> Total Assets | 327,398 | 334,470 | 323,978 | 339,682 | 320,676 | 326,868 | 318,714 | 320,534 | 309,625 | 587,360 | 643,108 | 631,267 | 612,271 | 603,582 | 593,103 | 592,053 | 584,298 | 584,184 | 579,109 | 574,809 | 570,289 | 565,599 | 561,865 | 554,806 | 547,999 | 541,537 | 544,069 | 602,296 | 592,894 | 562,231 | 561,014 | 562,587 | 555,054 | 542,392 | 533,292 | 519,504 | 514,340 | 509,423 | 504,269 | 499,906 | 496,957 | 486,593 | 483,212 | 490,668 | 483,508 | 409,753 | 402,516 | 408,962 | 502,036 | 506,190 | 538,998 | 545,005 | 564,725 | 526,472 | 592,771 | 610,595 | 624,171 | 589,814 | 619,321 | 597,629 | 618,110 | 573,464 | 599,044 | 639,128 | 712,146 | 714,960 | 686,875 | 761,673 | 856,352 | 865,914 | 881,282 | 1,086,988 | 1,290,244 | 1,321,418 | 13,858,333 | 10,179,910 | 11,818,986 | 10,682,117 | 9,846,716 | 10,741,477 | 7,741,510 | 7,782,598 | 8,743,625 | 8,449,626 | 9,452,278 | 10,664,387 | 11,358,240 | 12,607,169 | 14,171,466 | 16,906,478 | 19,950,523 | 24,257,155 | 29,059,627 | 36,394,851 | 51,541,566 | 116,158,178 | 131,933,519 | 149,378,920 |
| 149,378,920 | 131,933,519 | 116,158,178 | 51,541,566 | 36,394,851 | 29,059,627 | 24,257,155 | 19,950,523 | 16,906,478 | 14,171,466 | 12,607,169 | 11,358,240 | 10,664,387 | 9,452,278 | 8,449,626 | 8,743,625 | 7,782,598 | 7,741,510 | 10,741,477 | 9,846,716 | 10,682,117 | 11,818,986 | 10,179,910 | 13,858,333 | 1,321,418 | 1,290,244 | 1,086,988 | 881,282 | 865,914 | 856,352 | 761,673 | 686,875 | 714,960 | 712,146 | 639,128 | 599,044 | 573,464 | 618,110 | 597,629 | 619,321 | 589,814 | 624,171 | 610,595 | 592,771 | 526,472 | 564,725 | 545,005 | 538,998 | 506,190 | 502,036 | 408,962 | 402,516 | 409,753 | 483,508 | 490,668 | 483,212 | 486,593 | 496,957 | 499,906 | 504,269 | 509,423 | 514,340 | 519,504 | 533,292 | 542,392 | 555,054 | 562,587 | 561,014 | 562,231 | 592,894 | 602,296 | 544,069 | 541,537 | 547,999 | 554,806 | 561,865 | 565,599 | 570,289 | 574,809 | 579,109 | 584,184 | 584,298 | 592,053 | 593,103 | 603,582 | 612,271 | 631,267 | 643,108 | 587,360 | 309,625 | 320,534 | 318,714 | 326,868 | 320,676 | 339,682 | 323,978 | 334,470 | 327,398 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,136,129 | 2,940,305 | 3,126,320 | 3,010,142 | 4,184,559 | 3,611,581 | 2,771,699 | 2,824,708 | 2,474,271 | 2,734,375 | 2,759,242 | 3,044,227 | 3,344,605 | 3,897,058 | 5,076,986 | 5,459,943 | 5,455,501 | 4,995,214 | 5,135,653 | 7,173,718 | 13,008,843 | 15,627,216 | 16,857,304 |
| 16,857,304 | 15,627,216 | 13,008,843 | 7,173,718 | 5,135,653 | 4,995,214 | 5,455,501 | 5,459,943 | 5,076,986 | 3,897,058 | 3,344,605 | 3,044,227 | 2,759,242 | 2,734,375 | 2,474,271 | 2,824,708 | 2,771,699 | 3,611,581 | 4,184,559 | 3,010,142 | 3,126,320 | 2,940,305 | 2,136,129 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96,943 | 140,229 | 293,545 | 408,211 | 212,306 | 199,932 | 527,001 | 494,801 | 566,585 | 103,750 | 773,762 | 864,854 | 1,070,347 | 1,314,070 | 2,058,594 | 2,742,646 | 1,782,559 | 906,045 | 1,139,743 | 1,816,562 | 3,030,575 | 5,253,594 | 4,728,540 |
| 4,728,540 | 5,253,594 | 3,030,575 | 1,816,562 | 1,139,743 | 906,045 | 1,782,559 | 2,742,646 | 2,058,594 | 1,314,070 | 1,070,347 | 864,854 | 773,762 | 103,750 | 566,585 | 494,801 | 527,001 | 199,932 | 212,306 | 408,211 | 293,545 | 140,229 | 96,943 | 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 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 339,600 | 1,039,747 | 519,242 | 383,190 | 762,006 | 438,314 | 251,779 | 319,783 | 426,757 | 483,579 | 3 | 3 | 364 | 402 | 24,948 | 28,640 | 1,319,480 | 1,551,707 | 693,861 | 841,057 | 1,485,274 | 726,293 | 12 |
| 12 | 726,293 | 1,485,274 | 841,057 | 693,861 | 1,551,707 | 1,319,480 | 28,640 | 24,948 | 402 | 364 | 3 | 3 | 483,579 | 426,757 | 319,783 | 251,779 | 438,314 | 762,006 | 383,190 | 519,242 | 1,039,747 | 339,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 19,774 | 19,926 | 18,999 | 15,932 | 14,249 | 11,043 | 11,826 | 11,519 | 7,733 | 7,076 | 6,949 | 3,670 | 2,820 | 3,117 | 3,988 | 3,729 | 3,697 | 3,794 | 3,796 | 4,230 | 7,406 | 5,342 | 14,511 | 6,164 | 7,951 | 6,874 | 6,823 | 6,724 | 4,705 | 5,603 | 6,049 | 6,671 | 5,974 | 6,293 | 7,201 | 7,403 | 8,703 | 8,725 | 9,927 | 10,896 | 11,697 | 11,798 | 14,066 | 16,624 | 14,913 | 14,300 | 14,254 | 17,313 | 21,136 | 22,435 | 28,745 | 27,827 | 30,516 | 38,275 | 37,557 | 33,697 | 38,181 | 38,395 | 46,407 | 47,459 | 52,673 | 60,486 | 65,002 | 62,695 | 76,287 | 78,228 | 75,612 | 77,919 | 112,699 | 127,188 | 138,623 | 149,993 | 192,597 | 213,567 | 1,429,413 | 267,470 | 408,419 | 465,100 | 582,786 | 561,222 | 460,075 | 351,988 | 380,177 | 472,016 | 565,817 | 472,342 | 698,763 | 709,944 | 887,902 | 1,086,010 | 1,151,319 | 821,660 | 681,632 | 1,459,218 | 1,755,979 | 2,472,721 | 2,542,579 | 4,855,978 |
| 4,855,978 | 2,542,579 | 2,472,721 | 1,755,979 | 1,459,218 | 681,632 | 821,660 | 1,151,319 | 1,086,010 | 887,902 | 709,944 | 698,763 | 472,342 | 565,817 | 472,016 | 380,177 | 351,988 | 460,075 | 561,222 | 582,786 | 465,100 | 408,419 | 267,470 | 1,429,413 | 213,567 | 192,597 | 149,993 | 138,623 | 127,188 | 112,699 | 77,919 | 75,612 | 78,228 | 76,287 | 62,695 | 65,002 | 60,486 | 52,673 | 47,459 | 46,407 | 38,395 | 38,181 | 33,697 | 37,557 | 38,275 | 30,516 | 27,827 | 28,745 | 22,435 | 21,136 | 17,313 | 14,254 | 14,300 | 14,913 | 16,624 | 14,066 | 11,798 | 11,697 | 10,896 | 9,927 | 8,725 | 8,703 | 7,403 | 7,201 | 6,293 | 5,974 | 6,671 | 6,049 | 5,603 | 4,705 | 6,724 | 6,823 | 6,874 | 7,951 | 6,164 | 14,511 | 5,342 | 7,406 | 4,230 | 3,796 | 3,794 | 3,697 | 3,729 | 3,988 | 3,117 | 2,820 | 3,670 | 6,949 | 7,076 | 7,733 | 11,519 | 11,826 | 11,043 | 14,249 | 15,932 | 18,999 | 19,926 | 19,774 |
---|
Inventory | 0 | 42 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 30 | 166 | 377 | 427 | 578 | 624 | 710 | 0 | 1,066 | 1,103 | 686 | 0 | 1,135 | 1,498 | 1,110 | 912 | 1,133 | 1,476 | 1,441 | 1,569 | 1,709 | 1,778 | 1,826 | 1,753 | 1,903 | 2,193 | 2,254 | 2,355 | 2,937 | 2,735 | 2,704 | 2,910 | 3,543 | 3,440 | 3,718 | 4,914 | 5,073 | 5,155 | 5,380 | 5,142 | 6,138 | 5,469 | 6,311 | 8,575 | 11,584 | 12,972 | 13,514 | 12,730 | 13,606 | 14,007 | 15,091 | 13,982 | 16,349 | 15,898 | 14,094 | 13,684 | 17,119 | 17,570 | 17,639 | 16,982 | 22,201 | 26,029 | 31,129 | 32,134 | 17,130 | 17,329 | 14,771 | 15,769 | 16,558 | 17,336 | 18,603 | 20,981 | 19,995 | 19,996 | 17,413 | 18,926 | 20,859 | 23,809 | 31,696 | 32,685 | 32,870 | 28,499 | 51,399 | 79,258 | 135,144 |
| 135,144 | 79,258 | 51,399 | 28,499 | 32,870 | 32,685 | 31,696 | 23,809 | 20,859 | 18,926 | 17,413 | 19,996 | 19,995 | 20,981 | 18,603 | 17,336 | 16,558 | 15,769 | 14,771 | 17,329 | 17,130 | 32,134 | 31,129 | 26,029 | 22,201 | 16,982 | 17,639 | 17,570 | 17,119 | 13,684 | 14,094 | 15,898 | 16,349 | 13,982 | 15,091 | 14,007 | 13,606 | 12,730 | 13,514 | 12,972 | 11,584 | 8,575 | 6,311 | 5,469 | 6,138 | 5,142 | 5,380 | 5,155 | 5,073 | 4,914 | 3,718 | 3,440 | 3,543 | 2,910 | 2,704 | 2,735 | 2,937 | 2,355 | 2,254 | 2,193 | 1,903 | 1,753 | 1,826 | 1,778 | 1,709 | 1,569 | 1,441 | 1,476 | 1,133 | 912 | 1,110 | 1,498 | 1,135 | 0 | 686 | 1,103 | 1,066 | 0 | 710 | 624 | 578 | 427 | 377 | 166 | 30 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 42 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,878,681 | 7,555,797 | 6,836,574 | 6,556,918 | 4,129,929 | 5,010,898 | 5,918,917 | 5,975,356 | 6,717,903 | 7,905,144 | 8,314,013 | 9,262,564 | 10,274,408 | 11,829,492 | 14,490,580 | 18,801,653 | 24,064,413 | 31,259,198 | 44,367,848 | 103,149,335 | 116,306,303 | 132,521,616 |
| 132,521,616 | 116,306,303 | 103,149,335 | 44,367,848 | 31,259,198 | 24,064,413 | 18,801,653 | 14,490,580 | 11,829,492 | 10,274,408 | 9,262,564 | 8,314,013 | 7,905,144 | 6,717,903 | 5,975,356 | 5,918,917 | 5,010,898 | 4,129,929 | 6,556,918 | 6,836,574 | 7,555,797 | 8,878,681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 261,592 | 263,963 | 264,650 | 267,089 | 268,559 | 268,897 | 269,841 | 265,969 | 263,062 | 509,839 | 569,207 | 552,204 | 5,118 | 4,638 | 4,380 | 4,041 | 3,674 | 3,380 | 3,173 | 3,098 | 2,767 | 2,747 | 3,145 | 3,334 | 3,423 | 3,429 | 4,066 | 5,635 | 5,777 | 5,938 | 6,379 | 7,073 | 7,227 | 8,136 | 8,101 | 7,899 | 7,852 | 8,680 | 8,684 | 8,426 | 8,453 | 8,996 | 9,322 | 10,090 | 10,482 | 11,106 | 10,820 | 10,814 | 11,263 | 11,924 | 11,893 | 12,323 | 13,229 | 15,549 | 17,094 | 19,661 | 20,297 | 21,579 | 23,667 | 24,564 | 24,691 | 25,119 | 25,245 | 24,133 | 22,251 | 23,071 | 23,712 | 23,221 | 21,126 | 20,104 | 21,027 | 24,431 | 22,548 | 17,769 | 21,354 | 58,080 | 70,666 | 90,102 | 111,986 | 204,580 | 205,525 | 206,583 | 207,660 | 218,933 | 226,329 | 244,925 | 241,249 | 263,314 | 276,251 | 308,736 | 402,243 | 522,144 | 740,880 | 959,862 | 1,331,511 | 2,134,441 | 3,404,878 | 4,175,930 |
| 4,175,930 | 3,404,878 | 2,134,441 | 1,331,511 | 959,862 | 740,880 | 522,144 | 402,243 | 308,736 | 276,251 | 263,314 | 241,249 | 244,925 | 226,329 | 218,933 | 207,660 | 206,583 | 205,525 | 204,580 | 111,986 | 90,102 | 70,666 | 58,080 | 21,354 | 17,769 | 22,548 | 24,431 | 21,027 | 20,104 | 21,126 | 23,221 | 23,712 | 23,071 | 22,251 | 24,133 | 25,245 | 25,119 | 24,691 | 24,564 | 23,667 | 21,579 | 20,297 | 19,661 | 17,094 | 15,549 | 13,229 | 12,323 | 11,893 | 11,924 | 11,263 | 10,814 | 10,820 | 11,106 | 10,482 | 10,090 | 9,322 | 8,996 | 8,453 | 8,426 | 8,684 | 8,680 | 7,852 | 7,899 | 8,101 | 8,136 | 7,227 | 7,073 | 6,379 | 5,938 | 5,777 | 5,635 | 4,066 | 3,429 | 3,423 | 3,334 | 3,145 | 2,747 | 2,767 | 3,098 | 3,173 | 3,380 | 3,674 | 4,041 | 4,380 | 4,638 | 5,118 | 552,204 | 569,207 | 509,839 | 263,062 | 265,969 | 269,841 | 268,897 | 268,559 | 267,089 | 264,650 | 263,963 | 261,592 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500 | 1,500 | 1,500 | 1,500 | 32,442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,442 | 1,500 | 1,500 | 1,500 | 1,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 27,337 | 27,005 | 26,651 | 26,285 | 25,934 | 25,581 | 25,247 | 24,648 | 24,262 | 46,693 | 51,916 | 50,173 | 583,642 | 575,943 | 567,660 | 564,096 | 558,971 | 555,873 | 551,103 | 546,777 | 541,521 | 534,773 | 527,941 | 519,429 | 514,197 | 511,356 | 507,454 | 505,715 | 505,536 | 504,346 | 499,914 | 498,793 | 493,199 | 485,957 | 475,823 | 462,350 | 454,714 | 442,252 | 428,940 | 414,717 | 400,635 | 385,491 | 370,531 | 354,402 | 339,700 | 327,218 | 312,303 | 302,550 | 383,511 | 371,509 | 371,438 | 357,147 | 351,219 | 336,141 | 377,668 | 364,552 | 354,588 | 349,590 | 336,672 | 311,806 | 293,259 | 278,840 | 262,706 | 244,864 | 233,744 | 222,740 | 210,183 | 189,549 | 172,616 | 153,892 | 135,761 | 111,889 | 94,566 | 77,795 | 10,687,778 | 7,587,570 | 8,364,320 | 7,397,359 | 6,648,704 | 6,237,542 | 3,801,484 | 4,677,486 | 5,572,978 | 5,608,261 | 6,333,622 | 7,488,254 | 7,903,506 | 8,824,367 | 9,797,398 | 11,287,055 | 13,805,371 | 17,947,991 | 22,922,816 | 29,806,258 | 42,372,385 | 99,943,111 | 112,715,277 | 127,832,666 |
| 127,832,666 | 112,715,277 | 99,943,111 | 42,372,385 | 29,806,258 | 22,922,816 | 17,947,991 | 13,805,371 | 11,287,055 | 9,797,398 | 8,824,367 | 7,903,506 | 7,488,254 | 6,333,622 | 5,608,261 | 5,572,978 | 4,677,486 | 3,801,484 | 6,237,542 | 6,648,704 | 7,397,359 | 8,364,320 | 7,587,570 | 10,687,778 | 77,795 | 94,566 | 111,889 | 135,761 | 153,892 | 172,616 | 189,549 | 210,183 | 222,740 | 233,744 | 244,864 | 262,706 | 278,840 | 293,259 | 311,806 | 336,672 | 349,590 | 354,588 | 364,552 | 377,668 | 336,141 | 351,219 | 357,147 | 371,438 | 371,509 | 383,511 | 302,550 | 312,303 | 327,218 | 339,700 | 354,402 | 370,531 | 385,491 | 400,635 | 414,717 | 428,940 | 442,252 | 454,714 | 462,350 | 475,823 | 485,957 | 493,199 | 498,793 | 499,914 | 504,346 | 505,536 | 505,715 | 507,454 | 511,356 | 514,197 | 519,429 | 527,941 | 534,773 | 541,521 | 546,777 | 551,103 | 555,873 | 558,971 | 564,096 | 567,660 | 575,943 | 583,642 | 50,173 | 51,916 | 46,693 | 24,262 | 24,648 | 25,247 | 25,581 | 25,934 | 26,285 | 26,651 | 27,005 | 27,337 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 380,531 | 7,555,797 | 6,836,574 | 6,556,918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,556,918 | 6,836,574 | 7,555,797 | 380,531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 221,485 | 234,360 | 218,169 | 226,724 | 218,687 | 219,945 | 207,532 | 207,479 | 201,374 | 241,083 | 248,230 | 259,304 | 261,636 | 253,867 | 242,149 | 241,447 | 233,242 | 235,106 | 229,333 | 222,450 | 216,070 | 209,314 | 205,122 | 198,266 | 190,692 | 182,966 | 183,336 | 241,236 | 230,303 | 230,736 | 230,996 | 234,833 | 229,008 | 220,967 | 217,039 | 212,916 | 207,142 | 202,497 | 199,763 | 197,543 | 191,973 | 181,721 | 178,065 | 181,805 | 171,273 | 155,438 | 144,973 | 204,653 | 277,500 | 261,796 | 277,914 | 277,061 | 275,422 | 260,574 | 316,466 | 318,807 | 309,780 | 329,735 | 353,668 | 336,217 | 331,769 | 349,960 | 372,460 | 386,532 | 407,459 | 435,554 | 447,086 | 488,038 | 507,898 | 507,036 | 573,837 | 650,534 | 651,930 | 655,033 | 4,862,682 | 4,396,247 | 4,941,512 | 4,792,332 | 4,711,329 | 4,950,056 | 4,421,576 | 3,964,261 | 4,041,788 | 4,321,247 | 4,649,694 | 5,924,111 | 6,224,619 | 6,838,459 | 7,544,508 | 8,812,552 | 9,990,530 | 11,709,310 | 13,682,529 | 16,721,522 | 23,402,638 | 49,228,832 | 56,470,568 | 66,460,226 |
| 66,460,226 | 56,470,568 | 49,228,832 | 23,402,638 | 16,721,522 | 13,682,529 | 11,709,310 | 9,990,530 | 8,812,552 | 7,544,508 | 6,838,459 | 6,224,619 | 5,924,111 | 4,649,694 | 4,321,247 | 4,041,788 | 3,964,261 | 4,421,576 | 4,950,056 | 4,711,329 | 4,792,332 | 4,941,512 | 4,396,247 | 4,862,682 | 655,033 | 651,930 | 650,534 | 573,837 | 507,036 | 507,898 | 488,038 | 447,086 | 435,554 | 407,459 | 386,532 | 372,460 | 349,960 | 331,769 | 336,217 | 353,668 | 329,735 | 309,780 | 318,807 | 316,466 | 260,574 | 275,422 | 277,061 | 277,914 | 261,796 | 277,500 | 204,653 | 144,973 | 155,438 | 171,273 | 181,805 | 178,065 | 181,721 | 191,973 | 197,543 | 199,763 | 202,497 | 207,142 | 212,916 | 217,039 | 220,967 | 229,008 | 234,833 | 230,996 | 230,736 | 230,303 | 241,236 | 183,336 | 182,966 | 190,692 | 198,266 | 205,122 | 209,314 | 216,070 | 222,450 | 229,333 | 235,106 | 233,242 | 241,447 | 242,149 | 253,867 | 261,636 | 259,304 | 248,230 | 241,083 | 201,374 | 207,479 | 207,532 | 219,945 | 218,687 | 226,724 | 218,169 | 234,360 | 221,485 |
---|
> Total Current Liabilities | 35,167 | 47,589 | 41,431 | 49,894 | 52,900 | 54,046 | 53,661 | 55,124 | 55,214 | 66,489 | 68,137 | 76,395 | 75,621 | 78,430 | 78,603 | 85,329 | 87,271 | 41,315 | 46,196 | 43,962 | 43,740 | 42,576 | 44,374 | 46,757 | 44,479 | 42,301 | 49,434 | 43,883 | 37,630 | 34,052 | 38,781 | 46,156 | 46,873 | 41,480 | 44,264 | 48,938 | 51,129 | 56,514 | 60,786 | 67,059 | 70,669 | 68,582 | 75,600 | 88,465 | 89,096 | 84,091 | 89,108 | 99,664 | 108,790 | 111,866 | 122,189 | 140,864 | 140,246 | 126,430 | 152,305 | 166,517 | 166,333 | 191,879 | 230,739 | 173,268 | 186,217 | 213,934 | 211,109 | 230,329 | 253,508 | 267,694 | 281,095 | 352,551 | 378,370 | 385,626 | 467,681 | 565,358 | 543,785 | 499,656 | 1,755,618 | 1,793,129 | 2,041,041 | 1,967,257 | 2,478,468 | 2,597,419 | 2,700,421 | 1,954,268 | 1,846,794 | 1,914,031 | 1,925,107 | 1,963,243 | 1,990,761 | 2,159,214 | 2,306,977 | 2,668,202 | 2,652,196 | 2,747,529 | 2,699,888 | 3,259,749 | 4,753,487 | 9,328,586 | 10,722,603 | 13,728,852 |
| 13,728,852 | 10,722,603 | 9,328,586 | 4,753,487 | 3,259,749 | 2,699,888 | 2,747,529 | 2,652,196 | 2,668,202 | 2,306,977 | 2,159,214 | 1,990,761 | 1,963,243 | 1,925,107 | 1,914,031 | 1,846,794 | 1,954,268 | 2,700,421 | 2,597,419 | 2,478,468 | 1,967,257 | 2,041,041 | 1,793,129 | 1,755,618 | 499,656 | 543,785 | 565,358 | 467,681 | 385,626 | 378,370 | 352,551 | 281,095 | 267,694 | 253,508 | 230,329 | 211,109 | 213,934 | 186,217 | 173,268 | 230,739 | 191,879 | 166,333 | 166,517 | 152,305 | 126,430 | 140,246 | 140,864 | 122,189 | 111,866 | 108,790 | 99,664 | 89,108 | 84,091 | 89,096 | 88,465 | 75,600 | 68,582 | 70,669 | 67,059 | 60,786 | 56,514 | 51,129 | 48,938 | 44,264 | 41,480 | 46,873 | 46,156 | 38,781 | 34,052 | 37,630 | 43,883 | 49,434 | 42,301 | 44,479 | 46,757 | 44,374 | 42,576 | 43,740 | 43,962 | 46,196 | 41,315 | 87,271 | 85,329 | 78,603 | 78,430 | 75,621 | 76,395 | 68,137 | 66,489 | 55,214 | 55,124 | 53,661 | 54,046 | 52,900 | 49,894 | 41,431 | 47,589 | 35,167 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298,556 | 298,551 | 170,552 | 42,736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,736 | 170,552 | 298,551 | 298,556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,094 | 4,525 | 4,177 | 6,310 | 4,578 | 3,536 | 5,211 | 5,651 | 5,699 | 7,151 | 8,713 | 9,858 | 9,300 | 9,721 | 11,093 | 12,651 | 14,793 | 16,590 | 22,160 | 20,330 | 20,888 | 19,606 | 18,711 | 21,199 | 20,102 | 18,065 | 18,814 | 16,131 | 15,125 | 13,658 | 12,358 | 15,678 | 13,551 | 11,050 | 9,556 | 10,254 | 10,212 | 11,069 | 11,352 | 11,616 | 12,197 | 13,214 | 13,252 | 16,312 | 16,878 | 18,240 | 19,295 | 20,984 | 19,197 | 23,915 | 31,800 | 30,848 | 28,606 | 33,253 | 32,334 | 43,173 | 32,551 | 35,791 | 46,397 | 35,867 | 35,840 | 39,827 | 40,857 | 49,126 | 56,275 | 65,028 | 57,732 | 66,092 | 54,050 | 74,454 | 103,752 | 143,881 | 112,686 | 129,427 | 114,486 | 185,350 | 190,286 | 233,489 | 309,366 | 437,607 | 348,014 | 221,574 | 168,178 | 232,498 | 320,039 | 288,937 | 250,370 | 275,598 | 315,779 | 465,998 | 645,509 | 834,894 | 555,038 | 581,189 | 795,762 | 1,557,738 | 1,771,383 | 2,723,062 |
| 2,723,062 | 1,771,383 | 1,557,738 | 795,762 | 581,189 | 555,038 | 834,894 | 645,509 | 465,998 | 315,779 | 275,598 | 250,370 | 288,937 | 320,039 | 232,498 | 168,178 | 221,574 | 348,014 | 437,607 | 309,366 | 233,489 | 190,286 | 185,350 | 114,486 | 129,427 | 112,686 | 143,881 | 103,752 | 74,454 | 54,050 | 66,092 | 57,732 | 65,028 | 56,275 | 49,126 | 40,857 | 39,827 | 35,840 | 35,867 | 46,397 | 35,791 | 32,551 | 43,173 | 32,334 | 33,253 | 28,606 | 30,848 | 31,800 | 23,915 | 19,197 | 20,984 | 19,295 | 18,240 | 16,878 | 16,312 | 13,252 | 13,214 | 12,197 | 11,616 | 11,352 | 11,069 | 10,212 | 10,254 | 9,556 | 11,050 | 13,551 | 15,678 | 12,358 | 13,658 | 15,125 | 16,131 | 18,814 | 18,065 | 20,102 | 21,199 | 18,711 | 19,606 | 20,888 | 20,330 | 22,160 | 16,590 | 14,793 | 12,651 | 11,093 | 9,721 | 9,300 | 9,858 | 8,713 | 7,151 | 5,699 | 5,651 | 5,211 | 3,536 | 4,578 | 6,310 | 4,177 | 4,525 | 7,094 |
---|
Other Current Liabilities | 1,589 | 9,539 | 9,085 | 9,680 | 19,067 | 11,941 | 14,099 | 2,221 | 1,970 | 2,628 | 2,034 | 2,921 | 3,300 | 3,289 | 3,665 | 5,377 | 3,767 | 3,333 | 3,731 | 4,207 | 4,123 | 3,779 | 4,501 | 5,678 | 5,089 | 5,453 | 11,752 | 11,746 | 14,712 | 9,483 | 12,513 | 16,579 | 17,026 | 11,403 | 13,219 | 13,433 | 14,872 | 17,565 | 19,728 | 24,173 | 25,573 | 20,682 | 25,724 | 33,725 | 32,104 | 23,939 | 26,083 | 32,905 | 55,368 | 65,176 | 78,970 | 110,017 | 111,451 | 92,980 | 119,766 | 123,132 | 133,562 | 155,858 | 184,104 | 137,154 | 150,120 | 173,842 | 169,976 | 180,966 | 197,063 | 202,544 | 223,363 | 286,459 | 324,321 | 311,172 | 363,929 | 421,477 | 431,098 | 370,229 | 1,641,132 | 1,469,375 | 1,178,122 | 124,865 | 1,992,950 | 1,881,364 | 2,083,287 | 1,127,816 | 1,086,635 | 1,200,771 | 1,310,891 | 1,254,131 | 1,287,029 | 1,216,389 | 1,553,929 | 1,576,896 | 1,307,482 | 899,989 | 8,271 | 1,483,570 | 10,101 | 13,533 | 17,449 | 19,743 |
| 19,743 | 17,449 | 13,533 | 10,101 | 1,483,570 | 8,271 | 899,989 | 1,307,482 | 1,576,896 | 1,553,929 | 1,216,389 | 1,287,029 | 1,254,131 | 1,310,891 | 1,200,771 | 1,086,635 | 1,127,816 | 2,083,287 | 1,881,364 | 1,992,950 | 124,865 | 1,178,122 | 1,469,375 | 1,641,132 | 370,229 | 431,098 | 421,477 | 363,929 | 311,172 | 324,321 | 286,459 | 223,363 | 202,544 | 197,063 | 180,966 | 169,976 | 173,842 | 150,120 | 137,154 | 184,104 | 155,858 | 133,562 | 123,132 | 119,766 | 92,980 | 111,451 | 110,017 | 78,970 | 65,176 | 55,368 | 32,905 | 26,083 | 23,939 | 32,104 | 33,725 | 25,724 | 20,682 | 25,573 | 24,173 | 19,728 | 17,565 | 14,872 | 13,433 | 13,219 | 11,403 | 17,026 | 16,579 | 12,513 | 9,483 | 14,712 | 11,746 | 11,752 | 5,453 | 5,089 | 5,678 | 4,501 | 3,779 | 4,123 | 4,207 | 3,731 | 3,333 | 3,767 | 5,377 | 3,665 | 3,289 | 3,300 | 2,921 | 2,034 | 2,628 | 1,970 | 2,221 | 14,099 | 11,941 | 19,067 | 9,680 | 9,085 | 9,539 | 1,589 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,900,471 | 2,825,075 | 2,232,861 | 2,352,637 | 1,721,155 | 2,009,994 | 2,194,994 | 2,407,216 | 2,724,587 | 3,960,868 | 4,233,858 | 4,679,245 | 5,237,531 | 6,144,350 | 7,338,334 | 8,961,782 | 10,982,641 | 13,461,773 | 18,649,151 | 39,900,246 | 45,747,965 | 52,731,374 |
| 52,731,374 | 45,747,965 | 39,900,246 | 18,649,151 | 13,461,773 | 10,982,641 | 8,961,782 | 7,338,334 | 6,144,350 | 5,237,531 | 4,679,245 | 4,233,858 | 3,960,868 | 2,724,587 | 2,407,216 | 2,194,994 | 2,009,994 | 1,721,155 | 2,352,637 | 2,232,861 | 2,825,075 | 2,900,471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 380,531 | 405,630 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 405,630 | 380,531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 105,913 | 100,111 | 105,809 | 112,958 | 101,989 | 106,923 | 111,182 | 113,055 | 108,251 | 346,278 | 394,879 | 371,963 | 350,636 | 349,714 | 350,954 | 350,606 | 351,056 | 349,077 | 349,776 | 352,359 | 354,218 | 356,284 | 356,743 | 356,540 | 357,307 | 358,570 | 360,733 | 361,061 | 362,591 | 331,496 | 330,018 | 327,753 | 326,046 | 321,425 | 316,254 | 306,588 | 307,198 | 306,926 | 304,507 | 302,362 | 304,984 | 304,872 | 305,147 | 308,863 | 312,235 | 254,316 | 257,543 | 204,308 | 224,535 | 244,394 | 261,084 | 267,944 | 289,303 | 265,898 | 276,305 | 291,788 | 314,391 | 260,080 | 265,654 | 261,412 | 286,341 | 223,504 | 226,584 | 252,596 | 304,687 | 279,405 | 239,789 | 273,635 | 348,454 | 358,879 | 307,445 | 436,454 | 638,313 | 666,385 | 8,995,651 | 5,783,663 | 6,877,474 | 5,889,785 | 5,135,387 | 5,791,421 | 3,319,934 | 3,818,336 | 4,701,837 | 4,128,380 | 4,802,585 | 4,740,276 | 5,133,620 | 5,768,710 | 6,626,958 | 8,093,926 | 9,959,993 | 12,547,844 | 15,377,097 | 19,673,329 | 28,138,928 | 66,929,346 | 75,462,951 | 82,918,694 |
| 82,918,694 | 75,462,951 | 66,929,346 | 28,138,928 | 19,673,329 | 15,377,097 | 12,547,844 | 9,959,993 | 8,093,926 | 6,626,958 | 5,768,710 | 5,133,620 | 4,740,276 | 4,802,585 | 4,128,380 | 4,701,837 | 3,818,336 | 3,319,934 | 5,791,421 | 5,135,387 | 5,889,785 | 6,877,474 | 5,783,663 | 8,995,651 | 666,385 | 638,313 | 436,454 | 307,445 | 358,879 | 348,454 | 273,635 | 239,789 | 279,405 | 304,687 | 252,596 | 226,584 | 223,504 | 286,341 | 261,412 | 265,654 | 260,080 | 314,391 | 291,788 | 276,305 | 265,898 | 289,303 | 267,944 | 261,084 | 244,394 | 224,535 | 204,308 | 257,543 | 254,316 | 312,235 | 308,863 | 305,147 | 304,872 | 304,984 | 302,362 | 304,507 | 306,926 | 307,198 | 306,588 | 316,254 | 321,425 | 326,046 | 327,753 | 330,018 | 331,496 | 362,591 | 361,061 | 360,733 | 358,570 | 357,307 | 356,540 | 356,743 | 356,284 | 354,218 | 352,359 | 349,776 | 349,077 | 351,056 | 350,606 | 350,954 | 349,714 | 350,636 | 371,963 | 394,879 | 346,278 | 108,251 | 113,055 | 111,182 | 106,923 | 101,989 | 112,958 | 105,809 | 100,111 | 105,913 |
---|
Common Stock | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 0 | 160,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 160,000 | 0 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
---|
Retained Earnings | 24,787 | 18,985 | 24,683 | 31,832 | 20,863 | 25,797 | 30,056 | 31,929 | 27,125 | 187,579 | 215,425 | 194,938 | 172,380 | 171,459 | 172,698 | 172,351 | 172,801 | 170,822 | 171,520 | 174,104 | 175,963 | 178,029 | 178,487 | 178,285 | 179,052 | 180,315 | 182,477 | 182,806 | 184,336 | 153,240 | 151,763 | 149,498 | 147,791 | 143,170 | 137,998 | 128,333 | 128,943 | 128,671 | 126,251 | 124,107 | 126,729 | 126,616 | 126,892 | 130,608 | 133,980 | 76,060 | 79,287 | 44,308 | 64,535 | 84,394 | 100,222 | 107,039 | 128,356 | 104,937 | 115,345 | 130,828 | 153,430 | 99,119 | 104,693 | 100,451 | 125,380 | 62,543 | 65,624 | 91,636 | 143,726 | 118,445 | 78,828 | 112,674 | 187,493 | 197,918 | 146,484 | 275,493 | 477,352 | 505,424 | 8,834,690 | 3,989,799 | 4,800,829 | -390,889 | 2,665,093 | 3,032,689 | 347,681 | 691,970 | 1,338,445 | 376,332 | 564,662 | 38,045 | -5,106 | 105,309 | 53,462 | 383,090 | 554,589 | 1,515,932 | 1,697,980 | 3,050,298 | 2,647,863 | 27,854,384 | 16,216,754 | -37,401,972 |
| -37,401,972 | 16,216,754 | 27,854,384 | 2,647,863 | 3,050,298 | 1,697,980 | 1,515,932 | 554,589 | 383,090 | 53,462 | 105,309 | -5,106 | 38,045 | 564,662 | 376,332 | 1,338,445 | 691,970 | 347,681 | 3,032,689 | 2,665,093 | -390,889 | 4,800,829 | 3,989,799 | 8,834,690 | 505,424 | 477,352 | 275,493 | 146,484 | 197,918 | 187,493 | 112,674 | 78,828 | 118,445 | 143,726 | 91,636 | 65,624 | 62,543 | 125,380 | 100,451 | 104,693 | 99,119 | 153,430 | 130,828 | 115,345 | 104,937 | 128,356 | 107,039 | 100,222 | 84,394 | 64,535 | 44,308 | 79,287 | 76,060 | 133,980 | 130,608 | 126,892 | 126,616 | 126,729 | 124,107 | 126,251 | 128,671 | 128,943 | 128,333 | 137,998 | 143,170 | 147,791 | 149,498 | 151,763 | 153,240 | 184,336 | 182,806 | 182,477 | 180,315 | 179,052 | 178,285 | 178,487 | 178,029 | 175,963 | 174,104 | 171,520 | 170,822 | 172,801 | 172,351 | 172,698 | 171,459 | 172,380 | 194,938 | 215,425 | 187,579 | 27,125 | 31,929 | 30,056 | 25,797 | 20,863 | 31,832 | 24,683 | 18,985 | 24,787 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,633,864 | 1,844,559 | 2,034,666 | 2,310,294 | 2,598,733 | 2,812,253 | 2,966,366 | 3,203,393 | 3,592,048 | 4,077,923 | 4,542,230 | 4,978,727 | 5,503,402 | 6,413,496 | 7,550,836 | 9,245,404 | 10,871,913 | 0 | 16,463,031 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 16,463,031 | 0 | 10,871,913 | 9,245,404 | 7,550,836 | 6,413,496 | 5,503,402 | 4,978,727 | 4,542,230 | 4,077,923 | 3,592,048 | 3,203,393 | 2,966,366 | 2,812,253 | 2,598,733 | 2,310,294 | 2,034,666 | 1,844,559 | 1,633,864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|