784 | 0 | 0 | 321,968 | 321,968 | 0 | 0 | 472,586 | 472,586 | 0 | 0 | 634,108 | 634,108 | 0 | 0 | 878,466 | 878,466 | 0 | 0 | 937,282 | 937,282 | 0 | 0 | 1,038,369 | 1,038,369 | 0 | 0 | 1,221,640 | 1,221,640 | 0 | 0 | 1,242,809 | 1,242,809 | 0 | 0 | 1,231,628 | 1,231,628 | 0 | 0 | 1,143,763 | 1,143,763 | 0 | 0 | 577,991 | 577,991 | 0 | 0 | 417,060 | 417,060 | 0 | 0 | 1,710,452 | 1,710,452 | 0 |
| 0 | 1,710,452 | 1,710,452 | 0 | 0 | 417,060 | 417,060 | 0 | 0 | 577,991 | 577,991 | 0 | 0 | 1,143,763 | 1,143,763 | 0 | 0 | 1,231,628 | 1,231,628 | 0 | 0 | 1,242,809 | 1,242,809 | 0 | 0 | 1,221,640 | 1,221,640 | 0 | 0 | 1,038,369 | 1,038,369 | 0 | 0 | 937,282 | 937,282 | 0 | 0 | 878,466 | 878,466 | 0 | 0 | 634,108 | 634,108 | 0 | 0 | 472,586 | 472,586 | 0 | 0 | 321,968 | 321,968 | 0 | 0 | 225,784 | 225,784 | 0 | 0 | 195,872 | 195,872 | 5,059,093 | 4,236,753 | 170,062 | 170,062 | 3,015,809 | 2,936,099 | 163,118 | 163,118 | 135,124 | 135,258 | 135,450 | 135,450 | 91,093 | 91,111 | 91,079 | 91,079 | 33,889 | 33,876 | 33,847 | 33,847 | 32 | -33,102 | -33,352 | -33,352 | -2,000 | -4,000 | -38,235 | -38,235 | 0 | 0 | 0 | -44,041 | -50,634 | -54,169 | 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 | 3,913,656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,913,656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -67,814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24,193 | -17,132 | -50,253 | 0 | 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 | 1,018,826 | 1,029,682 | 1,040,878 | 0 | 0 | 0 | 1,033,369 | 1,033,369 | 1,014,000 | 1,016,000 | 1,049,408 | 1,049,408 | 1,059,820 | 992,945 | 993,429 | 993,429 | 1,016,125 | 1,016,925 | 1,023,954 | 1,023,954 | 1,044,570 | 1,128,301 | 1,129,733 | 1,129,733 | 796,497 | 714,139 | 401,796 | 401,796 | 0 | 0 | 0 | 0 | 0 | 0 | 578,845 | 578,845 | 6,458,587 | 6,858,394 | 784,489 | 784,489 | 8,407,975 | 9,018,030 | 850,724 | 850,724 | 11,355,168 | 12,217,195 | 1,002,336 | 1,002,336 | 15,066,675 | 15,894,736 | 734,192 | 734,192 | 17,893,073 | 18,974,716 | 854,878 | 854,878 | 21,396,995 | 22,325,462 | 1,226,416 | 1,226,416 | 25,738,605 | 27,034,098 | 1,779,331 | 1,779,331 | 32,722,886 | 35,003,190 | 1,637,953 | 1,637,953 | 43,538,025 | 45,015,752 | 1,753,439 | 1,753,439 | 43,611,502 | 43,375,843 | 52 | 47,768,218 | 50,951,338 | 63,381,110 | 3,913,656 | 3,913,656 | 75,266,120 | 85,246,787 | 17,383,324 | 17,383,324 | 86,136,044 | 83,780,065 | 17,413,751 | 17,413,751 | 100,830,817 | 105,364,713 | 11,943,480 | 11,943,480 | 0 |
| 0 | 11,943,480 | 11,943,480 | 105,364,713 | 100,830,817 | 17,413,751 | 17,413,751 | 83,780,065 | 86,136,044 | 17,383,324 | 17,383,324 | 85,246,787 | 75,266,120 | 3,913,656 | 3,913,656 | 63,381,110 | 50,951,338 | 47,768,218 | 52 | 43,375,843 | 43,611,502 | 1,753,439 | 1,753,439 | 45,015,752 | 43,538,025 | 1,637,953 | 1,637,953 | 35,003,190 | 32,722,886 | 1,779,331 | 1,779,331 | 27,034,098 | 25,738,605 | 1,226,416 | 1,226,416 | 22,325,462 | 21,396,995 | 854,878 | 854,878 | 18,974,716 | 17,893,073 | 734,192 | 734,192 | 15,894,736 | 15,066,675 | 1,002,336 | 1,002,336 | 12,217,195 | 11,355,168 | 850,724 | 850,724 | 9,018,030 | 8,407,975 | 784,489 | 784,489 | 6,858,394 | 6,458,587 | 578,845 | 578,845 | 0 | 0 | 0 | 0 | 0 | 0 | 401,796 | 401,796 | 714,139 | 796,497 | 1,129,733 | 1,129,733 | 1,128,301 | 1,044,570 | 1,023,954 | 1,023,954 | 1,016,925 | 1,016,125 | 993,429 | 993,429 | 992,945 | 1,059,820 | 1,049,408 | 1,049,408 | 1,016,000 | 1,014,000 | 1,033,369 | 1,033,369 | 0 | 0 | 0 | 1,040,878 | 1,029,682 | 1,018,826 | 0 |
---|