> Total Assets | 38,119 | 0 | 91,172 | 0 | 136,657 | 166,489 | 407,804 | 444,297 | 490,149 | 538,777 | 585,606 | 639,943 | 689,026 | 880,387 | 1,478,466 | 1,540,356 | 1,672,784 | 1,784,432 | 1,965,178 | 2,094,400 | 2,316,600 | 2,507,000 | 2,761,200 | 3,006,500 | 3,174,600 | 3,250,100 | 3,438,300 | 3,486,500 | 3,627,500 | 3,908,300 | 5,823,000 | 5,801,500 | 5,707,500 | 6,261,800 | 6,592,200 | 6,824,800 | 7,184,100 | 6,501,800 | 9,065,400 | 8,726,500 | 9,488,400 | 9,562,100 | 10,241,600 | 10,426,400 | 10,400,500 | 11,100,000 | 12,253,600 | 12,543,800 | 13,163,400 | 14,170,500 | 14,501,100 | 14,808,500 | 18,292,000 | 17,930,800 | 19,990,900 | 20,374,600 |
| 20,374,600 | 19,990,900 | 17,930,800 | 18,292,000 | 14,808,500 | 14,501,100 | 14,170,500 | 13,163,400 | 12,543,800 | 12,253,600 | 11,100,000 | 10,400,500 | 10,426,400 | 10,241,600 | 9,562,100 | 9,488,400 | 8,726,500 | 9,065,400 | 6,501,800 | 7,184,100 | 6,824,800 | 6,592,200 | 6,261,800 | 5,707,500 | 5,801,500 | 5,823,000 | 3,908,300 | 3,627,500 | 3,486,500 | 3,438,300 | 3,250,100 | 3,174,600 | 3,006,500 | 2,761,200 | 2,507,000 | 2,316,600 | 2,094,400 | 1,965,178 | 1,784,432 | 1,672,784 | 1,540,356 | 1,478,466 | 880,387 | 689,026 | 639,943 | 585,606 | 538,777 | 490,149 | 444,297 | 407,804 | 166,489 | 136,657 | 0 | 91,172 | 0 | 38,119 |
---|
> Total Current Assets | 0 | 0 | 76,840 | 0 | 115,650 | 141,616 | 381,657 | 394,739 | 426,674 | 472,724 | 529,699 | 552,332 | 555,287 | 516,445 | 958,326 | 933,567 | 861,504 | 1,040,509 | 1,074,030 | 1,039,900 | 1,307,100 | 1,446,200 | 1,719,100 | 1,865,900 | 1,880,400 | 1,895,200 | 1,976,300 | 2,039,500 | 2,210,200 | 2,205,500 | 4,132,000 | 3,815,200 | 3,487,500 | 3,717,500 | 3,664,800 | 3,649,800 | 3,978,200 | 3,014,000 | 5,129,200 | 4,300,900 | 4,275,800 | 4,140,900 | 4,647,300 | 4,839,100 | 4,868,600 | 5,697,600 | 6,414,900 | 5,733,500 | 5,405,800 | 6,413,600 | 6,048,000 | 6,477,600 | 6,118,700 | 5,581,800 | 6,849,700 | 6,242,700 |
| 6,242,700 | 6,849,700 | 5,581,800 | 6,118,700 | 6,477,600 | 6,048,000 | 6,413,600 | 5,405,800 | 5,733,500 | 6,414,900 | 5,697,600 | 4,868,600 | 4,839,100 | 4,647,300 | 4,140,900 | 4,275,800 | 4,300,900 | 5,129,200 | 3,014,000 | 3,978,200 | 3,649,800 | 3,664,800 | 3,717,500 | 3,487,500 | 3,815,200 | 4,132,000 | 2,205,500 | 2,210,200 | 2,039,500 | 1,976,300 | 1,895,200 | 1,880,400 | 1,865,900 | 1,719,100 | 1,446,200 | 1,307,100 | 1,039,900 | 1,074,030 | 1,040,509 | 861,504 | 933,567 | 958,326 | 516,445 | 555,287 | 552,332 | 529,699 | 472,724 | 426,674 | 394,739 | 381,657 | 141,616 | 115,650 | 0 | 76,840 | 0 | 0 |
---|
Cash And Cash Equivalents | 18,835 | 0 | 40,517 | 0 | 82,822 | 90,283 | 322,642 | 174,473 | 187,924 | 213,664 | 310,614 | 266,182 | 261,867 | 234,790 | 653,812 | 543,747 | 342,983 | 454,123 | 375,814 | 275,800 | 413,200 | 550,000 | 734,400 | 839,400 | 761,400 | 692,000 | 744,300 | 842,600 | 915,000 | 949,000 | 2,506,900 | 1,784,400 | 1,127,800 | 1,314,900 | 961,400 | 1,263,700 | 2,000,000 | 1,484,700 | 2,958,000 | 2,142,000 | 2,113,200 | 1,886,100 | 1,874,200 | 2,272,900 | 1,922,700 | 2,419,900 | 2,118,500 | 2,067,200 | 1,346,300 | 1,992,900 | 1,135,300 | 2,491,400 | 1,782,500 | 1,381,900 | 1,535,200 | 2,282,800 |
| 2,282,800 | 1,535,200 | 1,381,900 | 1,782,500 | 2,491,400 | 1,135,300 | 1,992,900 | 1,346,300 | 2,067,200 | 2,118,500 | 2,419,900 | 1,922,700 | 2,272,900 | 1,874,200 | 1,886,100 | 2,113,200 | 2,142,000 | 2,958,000 | 1,484,700 | 2,000,000 | 1,263,700 | 961,400 | 1,314,900 | 1,127,800 | 1,784,400 | 2,506,900 | 949,000 | 915,000 | 842,600 | 744,300 | 692,000 | 761,400 | 839,400 | 734,400 | 550,000 | 413,200 | 275,800 | 375,814 | 454,123 | 342,983 | 543,747 | 653,812 | 234,790 | 261,867 | 266,182 | 310,614 | 213,664 | 187,924 | 174,473 | 322,642 | 90,283 | 82,822 | 0 | 40,517 | 0 | 18,835 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147,084 | 149,520 | 148,033 | 109,007 | 170,551 | 176,345 | 133,180 | 118,690 | 227,752 | 332,074 | 368,850 | 413,165 | 485,500 | 551,400 | 537,500 | 551,200 | 550,600 | 593,000 | 680,000 | 630,700 | 660,600 | 720,700 | 672,200 | 896,500 | 1,419,400 | 1,702,200 | 1,733,200 | 1,841,700 | 1,597,500 | 1,133,900 | 554,100 | 789,800 | 1,075,600 | 1,058,000 | 1,059,300 | 1,026,900 | 1,188,500 | 1,417,600 | 1,454,700 | 1,516,000 | 1,736,500 | 2,000,600 | 1,965,300 | 1,254,700 | 1,402,400 | 1,588,500 | 1,516,700 | 1,043,600 | 1,108,200 |
| 1,108,200 | 1,043,600 | 1,516,700 | 1,588,500 | 1,402,400 | 1,254,700 | 1,965,300 | 2,000,600 | 1,736,500 | 1,516,000 | 1,454,700 | 1,417,600 | 1,188,500 | 1,026,900 | 1,059,300 | 1,058,000 | 1,075,600 | 789,800 | 554,100 | 1,133,900 | 1,597,500 | 1,841,700 | 1,733,200 | 1,702,200 | 1,419,400 | 896,500 | 672,200 | 720,700 | 660,600 | 630,700 | 680,000 | 593,000 | 550,600 | 551,200 | 537,500 | 551,400 | 485,500 | 413,165 | 368,850 | 332,074 | 227,752 | 118,690 | 133,180 | 176,345 | 170,551 | 109,007 | 148,033 | 149,520 | 147,084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 29,677 | 0 | 24,073 | 38,796 | 45,642 | 56,369 | 68,586 | 91,489 | 87,461 | 91,439 | 86,090 | 114,789 | 135,518 | 116,224 | 135,251 | 150,523 | 212,366 | 196,400 | 254,400 | 267,600 | 348,700 | 346,500 | 386,100 | 364,100 | 432,100 | 350,800 | 365,100 | 361,800 | 467,300 | 382,300 | 415,000 | 407,500 | 582,400 | 499,200 | 540,300 | 668,800 | 1,037,100 | 675,500 | 669,200 | 766,800 | 1,240,400 | 812,100 | 952,200 | 1,240,600 | 2,142,500 | 1,238,100 | 1,278,100 | 1,443,600 | 2,852,000 | 1,858,900 | 2,341,800 | 2,287,700 | 3,344,500 | 1,938,000 |
| 1,938,000 | 3,344,500 | 2,287,700 | 2,341,800 | 1,858,900 | 2,852,000 | 1,443,600 | 1,278,100 | 1,238,100 | 2,142,500 | 1,240,600 | 952,200 | 812,100 | 1,240,400 | 766,800 | 669,200 | 675,500 | 1,037,100 | 668,800 | 540,300 | 499,200 | 582,400 | 407,500 | 415,000 | 382,300 | 467,300 | 361,800 | 365,100 | 350,800 | 432,100 | 364,100 | 386,100 | 346,500 | 348,700 | 267,600 | 254,400 | 196,400 | 212,366 | 150,523 | 135,251 | 116,224 | 135,518 | 114,789 | 86,090 | 91,439 | 87,461 | 91,489 | 68,586 | 56,369 | 45,642 | 38,796 | 24,073 | 0 | 29,677 | 0 | 0 |
---|
Inventory | 0 | 0 | 4,479 | 0 | 0 | 4,306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 313,400 | 317,300 | 339,200 | 328,700 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 328,700 | 339,200 | 317,300 | 313,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,306 | 0 | 0 | 4,479 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 14,332 | 0 | 21,007 | 24,873 | 26,147 | 49,558 | 63,475 | 66,053 | 55,907 | 87,611 | 133,739 | 363,942 | 520,140 | 606,789 | 811,280 | 743,923 | 891,148 | 1,054,500 | 1,009,500 | 1,060,800 | 1,042,100 | 1,140,600 | 1,294,200 | 1,354,900 | 1,462,000 | 1,447,000 | 1,417,300 | 1,702,800 | 1,691,000 | 1,986,300 | 2,220,000 | 2,544,300 | 2,927,400 | 3,175,000 | 3,205,900 | 3,487,800 | 3,936,200 | 4,425,600 | 5,212,600 | 5,421,200 | 5,594,300 | 5,587,300 | 5,531,900 | 5,402,400 | 5,838,700 | 6,810,300 | 7,757,600 | 7,756,900 | 8,453,100 | 8,330,900 | 12,173,300 | 12,349,000 | 13,141,200 | 14,131,900 |
| 14,131,900 | 13,141,200 | 12,349,000 | 12,173,300 | 8,330,900 | 8,453,100 | 7,756,900 | 7,757,600 | 6,810,300 | 5,838,700 | 5,402,400 | 5,531,900 | 5,587,300 | 5,594,300 | 5,421,200 | 5,212,600 | 4,425,600 | 3,936,200 | 3,487,800 | 3,205,900 | 3,175,000 | 2,927,400 | 2,544,300 | 2,220,000 | 1,986,300 | 1,691,000 | 1,702,800 | 1,417,300 | 1,447,000 | 1,462,000 | 1,354,900 | 1,294,200 | 1,140,600 | 1,042,100 | 1,060,800 | 1,009,500 | 1,054,500 | 891,148 | 743,923 | 811,280 | 606,789 | 520,140 | 363,942 | 133,739 | 87,611 | 55,907 | 66,053 | 63,475 | 49,558 | 26,147 | 24,873 | 21,007 | 0 | 14,332 | 0 | 0 |
---|
Property Plant Equipment | 1,833 | 0 | 12,666 | 0 | 17,064 | 19,613 | 20,979 | 22,965 | 25,980 | 29,500 | 32,086 | 42,409 | 45,735 | 48,488 | 48,744 | 49,823 | 52,639 | 59,546 | 62,878 | 76,700 | 92,600 | 100,500 | 117,200 | 125,000 | 154,100 | 192,300 | 211,100 | 256,900 | 264,700 | 264,200 | 273,100 | 276,500 | 273,200 | 275,000 | 296,000 | 599,000 | 581,400 | 621,000 | 606,800 | 589,100 | 582,800 | 581,400 | 581,300 | 576,100 | 601,500 | 595,500 | 599,800 | 614,100 | 595,800 | 590,000 | 617,800 | 626,900 | 708,100 | 720,000 | 747,000 | 750,000 |
| 750,000 | 747,000 | 720,000 | 708,100 | 626,900 | 617,800 | 590,000 | 595,800 | 614,100 | 599,800 | 595,500 | 601,500 | 576,100 | 581,300 | 581,400 | 582,800 | 589,100 | 606,800 | 621,000 | 581,400 | 599,000 | 296,000 | 275,000 | 273,200 | 276,500 | 273,100 | 264,200 | 264,700 | 256,900 | 211,100 | 192,300 | 154,100 | 125,000 | 117,200 | 100,500 | 92,600 | 76,700 | 62,878 | 59,546 | 52,639 | 49,823 | 48,744 | 48,488 | 45,735 | 42,409 | 32,086 | 29,500 | 25,980 | 22,965 | 20,979 | 19,613 | 17,064 | 0 | 12,666 | 0 | 1,833 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,094 | 155,086 | 155,033 | 155,033 | 155,402 | 155,402 | 163,522 | 163,500 | 163,500 | 163,500 | 163,500 | 163,500 | 163,500 | 238,800 | 238,800 | 238,800 | 238,800 | 522,200 | 522,800 | 636,400 | 636,400 | 1,027,300 | 1,352,300 | 1,400,400 | 1,511,700 | 1,812,900 | 1,812,900 | 1,968,600 | 2,583,500 | 2,713,100 | 2,710,100 | 2,732,300 | 2,731,300 | 2,731,300 | 2,747,700 | 2,747,700 | 2,912,300 | 2,926,800 | 2,926,800 | 2,926,800 | 3,372,700 | 3,372,700 | 3,350,100 | 4,050,800 |
| 4,050,800 | 3,350,100 | 3,372,700 | 3,372,700 | 2,926,800 | 2,926,800 | 2,926,800 | 2,912,300 | 2,747,700 | 2,747,700 | 2,731,300 | 2,731,300 | 2,732,300 | 2,710,100 | 2,713,100 | 2,583,500 | 1,968,600 | 1,812,900 | 1,812,900 | 1,511,700 | 1,400,400 | 1,352,300 | 1,027,300 | 636,400 | 636,400 | 522,800 | 522,200 | 238,800 | 238,800 | 238,800 | 238,800 | 163,500 | 163,500 | 163,500 | 163,500 | 163,500 | 163,500 | 163,522 | 155,402 | 155,402 | 155,033 | 155,033 | 155,086 | 10,094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,567 | 30,871 | 29,767 | 17,314 | 33,642 | 63,105 | 103,902 | 201,880 | 289,011 | 463,908 | 408,465 | 538,841 | 694,500 | 631,100 | 682,900 | 652,800 | 708,400 | 790,500 | 719,100 | 789,300 | 777,400 | 722,300 | 592,900 | 547,500 | 565,500 | 808,600 | 669,900 | 575,400 | 467,600 | 317,900 | 151,200 | 554,400 | 873,200 | 857,100 | 885,400 | 888,300 | 898,800 | 851,000 | 714,700 | 1,051,900 | 2,094,700 | 2,820,600 | 2,709,800 | 3,047,900 | 2,988,900 | 3,619,600 | 3,504,400 | 4,173,200 | 4,119,700 |
| 4,119,700 | 4,173,200 | 3,504,400 | 3,619,600 | 2,988,900 | 3,047,900 | 2,709,800 | 2,820,600 | 2,094,700 | 1,051,900 | 714,700 | 851,000 | 898,800 | 888,300 | 885,400 | 857,100 | 873,200 | 554,400 | 151,200 | 317,900 | 467,600 | 575,400 | 669,900 | 808,600 | 565,500 | 547,500 | 592,900 | 722,300 | 777,400 | 789,300 | 719,100 | 790,500 | 708,400 | 652,800 | 682,900 | 631,100 | 694,500 | 538,841 | 408,465 | 463,908 | 289,011 | 201,880 | 103,902 | 63,105 | 33,642 | 17,314 | 29,767 | 30,871 | 20,567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 483 | 0 | 957 | 1,415 | 1,358 | 6,203 | 18,227 | 49,613 | 47,955 | 47,451 | 45,856 | 43,885 | 52,656 | 51,000 | 48,700 | 46,400 | 44,000 | 41,700 | 39,500 | 56,500 | 53,700 | 51,000 | 48,300 | 147,700 | 140,800 | 186,200 | 171,800 | 234,200 | 280,600 | 284,100 | 290,000 | 380,600 | 358,200 | 388,800 | 541,100 | 530,300 | 498,600 | 471,300 | 443,900 | 412,100 | 384,500 | 355,400 | 361,700 | 340,600 | 315,400 | 290,500 | 440,100 | 407,600 | 374,900 | 809,600 |
| 809,600 | 374,900 | 407,600 | 440,100 | 290,500 | 315,400 | 340,600 | 361,700 | 355,400 | 384,500 | 412,100 | 443,900 | 471,300 | 498,600 | 530,300 | 541,100 | 388,800 | 358,200 | 380,600 | 290,000 | 284,100 | 280,600 | 234,200 | 171,800 | 186,200 | 140,800 | 147,700 | 48,300 | 51,000 | 53,700 | 56,500 | 39,500 | 41,700 | 44,000 | 46,400 | 48,700 | 51,000 | 52,656 | 43,885 | 45,856 | 47,451 | 47,955 | 49,613 | 18,227 | 6,203 | 1,358 | 1,415 | 957 | 0 | 483 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 1,666 | 0 | 3,943 | 5,260 | 5,168 | 6,026 | 6,624 | 6,786 | 6,507 | 11,560 | 24,899 | 6,853 | 66,528 | 65,471 | 93,475 | 76,625 | 73,251 | 68,800 | 73,600 | 67,500 | 64,600 | 102,000 | 146,600 | 148,200 | 169,100 | 122,900 | 143,200 | 175,800 | 206,800 | 321,700 | 330,000 | 337,900 | 423,100 | 423,900 | 504,900 | 522,100 | 603,900 | 605,900 | 648,100 | 711,000 | 421,400 | 432,700 | 432,100 | 948,800 | 1,054,800 | 998,400 | 1,067,200 | 1,189,700 | 344,800 | 342,600 | 1,158,600 | 1,169,600 | 2,097,000 | 2,004,300 |
| 2,004,300 | 2,097,000 | 1,169,600 | 1,158,600 | 342,600 | 344,800 | 1,189,700 | 1,067,200 | 998,400 | 1,054,800 | 948,800 | 432,100 | 432,700 | 421,400 | 711,000 | 648,100 | 605,900 | 603,900 | 522,100 | 504,900 | 423,900 | 423,100 | 337,900 | 330,000 | 321,700 | 206,800 | 175,800 | 143,200 | 122,900 | 169,100 | 148,200 | 146,600 | 102,000 | 64,600 | 67,500 | 73,600 | 68,800 | 73,251 | 76,625 | 93,475 | 65,471 | 66,528 | 6,853 | 24,899 | 11,560 | 6,507 | 6,786 | 6,624 | 6,026 | 5,168 | 5,260 | 3,943 | 0 | 1,666 | 0 | 0 |
---|
> Total Liabilities | 39,276 | 0 | 162,626 | 0 | 199,213 | 155,586 | 178,733 | 208,508 | 246,629 | 274,896 | 313,186 | 350,164 | 404,582 | 601,222 | 1,009,883 | 1,047,145 | 1,156,723 | 1,237,114 | 1,389,363 | 1,467,900 | 1,646,300 | 1,775,800 | 1,971,300 | 2,088,200 | 2,304,000 | 2,437,000 | 2,678,700 | 2,781,800 | 2,960,900 | 3,158,500 | 4,834,700 | 4,541,600 | 4,632,900 | 4,807,200 | 5,005,900 | 5,308,400 | 5,575,600 | 5,757,100 | 7,963,600 | 7,979,500 | 8,289,900 | 8,564,900 | 9,478,000 | 9,907,500 | 10,282,700 | 10,762,400 | 12,043,600 | 12,035,800 | 12,434,400 | 12,938,100 | 12,752,700 | 12,638,000 | 13,934,800 | 13,463,000 | 14,821,200 | 14,462,800 |
| 14,462,800 | 14,821,200 | 13,463,000 | 13,934,800 | 12,638,000 | 12,752,700 | 12,938,100 | 12,434,400 | 12,035,800 | 12,043,600 | 10,762,400 | 10,282,700 | 9,907,500 | 9,478,000 | 8,564,900 | 8,289,900 | 7,979,500 | 7,963,600 | 5,757,100 | 5,575,600 | 5,308,400 | 5,005,900 | 4,807,200 | 4,632,900 | 4,541,600 | 4,834,700 | 3,158,500 | 2,960,900 | 2,781,800 | 2,678,700 | 2,437,000 | 2,304,000 | 2,088,200 | 1,971,300 | 1,775,800 | 1,646,300 | 1,467,900 | 1,389,363 | 1,237,114 | 1,156,723 | 1,047,145 | 1,009,883 | 601,222 | 404,582 | 350,164 | 313,186 | 274,896 | 246,629 | 208,508 | 178,733 | 155,586 | 199,213 | 0 | 162,626 | 0 | 39,276 |
---|
> Total Current Liabilities | 28,660 | 0 | 67,101 | 0 | 89,184 | 105,569 | 122,006 | 142,616 | 168,996 | 182,018 | 206,102 | 228,329 | 262,809 | 427,879 | 348,171 | 360,966 | 415,074 | 944,007 | 1,032,227 | 1,078,200 | 1,186,400 | 1,239,000 | 846,800 | 1,400,900 | 993,600 | 1,054,700 | 1,201,300 | 1,743,000 | 1,856,400 | 1,943,100 | 2,139,400 | 1,815,700 | 1,868,200 | 1,998,800 | 2,053,300 | 2,051,600 | 2,239,500 | 2,335,700 | 2,691,700 | 2,635,100 | 4,376,300 | 3,007,300 | 5,116,700 | 7,144,400 | 7,406,400 | 7,677,200 | 8,306,300 | 8,195,100 | 8,475,100 | 8,641,200 | 7,737,500 | 7,513,400 | 7,765,500 | 7,084,800 | 7,682,700 | 7,402,700 |
| 7,402,700 | 7,682,700 | 7,084,800 | 7,765,500 | 7,513,400 | 7,737,500 | 8,641,200 | 8,475,100 | 8,195,100 | 8,306,300 | 7,677,200 | 7,406,400 | 7,144,400 | 5,116,700 | 3,007,300 | 4,376,300 | 2,635,100 | 2,691,700 | 2,335,700 | 2,239,500 | 2,051,600 | 2,053,300 | 1,998,800 | 1,868,200 | 1,815,700 | 2,139,400 | 1,943,100 | 1,856,400 | 1,743,000 | 1,201,300 | 1,054,700 | 993,600 | 1,400,900 | 846,800 | 1,239,000 | 1,186,400 | 1,078,200 | 1,032,227 | 944,007 | 415,074 | 360,966 | 348,171 | 427,879 | 262,809 | 228,329 | 206,102 | 182,018 | 168,996 | 142,616 | 122,006 | 105,569 | 89,184 | 0 | 67,101 | 0 | 28,660 |
---|
Short-term Debt | 0 | 0 | 13,495 | 0 | 0 | 16,663 | 0 | 0 | 0 | 0 | 35,757 | 0 | 0 | 7,473 | 60,937 | 0 | 0 | 481,960 | 487,084 | 492,300 | 497,500 | 502,800 | 500,200 | 506,200 | 0 | 0 | 524,700 | 531,000 | 537,400 | 543,800 | 550,400 | 239,900 | 156,300 | 158,100 | 0 | 0 | 0 | 0 | 0 | 0 | 1,525,600 | 317,000 | 1,557,900 | 3,672,100 | 3,673,900 | 3,675,700 | 3,676,800 | 3,678,600 | 3,680,300 | 3,682,100 | 1,991,500 | 1,946,700 | 1,821,800 | 1,162,500 | 1,029,800 | 0 |
| 0 | 1,029,800 | 1,162,500 | 1,821,800 | 1,946,700 | 1,991,500 | 3,682,100 | 3,680,300 | 3,678,600 | 3,676,800 | 3,675,700 | 3,673,900 | 3,672,100 | 1,557,900 | 317,000 | 1,525,600 | 0 | 0 | 0 | 0 | 0 | 0 | 158,100 | 156,300 | 239,900 | 550,400 | 543,800 | 537,400 | 531,000 | 524,700 | 0 | 0 | 506,200 | 500,200 | 502,800 | 497,500 | 492,300 | 487,084 | 481,960 | 0 | 0 | 60,937 | 7,473 | 0 | 0 | 35,757 | 0 | 0 | 0 | 0 | 16,663 | 0 | 0 | 13,495 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 466,875 | 0 | 0 | 0 | 487,100 | 0 | 0 | 502,800 | 500,200 | 506,200 | 0 | 0 | 524,700 | 531,000 | 537,400 | 543,800 | 550,400 | 239,900 | 156,300 | 158,100 | 0 | 0 | 0 | 0 | 0 | 0 | 1,525,600 | 0 | 1,557,900 | 3,672,100 | 3,673,900 | 3,675,700 | 3,676,800 | 3,678,600 | 3,680,300 | 3,682,100 | 1,991,500 | 1,946,700 | 1,821,800 | 1,162,500 | 963,900 | 645,800 |
| 645,800 | 963,900 | 1,162,500 | 1,821,800 | 1,946,700 | 1,991,500 | 3,682,100 | 3,680,300 | 3,678,600 | 3,676,800 | 3,675,700 | 3,673,900 | 3,672,100 | 1,557,900 | 0 | 1,525,600 | 0 | 0 | 0 | 0 | 0 | 0 | 158,100 | 156,300 | 239,900 | 550,400 | 543,800 | 537,400 | 531,000 | 524,700 | 0 | 0 | 506,200 | 500,200 | 502,800 | 0 | 0 | 487,100 | 0 | 0 | 0 | 466,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 2,701 | 0 | 5,435 | 0 | 4,270 | 10,514 | 9,214 | 10,290 | 10,769 | 12,810 | 15,544 | 15,218 | 10,341 | 24,641 | 14,526 | 10,497 | 14,001 | 14,661 | 13,204 | 17,500 | 32,500 | 24,300 | 30,200 | 29,200 | 28,000 | 33,200 | 35,500 | 38,800 | 33,400 | 32,700 | 49,400 | 43,000 | 27,900 | 68,600 | 73,300 | 74,700 | 55,400 | 52,300 | 63,600 | 48,500 | 44,700 | 71,800 | 56,900 | 95,300 | 120,400 | 108,000 | 128,000 | 125,900 | 128,300 | 91,600 | 132,300 | 131,800 | 178,800 | 108,900 | 116,300 | 211,600 |
| 211,600 | 116,300 | 108,900 | 178,800 | 131,800 | 132,300 | 91,600 | 128,300 | 125,900 | 128,000 | 108,000 | 120,400 | 95,300 | 56,900 | 71,800 | 44,700 | 48,500 | 63,600 | 52,300 | 55,400 | 74,700 | 73,300 | 68,600 | 27,900 | 43,000 | 49,400 | 32,700 | 33,400 | 38,800 | 35,500 | 33,200 | 28,000 | 29,200 | 30,200 | 24,300 | 32,500 | 17,500 | 13,204 | 14,661 | 14,001 | 10,497 | 14,526 | 24,641 | 10,341 | 15,218 | 15,544 | 12,810 | 10,769 | 10,290 | 9,214 | 10,514 | 4,270 | 0 | 5,435 | 0 | 2,701 |
---|
Other Current Liabilities | 25,959 | 0 | 2,918 | 0 | 21,817 | 3,597 | 26,496 | 30,914 | 40,790 | 35,240 | 856 | 41,494 | 50,138 | 179,484 | 12,790 | 63,787 | 76,594 | 82,002 | 108,086 | 91,100 | 115,200 | 101,500 | 112,700 | 107,400 | 137,600 | 136,500 | 197,400 | 155,300 | 196,800 | 201,100 | 270,700 | 263,000 | 314,800 | 322,500 | 397,900 | 318,000 | 426,400 | 428,800 | 579,000 | 449,100 | 516,300 | 514,300 | 760,000 | 575,400 | 653,900 | 740,600 | 860,300 | 649,300 | 724,000 | 720,800 | 939,100 | 702,900 | 846,800 | 798,500 | 1,061,400 | 1,683,400 |
| 1,683,400 | 1,061,400 | 798,500 | 846,800 | 702,900 | 939,100 | 720,800 | 724,000 | 649,300 | 860,300 | 740,600 | 653,900 | 575,400 | 760,000 | 514,300 | 516,300 | 449,100 | 579,000 | 428,800 | 426,400 | 318,000 | 397,900 | 322,500 | 314,800 | 263,000 | 270,700 | 201,100 | 196,800 | 155,300 | 197,400 | 136,500 | 137,600 | 107,400 | 112,700 | 101,500 | 115,200 | 91,100 | 108,086 | 82,002 | 76,594 | 63,787 | 12,790 | 179,484 | 50,138 | 41,494 | 856 | 35,240 | 40,790 | 30,914 | 26,496 | 3,597 | 21,817 | 0 | 2,918 | 0 | 25,959 |
---|
> Long-term Liabilities | 0 | 0 | 95,525 | 0 | 110,029 | 50,017 | 56,727 | 65,892 | 77,633 | 92,878 | 107,084 | 121,835 | 141,773 | 173,343 | 661,712 | 686,179 | 741,649 | 293,107 | 357,136 | 389,700 | 459,900 | 536,800 | 1,124,500 | 687,300 | 1,310,400 | 1,382,300 | 1,477,400 | 1,038,800 | 1,104,500 | 1,215,400 | 2,695,300 | 2,725,900 | 2,764,700 | 2,808,400 | 2,952,600 | 3,256,800 | 3,336,100 | 3,421,400 | 5,271,900 | 5,344,400 | 3,913,600 | 5,557,600 | 4,361,300 | 2,763,100 | 2,876,300 | 3,085,200 | 3,737,300 | 3,840,700 | 3,959,300 | 4,296,900 | 5,015,200 | 5,124,600 | 6,169,300 | 6,378,200 | 7,138,500 | 7,060,100 |
| 7,060,100 | 7,138,500 | 6,378,200 | 6,169,300 | 5,124,600 | 5,015,200 | 4,296,900 | 3,959,300 | 3,840,700 | 3,737,300 | 3,085,200 | 2,876,300 | 2,763,100 | 4,361,300 | 5,557,600 | 3,913,600 | 5,344,400 | 5,271,900 | 3,421,400 | 3,336,100 | 3,256,800 | 2,952,600 | 2,808,400 | 2,764,700 | 2,725,900 | 2,695,300 | 1,215,400 | 1,104,500 | 1,038,800 | 1,477,400 | 1,382,300 | 1,310,400 | 687,300 | 1,124,500 | 536,800 | 459,900 | 389,700 | 357,136 | 293,107 | 741,649 | 686,179 | 661,712 | 173,343 | 141,773 | 121,835 | 107,084 | 92,878 | 77,633 | 65,892 | 56,727 | 50,017 | 110,029 | 0 | 95,525 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 466,875 | 471,856 | 476,872 | 0 | 0 | 0 | 0 | 0 | 508,200 | 0 | 512,300 | 518,400 | 524,700 | 0 | 0 | 0 | 1,369,700 | 1,384,500 | 1,399,500 | 1,414,700 | 1,430,000 | 1,445,500 | 1,461,200 | 1,477,000 | 3,084,100 | 3,119,200 | 1,629,100 | 3,190,600 | 1,668,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,668,100 | 3,190,600 | 1,629,100 | 3,119,200 | 3,084,100 | 1,477,000 | 1,461,200 | 1,445,500 | 1,430,000 | 1,414,700 | 1,399,500 | 1,384,500 | 1,369,700 | 0 | 0 | 0 | 524,700 | 518,400 | 512,300 | 0 | 508,200 | 0 | 0 | 0 | 0 | 0 | 476,872 | 471,856 | 466,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | -13,495 | 0 | 0 | -16,663 | 0 | 0 | 0 | 0 | -35,757 | 0 | 0 | -7,473 | -60,937 | 0 | 0 | -481,960 | -487,084 | -492,300 | -497,500 | -502,800 | -500,200 | -506,200 | 0 | 0 | -524,700 | -531,000 | -537,400 | -543,800 | -550,400 | -239,900 | -156,300 | -158,100 | 0 | 371,600 | 353,500 | 344,600 | 336,600 | 323,900 | -1,207,700 | 700 | -1,244,500 | -3,372,600 | -3,391,500 | -3,400,000 | -3,400,700 | -3,395,500 | -3,406,100 | -3,417,600 | -1,712,300 | -1,670,900 | -1,459,100 | -792,700 | -649,300 | 379,600 |
| 379,600 | -649,300 | -792,700 | -1,459,100 | -1,670,900 | -1,712,300 | -3,417,600 | -3,406,100 | -3,395,500 | -3,400,700 | -3,400,000 | -3,391,500 | -3,372,600 | -1,244,500 | 700 | -1,207,700 | 323,900 | 336,600 | 344,600 | 353,500 | 371,600 | 0 | -158,100 | -156,300 | -239,900 | -550,400 | -543,800 | -537,400 | -531,000 | -524,700 | 0 | 0 | -506,200 | -500,200 | -502,800 | -497,500 | -492,300 | -487,084 | -481,960 | 0 | 0 | -60,937 | -7,473 | 0 | 0 | -35,757 | 0 | 0 | 0 | 0 | -16,663 | 0 | 0 | -13,495 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93,040 | 87,916 | 82,700 | 77,500 | 72,200 | 0 | 61,400 | 0 | 0 | 0 | 39,200 | 33,500 | 27,700 | 21,900 | 6,900 | 2,800 | 1,100 | 0 | 0 | 0 | 0 | 0 | 0 | 161,200 | 0 | 129,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129,100 | 0 | 161,200 | 0 | 0 | 0 | 0 | 0 | 0 | 1,100 | 2,800 | 6,900 | 21,900 | 27,700 | 33,500 | 39,200 | 0 | 0 | 0 | 61,400 | 0 | 72,200 | 77,500 | 82,700 | 87,916 | 93,040 | 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 | 6,896 | 6,887 | 7,542 | 11,799 | 14,496 | 19,512 | 36,636 | 32,177 | 30,285 | 53,413 | 54,601 | 67,335 | 62,500 | 72,300 | 78,000 | 79,400 | 85,800 | 127,500 | 137,100 | 147,600 | 192,200 | 196,600 | 226,000 | 229,600 | 226,800 | 208,700 | 211,100 | 216,000 | 82,600 | 80,600 | 83,800 | 90,100 | 92,000 | 93,900 | 95,500 | 97,700 | 107,000 | 102,900 | 103,000 | 108,400 | 119,300 | 3,959,300 | 4,296,900 | 114,200 | 138,000 | 317,800 | 352,700 | 430,900 | 843,800 |
| 843,800 | 430,900 | 352,700 | 317,800 | 138,000 | 114,200 | 4,296,900 | 3,959,300 | 119,300 | 108,400 | 103,000 | 102,900 | 107,000 | 97,700 | 95,500 | 93,900 | 92,000 | 90,100 | 83,800 | 80,600 | 82,600 | 216,000 | 211,100 | 208,700 | 226,800 | 229,600 | 226,000 | 196,600 | 192,200 | 147,600 | 137,100 | 127,500 | 85,800 | 79,400 | 78,000 | 72,300 | 62,500 | 67,335 | 54,601 | 53,413 | 30,285 | 32,177 | 36,636 | 19,512 | 14,496 | 11,799 | 7,542 | 6,887 | 6,896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,996 | 70,746 | 85,336 | 95,285 | 107,339 | 122,261 | 136,707 | 162,660 | 184,038 | 211,364 | 238,506 | 289,801 | 327,200 | 387,600 | 458,800 | 536,900 | 601,500 | 670,600 | 726,800 | 805,100 | 846,600 | 907,900 | 989,400 | 1,096,000 | 223,100 | 230,700 | 251,800 | 324,200 | 0 | 0 | 0 | 422,300 | 0 | 0 | 0 | 494,600 | 476,100 | 472,100 | 480,300 | 550,100 | 520,300 | 511,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 511,300 | 520,300 | 550,100 | 480,300 | 472,100 | 476,100 | 494,600 | 0 | 0 | 0 | 422,300 | 0 | 0 | 0 | 324,200 | 251,800 | 230,700 | 223,100 | 1,096,000 | 989,400 | 907,900 | 846,600 | 805,100 | 726,800 | 670,600 | 601,500 | 536,900 | 458,800 | 387,600 | 327,200 | 289,801 | 238,506 | 211,364 | 184,038 | 162,660 | 136,707 | 122,261 | 107,339 | 95,285 | 85,336 | 70,746 | 58,996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | -71,454 | 0 | -62,556 | 10,903 | 229,071 | 235,789 | 243,520 | 263,881 | 272,420 | 289,779 | 284,444 | 279,165 | 468,583 | 493,211 | 516,061 | 547,318 | 575,815 | 626,500 | 670,300 | 731,200 | 789,900 | 918,300 | 870,600 | 813,100 | 759,600 | 704,700 | 666,600 | 749,800 | 988,300 | 1,259,900 | 1,074,600 | 1,454,600 | 1,586,300 | 1,516,400 | 1,608,500 | 744,700 | 1,101,800 | 747,000 | 1,198,500 | 997,200 | 763,600 | 518,900 | 117,800 | 337,600 | 210,000 | 508,000 | 729,000 | 1,232,400 | 1,748,400 | 2,170,500 | 4,357,200 | 4,467,800 | 5,169,700 | 5,911,800 |
| 5,911,800 | 5,169,700 | 4,467,800 | 4,357,200 | 2,170,500 | 1,748,400 | 1,232,400 | 729,000 | 508,000 | 210,000 | 337,600 | 117,800 | 518,900 | 763,600 | 997,200 | 1,198,500 | 747,000 | 1,101,800 | 744,700 | 1,608,500 | 1,516,400 | 1,586,300 | 1,454,600 | 1,074,600 | 1,259,900 | 988,300 | 749,800 | 666,600 | 704,700 | 759,600 | 813,100 | 870,600 | 918,300 | 789,900 | 731,200 | 670,300 | 626,500 | 575,815 | 547,318 | 516,061 | 493,211 | 468,583 | 279,165 | 284,444 | 289,779 | 272,420 | 263,881 | 243,520 | 235,789 | 229,071 | 10,903 | -62,556 | 0 | -71,454 | 0 | 0 |
---|
Retained Earnings | 0 | 0 | -80,765 | 0 | -76,225 | -75,911 | -80,028 | -83,543 | -86,156 | -93,438 | -109,274 | -117,135 | -157,081 | -296,196 | -335,726 | -365,794 | -408,802 | -454,737 | -500,708 | -539,400 | -601,900 | -672,100 | -726,600 | -683,400 | -737,600 | -798,500 | -836,700 | -900,700 | -935,600 | -982,300 | -984,600 | -857,300 | -859,900 | -880,100 | -900,900 | -960,500 | -1,034,200 | -1,109,000 | -1,167,900 | -1,260,100 | -1,402,400 | -1,547,500 | -1,666,800 | -1,503,700 | -1,597,200 | -1,670,400 | -1,667,100 | -1,647,100 | -1,562,900 | -1,455,100 | -1,227,400 | -1,033,200 | 713,700 | 992,500 | 1,350,200 | 1,700,900 |
| 1,700,900 | 1,350,200 | 992,500 | 713,700 | -1,033,200 | -1,227,400 | -1,455,100 | -1,562,900 | -1,647,100 | -1,667,100 | -1,670,400 | -1,597,200 | -1,503,700 | -1,666,800 | -1,547,500 | -1,402,400 | -1,260,100 | -1,167,900 | -1,109,000 | -1,034,200 | -960,500 | -900,900 | -880,100 | -859,900 | -857,300 | -984,600 | -982,300 | -935,600 | -900,700 | -836,700 | -798,500 | -737,600 | -683,400 | -726,600 | -672,100 | -601,900 | -539,400 | -500,708 | -454,737 | -408,802 | -365,794 | -335,726 | -296,196 | -157,081 | -117,135 | -109,274 | -93,438 | -86,156 | -83,543 | -80,028 | -75,911 | -76,225 | 0 | -80,765 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | -4,930 | 0 | -7,355 | -9,048 | -10,826 | -27 | -11 | 23 | -16 | 5 | 43 | 61 | -105 | -13 | 221 | 140 | -88 | -400 | -700 | 600 | 1,000 | -1,900 | -5,100 | -4,200 | -3,400 | -7,000 | -7,200 | -13,200 | -16,400 | -19,000 | -9,800 | -7,200 | -3,700 | -600 | -1,800 | -2,000 | 10,500 | 3,200 | 9,900 | 3,600 | -9,900 | -11,300 | -30,200 | -58,300 | -55,600 | -111,100 | -11,100 | -20,700 | -43,200 | -93,000 | -6,500 | -55,400 | -1,600 | -4,000 |
| -4,000 | -1,600 | -55,400 | -6,500 | -93,000 | -43,200 | -20,700 | -11,100 | -111,100 | -55,600 | -58,300 | -30,200 | -11,300 | -9,900 | 3,600 | 9,900 | 3,200 | 10,500 | -2,000 | -1,800 | -600 | -3,700 | -7,200 | -9,800 | -19,000 | -16,400 | -13,200 | -7,200 | -7,000 | -3,400 | -4,200 | -5,100 | -1,900 | 1,000 | 600 | -700 | -400 | -88 | 140 | 221 | -13 | -105 | 61 | 43 | 5 | -16 | 23 | -11 | -27 | -10,826 | -9,048 | -7,355 | 0 | -4,930 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 319,352 | 329,680 | 357,289 | 381,703 | 406,902 | 441,475 | 575,293 | 804,406 | 859,010 | 924,634 | 908,867 | 988,687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,941,491 | 2,340,790 | 2,490,890 | 2,477,490 | 2,644,490 | 1,855,690 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,855,690 | 2,644,490 | 2,477,490 | 2,490,890 | 2,340,790 | 1,941,491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 988,687 | 908,867 | 924,634 | 859,010 | 804,406 | 575,293 | 441,475 | 406,902 | 381,703 | 357,289 | 329,680 | 319,352 | 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 |
---|