> Total Assets | 128,702,909 | 142,458,248 | 138,473,363 | 141,139,746 | 153,743,514 | 159,902,221 | 172,271 | 181,960 | 181,820 | 200,997 | 207,659 | 230,604 | 239,543 | 248,615 | 277,781 | 298,083 | 315,345 | 323,612 | 340,606 | 345,455 | 361,402 | 374,942 | 394,723 | 424,758 | 435,302 | 444,421 | 452,732 | 454,201 | 457,607 | 471,803 | 481,545 | 464,499 | 509,499 | 532,404 | 562,065 | 523,426 | 483,351 | 441,499 | 447,540 | 441,210 | 426,365 | 422,655 | 417,475 | 420,874 | 425,179 | 440,463 | 431,710 | 435,334 | 429,681 | 432,223 | 429,044 | 419,911 | 413,378 | 415,740 | 426,010 | 435,539 | 1,007,057 | 1,023,963 | 1,016,224 | 1,034,494 | 1,040,550 | 1,062,456 | 1,051,086 | 1,145,435 | 1,135,822 | 1,720,795 | 1,760,425 | 2,062,232 | 2,050,946 | 2,274,409 | 2,354,317 | 2,391,257 | 2,390,485 | 2,449,123 | 2,873,715 | 3,265,985 | 3,387,588 | 3,304,949 | 3,557,203 | 3,654,356 | 4,384,031 | 4,611,579 | 4,718,579 | 4,788,113 | 4,796,911 | 4,612,913 | 4,769,805 | 4,745,800 | 4,797,171 | 4,829,387 | 4,954,690 | 4,891,009 | 4,908,934 |
| 4,908,934 | 4,891,009 | 4,954,690 | 4,829,387 | 4,797,171 | 4,745,800 | 4,769,805 | 4,612,913 | 4,796,911 | 4,788,113 | 4,718,579 | 4,611,579 | 4,384,031 | 3,654,356 | 3,557,203 | 3,304,949 | 3,387,588 | 3,265,985 | 2,873,715 | 2,449,123 | 2,390,485 | 2,391,257 | 2,354,317 | 2,274,409 | 2,050,946 | 2,062,232 | 1,760,425 | 1,720,795 | 1,135,822 | 1,145,435 | 1,051,086 | 1,062,456 | 1,040,550 | 1,034,494 | 1,016,224 | 1,023,963 | 1,007,057 | 435,539 | 426,010 | 415,740 | 413,378 | 419,911 | 429,044 | 432,223 | 429,681 | 435,334 | 431,710 | 440,463 | 425,179 | 420,874 | 417,475 | 422,655 | 426,365 | 441,210 | 447,540 | 441,499 | 483,351 | 523,426 | 562,065 | 532,404 | 509,499 | 464,499 | 481,545 | 471,803 | 457,607 | 454,201 | 452,732 | 444,421 | 435,302 | 424,758 | 394,723 | 374,942 | 361,402 | 345,455 | 340,606 | 323,612 | 315,345 | 298,083 | 277,781 | 248,615 | 239,543 | 230,604 | 207,659 | 200,997 | 181,820 | 181,960 | 172,271 | 159,902,221 | 153,743,514 | 141,139,746 | 138,473,363 | 142,458,248 | 128,702,909 |
---|
> Total Current Assets | 5,750,786 | 6,225,038 | 3,721,080 | 3,750,057 | 6,659,443 | 4,928,080 | 792 | 814 | 866 | 939 | 855 | 973 | 1,004 | 1,184 | 1,214 | 1,309 | 1,520 | 1,739 | 1,686 | 1,798 | 2,083 | 2,121 | 2,241 | 2,264 | 2,434 | 2,408 | 2,076 | 1,796 | 1,886 | 1,771 | 1,871 | 1,414 | 1,712 | 1,521 | 1,981 | 1,662 | 1,456 | 1,326 | 1,431 | 1,298 | 1,337 | 1,327 | 1,334 | 1,247 | 1,351 | 1,214 | 1,323 | 1,153 | 1,222 | 978 | 1,271 | 1,083 | 1,180 | 1,143 | 1,125 | 1,072 | 2,227 | 825,571 | 826,136 | 859,325 | 867,560 | 895,863 | 876,568 | 971,461 | 979,095 | 1,474,989 | 1,509,353 | 1,785,002 | 1,758,516 | 1,937,676 | 2,020,435 | 2,069,301 | 2,070,145 | 2,121,236 | 2,498,296 | 2,886,159 | 3,012,310 | 2,930,162 | 3,147,219 | 53,038 | 53,396 | 53,378 | 59,892 | 63,264 | 64,798 | 735,007 | 867,352 | 845,607 | 853,927 | 771,345 | 522,676 | 560,988 | 566,445 |
| 566,445 | 560,988 | 522,676 | 771,345 | 853,927 | 845,607 | 867,352 | 735,007 | 64,798 | 63,264 | 59,892 | 53,378 | 53,396 | 53,038 | 3,147,219 | 2,930,162 | 3,012,310 | 2,886,159 | 2,498,296 | 2,121,236 | 2,070,145 | 2,069,301 | 2,020,435 | 1,937,676 | 1,758,516 | 1,785,002 | 1,509,353 | 1,474,989 | 979,095 | 971,461 | 876,568 | 895,863 | 867,560 | 859,325 | 826,136 | 825,571 | 2,227 | 1,072 | 1,125 | 1,143 | 1,180 | 1,083 | 1,271 | 978 | 1,222 | 1,153 | 1,323 | 1,214 | 1,351 | 1,247 | 1,334 | 1,327 | 1,337 | 1,298 | 1,431 | 1,326 | 1,456 | 1,662 | 1,981 | 1,521 | 1,712 | 1,414 | 1,871 | 1,771 | 1,886 | 1,796 | 2,076 | 2,408 | 2,434 | 2,264 | 2,241 | 2,121 | 2,083 | 1,798 | 1,686 | 1,739 | 1,520 | 1,309 | 1,214 | 1,184 | 1,004 | 973 | 855 | 939 | 866 | 814 | 792 | 4,928,080 | 6,659,443 | 3,750,057 | 3,721,080 | 6,225,038 | 5,750,786 |
---|
Cash And Cash Equivalents | 5,750,786 | 6,225,038 | 3,721,080 | 3,750,057 | 6,659,443 | 4,928,080 | 4,617 | 6,601 | 4,426 | 7,071 | 4,971 | 5,528 | 5,677 | 6,900 | 7,885 | 19,192 | 21,317 | 14,590 | 7,942 | 11,735 | 10,689 | 17,636 | 11,369 | 18,838 | 13,652 | 14,933 | 12,052 | 13,039 | 9,909 | 10,872 | 34,912 | 34,307 | 73,288 | 38,202 | 55,068 | 43,691 | 53,221 | 22,982 | 41,431 | 29,904 | 32,934 | 38,883 | 34,885 | 36,879 | 34,832 | 56,412 | 35,901 | 28,701 | 21,255 | 24,852 | 21,917 | 19,041 | 15,875 | 15,528 | 25,446 | 33,366 | 74,701 | 79,965 | 63,828 | 71,737 | 58,587 | 68,748 | 55,548 | 82,835 | 84,098 | 113,027 | 96,710 | 170,235 | 130,104 | 115,822 | 132,994 | 199,534 | 170,934 | 183,971 | 309,089 | 399,467 | 541,815 | 481,719 | 556,701 | 673,515 | 1,091,160 | 1,045,077 | 763,968 | 654,945 | 543,029 | 266,424 | 306,934 | 238,898 | 400,258 | 294,823 | 392,107 | 60,167 | 190,407 |
| 190,407 | 60,167 | 392,107 | 294,823 | 400,258 | 238,898 | 306,934 | 266,424 | 543,029 | 654,945 | 763,968 | 1,045,077 | 1,091,160 | 673,515 | 556,701 | 481,719 | 541,815 | 399,467 | 309,089 | 183,971 | 170,934 | 199,534 | 132,994 | 115,822 | 130,104 | 170,235 | 96,710 | 113,027 | 84,098 | 82,835 | 55,548 | 68,748 | 58,587 | 71,737 | 63,828 | 79,965 | 74,701 | 33,366 | 25,446 | 15,528 | 15,875 | 19,041 | 21,917 | 24,852 | 21,255 | 28,701 | 35,901 | 56,412 | 34,832 | 36,879 | 34,885 | 38,883 | 32,934 | 29,904 | 41,431 | 22,982 | 53,221 | 43,691 | 55,068 | 38,202 | 73,288 | 34,307 | 34,912 | 10,872 | 9,909 | 13,039 | 12,052 | 14,933 | 13,652 | 18,838 | 11,369 | 17,636 | 10,689 | 11,735 | 7,942 | 14,590 | 21,317 | 19,192 | 7,885 | 6,900 | 5,677 | 5,528 | 4,971 | 7,071 | 4,426 | 6,601 | 4,617 | 4,928,080 | 6,659,443 | 3,750,057 | 3,721,080 | 6,225,038 | 5,750,786 |
---|
Short-term Investments | 15,648,234 | 0 | 20,426,934 | 20,670,296 | 19,888,999 | 21,174,980 | 27,431,351 | 23,506,072 | 20,748,806 | 24,825,961 | 22,581,474 | 29,581,173 | 23,021,742 | 0 | 28,880,598 | 28,955,665 | 29,786,444 | 0 | 31,139,169 | 32,493,361 | 32,538,739 | 36,218 | 32,779,306 | 33,026,566 | 33,648,512 | 0 | 42,469,452 | 45,764,498 | 41,107,053 | 0 | 53,082 | 45,699,449 | 59,134,602 | 0 | 150,520,500 | 27,916 | 108,790,555 | 0 | 100,788,157 | 109,331,248 | 93,666,153 | 86,057 | 88,249,596 | 86,538,060 | 82,191,300 | 76,097 | 91,126 | 99,777 | 95,282 | 92,209 | 88,801 | 83,315 | 78,250 | 87,193 | 85,093 | 74,481 | 152,150 | 166,413 | 157,561 | 142,875 | 138,628 | 129,422 | 137,133 | 132,762 | 115,535 | 151,945 | 156,210 | 156,577 | 173,039 | 201,688 | 198,273 | 174,114 | 171,507 | 178,348 | 201,002 | 219,631 | 214,634 | 215,634 | 250,937 | 250,817 | 339,343 | 482,453 | 540,483 | 524,864 | 519,723 | 483,893 | 560,418 | 540,308 | 385,131 | 408,410 | 474,347 | 500,821 | 501,336 |
| 501,336 | 500,821 | 474,347 | 408,410 | 385,131 | 540,308 | 560,418 | 483,893 | 519,723 | 524,864 | 540,483 | 482,453 | 339,343 | 250,817 | 250,937 | 215,634 | 214,634 | 219,631 | 201,002 | 178,348 | 171,507 | 174,114 | 198,273 | 201,688 | 173,039 | 156,577 | 156,210 | 151,945 | 115,535 | 132,762 | 137,133 | 129,422 | 138,628 | 142,875 | 157,561 | 166,413 | 152,150 | 74,481 | 85,093 | 87,193 | 78,250 | 83,315 | 88,801 | 92,209 | 95,282 | 99,777 | 91,126 | 76,097 | 82,191,300 | 86,538,060 | 88,249,596 | 86,057 | 93,666,153 | 109,331,248 | 100,788,157 | 0 | 108,790,555 | 27,916 | 150,520,500 | 0 | 59,134,602 | 45,699,449 | 53,082 | 0 | 41,107,053 | 45,764,498 | 42,469,452 | 0 | 33,648,512 | 33,026,566 | 32,779,306 | 36,218 | 32,538,739 | 32,493,361 | 31,139,169 | 0 | 29,786,444 | 28,955,665 | 28,880,598 | 0 | 23,021,742 | 29,581,173 | 22,581,474 | 24,825,961 | 20,748,806 | 23,506,072 | 27,431,351 | 21,174,980 | 19,888,999 | 20,670,296 | 20,426,934 | 0 | 15,648,234 |
---|
Net Receivables | 751,967 | 0 | 786,651 | 738,797 | 779,317 | 679,598 | 792 | 814 | 866 | 939 | 855 | 973 | 1,004 | 1,184 | 1,214 | 1,309 | 1,520 | 1,739 | 1,686 | 1,798 | 2,083 | 2,121 | 2,241 | 2,264 | 2,434 | 2,408 | 2,076 | 1,796 | 1,886 | 1,771 | 1,871 | 1,414 | 1,712 | 1,521 | 1,981 | 1,662 | 1,456 | 1,326 | 1,431 | 1,298 | 1,337 | 1,327 | 1,334 | 1,247 | 1,351 | 1,214 | 1,323 | 1,153 | 1,222 | 978 | 1,271 | 1,083 | 1,180 | 1,143 | 1,125 | 1,072 | 2,227 | 4,474 | 0 | 0 | 0 | 3,567 | 0 | 0 | 0 | 22,878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,125,816 | 2,392,030 | 2,385,240 | 2,363,897 | 2,468,759 | 53,038 | 53,396 | 53,708 | 59,892 | 63,264 | 64,798 | 67,427 | 67,701 | 66,401 | 68,538 | 68,112 | 71,252 | 69,629 | 66,007 |
| 66,007 | 69,629 | 71,252 | 68,112 | 68,538 | 66,401 | 67,701 | 67,427 | 64,798 | 63,264 | 59,892 | 53,708 | 53,396 | 53,038 | 2,468,759 | 2,363,897 | 2,385,240 | 2,392,030 | 2,125,816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,878 | 0 | 0 | 0 | 3,567 | 0 | 0 | 0 | 4,474 | 2,227 | 1,072 | 1,125 | 1,143 | 1,180 | 1,083 | 1,271 | 978 | 1,222 | 1,153 | 1,323 | 1,214 | 1,351 | 1,247 | 1,334 | 1,327 | 1,337 | 1,298 | 1,431 | 1,326 | 1,456 | 1,662 | 1,981 | 1,521 | 1,712 | 1,414 | 1,871 | 1,771 | 1,886 | 1,796 | 2,076 | 2,408 | 2,434 | 2,264 | 2,241 | 2,121 | 2,083 | 1,798 | 1,686 | 1,739 | 1,520 | 1,309 | 1,214 | 1,184 | 1,004 | 973 | 855 | 939 | 866 | 814 | 792 | 679,598 | 779,317 | 738,797 | 786,651 | 0 | 751,967 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148,653 | 160,686 | 171,269 | 185,620 | 201,942 | 205,160 | 230,929 | 239,759 | 253,620 | 266,248 | 289,099 | 290,540 | 307,190 | 313,416 | 338,771 | 360,960 | 375,924 | 382,715 | 386,547 | 384,019 | 395,113 | 403,621 | 382,366 | 372,257 | 364,620 | 357,454 | 344,006 | 338,102 | 308,964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,089 | 0 | 0 | 593,529 | 585,393 | 604,748 | 644,713 | 670,346 | 697,693 | 683,888 | 755,864 | 797,860 | 1,216,982 | 1,258,537 | 1,460,190 | 1,455,373 | 1,620,166 | 1,689,168 | 1,775,316 | 1,729,228 | 1,782,354 | 2,064,038 | 2,351,212 | 2,322,167 | 2,299,222 | 2,406,895 | 2,333,004 | 2,411,917 | 2,262,615 | -22,392 | 1,707 | -64,798 | -82,737 | 0 | 11,486 | 14,234 | 0 | 0 | -69,629 | 0 |
| 0 | -69,629 | 0 | 0 | 14,234 | 11,486 | 0 | -82,737 | -64,798 | 1,707 | -22,392 | 2,262,615 | 2,411,917 | 2,333,004 | 2,406,895 | 2,299,222 | 2,322,167 | 2,351,212 | 2,064,038 | 1,782,354 | 1,729,228 | 1,775,316 | 1,689,168 | 1,620,166 | 1,455,373 | 1,460,190 | 1,258,537 | 1,216,982 | 797,860 | 755,864 | 683,888 | 697,693 | 670,346 | 644,713 | 604,748 | 585,393 | 593,529 | 0 | 0 | 3,089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308,964 | 338,102 | 344,006 | 357,454 | 364,620 | 372,257 | 382,366 | 403,621 | 395,113 | 384,019 | 386,547 | 382,715 | 375,924 | 360,960 | 338,771 | 313,416 | 307,190 | 290,540 | 289,099 | 266,248 | 253,620 | 239,759 | 230,929 | 205,160 | 201,942 | 185,620 | 171,269 | 160,686 | 148,653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 3,778,910 | 0 | 3,714,795 | 3,640,191 | 3,964,760 | 3,953,293 | 172,271 | 181,960 | 181,820 | 200,997 | 207,659 | 230,604 | 239,543 | 248,615 | 277,781 | 298,083 | 315,345 | 323,612 | 340,606 | 345,455 | 361,402 | 374,942 | 394,723 | 424,758 | 435,302 | 444,421 | 452,732 | 454,201 | 457,607 | 471,803 | 481,545 | 464,499 | 509,499 | 532,404 | 562,065 | 523,426 | 483,351 | 441,499 | 447,540 | 441,210 | 426,365 | 422,655 | 417,475 | 420,874 | 425,179 | 443,446 | 431,710 | 435,334 | 429,681 | 432,223 | 429,044 | 419,911 | 413,378 | 415,740 | 426,010 | 435,539 | 1,007,057 | 1,023,963 | 1,016,224 | 1,034,798 | 1,040,726 | 1,062,456 | 1,051,086 | 1,145,479 | 1,135,822 | 1,720,771 | 1,760,425 | 2,062,232 | 2,050,946 | 2,274,409 | 2,353,981 | 2,391,257 | 2,390,485 | 2,449,123 | 2,873,715 | 3,265,985 | 3,387,588 | 3,304,949 | 3,557,203 | 3,654,356 | 4,384,031 | 4,611,579 | 4,718,579 | 4,788,113 | 4,796,911 | 202,283 | 1,060,557 | 1,039,058 | 881,061 | 889,757 | 199,231 | 197,244 | 825,494 |
| 825,494 | 197,244 | 199,231 | 889,757 | 881,061 | 1,039,058 | 1,060,557 | 202,283 | 4,796,911 | 4,788,113 | 4,718,579 | 4,611,579 | 4,384,031 | 3,654,356 | 3,557,203 | 3,304,949 | 3,387,588 | 3,265,985 | 2,873,715 | 2,449,123 | 2,390,485 | 2,391,257 | 2,353,981 | 2,274,409 | 2,050,946 | 2,062,232 | 1,760,425 | 1,720,771 | 1,135,822 | 1,145,479 | 1,051,086 | 1,062,456 | 1,040,726 | 1,034,798 | 1,016,224 | 1,023,963 | 1,007,057 | 435,539 | 426,010 | 415,740 | 413,378 | 419,911 | 429,044 | 432,223 | 429,681 | 435,334 | 431,710 | 443,446 | 425,179 | 420,874 | 417,475 | 422,655 | 426,365 | 441,210 | 447,540 | 441,499 | 483,351 | 523,426 | 562,065 | 532,404 | 509,499 | 464,499 | 481,545 | 471,803 | 457,607 | 454,201 | 452,732 | 444,421 | 435,302 | 424,758 | 394,723 | 374,942 | 361,402 | 345,455 | 340,606 | 323,612 | 315,345 | 298,083 | 277,781 | 248,615 | 239,543 | 230,604 | 207,659 | 200,997 | 181,820 | 181,960 | 172,271 | 3,953,293 | 3,964,760 | 3,640,191 | 3,714,795 | 0 | 3,778,910 |
---|
Property Plant Equipment | 3,778,910 | 0 | 3,714,795 | 3,640,191 | 3,964,760 | 3,953,293 | 3,913 | 3,904 | 3,885 | 4,293 | 4,858 | 5,812 | 4,851 | 5,968 | 5,949 | 5,979 | 6,227 | 7,207 | 7,122 | 5,309 | 5,376 | 6,134 | 6,314 | 6,446 | 6,464 | 6,471 | 6,465 | 6,499 | 6,546 | 8,472 | 8,151 | 8,104 | 8,042 | 8,098 | 7,784 | 7,659 | 8,235 | 8,047 | 5,961 | 5,791 | 5,676 | 5,712 | 5,650 | 5,575 | 5,465 | 5,399 | 5,289 | 5,183 | 5,095 | 4,992 | 4,929 | 4,862 | 4,835 | 4,828 | 6,297 | 6,200 | 25,266 | 25,038 | 25,680 | 25,844 | 27,863 | 30,536 | 30,802 | 33,764 | 33,778 | 43,000 | 44,202 | 52,203 | 52,427 | 56,012 | 56,583 | 56,589 | 58,386 | 59,433 | 73,801 | 73,868 | 73,934 | 72,682 | 72,697 | 72,314 | 85,346 | 85,958 | 84,793 | 89,950 | 91,944 | 92,511 | 92,190 | 92,351 | 92,020 | 92,963 | 92,694 | 91,315 | 91,055 |
| 91,055 | 91,315 | 92,694 | 92,963 | 92,020 | 92,351 | 92,190 | 92,511 | 91,944 | 89,950 | 84,793 | 85,958 | 85,346 | 72,314 | 72,697 | 72,682 | 73,934 | 73,868 | 73,801 | 59,433 | 58,386 | 56,589 | 56,583 | 56,012 | 52,427 | 52,203 | 44,202 | 43,000 | 33,778 | 33,764 | 30,802 | 30,536 | 27,863 | 25,844 | 25,680 | 25,038 | 25,266 | 6,200 | 6,297 | 4,828 | 4,835 | 4,862 | 4,929 | 4,992 | 5,095 | 5,183 | 5,289 | 5,399 | 5,465 | 5,575 | 5,650 | 5,712 | 5,676 | 5,791 | 5,961 | 8,047 | 8,235 | 7,659 | 7,784 | 8,098 | 8,042 | 8,104 | 8,151 | 8,472 | 6,546 | 6,499 | 6,465 | 6,471 | 6,464 | 6,446 | 6,314 | 6,134 | 5,376 | 5,309 | 7,122 | 7,207 | 6,227 | 5,979 | 5,949 | 5,968 | 4,851 | 5,812 | 4,858 | 4,293 | 3,885 | 3,904 | 3,913 | 3,953,293 | 3,964,760 | 3,640,191 | 3,714,795 | 0 | 3,778,910 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,541,476 | 0 | 0 | 0 | 0 | 0 | 2,541,476 | 2,541,476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,541,476 | 0 | 0 | 0 | 2,541,476 | 0 | 0 | 0 | 2,541,476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,166 | 4,166 | 4,166 | 0 | 4,166 | 4,166 | 0 | 0 | 0 | 42,874 | 0 | 0 | 0 | 66,100 | 0 | 0 | 0 | 65,614 | 73,916 | 74,145 | 74,930 | 74,135 | 74,458 | 76,858 | 89,984 | 91,565 | 91,565 | 91,565 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 |
| 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 96,145 | 91,565 | 91,565 | 91,565 | 89,984 | 76,858 | 74,458 | 74,135 | 74,930 | 74,145 | 73,916 | 65,614 | 0 | 0 | 0 | 66,100 | 0 | 0 | 0 | 42,874 | 0 | 0 | 0 | 4,166 | 4,166 | 0 | 4,166 | 4,166 | 4,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,541,476 | 0 | 0 | 0 | 2,541,476 | 0 | 0 | 0 | 2,541,476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,541,476 | 2,541,476 | 0 | 0 | 0 | 0 | 0 | 2,541,476 | 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 | 109,331 | 93,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 378,775 | 372,385 | 373,196 | 98,876 | 377,494 | 380,774 | 858,761 | 889,774 | 893,973 | 911,551 | 930,806 | 129,422 | 939,520 | 992,685 | 981,821 | 1,469,343 | 1,523,990 | 1,724,938 | 1,751,077 | 1,970,651 | 2,030,138 | 187,019 | 184,420 | 191,261 | 215,115 | 219,631 | 214,634 | 230,428 | 250,937 | 265,401 | 354,315 | 575,916 | 846,514 | 829,796 | 822,355 | 785,372 | 859,253 | 838,268 | 681,249 | 689,646 | 654,516 | 629,817 | 629,115 |
| 629,115 | 629,817 | 654,516 | 689,646 | 681,249 | 838,268 | 859,253 | 785,372 | 822,355 | 829,796 | 846,514 | 575,916 | 354,315 | 265,401 | 250,937 | 230,428 | 214,634 | 219,631 | 215,115 | 191,261 | 184,420 | 187,019 | 2,030,138 | 1,970,651 | 1,751,077 | 1,724,938 | 1,523,990 | 1,469,343 | 981,821 | 992,685 | 939,520 | 129,422 | 930,806 | 911,551 | 893,973 | 889,774 | 858,761 | 380,774 | 377,494 | 98,876 | 373,196 | 372,385 | 378,775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93,666 | 109,331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2,538,935 | 0 | 0 | 0 | 0 | 0 | -2,538,935 | -2,538,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,538,534 | 0 | 0 | 0 | -2,538,635 | 0 | 0 | 0 | -2,538,897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 258 | 0 | 177 | 2,868 | 2,775 | 6,848 | 6,754 | 2,509 | 2,470 | 6,583 | 7,492 | 7,414 | 7,963 | 50,660 | 68,449 | 68,254 | 12,934 | 78,690 | 78,348 | 77,534 | 11,579 | 12,587 | 12,182 | 11,780 | 12,336 | 11,892 | 14,108 | 14,946 | 14,287 | 13,650 | 13,017 | 14,315 | 13,627 | 12,969 | 12,294 | 11,647 | 11,003 | 10,392 | 9,784 | 9,179 |
| 9,179 | 9,784 | 10,392 | 11,003 | 11,647 | 12,294 | 12,969 | 13,627 | 14,315 | 13,017 | 13,650 | 14,287 | 14,946 | 14,108 | 11,892 | 12,336 | 11,780 | 12,182 | 12,587 | 11,579 | 77,534 | 78,348 | 78,690 | 12,934 | 68,254 | 68,449 | 50,660 | 7,963 | 7,414 | 7,492 | 6,583 | 2,470 | 2,509 | 6,754 | 6,848 | 2,775 | 2,868 | 177 | 0 | 258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,538,897 | 0 | 0 | 0 | -2,538,635 | 0 | 0 | 0 | -2,538,534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,538,935 | -2,538,935 | 0 | 0 | 0 | 0 | 0 | -2,538,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Earning 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 | 295,997 | 346,140 | 335,312 | 347,883 | 491,447 | 240,790 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240,790 | 491,447 | 347,883 | 335,312 | 346,140 | 295,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 140,012 | 153,738 | 153,945 | 168,696 | 177,094 | 192,121 | 208,623 | 213,244 | 240,028 | 260,260 | 276,456 | 282,578 | 298,728 | 304,073 | 319,961 | 333,172 | 352,382 | 382,062 | 392,010 | 400,057 | 400,675 | 398,854 | 406,908 | 416,265 | 419,148 | 407,978 | 439,621 | 397,177 | 401,056 | 382,785 | 363,641 | 325,106 | 340,699 | 326,006 | 326,947 | 330,817 | 323,513 | 328,704 | 337,472 | 361,905 | 335,252 | 330,333 | 329,268 | 334,988 | 335,281 | 331,703 | 330,263 | 323,693 | 334,597 | 354,836 | 822,607 | 825,571 | 826,136 | 859,325 | 867,560 | 895,863 | 876,568 | 971,461 | 979,095 | 1,474,989 | 1,509,353 | 1,785,002 | 1,758,516 | 1,937,676 | 2,020,435 | 2,069,301 | 2,070,145 | 2,121,236 | 2,498,296 | 2,886,159 | 3,012,310 | 2,930,162 | 3,147,219 | 3,240,259 | 3,854,412 | 3,860,347 | 3,682,057 | 3,763,785 | 3,772,152 | -785,372 | -1,060,557 | -1,039,058 | -881,061 | -889,757 | -654,516 | -197,244 | -825,494 |
| -825,494 | -197,244 | -654,516 | -889,757 | -881,061 | -1,039,058 | -1,060,557 | -785,372 | 3,772,152 | 3,763,785 | 3,682,057 | 3,860,347 | 3,854,412 | 3,240,259 | 3,147,219 | 2,930,162 | 3,012,310 | 2,886,159 | 2,498,296 | 2,121,236 | 2,070,145 | 2,069,301 | 2,020,435 | 1,937,676 | 1,758,516 | 1,785,002 | 1,509,353 | 1,474,989 | 979,095 | 971,461 | 876,568 | 895,863 | 867,560 | 859,325 | 826,136 | 825,571 | 822,607 | 354,836 | 334,597 | 323,693 | 330,263 | 331,703 | 335,281 | 334,988 | 329,268 | 330,333 | 335,252 | 361,905 | 337,472 | 328,704 | 323,513 | 330,817 | 326,947 | 326,006 | 340,699 | 325,106 | 363,641 | 382,785 | 401,056 | 397,177 | 439,621 | 407,978 | 419,148 | 416,265 | 406,908 | 398,854 | 400,675 | 400,057 | 392,010 | 382,062 | 352,382 | 333,172 | 319,961 | 304,073 | 298,728 | 282,578 | 276,456 | 260,260 | 240,028 | 213,244 | 208,623 | 192,121 | 177,094 | 168,696 | 153,945 | 153,738 | 140,012 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 114,794,789 | 128,378,913 | 124,222,503 | 126,526,567 | 138,841,200 | 144,755,471 | 156,776 | 165,836 | 165,298 | 184,093 | 190,196 | 212,801 | 220,817 | 223,807 | 250,395 | 269,696 | 285,303 | 291,146 | 306,829 | 310,301 | 324,538 | 336,759 | 355,144 | 383,970 | 394,028 | 408,094 | 415,978 | 417,101 | 420,120 | 435,302 | 447,838 | 431,800 | 478,196 | 504,567 | 533,482 | 494,002 | 452,387 | 415,680 | 420,250 | 412,350 | 393,917 | 387,447 | 381,585 | 384,115 | 387,052 | 399,574 | 390,823 | 395,100 | 389,531 | 392,090 | 388,348 | 379,542 | 372,982 | 375,078 | 385,084 | 394,843 | 908,621 | 923,786 | 914,236 | 931,430 | 935,379 | 957,216 | 918,535 | 1,010,701 | 999,234 | 1,514,943 | 1,551,476 | 1,814,745 | 1,799,304 | 1,991,398 | 2,063,836 | 2,091,646 | 2,084,445 | 2,136,376 | 2,537,515 | 2,922,497 | 3,037,799 | 2,947,781 | 3,193,145 | 3,280,963 | 3,959,311 | 4,182,149 | 4,298,537 | 4,367,686 | 4,382,200 | 4,180,461 | 58,582 | 57,553 | 56,195 | 4,369,501 | 4,487,894 | 4,418,544 | 4,419,911 |
| 4,419,911 | 4,418,544 | 4,487,894 | 4,369,501 | 56,195 | 57,553 | 58,582 | 4,180,461 | 4,382,200 | 4,367,686 | 4,298,537 | 4,182,149 | 3,959,311 | 3,280,963 | 3,193,145 | 2,947,781 | 3,037,799 | 2,922,497 | 2,537,515 | 2,136,376 | 2,084,445 | 2,091,646 | 2,063,836 | 1,991,398 | 1,799,304 | 1,814,745 | 1,551,476 | 1,514,943 | 999,234 | 1,010,701 | 918,535 | 957,216 | 935,379 | 931,430 | 914,236 | 923,786 | 908,621 | 394,843 | 385,084 | 375,078 | 372,982 | 379,542 | 388,348 | 392,090 | 389,531 | 395,100 | 390,823 | 399,574 | 387,052 | 384,115 | 381,585 | 387,447 | 393,917 | 412,350 | 420,250 | 415,680 | 452,387 | 494,002 | 533,482 | 504,567 | 478,196 | 431,800 | 447,838 | 435,302 | 420,120 | 417,101 | 415,978 | 408,094 | 394,028 | 383,970 | 355,144 | 336,759 | 324,538 | 310,301 | 306,829 | 291,146 | 285,303 | 269,696 | 250,395 | 223,807 | 220,817 | 212,801 | 190,196 | 184,093 | 165,298 | 165,836 | 156,776 | 144,755,471 | 138,841,200 | 126,526,567 | 124,222,503 | 128,378,913 | 114,794,789 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 123 | 17,092 | 17,100 | 102 | 97 | 70 | 97 | 92 | 111 | 109 | 194 | 243 | 192 | 263 | 349 | 308 | 312 | 268 | 482 | 216 | 430 | 293 | 247 | 470 | 665 | 651 | 754 | 351 | 388 | 375 | 371 | 177 | 211 | 180 | 91 | 111 | 110 | 115 | 136 | 121 | 91 | 93 | 100 | 82 | 87 | 80 | 78 | 16,072 | 106 | 104 | 299 | 18,000 | 4,253 | 6,011 | 7,463 | 5,024 | 5,622 | 6,164 | 6,505 | 8,681 | 5,775 | 7,413 | 10,724 | 1,952,221 | 10,012 | 2,052,427 | 2,045,205 | 2,097,115 | 2,498,232 | 2,882,775 | 39,325 | 39,346 | 39,346 | 39,388 | 41,909 | 7,111 | 4,191,353 | 4,281,632 | 4,280,409 | 12,500 | 4,229,546 | 4,199,584 | 4,280,342 | 8,000 | 6,000 | 8,000 | 5,000 |
| 5,000 | 8,000 | 6,000 | 8,000 | 4,280,342 | 4,199,584 | 4,229,546 | 12,500 | 4,280,409 | 4,281,632 | 4,191,353 | 7,111 | 41,909 | 39,388 | 39,346 | 39,346 | 39,325 | 2,882,775 | 2,498,232 | 2,097,115 | 2,045,205 | 2,052,427 | 10,012 | 1,952,221 | 10,724 | 7,413 | 5,775 | 8,681 | 6,505 | 6,164 | 5,622 | 5,024 | 7,463 | 6,011 | 4,253 | 18,000 | 299 | 104 | 106 | 16,072 | 78 | 80 | 87 | 82 | 100 | 93 | 91 | 121 | 136 | 115 | 110 | 111 | 91 | 180 | 211 | 177 | 371 | 375 | 388 | 351 | 754 | 651 | 665 | 470 | 247 | 293 | 430 | 216 | 482 | 268 | 312 | 308 | 349 | 263 | 192 | 243 | 194 | 109 | 111 | 92 | 97 | 70 | 97 | 102 | 17,100 | 17,092 | 123 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,000 | 17,000 | 17,400,000 | 22,400,000 | 29,150,000 | 29,150,000 | 0 | 32,000,000 | 32,000,000 | 32,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,000 | 16,000 | 0 | 0 | 18,000 | 18,000 | 36,974 | 67,251 | 5,005 | 23,213 | 22,946 | 32,542 | 67,655 | 45,968 | 90,675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,325 | 39,346 | 0 | 39,388 | 41,909 | 7,111 | 0 | 0 | 0 | 12,500 | 0 | 0 | 0 | 8,000 | 6,000 | 8,000 | 5,000 |
| 5,000 | 8,000 | 6,000 | 8,000 | 0 | 0 | 0 | 12,500 | 0 | 0 | 0 | 7,111 | 41,909 | 39,388 | 0 | 39,346 | 39,325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,675 | 45,968 | 67,655 | 32,542 | 22,946 | 23,213 | 5,005 | 67,251 | 36,974 | 18,000 | 18,000 | 0 | 0 | 16,000 | 16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,000,000 | 32,000,000 | 32,000,000 | 0 | 29,150,000 | 29,150,000 | 22,400,000 | 17,400,000 | 17,000 | 17,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,758 | 0 | 0 | 0 | 5,000 | 50,872 | 36,974 | 67,251 | 5,005 | 23,213 | 22,946 | 32,542 | 67,655 | 45,968 | 90,675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,111 | 0 | 0 | 0 | 12,500 | 0 | 0 | 0 | 8,000 | 6,000 | 8,000 | 5,000 |
| 5,000 | 8,000 | 6,000 | 8,000 | 0 | 0 | 0 | 12,500 | 0 | 0 | 0 | 7,111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,675 | 45,968 | 67,655 | 32,542 | 22,946 | 23,213 | 5,005 | 67,251 | 36,974 | 50,872 | 5,000 | 0 | 0 | 0 | 21,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 123 | 92 | 100 | 102 | 97 | 70 | 97 | 92 | 111 | 109 | 194 | 243 | 192 | 263 | 349 | 308 | 312 | 268 | 482 | 216 | 430 | 293 | 247 | 470 | 665 | 651 | 754 | 351 | 388 | 375 | 371 | 177 | 211 | 180 | 91 | 111 | 110 | 115 | 136 | 121 | 91 | 93 | 100 | 82 | 87 | 80 | 78 | 72 | 106 | 104 | 299 | 858,483 | 859,111 | 888,749 | 860,842 | 907,065 | 889,699 | 981,635 | 960,187 | 1,438,583 | 1,499,733 | 1,716,658 | 1,707,311 | 1,921,964 | 1,994,330 | 2,012,300 | 1,998,073 | 2,047,214 | 2,341,930 | 2,539,689 | 2,652,023 | 2,805,215 | 3,048,213 | 3,139,472 | 3,799,272 | 4,021,938 | 4,191,353 | 4,281,632 | 4,280,409 | 4,077,100 | 4,229,546 | 4,199,584 | 4,246,509 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 4,246,509 | 4,199,584 | 4,229,546 | 4,077,100 | 4,280,409 | 4,281,632 | 4,191,353 | 4,021,938 | 3,799,272 | 3,139,472 | 3,048,213 | 2,805,215 | 2,652,023 | 2,539,689 | 2,341,930 | 2,047,214 | 1,998,073 | 2,012,300 | 1,994,330 | 1,921,964 | 1,707,311 | 1,716,658 | 1,499,733 | 1,438,583 | 960,187 | 981,635 | 889,699 | 907,065 | 860,842 | 888,749 | 859,111 | 858,483 | 299 | 104 | 106 | 72 | 78 | 80 | 87 | 82 | 100 | 93 | 91 | 121 | 136 | 115 | 110 | 111 | 91 | 180 | 211 | 177 | 371 | 375 | 388 | 351 | 754 | 651 | 665 | 470 | 247 | 293 | 430 | 216 | 482 | 268 | 312 | 308 | 349 | 263 | 192 | 243 | 194 | 109 | 111 | 92 | 97 | 70 | 97 | 102 | 100 | 92 | 123 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17,400,000 | -22,400,000 | -29,150,000 | -29,150,000 | 0 | -32,000,000 | -32,000,000 | -32,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 334,921 | 322,552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 341,725 | 331,412 | 316,314 | 206,609 | 333,198 | 331,563 | 846,992 | 858,483 | 859,111 | 888,749 | 860,842 | 907,065 | 889,699 | 981,635 | 960,187 | 1,438,583 | 1,499,733 | 1,716,658 | 1,707,311 | 1,921,964 | 1,994,330 | 2,012,300 | 0 | 2,047,214 | 2,341,930 | 2,539,689 | 2,652,023 | 2,805,215 | 3,048,213 | 39,388 | 3,799,272 | 4,021,938 | 4,191,353 | 4,281,632 | 4,280,409 | -12,500 | 4,229,546 | 4,199,584 | 0 | -8,000 | -6,000 | -8,000 | -5,000 |
| -5,000 | -8,000 | -6,000 | -8,000 | 0 | 4,199,584 | 4,229,546 | -12,500 | 4,280,409 | 4,281,632 | 4,191,353 | 4,021,938 | 3,799,272 | 39,388 | 3,048,213 | 2,805,215 | 2,652,023 | 2,539,689 | 2,341,930 | 2,047,214 | 0 | 2,012,300 | 1,994,330 | 1,921,964 | 1,707,311 | 1,716,658 | 1,499,733 | 1,438,583 | 960,187 | 981,635 | 889,699 | 907,065 | 860,842 | 888,749 | 859,111 | 858,483 | 846,992 | 331,563 | 333,198 | 206,609 | 316,314 | 331,412 | 341,725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 322,552 | 334,921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32,000,000 | -32,000,000 | -32,000,000 | 0 | -29,150,000 | -29,150,000 | -22,400,000 | -17,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 156,776 | 165,836 | 165,298 | 184,093 | 190,196 | 212,801 | 220,817 | 223,807 | 250,395 | 269,696 | 285,303 | 291,146 | 306,829 | 310,301 | 324,538 | 336,759 | 355,144 | 383,970 | 394,028 | 408,094 | 415,978 | 417,101 | 420,120 | 435,302 | 447,838 | 431,800 | 478,196 | 504,567 | 533,482 | 494,002 | 452,387 | 415,680 | 420,250 | 412,350 | 393,917 | 387,447 | 381,585 | 384,115 | 387,052 | 402,558 | 390,823 | 395,100 | 389,531 | 392,090 | 388,348 | 379,542 | 372,982 | 375,078 | 385,084 | 394,843 | 908,621 | 923,786 | 914,236 | 931,430 | 935,379 | 957,216 | 918,535 | 1,010,701 | 999,234 | 1,514,943 | 1,551,476 | 1,814,745 | 1,799,304 | 1,991,398 | 2,063,836 | 2,091,646 | 2,084,445 | 2,136,376 | 2,537,515 | 2,922,497 | 3,037,799 | 2,947,781 | 3,193,145 | 3,280,963 | 3,959,311 | 4,182,149 | 4,298,537 | 4,367,686 | 4,382,200 | 12,500 | 58,582 | 57,553 | 56,195 | 42,099 | 42,120 | 42,142 | 39,663 |
| 39,663 | 42,142 | 42,120 | 42,099 | 56,195 | 57,553 | 58,582 | 12,500 | 4,382,200 | 4,367,686 | 4,298,537 | 4,182,149 | 3,959,311 | 3,280,963 | 3,193,145 | 2,947,781 | 3,037,799 | 2,922,497 | 2,537,515 | 2,136,376 | 2,084,445 | 2,091,646 | 2,063,836 | 1,991,398 | 1,799,304 | 1,814,745 | 1,551,476 | 1,514,943 | 999,234 | 1,010,701 | 918,535 | 957,216 | 935,379 | 931,430 | 914,236 | 923,786 | 908,621 | 394,843 | 385,084 | 375,078 | 372,982 | 379,542 | 388,348 | 392,090 | 389,531 | 395,100 | 390,823 | 402,558 | 387,052 | 384,115 | 381,585 | 387,447 | 393,917 | 412,350 | 420,250 | 415,680 | 452,387 | 494,002 | 533,482 | 504,567 | 478,196 | 431,800 | 447,838 | 435,302 | 420,120 | 417,101 | 415,978 | 408,094 | 394,028 | 383,970 | 355,144 | 336,759 | 324,538 | 310,301 | 306,829 | 291,146 | 285,303 | 269,696 | 250,395 | 223,807 | 220,817 | 212,801 | 190,196 | 184,093 | 165,298 | 165,836 | 156,776 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,158 | 39,177 | 39,198 | 39,219 | 39,240 | 39,261 | 39,283 | 358,159 | 358,716 | 120,545 | 122,009 | 118,222 | 130,657 | 129,515 | 78,665 | 54,522 | 60,417 | 83,875 | 58,582 | 57,553 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 57,553 | 58,582 | 83,875 | 60,417 | 54,522 | 78,665 | 129,515 | 130,657 | 118,222 | 122,009 | 120,545 | 358,716 | 358,159 | 39,283 | 39,261 | 39,240 | 39,219 | 39,198 | 39,177 | 39,158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59,790 | 0 | 0 | 3,908 | 3,048 | 4,253 | 6,011 | 7,464 | 5,024 | 5,623 | 6,164 | 6,505 | 8,681 | 5,775 | 7,412 | 10,724 | 7,258 | 0 | 10,938 | 10,698 | 9,353 | 12,306 | 12,016 | 14,954 | 11,020 | 14,290 | 14,223 | 29,382 | 30,696 | 28,519 | 31,532 | 41,374 | 21,476 | 38,278 | 20,468 | 9,754 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 9,754 | 20,468 | 38,278 | 21,476 | 41,374 | 31,532 | 28,519 | 30,696 | 29,382 | 14,223 | 14,290 | 11,020 | 14,954 | 12,016 | 12,306 | 9,353 | 10,698 | 10,938 | 0 | 7,258 | 10,724 | 7,412 | 5,775 | 8,681 | 6,505 | 6,164 | 5,623 | 5,024 | 7,464 | 6,011 | 4,253 | 3,048 | 3,908 | 0 | 0 | 59,790 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13,908,120 | 14,079,335 | 14,250,860 | 14,613,179 | 14,902,314 | 15,146,750 | 15,495 | 16,125 | 16,522 | 16,904 | 17,463 | 17,803 | 18,726 | 24,807 | 27,386 | 28,387 | 30,042 | 32,466 | 33,777 | 35,153 | 36,865 | 38,183 | 39,579 | 40,787 | 41,274 | 36,327 | 36,754 | 37,099 | 37,487 | 36,502 | 33,707 | 32,699 | 31,304 | 27,837 | 28,583 | 29,425 | 30,965 | 25,819 | 27,290 | 28,860 | 32,447 | 35,208 | 35,890 | 36,759 | 38,128 | 40,889 | 40,887 | 40,234 | 40,150 | 40,134 | 40,696 | 40,369 | 40,396 | 40,662 | 40,926 | 40,697 | 98,436 | 100,177 | 101,988 | 103,064 | 105,171 | 105,240 | 132,551 | 134,734 | 136,588 | 205,852 | 208,949 | 247,487 | 251,642 | 283,011 | 290,481 | 299,611 | 306,040 | 312,747 | 336,200 | 343,488 | 349,789 | 357,168 | 364,058 | 373,393 | 424,720 | 429,430 | 420,042 | 420,427 | 414,711 | 432,452 | 443,399 | 444,847 | 446,652 | 459,886 | 466,796 | 472,465 | 489,023 |
| 489,023 | 472,465 | 466,796 | 459,886 | 446,652 | 444,847 | 443,399 | 432,452 | 414,711 | 420,427 | 420,042 | 429,430 | 424,720 | 373,393 | 364,058 | 357,168 | 349,789 | 343,488 | 336,200 | 312,747 | 306,040 | 299,611 | 290,481 | 283,011 | 251,642 | 247,487 | 208,949 | 205,852 | 136,588 | 134,734 | 132,551 | 105,240 | 105,171 | 103,064 | 101,988 | 100,177 | 98,436 | 40,697 | 40,926 | 40,662 | 40,396 | 40,369 | 40,696 | 40,134 | 40,150 | 40,234 | 40,887 | 40,889 | 38,128 | 36,759 | 35,890 | 35,208 | 32,447 | 28,860 | 27,290 | 25,819 | 30,965 | 29,425 | 28,583 | 27,837 | 31,304 | 32,699 | 33,707 | 36,502 | 37,487 | 37,099 | 36,754 | 36,327 | 41,274 | 40,787 | 39,579 | 38,183 | 36,865 | 35,153 | 33,777 | 32,466 | 30,042 | 28,387 | 27,386 | 24,807 | 18,726 | 17,803 | 17,463 | 16,904 | 16,522 | 16,125 | 15,495 | 15,146,750 | 14,902,314 | 14,613,179 | 14,250,860 | 14,079,335 | 13,908,120 |
---|
Common Stock | 1,233,167 | 1,233,167 | 1,233,167 | 1,233,167 | 1,233,167 | 1,233,167 | 1,233 | 1,243 | 1,243 | 1,243 | 1,244 | 1,244 | 2,487 | 2,869 | 3,011 | 3,051 | 3,072 | 3,201 | 3,223 | 3,243 | 3,253 | 6,512 | 6,515 | 6,521 | 6,520 | 6,370 | 6,320 | 6,320 | 6,320 | 6,320 | 6,320 | 6,320 | 6,373 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,547 | 6,547 | 6,547 | 6,547 | 6,627 | 6,627 | 6,627 | 6,627 | 6,638 | 6,643 | 5,732 | 5,806 | 5,817 | 5,824 | 5,897 | 5,896 | 8,211 | 8,219 | 8,243 | 11,152 | 11,234 | 12,705 | 12,750 | 13,934 | 13,952 | 13,953 | 13,958 | 14,008 | 15,222 | 15,217 | 15,233 | 15,107 | 15,105 | 15,110 | 16,801 | 16,803 | 16,893 | 16,898 | 16,888 | 16,901 | 17,004 | 17,004 | 16,995 | 16,989 | 17,057 | 16,926 | 16,926 |
| 16,926 | 16,926 | 17,057 | 16,989 | 16,995 | 17,004 | 17,004 | 16,901 | 16,888 | 16,898 | 16,893 | 16,803 | 16,801 | 15,110 | 15,105 | 15,107 | 15,233 | 15,217 | 15,222 | 14,008 | 13,958 | 13,953 | 13,952 | 13,934 | 12,750 | 12,705 | 11,234 | 11,152 | 8,243 | 8,219 | 8,211 | 5,896 | 5,897 | 5,824 | 5,817 | 5,806 | 5,732 | 6,643 | 6,638 | 6,627 | 6,627 | 6,627 | 6,627 | 6,547 | 6,547 | 6,547 | 6,547 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,373 | 6,320 | 6,320 | 6,320 | 6,320 | 6,320 | 6,320 | 6,370 | 6,520 | 6,521 | 6,515 | 6,512 | 3,253 | 3,243 | 3,223 | 3,201 | 3,072 | 3,051 | 3,011 | 2,869 | 2,487 | 1,244 | 1,244 | 1,243 | 1,243 | 1,243 | 1,233 | 1,233,167 | 1,233,167 | 1,233,167 | 1,233,167 | 1,233,167 | 1,233,167 |
---|
Retained Earnings | 207,321 | 476,918 | 689,793 | 964,083 | 1,229,778 | 1,538,341 | 1,940 | 2,441 | 2,932 | 3,296 | 3,819 | 4,442 | 3,906 | 4,341 | 5,181 | 5,849 | 7,080 | 8,230 | 9,391 | 10,660 | 12,011 | 9,881 | 11,207 | 12,445 | 12,678 | 9,318 | 9,887 | 10,518 | 10,935 | 10,057 | 6,703 | 5,904 | 3,885 | 425 | 769 | 787 | 1,000 | -4,317 | -4,065 | -4,025 | -3,726 | -3,627 | -3,473 | -3,430 | -3,348 | -3,275 | -3,150 | -3,146 | -3,111 | -3,099 | -3,080 | -3,064 | -3,051 | -3,033 | -2,946 | -3,020 | 10,942 | 12,095 | 13,231 | 14,153 | 15,494 | 16,871 | 18,320 | 19,968 | 21,654 | 21,889 | 25,303 | 29,235 | 33,559 | 39,991 | 44,722 | 53,843 | 59,806 | 65,839 | 67,869 | 73,283 | 78,918 | 87,185 | 96,034 | 103,906 | 112,600 | 118,247 | 125,329 | 134,362 | 144,723 | 156,545 | 160,085 | 167,564 | 168,271 | 173,105 | 181,103 | 187,751 | 195,537 |
| 195,537 | 187,751 | 181,103 | 173,105 | 168,271 | 167,564 | 160,085 | 156,545 | 144,723 | 134,362 | 125,329 | 118,247 | 112,600 | 103,906 | 96,034 | 87,185 | 78,918 | 73,283 | 67,869 | 65,839 | 59,806 | 53,843 | 44,722 | 39,991 | 33,559 | 29,235 | 25,303 | 21,889 | 21,654 | 19,968 | 18,320 | 16,871 | 15,494 | 14,153 | 13,231 | 12,095 | 10,942 | -3,020 | -2,946 | -3,033 | -3,051 | -3,064 | -3,080 | -3,099 | -3,111 | -3,146 | -3,150 | -3,275 | -3,348 | -3,430 | -3,473 | -3,627 | -3,726 | -4,025 | -4,065 | -4,317 | 1,000 | 787 | 769 | 425 | 3,885 | 5,904 | 6,703 | 10,057 | 10,935 | 10,518 | 9,887 | 9,318 | 12,678 | 12,445 | 11,207 | 9,881 | 12,011 | 10,660 | 9,391 | 8,230 | 7,080 | 5,849 | 5,181 | 4,341 | 3,906 | 4,442 | 3,819 | 3,296 | 2,932 | 2,441 | 1,940 | 1,538,341 | 1,229,778 | 964,083 | 689,793 | 476,918 | 207,321 |
---|
Accumulated Other Comprehensive Income | 373,765 | 275,382 | 234,033 | 322,061 | 345,502 | 281,374 | 228 | 257 | 163 | 181 | 207 | -76 | 140 | -1,563 | -62 | 72 | -2 | -166 | -227 | -393 | -127 | -59 | -46 | -171 | 39 | 107 | 398 | 42 | -57 | -187 | 318 | 54 | 303 | -250 | 133 | 937 | 821 | -329 | 18 | 567 | 1,076 | 1,119 | 1,081 | 1,317 | 1,428 | 1,451 | 1,229 | 491 | 321 | 243 | 537 | 136 | 92 | 282 | 349 | 101 | 122 | -352 | 211 | 275 | 449 | -1,002 | -683 | -247 | -374 | -1,198 | -2,569 | -2,966 | -3,666 | -2,765 | -434 | -571 | -297 | 168 | -1,247 | 592 | 1,012 | 2,183 | 1,083 | 2,338 | 2,559 | 1,443 | -15,556 | -24,648 | -40,807 | -35,324 | -28,620 | -35,017 | -34,156 | -25,907 | -27,425 | -25,798 | -17,349 |
| -17,349 | -25,798 | -27,425 | -25,907 | -34,156 | -35,017 | -28,620 | -35,324 | -40,807 | -24,648 | -15,556 | 1,443 | 2,559 | 2,338 | 1,083 | 2,183 | 1,012 | 592 | -1,247 | 168 | -297 | -571 | -434 | -2,765 | -3,666 | -2,966 | -2,569 | -1,198 | -374 | -247 | -683 | -1,002 | 449 | 275 | 211 | -352 | 122 | 101 | 349 | 282 | 92 | 136 | 537 | 243 | 321 | 491 | 1,229 | 1,451 | 1,428 | 1,317 | 1,081 | 1,119 | 1,076 | 567 | 18 | -329 | 821 | 937 | 133 | -250 | 303 | 54 | 318 | -187 | -57 | 42 | 398 | 107 | 39 | -171 | -46 | -59 | -127 | -393 | -227 | -166 | -2 | 72 | -62 | -1,563 | 140 | -76 | 207 | 181 | 163 | 257 | 228 | 281,374 | 345,502 | 322,061 | 234,033 | 275,382 | 373,765 |
---|
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 | 21,277 | 21,297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,701 | 21,741 | 21,781 | 0 | 21,903 | 21,973 | 81,628 | 82,616 | 82,717 | 82,800 | 83,330 | 83,463 | 106,703 | 106,794 | 107,065 | 174,009 | 174,981 | 208,513 | 208,999 | 231,852 | 232,241 | 232,386 | 232,573 | 232,732 | 254,356 | 254,396 | 254,626 | 252,693 | 251,836 | 252,039 | 292,760 | 292,937 | 293,376 | 293,815 | 293,907 | 294,330 | 294,930 | 295,296 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 295,296 | 294,930 | 294,330 | 293,907 | 293,815 | 293,376 | 292,937 | 292,760 | 252,039 | 251,836 | 252,693 | 254,626 | 254,396 | 254,356 | 232,732 | 232,573 | 232,386 | 232,241 | 231,852 | 208,999 | 208,513 | 174,981 | 174,009 | 107,065 | 106,794 | 106,703 | 83,463 | 83,330 | 82,800 | 82,717 | 82,616 | 81,628 | 21,973 | 21,903 | 0 | 21,781 | 21,741 | 21,701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,297 | 21,277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
---|
Other Stockholders Equity | 12,093,867 | 12,093,868 | 12,093,867 | 12,093,868 | 12,093,867 | 12,093,868 | 12,094 | 12,184 | 12,184 | 12,184 | 12,193 | 12,193 | 12,193 | 19,161 | 19,255 | 19,415 | 19,892 | 21,201 | 21,389 | 21,643 | 21,727 | 21,849 | 21,903 | 21,993 | 22,036 | 20,533 | 20,150 | 20,220 | 20,289 | 20,312 | 20,366 | 20,421 | 20,742 | 21,163 | 21,181 | 21,200 | 21,219 | 21,237 | 21,257 | 21,277 | 21,297 | 21,316 | 21,335 | 21,353 | 21,372 | 21,390 | 21,421 | 21,485 | 21,518 | 21,550 | 21,701 | 21,741 | 21,781 | 21,821 | 21,903 | 21,973 | 81,628 | 82,616 | 82,717 | 82,800 | 83,319 | 83,463 | 106,703 | 106,794 | 107,065 | 174,009 | 174,981 | 208,513 | 208,999 | 231,851 | 232,241 | 232,386 | 232,573 | 232,732 | 254,356 | 254,396 | 254,626 | 252,693 | 251,836 | 252,039 | 292,760 | 292,937 | 293,376 | 293,815 | 293,907 | 294,330 | 294,930 | 295,296 | 295,542 | 295,699 | 296,061 | 293,586 | 293,909 |
| 293,909 | 293,586 | 296,061 | 295,699 | 295,542 | 295,296 | 294,930 | 294,330 | 293,907 | 293,815 | 293,376 | 292,937 | 292,760 | 252,039 | 251,836 | 252,693 | 254,626 | 254,396 | 254,356 | 232,732 | 232,573 | 232,386 | 232,241 | 231,851 | 208,999 | 208,513 | 174,981 | 174,009 | 107,065 | 106,794 | 106,703 | 83,463 | 83,319 | 82,800 | 82,717 | 82,616 | 81,628 | 21,973 | 21,903 | 21,821 | 21,781 | 21,741 | 21,701 | 21,550 | 21,518 | 21,485 | 21,421 | 21,390 | 21,372 | 21,353 | 21,335 | 21,316 | 21,297 | 21,277 | 21,257 | 21,237 | 21,219 | 21,200 | 21,181 | 21,163 | 20,742 | 20,421 | 20,366 | 20,312 | 20,289 | 20,220 | 20,150 | 20,533 | 22,036 | 21,993 | 21,903 | 21,849 | 21,727 | 21,643 | 21,389 | 21,201 | 19,892 | 19,415 | 19,255 | 19,161 | 12,193 | 12,193 | 12,193 | 12,184 | 12,184 | 12,184 | 12,094 | 12,093,868 | 12,093,867 | 12,093,868 | 12,093,867 | 12,093,868 | 12,093,867 |
---|