> Total Assets | 8,709 | 12,925 | 12,925 | 51,699 | 51,699 | 32,606 | 155,916 | 155,916 | 130,424 | 145,320 | 147,974 | 361,621 | 386,082 | 407,289 | 646,155 | 700,250 | 713,448 | 761,100 | 776,869 | 809,177 | 1,114,190 | 1,143,778 | 1,887,844 | 2,166,209 | 2,416,930 | 4,500,410 | 5,054,464 | 5,437,533 | 5,849,251 | 6,120,030 | 6,468,185 | 7,547,497 | 8,092,460 | 9,191,702 | 11,868,952 | 12,592,397 | 22,664,076 | 25,053,726 | 26,043,705 | 28,107,074 | 28,655,372 | 27,271,429 | 27,910,000 | 29,262,713 | 29,739,614 | 28,912,524 | 31,872,597 | 32,795,000 | 34,309,000 | 37,250,000 | 38,135,000 | 45,691,000 | 52,148,000 | 52,972,000 | 55,146,000 | 57,834,000 | 62,131,000 | 66,038,000 | 68,513,000 | 74,426,000 | 82,338,000 | 86,833,000 | 90,591,000 | 93,941,000 | 106,618,000 | 109,226,000 | 112,832,000 |
| 112,832,000 | 109,226,000 | 106,618,000 | 93,941,000 | 90,591,000 | 86,833,000 | 82,338,000 | 74,426,000 | 68,513,000 | 66,038,000 | 62,131,000 | 57,834,000 | 55,146,000 | 52,972,000 | 52,148,000 | 45,691,000 | 38,135,000 | 37,250,000 | 34,309,000 | 32,795,000 | 31,872,597 | 28,912,524 | 29,739,614 | 29,262,713 | 27,910,000 | 27,271,429 | 28,655,372 | 28,107,074 | 26,043,705 | 25,053,726 | 22,664,076 | 12,592,397 | 11,868,952 | 9,191,702 | 8,092,460 | 7,547,497 | 6,468,185 | 6,120,030 | 5,849,251 | 5,437,533 | 5,054,464 | 4,500,410 | 2,416,930 | 2,166,209 | 1,887,844 | 1,143,778 | 1,114,190 | 809,177 | 776,869 | 761,100 | 713,448 | 700,250 | 646,155 | 407,289 | 386,082 | 361,621 | 147,974 | 145,320 | 130,424 | 155,916 | 155,916 | 32,606 | 51,699 | 51,699 | 12,925 | 12,925 | 8,709 |
---|
> Total Current Assets | 5,577 | 7,857 | 7,857 | 31,427 | 31,427 | 25,140 | 131,950 | 131,950 | 100,559 | 100,602 | 90,034 | 241,133 | 235,886 | 226,906 | 417,758 | 412,121 | 372,838 | 358,897 | 317,126 | 284,541 | 524,768 | 525,993 | 1,129,542 | 1,218,766 | 1,265,939 | 3,156,047 | 3,441,694 | 3,362,914 | 3,180,073 | 2,921,417 | 2,628,621 | 2,998,795 | 2,782,006 | 3,239,543 | 5,203,705 | 5,172,412 | 6,259,796 | 7,027,889 | 6,359,444 | 7,068,733 | 6,570,520 | 6,383,920 | 6,699,797 | 7,920,491 | 8,307,000 | 7,677,822 | 10,181,952 | 10,940,000 | 12,103,000 | 14,893,000 | 15,336,000 | 21,744,000 | 26,717,000 | 24,705,000 | 24,693,000 | 25,002,000 | 27,100,000 | 29,050,000 | 31,222,000 | 35,990,000 | 40,917,000 | 42,997,000 | 43,875,000 | 45,026,000 | 49,616,000 | 50,535,000 | 52,977,000 |
| 52,977,000 | 50,535,000 | 49,616,000 | 45,026,000 | 43,875,000 | 42,997,000 | 40,917,000 | 35,990,000 | 31,222,000 | 29,050,000 | 27,100,000 | 25,002,000 | 24,693,000 | 24,705,000 | 26,717,000 | 21,744,000 | 15,336,000 | 14,893,000 | 12,103,000 | 10,940,000 | 10,181,952 | 7,677,822 | 8,307,000 | 7,920,491 | 6,699,797 | 6,383,920 | 6,570,520 | 7,068,733 | 6,359,444 | 7,027,889 | 6,259,796 | 5,172,412 | 5,203,705 | 3,239,543 | 2,782,006 | 2,998,795 | 2,628,621 | 2,921,417 | 3,180,073 | 3,362,914 | 3,441,694 | 3,156,047 | 1,265,939 | 1,218,766 | 1,129,542 | 525,993 | 524,768 | 284,541 | 317,126 | 358,897 | 372,838 | 412,121 | 417,758 | 226,906 | 235,886 | 241,133 | 90,034 | 100,602 | 100,559 | 131,950 | 131,950 | 25,140 | 31,427 | 31,427 | 7,857 | 7,857 | 5,577 |
---|
Cash And Cash Equivalents | 4,303 | 2,319 | 2,319 | 9,277 | 9,277 | 17,407 | 106,547 | 106,547 | 69,627 | 61,546 | 47,304 | 96,563 | 99,558 | 100,655 | 319,380 | 213,328 | 255,266 | 218,570 | 210,554 | 85,693 | 201,890 | 214,417 | 746,057 | 795,116 | 845,889 | 2,393,908 | 2,674,910 | 2,370,735 | 1,905,713 | 1,510,076 | 1,150,673 | 1,426,036 | 1,196,908 | 1,441,789 | 3,246,301 | 3,084,257 | 3,393,216 | 4,006,593 | 3,035,924 | 3,530,030 | 3,367,914 | 2,665,673 | 2,236,424 | 2,967,504 | 3,686,000 | 2,198,169 | 4,954,740 | 5,338,000 | 6,268,000 | 8,080,000 | 8,615,000 | 14,531,000 | 19,384,000 | 17,141,000 | 16,229,000 | 16,065,000 | 17,576,000 | 17,505,000 | 18,324,000 | 19,532,000 | 16,253,000 | 16,048,000 | 15,296,000 | 15,932,000 | 16,398,000 | 11,805,000 | 15,009,000 |
| 15,009,000 | 11,805,000 | 16,398,000 | 15,932,000 | 15,296,000 | 16,048,000 | 16,253,000 | 19,532,000 | 18,324,000 | 17,505,000 | 17,576,000 | 16,065,000 | 16,229,000 | 17,141,000 | 19,384,000 | 14,531,000 | 8,615,000 | 8,080,000 | 6,268,000 | 5,338,000 | 4,954,740 | 2,198,169 | 3,686,000 | 2,967,504 | 2,236,424 | 2,665,673 | 3,367,914 | 3,530,030 | 3,035,924 | 4,006,593 | 3,393,216 | 3,084,257 | 3,246,301 | 1,441,789 | 1,196,908 | 1,426,036 | 1,150,673 | 1,510,076 | 1,905,713 | 2,370,735 | 2,674,910 | 2,393,908 | 845,889 | 795,116 | 746,057 | 214,417 | 201,890 | 85,693 | 210,554 | 218,570 | 255,266 | 213,328 | 319,380 | 100,655 | 99,558 | 96,563 | 47,304 | 61,546 | 69,627 | 106,547 | 106,547 | 17,407 | 9,277 | 9,277 | 2,319 | 2,319 | 4,303 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88,130 | 73,597 | 42,943 | 11,251 | 65,060 | 25,061 | 25,009 | 21,960 | 22,861 | 19,094 | 16,719 | 1,362 | 1,265 | 3,012 | 189,111 | 11,714 | 17,331 | 17,947 | 20,693 | 20,591 | 25,223 | 22,628 | 23,980 | 24,525 | 23,711 | 105,519 | 88,946 | 118,369 | 138,181 | 155,323 | 120,194 | 146,822 | 158,627 | 192,551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,000 | 131,000 | 508,000 | 591,000 | 1,575,000 | 5,932,000 | 6,354,000 | 7,779,000 | 10,145,000 | 12,696,000 | 15,058,000 | 16,085,000 |
| 16,085,000 | 15,058,000 | 12,696,000 | 10,145,000 | 7,779,000 | 6,354,000 | 5,932,000 | 1,575,000 | 591,000 | 508,000 | 131,000 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192,551 | 158,627 | 146,822 | 120,194 | 155,323 | 138,181 | 118,369 | 88,946 | 105,519 | 23,711 | 24,525 | 23,980 | 22,628 | 25,223 | 20,591 | 20,693 | 17,947 | 17,331 | 11,714 | 189,111 | 3,012 | 1,265 | 1,362 | 16,719 | 19,094 | 22,861 | 21,960 | 25,009 | 25,061 | 65,060 | 11,251 | 42,943 | 73,597 | 88,130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 15 | 830 | 830 | 3,320 | 3,320 | 872 | 1,386 | 1,386 | 3,488 | 5,931 | 6,467 | 8,062 | 6,710 | 20,260 | 23,308 | 18,250 | 9,539 | 13,589 | 11,023 | 9,164 | 26,842 | 46,139 | 113,544 | 47,580 | 49,109 | 72,380 | 96,607 | 156,889 | 226,604 | 200,052 | 138,648 | 119,964 | 168,965 | 318,056 | 178,594 | 326,895 | 499,142 | 440,349 | 453,539 | 607,734 | 515,381 | 652,848 | 569,874 | 1,155,001 | 949,000 | 1,046,945 | 1,147,100 | 1,128,000 | 1,324,000 | 1,274,000 | 1,485,000 | 1,757,000 | 1,886,000 | 1,890,000 | 2,129,000 | 1,962,000 | 1,913,000 | 2,311,000 | 2,081,000 | 2,192,000 | 2,952,000 | 2,993,000 | 3,447,000 | 2,520,000 | 3,508,000 | 3,887,000 | 3,737,000 |
| 3,737,000 | 3,887,000 | 3,508,000 | 2,520,000 | 3,447,000 | 2,993,000 | 2,952,000 | 2,192,000 | 2,081,000 | 2,311,000 | 1,913,000 | 1,962,000 | 2,129,000 | 1,890,000 | 1,886,000 | 1,757,000 | 1,485,000 | 1,274,000 | 1,324,000 | 1,128,000 | 1,147,100 | 1,046,945 | 949,000 | 1,155,001 | 569,874 | 652,848 | 515,381 | 607,734 | 453,539 | 440,349 | 499,142 | 326,895 | 178,594 | 318,056 | 168,965 | 119,964 | 138,648 | 200,052 | 226,604 | 156,889 | 96,607 | 72,380 | 49,109 | 47,580 | 113,544 | 46,139 | 26,842 | 9,164 | 11,023 | 13,589 | 9,539 | 18,250 | 23,308 | 20,260 | 6,710 | 8,062 | 6,467 | 5,931 | 3,488 | 1,386 | 1,386 | 872 | 3,320 | 3,320 | 830 | 830 | 15 |
---|
Inventory | 527 | 4,163 | 4,163 | 16,650 | 16,650 | 5,806 | 19,653 | 19,653 | 23,222 | 28,588 | 29,518 | 39,508 | 45,182 | 50,823 | 54,312 | 49,216 | 50,082 | 55,427 | 66,669 | 159,048 | 268,504 | 237,618 | 254,891 | 347,545 | 340,355 | 450,730 | 596,927 | 752,492 | 953,675 | 1,054,840 | 1,212,279 | 1,293,717 | 1,277,838 | 1,301,961 | 1,609,607 | 1,604,571 | 2,067,454 | 2,220,336 | 2,438,111 | 2,471,382 | 2,263,537 | 2,565,826 | 3,324,643 | 3,314,127 | 3,113,000 | 3,836,850 | 3,382,358 | 3,581,000 | 3,552,000 | 4,494,000 | 4,018,000 | 4,218,000 | 4,101,000 | 4,132,000 | 4,733,000 | 5,199,000 | 5,757,000 | 6,691,000 | 8,108,000 | 10,327,000 | 12,839,000 | 14,375,000 | 14,356,000 | 13,721,000 | 13,626,000 | 16,033,000 | 14,195,000 |
| 14,195,000 | 16,033,000 | 13,626,000 | 13,721,000 | 14,356,000 | 14,375,000 | 12,839,000 | 10,327,000 | 8,108,000 | 6,691,000 | 5,757,000 | 5,199,000 | 4,733,000 | 4,132,000 | 4,101,000 | 4,218,000 | 4,018,000 | 4,494,000 | 3,552,000 | 3,581,000 | 3,382,358 | 3,836,850 | 3,113,000 | 3,314,127 | 3,324,643 | 2,565,826 | 2,263,537 | 2,471,382 | 2,438,111 | 2,220,336 | 2,067,454 | 1,604,571 | 1,609,607 | 1,301,961 | 1,277,838 | 1,293,717 | 1,212,279 | 1,054,840 | 953,675 | 752,492 | 596,927 | 450,730 | 340,355 | 347,545 | 254,891 | 237,618 | 268,504 | 159,048 | 66,669 | 55,427 | 50,082 | 49,216 | 54,312 | 50,823 | 45,182 | 39,508 | 29,518 | 28,588 | 23,222 | 19,653 | 19,653 | 5,806 | 16,650 | 16,650 | 4,163 | 4,163 | 527 |
---|
Other Current Assets | 733 | 545 | 545 | 0 | 2,180 | 1,056 | 0 | 4,364 | 4,222 | 4,537 | 6,745 | 97,000 | 84,436 | 55,168 | 20,758 | 66,267 | 9,414 | 46,302 | 28,880 | 30,636 | 8,438 | 11,100 | 13,688 | 28,525 | 27,574 | 48,869 | 61,536 | 65,467 | 76,134 | 135,756 | 106,430 | 133,855 | 115,667 | 153,757 | 144,678 | 132,978 | 194,465 | 271,665 | 313,501 | 321,406 | 268,365 | 379,379 | 422,034 | 325,232 | 366,000 | 464,908 | 569,748 | 660,000 | 959,000 | 1,045,000 | 1,218,000 | 1,238,000 | 1,346,000 | 1,542,000 | 1,602,000 | 1,746,000 | 1,723,000 | 2,035,000 | 2,118,000 | 2,364,000 | 2,941,000 | 2,741,000 | 2,997,000 | 2,708,000 | 3,388,000 | 3,752,000 | 3,951,000 |
| 3,951,000 | 3,752,000 | 3,388,000 | 2,708,000 | 2,997,000 | 2,741,000 | 2,941,000 | 2,364,000 | 2,118,000 | 2,035,000 | 1,723,000 | 1,746,000 | 1,602,000 | 1,542,000 | 1,346,000 | 1,238,000 | 1,218,000 | 1,045,000 | 959,000 | 660,000 | 569,748 | 464,908 | 366,000 | 325,232 | 422,034 | 379,379 | 268,365 | 321,406 | 313,501 | 271,665 | 194,465 | 132,978 | 144,678 | 153,757 | 115,667 | 133,855 | 106,430 | 135,756 | 76,134 | 65,467 | 61,536 | 48,869 | 27,574 | 28,525 | 13,688 | 11,100 | 8,438 | 30,636 | 28,880 | 46,302 | 9,414 | 66,267 | 20,758 | 55,168 | 84,436 | 97,000 | 6,745 | 4,537 | 4,222 | 4,364 | 0 | 1,056 | 2,180 | 0 | 545 | 545 | 733 |
---|
> Long-term Assets | 3,132 | 5,068 | 5,068 | 20,272 | 20,272 | 7,466 | 23,966 | 23,966 | 29,865 | 44,718 | 57,940 | 120,488 | 150,196 | 180,383 | 228,397 | 288,129 | 340,610 | 402,203 | 459,743 | 524,636 | 576,567 | 617,785 | 758,302 | 947,443 | 1,150,991 | 1,344,363 | 1,612,769 | 2,074,619 | 2,650,594 | 3,198,613 | 3,839,564 | 4,548,702 | 5,285,933 | 5,952,159 | 6,665,247 | 7,419,985 | 16,404,280 | 18,025,837 | 19,684,261 | 21,038,341 | 22,084,852 | 20,887,509 | 21,210,203 | 21,342,222 | 21,433,000 | 21,234,702 | 21,690,645 | 21,855,000 | 22,206,000 | 22,357,000 | 22,799,000 | 23,947,000 | 25,431,000 | 28,267,000 | 30,453,000 | 32,832,000 | 35,031,000 | 36,988,000 | 37,291,000 | 38,436,000 | 41,421,000 | 43,836,000 | 46,716,000 | 48,915,000 | 57,002,000 | 58,691,000 | 59,855,000 |
| 59,855,000 | 58,691,000 | 57,002,000 | 48,915,000 | 46,716,000 | 43,836,000 | 41,421,000 | 38,436,000 | 37,291,000 | 36,988,000 | 35,031,000 | 32,832,000 | 30,453,000 | 28,267,000 | 25,431,000 | 23,947,000 | 22,799,000 | 22,357,000 | 22,206,000 | 21,855,000 | 21,690,645 | 21,234,702 | 21,433,000 | 21,342,222 | 21,210,203 | 20,887,509 | 22,084,852 | 21,038,341 | 19,684,261 | 18,025,837 | 16,404,280 | 7,419,985 | 6,665,247 | 5,952,159 | 5,285,933 | 4,548,702 | 3,839,564 | 3,198,613 | 2,650,594 | 2,074,619 | 1,612,769 | 1,344,363 | 1,150,991 | 947,443 | 758,302 | 617,785 | 576,567 | 524,636 | 459,743 | 402,203 | 340,610 | 288,129 | 228,397 | 180,383 | 150,196 | 120,488 | 57,940 | 44,718 | 29,865 | 23,966 | 23,966 | 7,466 | 20,272 | 20,272 | 5,068 | 5,068 | 3,132 |
---|
Property Plant Equipment | 3,000 | 4,698 | 4,698 | 18,793 | 18,793 | 5,884 | 19,473 | 19,473 | 23,535 | 26,866 | 33,156 | 42,896 | 122,599 | 152,513 | 200,180 | 259,794 | 310,171 | 376,174 | 433,642 | 498,037 | 562,300 | 591,057 | 727,047 | 923,306 | 1,120,919 | 1,301,118 | 1,567,048 | 2,022,069 | 2,596,011 | 3,136,252 | 3,766,263 | 4,464,536 | 5,194,737 | 5,837,224 | 6,526,976 | 7,258,345 | 15,036,917 | 16,555,136 | 18,218,554 | 19,516,596 | 20,491,616 | 19,180,724 | 19,591,426 | 19,733,969 | 19,691,000 | 19,318,095 | 19,600,979 | 19,845,000 | 20,199,000 | 20,468,000 | 20,876,000 | 21,990,000 | 23,375,000 | 24,844,000 | 27,030,000 | 29,248,000 | 31,176,000 | 32,639,000 | 33,684,000 | 34,563,000 | 36,635,000 | 38,669,000 | 41,041,000 | 42,793,000 | 29,725,000 | 31,436,000 | 32,902,000 |
| 32,902,000 | 31,436,000 | 29,725,000 | 42,793,000 | 41,041,000 | 38,669,000 | 36,635,000 | 34,563,000 | 33,684,000 | 32,639,000 | 31,176,000 | 29,248,000 | 27,030,000 | 24,844,000 | 23,375,000 | 21,990,000 | 20,876,000 | 20,468,000 | 20,199,000 | 19,845,000 | 19,600,979 | 19,318,095 | 19,691,000 | 19,733,969 | 19,591,426 | 19,180,724 | 20,491,616 | 19,516,596 | 18,218,554 | 16,555,136 | 15,036,917 | 7,258,345 | 6,526,976 | 5,837,224 | 5,194,737 | 4,464,536 | 3,766,263 | 3,136,252 | 2,596,011 | 2,022,069 | 1,567,048 | 1,301,118 | 1,120,919 | 923,306 | 727,047 | 591,057 | 562,300 | 498,037 | 433,642 | 376,174 | 310,171 | 259,794 | 200,180 | 152,513 | 122,599 | 42,896 | 33,156 | 26,866 | 23,535 | 19,473 | 19,473 | 5,884 | 18,793 | 18,793 | 4,698 | 4,698 | 3,000 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,984 | 43,766 | 45,236 | 60,237 | 61,284 | 64,284 | 65,226 | 68,000 | 74,312 | 153,475 | 186,000 | 198,000 | 193,000 | 196,000 | 203,000 | 207,000 | 206,000 | 203,000 | 201,000 | 200,000 | 200,000 | 196,000 | 191,000 | 194,000 | 195,000 | 263,000 | 250,000 | 253,000 | 250,000 | 249,000 |
| 249,000 | 250,000 | 253,000 | 250,000 | 263,000 | 195,000 | 194,000 | 191,000 | 196,000 | 200,000 | 200,000 | 201,000 | 203,000 | 206,000 | 207,000 | 203,000 | 196,000 | 193,000 | 198,000 | 186,000 | 153,475 | 74,312 | 68,000 | 65,226 | 64,284 | 61,284 | 60,237 | 45,236 | 43,766 | 40,984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 506,302 | 486,350 | 472,663 | 463,878 | 456,652 | 449,754 | 434,841 | 422,897 | 421,548 | 413,181 | 400,308 | 398,000 | 1,000 | 0 | 0 | 0 | 0 | 1,331,000 | 1,311,000 | 1,260,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184,000 | 184,000 |
| 184,000 | 184,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,260,000 | 1,311,000 | 1,331,000 | 0 | 0 | 0 | 0 | 1,000 | 398,000 | 400,308 | 413,181 | 421,548 | 422,897 | 434,841 | 449,754 | 456,652 | 463,878 | 472,663 | 486,350 | 506,302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,508 | 14,531 | 14,508 | 14,508 | 14,508 | 14,508 | 14,508 | 14,392 | 14,267 | 14,150 | 14,029 | 13,837 | 13,930 | 13,662 | 13,541 | 13,420 | 0 | 0 | 0 | 0 | 12,816 | 0 | 0 | 0 | 376,145 | 388,608 | 380,847 | 372,238 | 361,502 | 346,428 | 300,406 | 291,476 | 282,000 | 273,568 | 327,358 | 351,000 | 339,000 | 323,000 | 312,000 | 318,000 | 313,000 | 299,000 | 283,000 | 269,000 | 1,517,000 | 254,000 | 241,000 | 228,000 | 215,000 | 204,000 | 202,000 | 191,000 | 178,000 | 171,000 | 164,000 |
| 164,000 | 171,000 | 178,000 | 191,000 | 202,000 | 204,000 | 215,000 | 228,000 | 241,000 | 254,000 | 1,517,000 | 269,000 | 283,000 | 299,000 | 313,000 | 318,000 | 312,000 | 323,000 | 339,000 | 351,000 | 327,358 | 273,568 | 282,000 | 291,476 | 300,406 | 346,428 | 361,502 | 372,238 | 380,847 | 388,608 | 376,145 | 0 | 0 | 0 | 12,816 | 0 | 0 | 0 | 0 | 13,420 | 13,541 | 13,662 | 13,930 | 13,837 | 14,029 | 14,150 | 14,267 | 14,392 | 14,508 | 14,508 | 14,508 | 14,508 | 14,508 | 14,531 | 14,508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 133 | 370 | 370 | 1,479 | 1,479 | 1,583 | 4,493 | 4,493 | 6,330 | 17,852 | 24,784 | 77,592 | 27,597 | 27,870 | 28,217 | 28,335 | 9,524 | 26,029 | 26,101 | 26,599 | -576,567 | 12,578 | 17,226 | 10,300 | 30,072 | 29,583 | 32,180 | 39,130 | 54,583 | 62,361 | 73,301 | 84,166 | 78,380 | 114,935 | 138,271 | 161,640 | 991,218 | 1,041,109 | 1,041,094 | 1,104,271 | 1,166,193 | 1,299,073 | 1,254,087 | 1,233,979 | 1,380,000 | 1,564,204 | 1,607,316 | 1,472,000 | 1,469,000 | 1,373,000 | 1,415,000 | 1,436,000 | 1,536,000 | 2,918,000 | 2,937,000 | 3,114,000 | 2,138,000 | 3,895,000 | 3,170,000 | 3,454,000 | 3,392,000 | 4,768,000 | 5,210,000 | 5,681,000 | 4,201,000 | 4,241,000 | 4,041,000 |
| 4,041,000 | 4,241,000 | 4,201,000 | 5,681,000 | 5,210,000 | 4,768,000 | 3,392,000 | 3,454,000 | 3,170,000 | 3,895,000 | 2,138,000 | 3,114,000 | 2,937,000 | 2,918,000 | 1,536,000 | 1,436,000 | 1,415,000 | 1,373,000 | 1,469,000 | 1,472,000 | 1,607,316 | 1,564,204 | 1,380,000 | 1,233,979 | 1,254,087 | 1,299,073 | 1,166,193 | 1,104,271 | 1,041,094 | 1,041,109 | 991,218 | 161,640 | 138,271 | 114,935 | 78,380 | 84,166 | 73,301 | 62,361 | 54,583 | 39,130 | 32,180 | 29,583 | 30,072 | 10,300 | 17,226 | 12,578 | -576,567 | 26,599 | 26,101 | 26,029 | 9,524 | 28,335 | 28,217 | 27,870 | 27,597 | 77,592 | 24,784 | 17,852 | 6,330 | 4,493 | 4,493 | 1,583 | 1,479 | 1,479 | 370 | 370 | 133 |
---|
> Total Liabilities | 38,171 | 62,853 | 62,853 | 251,413 | 251,413 | 95,987 | 386,561 | 386,561 | 383,947 | 101,141 | 457,749 | 141,698 | 179,034 | 239,551 | 297,703 | 406,132 | 489,403 | 607,226 | 714,654 | 837,052 | 989,490 | 975,195 | 1,258,418 | 1,602,044 | 1,749,809 | 3,588,355 | 4,102,131 | 4,479,439 | 4,937,541 | 5,294,033 | 5,752,251 | 6,232,841 | 7,003,516 | 8,221,338 | 9,348,658 | 9,911,909 | 16,758,951 | 18,892,636 | 19,461,590 | 21,929,414 | 23,023,050 | 21,551,023 | 22,642,887 | 23,409,144 | 23,426,010 | 22,874,618 | 24,722,136 | 25,313,000 | 26,199,000 | 26,578,000 | 26,798,000 | 28,191,000 | 28,469,000 | 28,507,000 | 28,896,000 | 29,340,000 | 31,116,000 | 30,632,000 | 30,855,000 | 33,302,000 | 36,440,000 | 37,598,000 | 38,409,000 | 39,446,000 | 43,009,000 | 44,046,000 | 45,569,000 |
| 45,569,000 | 44,046,000 | 43,009,000 | 39,446,000 | 38,409,000 | 37,598,000 | 36,440,000 | 33,302,000 | 30,855,000 | 30,632,000 | 31,116,000 | 29,340,000 | 28,896,000 | 28,507,000 | 28,469,000 | 28,191,000 | 26,798,000 | 26,578,000 | 26,199,000 | 25,313,000 | 24,722,136 | 22,874,618 | 23,426,010 | 23,409,144 | 22,642,887 | 21,551,023 | 23,023,050 | 21,929,414 | 19,461,590 | 18,892,636 | 16,758,951 | 9,911,909 | 9,348,658 | 8,221,338 | 7,003,516 | 6,232,841 | 5,752,251 | 5,294,033 | 4,937,541 | 4,479,439 | 4,102,131 | 3,588,355 | 1,749,809 | 1,602,044 | 1,258,418 | 975,195 | 989,490 | 837,052 | 714,654 | 607,226 | 489,403 | 406,132 | 297,703 | 239,551 | 179,034 | 141,698 | 457,749 | 101,141 | 383,947 | 386,561 | 386,561 | 95,987 | 251,413 | 251,413 | 62,853 | 62,853 | 38,171 |
---|
> Total Current Liabilities | 12,824 | 21,984 | 21,984 | 87,935 | 87,935 | 14,372 | 60,999 | 60,999 | 57,489 | 59,105 | 68,634 | 69,328 | 85,565 | 112,976 | 138,736 | 154,181 | 191,339 | 216,930 | 251,038 | 334,254 | 343,180 | 475,629 | 451,068 | 517,247 | 575,374 | 702,458 | 833,002 | 1,070,989 | 1,304,417 | 1,335,575 | 1,457,586 | 1,553,845 | 1,622,315 | 1,843,371 | 2,352,924 | 2,991,666 | 5,827,005 | 6,245,439 | 6,546,355 | 6,468,940 | 7,636,147 | 8,650,359 | 9,141,362 | 9,775,324 | 9,992,136 | 9,242,800 | 9,588,773 | 10,146,000 | 10,667,000 | 11,986,000 | 12,270,000 | 13,302,000 | 14,248,000 | 14,877,000 | 16,371,000 | 18,051,000 | 19,705,000 | 21,455,000 | 21,821,000 | 24,611,000 | 26,709,000 | 27,436,000 | 27,592,000 | 26,640,000 | 28,748,000 | 29,453,000 | 27,729,000 |
| 27,729,000 | 29,453,000 | 28,748,000 | 26,640,000 | 27,592,000 | 27,436,000 | 26,709,000 | 24,611,000 | 21,821,000 | 21,455,000 | 19,705,000 | 18,051,000 | 16,371,000 | 14,877,000 | 14,248,000 | 13,302,000 | 12,270,000 | 11,986,000 | 10,667,000 | 10,146,000 | 9,588,773 | 9,242,800 | 9,992,136 | 9,775,324 | 9,141,362 | 8,650,359 | 7,636,147 | 6,468,940 | 6,546,355 | 6,245,439 | 5,827,005 | 2,991,666 | 2,352,924 | 1,843,371 | 1,622,315 | 1,553,845 | 1,457,586 | 1,335,575 | 1,304,417 | 1,070,989 | 833,002 | 702,458 | 575,374 | 517,247 | 451,068 | 475,629 | 343,180 | 334,254 | 251,038 | 216,930 | 191,339 | 154,181 | 138,736 | 112,976 | 85,565 | 69,328 | 68,634 | 59,105 | 57,489 | 60,999 | 60,999 | 14,372 | 87,935 | 87,935 | 21,984 | 21,984 | 12,824 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 341 | 0 | 0 | 243 | 290 | 293 | 296 | 291 | 279 | 275 | 287 | 388 | 8,983 | 21,864 | 38,098 | 54,029 | 55,206 | 56,293 | 5,695 | 588,473 | 7,904 | 598,272 | 603,412 | 607,218 | 632,128 | 630,332 | 638,275 | 651,809 | 633,166 | 635,285 | 626,826 | 260,771 | 1,150,147 | 1,003,311 | 816,533 | 424,224 | 858,026 | 1,998,030 | 2,103,185 | 2,106,538 | 2,567,699 | 1,705,711 | 1,791,085 | 2,030,000 | 1,785,000 | 3,499,000 | 3,679,000 | 3,425,000 | 2,132,000 | 2,128,000 | 1,855,000 | 1,716,000 | 1,589,000 | 2,058,000 | 1,945,000 | 1,883,000 | 1,502,000 | 1,404,000 | 1,459,000 | 1,967,000 | 2,373,000 | 3,165,000 | 3,012,000 |
| 3,012,000 | 3,165,000 | 2,373,000 | 1,967,000 | 1,459,000 | 1,404,000 | 1,502,000 | 1,883,000 | 1,945,000 | 2,058,000 | 1,589,000 | 1,716,000 | 1,855,000 | 2,128,000 | 2,132,000 | 3,425,000 | 3,679,000 | 3,499,000 | 1,785,000 | 2,030,000 | 1,791,085 | 1,705,711 | 2,567,699 | 2,106,538 | 2,103,185 | 1,998,030 | 858,026 | 424,224 | 816,533 | 1,003,311 | 1,150,147 | 260,771 | 626,826 | 635,285 | 633,166 | 651,809 | 638,275 | 630,332 | 632,128 | 607,218 | 603,412 | 598,272 | 7,904 | 588,473 | 5,695 | 56,293 | 55,206 | 54,029 | 38,098 | 21,864 | 8,983 | 388 | 287 | 275 | 279 | 291 | 296 | 293 | 290 | 243 | 0 | 0 | 341 | 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 | 669,295 | 0 | 0 | 0 | 675,212 | 635,285 | 626,826 | 260,771 | 1,210,962 | 1,003,311 | 9,557,406 | 424,581 | 963,932 | 1,998,032 | 2,103,185 | 2,106,538 | 2,283,746 | 1,705,711 | 1,791,085 | 2,030,000 | 1,785,000 | 2,851,000 | 3,317,000 | 2,766,000 | 2,132,000 | 1,415,000 | 1,082,000 | 1,716,000 | 1,088,000 | 1,168,000 | 1,057,000 | 979,000 | 1,016,000 | 1,404,000 | 1,459,000 | 1,967,000 | 1,975,000 | 2,135,000 | 2,024,000 |
| 2,024,000 | 2,135,000 | 1,975,000 | 1,967,000 | 1,459,000 | 1,404,000 | 1,016,000 | 979,000 | 1,057,000 | 1,168,000 | 1,088,000 | 1,716,000 | 1,082,000 | 1,415,000 | 2,132,000 | 2,766,000 | 3,317,000 | 2,851,000 | 1,785,000 | 2,030,000 | 1,791,085 | 1,705,711 | 2,283,746 | 2,106,538 | 2,103,185 | 1,998,032 | 963,932 | 424,581 | 9,557,406 | 1,003,311 | 1,210,962 | 260,771 | 626,826 | 635,285 | 675,212 | 0 | 0 | 0 | 669,295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 1,342 | 3,546 | 3,546 | 0 | 14,184 | 3,772 | 0 | 17,357 | 15,086 | 18,190 | 25,634 | 26,990 | 28,951 | 49,660 | 57,199 | 53,627 | 56,141 | 64,333 | 78,601 | 162,025 | 343,180 | 344,915 | 317,352 | 376,970 | 412,221 | 504,452 | 604,985 | 843,933 | 1,046,830 | 1,086,099 | 1,184,738 | 1,284,300 | 1,338,945 | 1,452,008 | 1,673,090 | 2,301,302 | 1,860,341 | 2,075,333 | 2,359,316 | 2,385,778 | 2,390,250 | 2,603,498 | 3,030,493 | 3,596,984 | 3,404,451 | 3,248,827 | 3,133,587 | 3,468,000 | 3,771,000 | 3,970,000 | 3,638,000 | 4,958,000 | 6,051,000 | 6,648,000 | 7,558,000 | 8,260,000 | 10,025,000 | 11,171,000 | 11,212,000 | 13,897,000 | 15,255,000 | 15,904,000 | 15,273,000 | 13,937,000 | 14,431,000 | 14,725,000 | 13,056,000 |
| 13,056,000 | 14,725,000 | 14,431,000 | 13,937,000 | 15,273,000 | 15,904,000 | 15,255,000 | 13,897,000 | 11,212,000 | 11,171,000 | 10,025,000 | 8,260,000 | 7,558,000 | 6,648,000 | 6,051,000 | 4,958,000 | 3,638,000 | 3,970,000 | 3,771,000 | 3,468,000 | 3,133,587 | 3,248,827 | 3,404,451 | 3,596,984 | 3,030,493 | 2,603,498 | 2,390,250 | 2,385,778 | 2,359,316 | 2,075,333 | 1,860,341 | 2,301,302 | 1,673,090 | 1,452,008 | 1,338,945 | 1,284,300 | 1,184,738 | 1,086,099 | 1,046,830 | 843,933 | 604,985 | 504,452 | 412,221 | 376,970 | 317,352 | 344,915 | 343,180 | 162,025 | 78,601 | 64,333 | 56,141 | 53,627 | 57,199 | 49,660 | 28,951 | 26,990 | 25,634 | 18,190 | 15,086 | 17,357 | 0 | 3,772 | 14,184 | 0 | 3,546 | 3,546 | 1,342 |
---|
Other Current Liabilities | 11,482 | 17,420 | 17,420 | 0 | 69,337 | 10,257 | 0 | 40,028 | 40,736 | 33,911 | 34,605 | 38,570 | 51,700 | 19,809 | 24,993 | 97,900 | 123,870 | 125,067 | 128,962 | 112,819 | -195,928 | -56,293 | -5,695 | -588,473 | -7,904 | -598,272 | -603,412 | -607,218 | -632,128 | -630,332 | -638,275 | -651,809 | -633,166 | -635,285 | -626,826 | -260,771 | 1,389,532 | 1,708,903 | 1,853,568 | 2,021,120 | 2,518,699 | 2,527,543 | 2,489,234 | 2,595,044 | 2,597,093 | 2,757,176 | 3,149,701 | 2,938,000 | 3,222,000 | 2,543,000 | 3,110,000 | 2,953,000 | 3,855,000 | 3,764,000 | 4,453,000 | 5,443,000 | 5,719,000 | 5,507,000 | 5,624,000 | 5,820,000 | 7,142,000 | 7,321,000 | 7,658,000 | 7,636,000 | 9,080,000 | 8,539,000 | 8,868,000 |
| 8,868,000 | 8,539,000 | 9,080,000 | 7,636,000 | 7,658,000 | 7,321,000 | 7,142,000 | 5,820,000 | 5,624,000 | 5,507,000 | 5,719,000 | 5,443,000 | 4,453,000 | 3,764,000 | 3,855,000 | 2,953,000 | 3,110,000 | 2,543,000 | 3,222,000 | 2,938,000 | 3,149,701 | 2,757,176 | 2,597,093 | 2,595,044 | 2,489,234 | 2,527,543 | 2,518,699 | 2,021,120 | 1,853,568 | 1,708,903 | 1,389,532 | -260,771 | -626,826 | -635,285 | -633,166 | -651,809 | -638,275 | -630,332 | -632,128 | -607,218 | -603,412 | -598,272 | -7,904 | -588,473 | -5,695 | -56,293 | -195,928 | 112,819 | 128,962 | 125,067 | 123,870 | 97,900 | 24,993 | 19,809 | 51,700 | 38,570 | 34,605 | 33,911 | 40,736 | 40,028 | 0 | 10,257 | 69,337 | 0 | 17,420 | 17,420 | 11,482 |
---|
> Long-term Liabilities | 25,347 | 40,870 | 40,870 | 163,478 | 163,478 | 81,615 | 325,562 | 325,562 | 326,458 | 42,036 | 389,115 | 72,370 | 93,469 | 126,575 | 158,967 | 251,951 | 298,064 | 390,296 | 463,616 | 502,798 | 646,310 | 499,566 | 807,350 | 1,084,797 | 1,174,435 | 2,885,897 | 3,269,129 | 3,408,450 | 3,633,124 | 3,958,458 | 4,294,665 | 4,678,996 | 5,381,201 | 6,377,967 | 6,995,734 | 6,920,243 | 10,931,946 | 12,647,197 | 12,915,235 | 15,460,474 | 15,386,903 | 12,900,664 | 13,501,525 | 13,633,820 | 13,433,874 | 13,631,818 | 15,133,363 | 15,167,000 | 15,532,000 | 14,592,000 | 14,528,000 | 14,889,000 | 14,221,000 | 13,630,000 | 12,525,000 | 11,289,000 | 11,411,000 | 9,177,000 | 9,034,000 | 8,691,000 | 9,731,000 | 10,162,000 | 10,817,000 | 12,806,000 | 14,261,000 | 14,593,000 | 17,840,000 |
| 17,840,000 | 14,593,000 | 14,261,000 | 12,806,000 | 10,817,000 | 10,162,000 | 9,731,000 | 8,691,000 | 9,034,000 | 9,177,000 | 11,411,000 | 11,289,000 | 12,525,000 | 13,630,000 | 14,221,000 | 14,889,000 | 14,528,000 | 14,592,000 | 15,532,000 | 15,167,000 | 15,133,363 | 13,631,818 | 13,433,874 | 13,633,820 | 13,501,525 | 12,900,664 | 15,386,903 | 15,460,474 | 12,915,235 | 12,647,197 | 10,931,946 | 6,920,243 | 6,995,734 | 6,377,967 | 5,381,201 | 4,678,996 | 4,294,665 | 3,958,458 | 3,633,124 | 3,408,450 | 3,269,129 | 2,885,897 | 1,174,435 | 1,084,797 | 807,350 | 499,566 | 646,310 | 502,798 | 463,616 | 390,296 | 298,064 | 251,951 | 158,967 | 126,575 | 93,469 | 72,370 | 389,115 | 42,036 | 326,458 | 325,562 | 325,562 | 81,615 | 163,478 | 163,478 | 40,870 | 40,870 | 25,347 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134,536 | 225,661 | 271,165 | 344,044 | 400,875 | 420,485 | 411,460 | 399,245 | 587,989 | 593,431 | 598,974 | 1,532,539 | 1,781,123 | 1,799,441 | 1,818,785 | 1,899,937 | 1,999,343 | 1,981,394 | 2,040,375 | 2,484,329 | 2,620,002 | 2,443,420 | 5,860,049 | 7,148,416 | 7,122,862 | 9,581,616 | 9,415,700 | 8,761,070 | 9,510,696 | 9,669,879 | 9,403,672 | 9,787,950 | 11,234,401 | 11,313,000 | 11,634,000 | 10,726,000 | 0 | 0 | 9,607,000 | 9,053,000 | 7,871,000 | 6,438,000 | 5,245,000 | 3,153,000 | 2,898,000 | 2,096,000 | 1,597,000 | 1,272,000 | 872,000 | 2,426,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2,426,000 | 872,000 | 1,272,000 | 1,597,000 | 2,096,000 | 2,898,000 | 3,153,000 | 5,245,000 | 6,438,000 | 7,871,000 | 9,053,000 | 9,607,000 | 0 | 0 | 10,726,000 | 11,634,000 | 11,313,000 | 11,234,401 | 9,787,950 | 9,403,672 | 9,669,879 | 9,510,696 | 8,761,070 | 9,415,700 | 9,581,616 | 7,122,862 | 7,148,416 | 5,860,049 | 2,443,420 | 2,620,002 | 2,484,329 | 2,040,375 | 1,981,394 | 1,999,343 | 1,899,937 | 1,818,785 | 1,799,441 | 1,781,123 | 1,532,539 | 598,974 | 593,431 | 587,989 | 399,245 | 411,460 | 420,485 | 400,875 | 344,044 | 271,165 | 225,661 | 134,536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,498 | 0 | 69,942 | 66,083 | 62,161 | 58,196 | 54,277 | 50,273 | 46,181 | 42,045 | 42,626 | 37,146 | 11,270 | 375,823 | 371,579 | 369,065 | 403,300 | 397,804 | 405,837 | 539,536 | 551,264 | 555,964 | 570,284 | 580,227 | 600,000 | 0 | 692,000 | 657,000 | 656,000 | 655,000 | 601,000 | 605,000 | 605,000 | 568,000 | 459,000 | 421,000 | 421,000 | 0 | 407,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 407,000 | 0 | 421,000 | 421,000 | 459,000 | 568,000 | 605,000 | 605,000 | 601,000 | 655,000 | 656,000 | 657,000 | 692,000 | 0 | 600,000 | 580,227 | 570,284 | 555,964 | 551,264 | 539,536 | 405,837 | 397,804 | 403,300 | 369,065 | 371,579 | 375,823 | 11,270 | 37,146 | 42,626 | 42,045 | 46,181 | 50,273 | 54,277 | 58,196 | 62,161 | 66,083 | 69,942 | 0 | 77,498 | 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 | 6,884 | 0 | 0 | 0 | 6,433 | 15,648 | 23,832 | 15,247 | 21,145 | 23,670 | 24,431 | 26,290 | 26,899 | 27,460 | 27,253 | 30,761 | 38,922 | 40,327 | 183,884 | 344,156 | 468,855 | 567,172 | 654,628 | 752,277 | 953,394 | 1,147,438 | 1,318,247 | 1,651,495 | 2,104,822 | 2,506,683 | 2,925,106 | 3,374,829 | 4,869,302 | 5,392,532 | 5,698,054 | 5,803,642 | 5,862,062 | 4,079,624 | 2,283,763 | 2,285,172 | 2,317,802 | 2,797,416 | 2,823,616 | 2,784,000 | 2,905,000 | 2,891,000 | 3,010,000 | 3,151,000 | 4,614,000 | 3,247,000 | 3,210,000 | 4,851,000 | 5,598,000 | 4,210,000 | 4,314,000 | 4,700,000 | 5,970,000 | 6,501,000 | 7,014,000 | 10,380,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 10,380,000 | 7,014,000 | 6,501,000 | 5,970,000 | 4,700,000 | 4,314,000 | 4,210,000 | 5,598,000 | 4,851,000 | 3,210,000 | 3,247,000 | 4,614,000 | 3,151,000 | 3,010,000 | 2,891,000 | 2,905,000 | 2,784,000 | 2,823,616 | 2,797,416 | 2,317,802 | 2,285,172 | 2,283,763 | 4,079,624 | 5,862,062 | 5,803,642 | 5,698,054 | 5,392,532 | 4,869,302 | 3,374,829 | 2,925,106 | 2,506,683 | 2,104,822 | 1,651,495 | 1,318,247 | 1,147,438 | 953,394 | 752,277 | 654,628 | 567,172 | 468,855 | 344,156 | 183,884 | 40,327 | 38,922 | 30,761 | 27,253 | 27,460 | 26,899 | 26,290 | 24,431 | 23,670 | 21,145 | 15,247 | 23,832 | 15,648 | 6,433 | 0 | 0 | 0 | 6,884 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,074 | 11,725 | 11,984 | 11,755 | 11,139 | 12,211 | 13,752 | 5,323 | 68,293 | 131,298 | 181,180 | 210,817 | 234,980 | 254,321 | 292,271 | 312,850 | 334,628 | 362,261 | 446,105 | 496,997 | 533,253 | 581,202 | 851,790 | 955,078 | 1,035,579 | 1,082,870 | 1,177,799 | 818,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 818,250 | 1,177,799 | 1,082,870 | 1,035,579 | 955,078 | 851,790 | 581,202 | 533,253 | 496,997 | 446,105 | 362,261 | 334,628 | 312,850 | 292,271 | 254,321 | 234,980 | 210,817 | 181,180 | 131,298 | 68,293 | 5,323 | 13,752 | 12,211 | 11,139 | 11,755 | 11,984 | 11,725 | 11,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | -29,462 | -49,929 | -49,929 | 0 | -199,714 | -63,381 | 0 | -230,645 | -253,523 | 44,179 | -309,775 | 219,923 | 207,048 | 167,738 | 348,452 | 294,118 | 224,045 | 153,874 | 62,215 | -27,875 | 124,700 | 168,583 | 629,426 | 564,165 | 667,121 | 912,055 | 952,333 | 958,094 | 911,710 | 825,997 | 715,934 | 1,314,656 | 1,088,944 | 970,364 | 2,520,294 | 2,680,488 | 4,752,911 | 4,987,719 | 5,105,752 | 4,711,480 | 4,237,242 | 4,450,695 | 3,906,421 | 4,508,838 | 4,923,243 | 4,605,596 | 5,715,393 | 6,040,000 | 6,618,000 | 9,173,000 | 9,855,000 | 16,031,000 | 22,225,000 | 23,017,000 | 24,804,000 | 27,053,000 | 30,189,000 | 34,085,000 | 36,376,000 | 39,851,000 | 44,704,000 | 48,054,000 | 51,130,000 | 53,466,000 | 62,634,000 | 64,378,000 | 66,468,000 |
| 66,468,000 | 64,378,000 | 62,634,000 | 53,466,000 | 51,130,000 | 48,054,000 | 44,704,000 | 39,851,000 | 36,376,000 | 34,085,000 | 30,189,000 | 27,053,000 | 24,804,000 | 23,017,000 | 22,225,000 | 16,031,000 | 9,855,000 | 9,173,000 | 6,618,000 | 6,040,000 | 5,715,393 | 4,605,596 | 4,923,243 | 4,508,838 | 3,906,421 | 4,450,695 | 4,237,242 | 4,711,480 | 5,105,752 | 4,987,719 | 4,752,911 | 2,680,488 | 2,520,294 | 970,364 | 1,088,944 | 1,314,656 | 715,934 | 825,997 | 911,710 | 958,094 | 952,333 | 912,055 | 667,121 | 564,165 | 629,426 | 168,583 | 124,700 | -27,875 | 62,215 | 153,874 | 224,045 | 294,118 | 348,452 | 167,738 | 207,048 | 219,923 | -309,775 | 44,179 | -253,523 | -230,645 | 0 | -63,381 | -199,714 | 0 | -49,929 | -49,929 | -29,462 |
---|
Common Stock | 5 | 5 | 5 | 0 | 21 | 2 | 0 | 21 | 7 | 78 | 8 | 93 | 95 | 96 | 104 | 104 | 104 | 105 | 105 | 106 | 115 | 115 | 121 | 123 | 123 | 124 | 125 | 125 | 126 | 126 | 127 | 131 | 131 | 134 | 148 | 150 | 161 | 161 | 163 | 168 | 169 | 170 | 170 | 171 | 173 | 174 | 179 | 180 | 1,000 | 185 | 186 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 186 | 185 | 1,000 | 180 | 179 | 174 | 173 | 171 | 170 | 170 | 169 | 168 | 163 | 161 | 161 | 150 | 148 | 134 | 131 | 131 | 127 | 126 | 126 | 125 | 125 | 124 | 123 | 123 | 121 | 115 | 115 | 106 | 105 | 105 | 104 | 104 | 104 | 96 | 95 | 93 | 8 | 78 | 7 | 21 | 0 | 2 | 21 | 0 | 5 | 5 | 5 |
---|
Retained Earnings | -30,533 | -51,229 | -51,229 | -204,914 | -204,914 | -65,164 | -236,412 | -236,412 | -260,654 | -290,173 | -328,689 | -363,624 | -414,982 | -463,922 | -522,826 | -587,903 | -669,392 | -759,265 | -864,871 | -975,674 | -1,065,606 | -1,054,357 | -1,084,858 | -1,123,355 | -1,139,620 | -1,189,420 | -1,251,327 | -1,326,041 | -1,433,682 | -1,587,841 | -1,772,068 | -2,001,926 | -2,322,323 | -2,604,590 | -2,897,778 | -2,875,900 | -2,997,237 | -3,343,187 | -3,679,584 | -4,298,960 | -4,974,299 | -5,051,292 | -5,768,831 | -5,457,315 | -5,317,832 | -5,923,305 | -6,331,639 | -6,188,000 | -6,083,000 | -6,104,000 | -6,000,000 | -5,669,000 | -5,399,000 | -4,750,000 | -3,608,000 | -1,990,000 | 331,000 | 3,649,000 | 5,908,000 | 9,198,000 | 12,885,000 | 15,398,000 | 18,101,000 | 19,954,000 | 27,882,000 | 29,011,000 | 30,489,000 |
| 30,489,000 | 29,011,000 | 27,882,000 | 19,954,000 | 18,101,000 | 15,398,000 | 12,885,000 | 9,198,000 | 5,908,000 | 3,649,000 | 331,000 | -1,990,000 | -3,608,000 | -4,750,000 | -5,399,000 | -5,669,000 | -6,000,000 | -6,104,000 | -6,083,000 | -6,188,000 | -6,331,639 | -5,923,305 | -5,317,832 | -5,457,315 | -5,768,831 | -5,051,292 | -4,974,299 | -4,298,960 | -3,679,584 | -3,343,187 | -2,997,237 | -2,875,900 | -2,897,778 | -2,604,590 | -2,322,323 | -2,001,926 | -1,772,068 | -1,587,841 | -1,433,682 | -1,326,041 | -1,251,327 | -1,189,420 | -1,139,620 | -1,123,355 | -1,084,858 | -1,054,357 | -1,065,606 | -975,674 | -864,871 | -759,265 | -669,392 | -587,903 | -522,826 | -463,922 | -414,982 | -363,624 | -328,689 | -290,173 | -260,654 | -236,412 | -236,412 | -65,164 | -204,914 | -204,914 | -51,229 | -51,229 | -30,533 |
---|
Accumulated Other Comprehensive Income | -800 | -1,707 | -1,707 | -6,826 | -6,826 | -3,183 | -11,139 | -11,139 | -12,730 | -14,689 | -17,211 | -361,621 | -21,993 | -24,818 | -24,619 | -24 | -3 | -6 | -38,381 | -45,350 | -57,543 | -74,933 | -94,965 | -116,382 | -140,142 | 0 | 0 | 0 | -22 | -15,965 | -14,804 | -23,985 | -3,556 | 13,565 | 34,193 | 25,310 | -23,740 | -20,769 | 10,961 | 21,250 | 33,348 | 82,921 | 18,545 | 8,271 | -8,218 | -35,019 | -5,605 | -120,000 | -36,000 | -113,000 | -40,000 | 125,000 | 363,000 | 143,000 | 206,000 | 120,000 | 54,000 | -50,000 | -477,000 | -942,000 | -361,000 | -225,000 | -410,000 | -692,000 | -143,000 | -399,000 | -467,000 |
| -467,000 | -399,000 | -143,000 | -692,000 | -410,000 | -225,000 | -361,000 | -942,000 | -477,000 | -50,000 | 54,000 | 120,000 | 206,000 | 143,000 | 363,000 | 125,000 | -40,000 | -113,000 | -36,000 | -120,000 | -5,605 | -35,019 | -8,218 | 8,271 | 18,545 | 82,921 | 33,348 | 21,250 | 10,961 | -20,769 | -23,740 | 25,310 | 34,193 | 13,565 | -3,556 | -23,985 | -14,804 | -15,965 | -22 | 0 | 0 | 0 | -140,142 | -116,382 | -94,965 | -74,933 | -57,543 | -45,350 | -38,381 | -6 | -3 | -24 | -24,619 | -24,818 | -21,993 | -361,621 | -17,211 | -14,689 | -12,730 | -11,139 | -11,139 | -3,183 | -6,826 | -6,826 | -1,707 | -1,707 | -800 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 871,174 | 881,941 | 893,336 | 913,040 | 926,981 | 947,693 | 1,190,191 | 1,222,825 | 1,714,163 | 1,687,397 | 1,806,617 | 2,101,352 | 2,203,535 | 2,284,010 | 2,345,266 | 2,429,677 | 2,502,679 | 3,340,436 | 3,414,692 | 3,561,256 | 5,383,731 | 5,530,928 | 7,773,727 | 8,351,514 | 8,774,212 | 8,989,022 | 9,178,024 | 9,418,896 | 9,656,537 | 9,957,711 | 10,249,120 | 10,563,746 | 12,052,458 | 12,348,000 | 12,736,819 | 15,390,000 | 15,895,000 | 21,574,000 | 27,260,000 | 27,623,000 | 28,205,000 | 28,922,000 | 29,803,000 | 30,485,000 | 30,944,000 | 31,592,000 | 32,177,000 | 32,878,000 | 33,436,000 | 34,201,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 34,201,000 | 33,436,000 | 32,878,000 | 32,177,000 | 31,592,000 | 30,944,000 | 30,485,000 | 29,803,000 | 28,922,000 | 28,205,000 | 27,623,000 | 27,260,000 | 21,574,000 | 15,895,000 | 15,390,000 | 12,736,819 | 12,348,000 | 12,052,458 | 10,563,746 | 10,249,120 | 9,957,711 | 9,656,537 | 9,418,896 | 9,178,024 | 8,989,022 | 8,774,212 | 8,351,514 | 7,773,727 | 5,530,928 | 5,383,731 | 3,561,256 | 3,414,692 | 3,340,436 | 2,502,679 | 2,429,677 | 2,345,266 | 2,284,010 | 2,203,535 | 2,101,352 | 1,806,617 | 1,687,397 | 1,714,163 | 1,222,825 | 1,190,191 | 947,693 | 926,981 | 913,040 | 893,336 | 881,941 | 871,174 | 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 |
---|
Other Stockholders Equity | 1,867 | 3,001 | 3,001 | 0 | 5,179 | 4,964 | 0 | 5,746 | 7,124 | 334,274 | 36,117 | 583,454 | 621,935 | 631,564 | 871,174 | 881,941 | 893,336 | 913,040 | 926,981 | 947,693 | 1,190,191 | 1,222,825 | 1,714,163 | 1,687,397 | 1,806,618 | 2,101,351 | 2,203,535 | 2,284,010 | 2,345,266 | 2,429,677 | 2,502,679 | 3,340,436 | 3,414,692 | 3,561,255 | 5,383,731 | 5,530,928 | 7,773,727 | 8,351,514 | 8,774,212 | 8,989,022 | 9,178,024 | 9,418,896 | 9,656,537 | 9,957,711 | 10,249,120 | 10,563,746 | 12,052,458 | 12,348,000 | 12,736,000 | 15,390,000 | 15,895,000 | 21,574,000 | 27,260,000 | 27,623,000 | 28,205,000 | 28,922,000 | 29,803,000 | 30,485,000 | 30,944,000 | 31,592,000 | 32,177,000 | 32,878,000 | 33,436,000 | 34,201,000 | 34,892,000 | 35,763,000 | 36,443,000 |
| 36,443,000 | 35,763,000 | 34,892,000 | 34,201,000 | 33,436,000 | 32,878,000 | 32,177,000 | 31,592,000 | 30,944,000 | 30,485,000 | 29,803,000 | 28,922,000 | 28,205,000 | 27,623,000 | 27,260,000 | 21,574,000 | 15,895,000 | 15,390,000 | 12,736,000 | 12,348,000 | 12,052,458 | 10,563,746 | 10,249,120 | 9,957,711 | 9,656,537 | 9,418,896 | 9,178,024 | 8,989,022 | 8,774,212 | 8,351,514 | 7,773,727 | 5,530,928 | 5,383,731 | 3,561,255 | 3,414,692 | 3,340,436 | 2,502,679 | 2,429,677 | 2,345,266 | 2,284,010 | 2,203,535 | 2,101,351 | 1,806,618 | 1,687,397 | 1,714,163 | 1,222,825 | 1,190,191 | 947,693 | 926,981 | 913,040 | 893,336 | 881,941 | 871,174 | 631,564 | 621,935 | 583,454 | 36,117 | 334,274 | 7,124 | 5,746 | 0 | 4,964 | 5,179 | 0 | 3,001 | 3,001 | 1,867 |
---|