> Total Assets | 1,725,106 | 1,789,433 | 1,771,538 | 1,346,054 | 1,369,618 | 1,375,235 | 1,376,369 | 1,387,001 | 1,414,351 | 1,421,999 | 1,445,083 | 1,466,809 | 1,499,784 | 1,628,431 | 1,658,188 | 1,859,042 | 1,875,548 | 1,853,677 | 1,886,928 | 1,896,561 | 1,914,999 | 1,858,191 | 1,879,019 | 1,825,191 | 1,855,588 | 1,983,550 | 2,000,655 | 2,040,572 | 2,066,669 | 2,015,589 | 2,036,637 | 2,029,136 | 2,080,709 | 2,108,437 | 2,182,610 | 5,909,744 | 6,179,425 | 6,712,126 | 7,382,862 | 7,517,780 | 8,056,007 | 8,170,025 | 8,582,923 | 9,126,525 | 9,447,387 | 10,122,718 | 10,107,746 | 10,559,688 | 10,817,993 | 10,846,470 | 11,141,336 | 11,384,669 | 11,957,664 | 12,935,276 | 14,419,047 | 14,487,329 | 13,477,173 | 14,922,333 | 15,430,753 | 15,446,300 | 15,574,556 | 15,369,185 | 15,892,927 | 15,547,381 | 18,455,485 | 18,994,291 | 19,500,618 | 19,629,855 | 19,428,817 | 19,854,951 | 20,494,994 | 21,175,019 | 22,382,308 | 23,319,362 | 25,604,917 | 28,426,668 | 29,523,981 | 30,455,655 | 31,379,280 | 30,922,523 | 29,295,413 | 27,875,545 |
| 27,875,545 | 29,295,413 | 30,922,523 | 31,379,280 | 30,455,655 | 29,523,981 | 28,426,668 | 25,604,917 | 23,319,362 | 22,382,308 | 21,175,019 | 20,494,994 | 19,854,951 | 19,428,817 | 19,629,855 | 19,500,618 | 18,994,291 | 18,455,485 | 15,547,381 | 15,892,927 | 15,369,185 | 15,574,556 | 15,446,300 | 15,430,753 | 14,922,333 | 13,477,173 | 14,487,329 | 14,419,047 | 12,935,276 | 11,957,664 | 11,384,669 | 11,141,336 | 10,846,470 | 10,817,993 | 10,559,688 | 10,107,746 | 10,122,718 | 9,447,387 | 9,126,525 | 8,582,923 | 8,170,025 | 8,056,007 | 7,517,780 | 7,382,862 | 6,712,126 | 6,179,425 | 5,909,744 | 2,182,610 | 2,108,437 | 2,080,709 | 2,029,136 | 2,036,637 | 2,015,589 | 2,066,669 | 2,040,572 | 2,000,655 | 1,983,550 | 1,855,588 | 1,825,191 | 1,879,019 | 1,858,191 | 1,914,999 | 1,896,561 | 1,886,928 | 1,853,677 | 1,875,548 | 1,859,042 | 1,658,188 | 1,628,431 | 1,499,784 | 1,466,809 | 1,445,083 | 1,421,999 | 1,414,351 | 1,387,001 | 1,376,369 | 1,375,235 | 1,369,618 | 1,346,054 | 1,771,538 | 1,789,433 | 1,725,106 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,047,721 | 1,163,117 | 1,190,227 | 1,506,447 | 1,433,397 | 1,460,978 | 1,457,949 | 1,523,051 | 1,526,349 | 1,924,908 | 1,657,485 | 1,971,234 | 1,718,792 | 1,752,566 | 1,501,788 | 1,659,065 | 1,521,334 | 1,975,979 | 2,165,713 | 2,772,270 | 2,965,727 | 3,199,995 | 3,258,664 | 3,170,449 | 3,064,638 | 3,005,845 | 2,986,339 |
| 2,986,339 | 3,005,845 | 3,064,638 | 3,170,449 | 3,258,664 | 3,199,995 | 2,965,727 | 2,772,270 | 2,165,713 | 1,975,979 | 1,521,334 | 1,659,065 | 1,501,788 | 1,752,566 | 1,718,792 | 1,971,234 | 1,657,485 | 1,924,908 | 1,526,349 | 1,523,051 | 1,457,949 | 1,460,978 | 1,433,397 | 1,506,447 | 1,190,227 | 1,163,117 | 1,047,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 235,136 | 281,739 | 279,662 | 412,748 | 432,588 | 373,202 | 358,010 | 296,917 | 307,121 | 576,218 | 314,892 | 660,632 | 602,855 | 612,163 | 508,154 | 529,402 | 338,293 | 589,224 | 340,789 | 360,989 | 511,786 | 466,976 | 398,947 | 470,150 | 434,777 | 441,942 | 604,906 |
| 604,906 | 441,942 | 434,777 | 470,150 | 398,947 | 466,976 | 511,786 | 360,989 | 340,789 | 589,224 | 338,293 | 529,402 | 508,154 | 612,163 | 602,855 | 660,632 | 314,892 | 576,218 | 307,121 | 296,917 | 358,010 | 373,202 | 432,588 | 412,748 | 279,662 | 281,739 | 235,136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,245 | 7,248 | 751 | 754 | 757 | 759 | 761 | 763 | 766 | 769 | 773 | 777 | 0 | 0 | 0 | 0 | 0 | 400,364 | 658,320 | 716,810 | 757,620 | 996,505 | 967,470 | 1,027,601 | 1,172,440 | 1,203,574 | 1,047,156 |
| 1,047,156 | 1,203,574 | 1,172,440 | 1,027,601 | 967,470 | 996,505 | 757,620 | 716,810 | 658,320 | 400,364 | 0 | 0 | 0 | 0 | 0 | 777 | 773 | 769 | 766 | 763 | 761 | 759 | 757 | 754 | 751 | 7,248 | 7,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 32,718 | 36,592 | 35,921 | 30,585 | 38,991 | 39,762 | 38,726 | 34,557 | 31,038 | 29,815 | 28,905 | 32,271 | 33,143 | 36,029 | 42,388 | 39,100 | 42,555 | 42,989 | 40,786 | 57,470 | 46,711 | 45,952 | 50,674 | 48,535 | 39,412 | 54,220 | 50,858 | 60,113 | 107,079 | 62,765 | 68,821 | 65,040 | 63,744 | 72,153 | 83,061 | 273,310 | 320,479 | 290,621 | 307,994 | 447,526 | 541,768 | 406,486 | 507,188 | 855,143 | 877,264 | 824,230 | 738,843 | 885,173 | 905,106 | 888,821 | 1,038,876 | 773,045 | 895,405 | 623,927 | 666,028 | 642,436 | 700,596 | 729,879 | 911,086 | 818,683 | 916,989 | 906,079 | 1,028,821 | 1,013,998 | 318,315 | 333,632 | 454,544 | 897,720 | 888,665 | 735,540 | 868,025 | 950,780 | 789,159 | 965,686 | 1,127,814 | 1,267,633 | 1,429,197 | 1,624,498 | 1,450,215 | 380,930 | 369,003 | 377,236 |
| 377,236 | 369,003 | 380,930 | 1,450,215 | 1,624,498 | 1,429,197 | 1,267,633 | 1,127,814 | 965,686 | 789,159 | 950,780 | 868,025 | 735,540 | 888,665 | 897,720 | 454,544 | 333,632 | 318,315 | 1,013,998 | 1,028,821 | 906,079 | 916,989 | 818,683 | 911,086 | 729,879 | 700,596 | 642,436 | 666,028 | 623,927 | 895,405 | 773,045 | 1,038,876 | 888,821 | 905,106 | 885,173 | 738,843 | 824,230 | 877,264 | 855,143 | 507,188 | 406,486 | 541,768 | 447,526 | 307,994 | 290,621 | 320,479 | 273,310 | 83,061 | 72,153 | 63,744 | 65,040 | 68,821 | 62,765 | 107,079 | 60,113 | 50,858 | 54,220 | 39,412 | 48,535 | 50,674 | 45,952 | 46,711 | 57,470 | 40,786 | 42,989 | 42,555 | 39,100 | 42,388 | 36,029 | 33,143 | 32,271 | 28,905 | 29,815 | 31,038 | 34,557 | 38,726 | 39,762 | 38,991 | 30,585 | 35,921 | 36,592 | 32,718 |
---|
Other Current Assets | 2,836 | 7,227 | 6,857 | 1,625 | 21,872 | 6,277 | 3,881 | 1,971 | 2,257 | 4,220 | 2,829 | 3,295 | 7,041 | 5,393 | 4,834 | 1,881 | 2,080 | 6,263 | 5,439 | 5,747 | 2,865 | 6,129 | 4,571 | 29,327 | 31,710 | 6,933 | 8,985 | 9,581 | 9,610 | 10,544 | 7,244 | 4,256 | 6,191 | 9,702 | 7,882 | 12,883 | 17,517 | 20,797 | 22,237 | 18,791 | 29,970 | 39,417 | 35,705 | 12,101 | 13,898 | 22,045 | 18,471 | 16,889 | 18,074 | 26,780 | 19,176 | 35,219 | 33,282 | 41,984 | 34,821 | 22,518 | 22,468 | 30,743 | 27,299 | 26,766 | 21,256 | 37,723 | 40,386 | 39,183 | 46,596 | 60,501 | 51,991 | 43,657 | 60,783 | 45,576 | 57,733 | 67,330 | 35,174 | 31,139 | 333,545 | 244,996 | 100,239 | 36,258 | 5,181 | 63,558 | 70,872 | 60,950 |
| 60,950 | 70,872 | 63,558 | 5,181 | 36,258 | 100,239 | 244,996 | 333,545 | 31,139 | 35,174 | 67,330 | 57,733 | 45,576 | 60,783 | 43,657 | 51,991 | 60,501 | 46,596 | 39,183 | 40,386 | 37,723 | 21,256 | 26,766 | 27,299 | 30,743 | 22,468 | 22,518 | 34,821 | 41,984 | 33,282 | 35,219 | 19,176 | 26,780 | 18,074 | 16,889 | 18,471 | 22,045 | 13,898 | 12,101 | 35,705 | 39,417 | 29,970 | 18,791 | 22,237 | 20,797 | 17,517 | 12,883 | 7,882 | 9,702 | 6,191 | 4,256 | 7,244 | 10,544 | 9,610 | 9,581 | 8,985 | 6,933 | 31,710 | 29,327 | 4,571 | 6,129 | 2,865 | 5,747 | 5,439 | 6,263 | 2,080 | 1,881 | 4,834 | 5,393 | 7,041 | 3,295 | 2,829 | 4,220 | 2,257 | 1,971 | 3,881 | 6,277 | 21,872 | 1,625 | 6,857 | 7,227 | 2,836 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,530,577 | 17,336,805 | 17,529,385 | 17,911,063 | 17,676,250 | 18,353,163 | 18,835,929 | 19,653,684 | 20,406,329 | 21,153,649 | 22,832,647 | 25,460,941 | 26,323,986 | 27,196,990 | 28,208,831 | 27,857,884 | 26,289,568 | 24,889,206 |
| 24,889,206 | 26,289,568 | 27,857,884 | 28,208,831 | 27,196,990 | 26,323,986 | 25,460,941 | 22,832,647 | 21,153,649 | 20,406,329 | 19,653,684 | 18,835,929 | 18,353,163 | 17,676,250 | 17,911,063 | 17,529,385 | 17,336,805 | 16,530,577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 1,465,113 | 1,399,182 | 1,393,242 | 810,344 | 806,352 | 803,859 | 803,306 | 804,198 | 831,257 | 840,196 | 1,009,444 | 1,022,499 | 1,045,549 | 1,071,006 | 1,072,355 | 1,081,695 | 1,083,259 | 1,079,684 | 1,078,368 | 1,072,128 | 1,272,975 | 1,262,798 | 1,260,050 | 1,183,992 | 1,197,258 | 1,223,245 | 1,326,483 | 1,394,332 | 1,375,391 | 1,372,294 | 1,353,617 | 1,359,066 | 1,403,774 | 1,283,844 | 1,486,161 | 3,718,678 | 3,723,142 | 3,820,709 | 3,804,744 | 3,808,639 | 3,824,336 | 3,846,716 | 3,918,605 | 3,923,263 | 3,890,476 | 4,066,763 | 4,082,822 | 4,142,892 | 4,154,213 | 4,183,970 | 4,262,762 | 4,577,099 | 4,628,930 | 4,715,194 | 5,499,994 | 5,613,205 | 5,581,625 | 6,273,597 | 6,259,664 | 6,275,836 | 6,339,182 | 6,338,362 | 6,364,090 | 6,373,731 | 6,448,418 | 6,919,538 | 6,973,415 | 7,401,699 | 7,899,726 | 8,145,833 | 8,410,122 | 8,724,945 | 8,876,167 | 9,060,309 | 9,121,014 | 9,257,213 | 9,256,665 | 8,976,272 | 8,858,715 | 0 | 0 | 0 |
| 0 | 0 | 0 | 8,858,715 | 8,976,272 | 9,256,665 | 9,257,213 | 9,121,014 | 9,060,309 | 8,876,167 | 8,724,945 | 8,410,122 | 8,145,833 | 7,899,726 | 7,401,699 | 6,973,415 | 6,919,538 | 6,448,418 | 6,373,731 | 6,364,090 | 6,338,362 | 6,339,182 | 6,275,836 | 6,259,664 | 6,273,597 | 5,581,625 | 5,613,205 | 5,499,994 | 4,715,194 | 4,628,930 | 4,577,099 | 4,262,762 | 4,183,970 | 4,154,213 | 4,142,892 | 4,082,822 | 4,066,763 | 3,890,476 | 3,923,263 | 3,918,605 | 3,846,716 | 3,824,336 | 3,808,639 | 3,804,744 | 3,820,709 | 3,723,142 | 3,718,678 | 1,486,161 | 1,283,844 | 1,403,774 | 1,359,066 | 1,353,617 | 1,372,294 | 1,375,391 | 1,394,332 | 1,326,483 | 1,223,245 | 1,197,258 | 1,183,992 | 1,260,050 | 1,262,798 | 1,272,975 | 1,072,128 | 1,078,368 | 1,079,684 | 1,083,259 | 1,081,695 | 1,072,355 | 1,071,006 | 1,045,549 | 1,022,499 | 1,009,444 | 840,196 | 831,257 | 804,198 | 803,306 | 803,859 | 806,352 | 810,344 | 1,393,242 | 1,399,182 | 1,465,113 |
---|
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 | 38,697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 380,161 | 380,161 | 545,299 | 576,090 | 576,090 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 729,237 | 729,237 | 729,237 |
| 729,237 | 729,237 | 729,237 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 723,216 | 576,090 | 576,090 | 545,299 | 380,161 | 380,161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,984,922 | 5,903,133 | 6,639,363 | 6,842,507 | 6,891,745 | 6,926,419 | 6,730,195 | 7,161,464 | 6,796,651 | 9,156,609 | 9,580,141 | 9,682,335 | 9,640,064 | 3,243,183 | 9,334,422 | 9,584,434 | 10,050,250 | 10,669,798 | 11,235,088 | 12,806,124 | 15,287,580 | 16,195,373 | 17,359,972 | 18,481,421 | 18,123,902 | 15,641,302 | 15,255,573 |
| 15,255,573 | 15,641,302 | 18,123,902 | 18,481,421 | 17,359,972 | 16,195,373 | 15,287,580 | 12,806,124 | 11,235,088 | 10,669,798 | 10,050,250 | 9,584,434 | 9,334,422 | 3,243,183 | 9,640,064 | 9,682,335 | 9,580,141 | 9,156,609 | 6,796,651 | 7,161,464 | 6,730,195 | 6,926,419 | 6,891,745 | 6,842,507 | 6,639,363 | 5,903,133 | 6,984,922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,699 | 7,009 | 6,311 | 5,605 | 4,928 | 4,235 | 3,534 | 2,854 | 2,144 | 1,449 | 746 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 390,551 | 390,990 | 555,938 | 585,707 | 588,076 | 734,362 | 734,042 | 736,849 | 736,007 | 736,285 | 736,278 | 736,075 | 736,241 | 738,414 | 738,783 | 738,455 | 738,511 | 737,894 | 737,421 | 736,453 | 735,278 | 734,174 | 733,037 | 734,423 | 733,557 | 735,101 | 12,864 | 12,931 | 11,747 | 10,431 | 9,160 | 8,031 | 7,305 | 11,351 | 11,471 | 11,302 | 10,506 | 9,979 | 9,694 | 12,543 | 15,154 | 14,330 | 13,691 | 13,265 | 15,684 | 21,436 | 20,567 |
| 20,567 | 21,436 | 15,684 | 13,265 | 13,691 | 14,330 | 15,154 | 12,543 | 9,694 | 9,979 | 10,506 | 11,302 | 11,471 | 11,351 | 7,305 | 8,031 | 9,160 | 10,431 | 11,747 | 12,931 | 12,864 | 735,101 | 733,557 | 734,423 | 733,037 | 734,174 | 735,278 | 736,453 | 737,421 | 737,894 | 738,511 | 738,455 | 738,783 | 738,414 | 736,241 | 736,075 | 736,278 | 736,285 | 736,007 | 736,849 | 734,042 | 734,362 | 588,076 | 585,707 | 555,938 | 390,990 | 390,551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 746 | 1,449 | 2,144 | 2,854 | 3,534 | 4,235 | 4,928 | 5,605 | 6,311 | 7,009 | 7,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,917 | 33,094 | 33,025 | 43,565 | 5,730,316 | 62,912 | 34,097 | 46,662 | 45,721 | 33,578 | 80,435 | 61,347 | 64,533 | 53,841 | 52,796 | 68,767 | 1,069,664 | 66,584 |
| 66,584 | 1,069,664 | 68,767 | 52,796 | 53,841 | 64,533 | 61,347 | 80,435 | 33,578 | 45,721 | 46,662 | 34,097 | 62,912 | 5,730,316 | 43,565 | 33,025 | 33,094 | 42,917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 825,091 | 713,496 | 698,913 | 200,563 | 215,478 | 240,304 | 223,035 | 219,517 | 230,226 | 254,540 | 260,148 | 261,136 | 274,737 | 427,306 | 423,656 | 630,953 | 624,827 | 626,394 | 628,656 | 605,704 | 581,358 | 567,470 | 543,555 | 444,288 | 401,193 | 591,084 | 558,706 | 564,248 | 558,362 | 580,743 | 540,549 | 485,205 | 524,391 | 683,597 | 687,095 | 1,938,509 | 1,937,931 | 2,474,690 | 2,245,678 | 2,543,153 | 3,019,879 | 3,234,705 | 3,036,763 | 3,480,896 | 3,501,432 | 4,101,744 | 3,942,409 | 4,147,018 | 4,072,194 | 4,323,959 | 4,358,386 | 4,368,934 | 4,562,676 | 5,181,151 | 5,628,956 | 5,257,958 | 5,111,357 | 6,296,132 | 6,328,063 | 6,078,846 | 6,108,451 | 6,388,264 | 6,430,379 | 6,171,895 | 8,151,931 | 8,813,275 | 9,288,451 | 9,258,187 | 9,363,433 | 9,891,717 | 10,317,781 | 10,440,998 | 11,009,618 | 11,879,589 | 12,701,788 | 13,170,092 | 13,160,873 | 13,571,986 | 13,198,063 | 12,713,080 | 12,125,302 | 12,323,538 |
| 12,323,538 | 12,125,302 | 12,713,080 | 13,198,063 | 13,571,986 | 13,160,873 | 13,170,092 | 12,701,788 | 11,879,589 | 11,009,618 | 10,440,998 | 10,317,781 | 9,891,717 | 9,363,433 | 9,258,187 | 9,288,451 | 8,813,275 | 8,151,931 | 6,171,895 | 6,430,379 | 6,388,264 | 6,108,451 | 6,078,846 | 6,328,063 | 6,296,132 | 5,111,357 | 5,257,958 | 5,628,956 | 5,181,151 | 4,562,676 | 4,368,934 | 4,358,386 | 4,323,959 | 4,072,194 | 4,147,018 | 3,942,409 | 4,101,744 | 3,501,432 | 3,480,896 | 3,036,763 | 3,234,705 | 3,019,879 | 2,543,153 | 2,245,678 | 2,474,690 | 1,937,931 | 1,938,509 | 687,095 | 683,597 | 524,391 | 485,205 | 540,549 | 580,743 | 558,362 | 564,248 | 558,706 | 591,084 | 401,193 | 444,288 | 543,555 | 567,470 | 581,358 | 605,704 | 628,656 | 626,394 | 624,827 | 630,953 | 423,656 | 427,306 | 274,737 | 261,136 | 260,148 | 254,540 | 230,226 | 219,517 | 223,035 | 240,304 | 215,478 | 200,563 | 698,913 | 713,496 | 825,091 |
---|
> Total Current Liabilities | 450,759 | 251,892 | 263,150 | 135,218 | 159,535 | 193,692 | 185,401 | 191,789 | 211,718 | 244,582 | 250,984 | 248,916 | 252,745 | 382,416 | 373,550 | 415,191 | 414,100 | 413,747 | 421,462 | 510,501 | 480,992 | 475,971 | 457,307 | 411,871 | 394,805 | 510,143 | 479,763 | 487,115 | 484,958 | 511,133 | 464,621 | 411,392 | 430,254 | 538,839 | 545,533 | 1,627,212 | 1,637,312 | 1,823,687 | 1,584,149 | 1,826,026 | 1,861,338 | 2,001,375 | 1,709,100 | 2,067,735 | 2,150,048 | 2,616,526 | 2,548,888 | 2,847,944 | 2,836,156 | 2,724,521 | 2,876,376 | 2,863,499 | 3,130,308 | 3,485,402 | 3,738,208 | 3,290,722 | 3,449,320 | 3,708,800 | 3,714,695 | 3,533,749 | 3,769,419 | 4,249,190 | 4,270,930 | 4,002,963 | 4,856,169 | 5,277,892 | 5,733,638 | 5,359,016 | 5,305,381 | 5,334,073 | 5,233,469 | 5,304,900 | 5,559,301 | 6,424,611 | 7,160,899 | 7,374,382 | 7,064,981 | 7,962,795 | 7,715,786 | 7,010,837 | 6,841,519 | 7,532,631 |
| 7,532,631 | 6,841,519 | 7,010,837 | 7,715,786 | 7,962,795 | 7,064,981 | 7,374,382 | 7,160,899 | 6,424,611 | 5,559,301 | 5,304,900 | 5,233,469 | 5,334,073 | 5,305,381 | 5,359,016 | 5,733,638 | 5,277,892 | 4,856,169 | 4,002,963 | 4,270,930 | 4,249,190 | 3,769,419 | 3,533,749 | 3,714,695 | 3,708,800 | 3,449,320 | 3,290,722 | 3,738,208 | 3,485,402 | 3,130,308 | 2,863,499 | 2,876,376 | 2,724,521 | 2,836,156 | 2,847,944 | 2,548,888 | 2,616,526 | 2,150,048 | 2,067,735 | 1,709,100 | 2,001,375 | 1,861,338 | 1,826,026 | 1,584,149 | 1,823,687 | 1,637,312 | 1,627,212 | 545,533 | 538,839 | 430,254 | 411,392 | 464,621 | 511,133 | 484,958 | 487,115 | 479,763 | 510,143 | 394,805 | 411,871 | 457,307 | 475,971 | 480,992 | 510,501 | 421,462 | 413,747 | 414,100 | 415,191 | 373,550 | 382,416 | 252,745 | 248,916 | 250,984 | 244,582 | 211,718 | 191,789 | 185,401 | 193,692 | 159,535 | 135,218 | 263,150 | 251,892 | 450,759 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,585,848 | 3,603,945 | 4,787,487 | 654,793 | 721,798 | 709,304 | 696,714 | 745,724 | 743,114 | 3,778,924 | 4,316,545 | 4,689,631 | 4,224,981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,224,981 | 4,689,631 | 4,316,545 | 3,778,924 | 743,114 | 745,724 | 696,714 | 709,304 | 721,798 | 654,793 | 4,787,487 | 3,603,945 | 3,585,848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,585,848 | 3,603,945 | 4,787,487 | 654,793 | 721,798 | 709,304 | 696,714 | 745,724 | 743,114 | 3,778,924 | 4,316,545 | 4,689,631 | 4,224,981 | 1,979,354 | 4,261,256 | 4,114,431 | 4,131,613 | 4,396,909 | 5,006,224 | 5,296,572 | 5,516,686 | 5,278,755 | 6,244,494 | 6,233,955 | 5,449,666 | 5,318,723 | 4,669,171 |
| 4,669,171 | 5,318,723 | 5,449,666 | 6,233,955 | 6,244,494 | 5,278,755 | 5,516,686 | 5,296,572 | 5,006,224 | 4,396,909 | 4,131,613 | 4,114,431 | 4,261,256 | 1,979,354 | 4,224,981 | 4,689,631 | 4,316,545 | 3,778,924 | 743,114 | 745,724 | 696,714 | 709,304 | 721,798 | 654,793 | 4,787,487 | 3,603,945 | 3,585,848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 49,033 | 55,784 | 58,211 | 43,863 | 39,014 | 38,798 | 46,475 | 43,876 | 45,672 | 43,264 | 47,127 | 49,245 | 38,472 | 41,220 | 64,060 | 52,372 | 55,044 | 51,616 | 56,363 | 56,990 | 55,551 | 54,240 | 57,359 | 57,744 | 47,683 | 54,517 | 60,297 | 61,194 | 60,316 | 58,767 | 72,179 | 62,084 | 68,170 | 67,960 | 77,662 | 184,226 | 193,616 | 196,791 | 213,080 | 238,379 | 225,527 | 220,012 | 241,917 | 233,303 | 242,974 | 224,128 | 247,346 | 257,928 | 241,877 | 230,146 | 255,969 | 269,909 | 272,368 | 256,263 | 291,819 | 287,071 | 283,819 | 275,021 | 311,612 | 308,783 | 310,449 | 303,360 | 332,692 | 311,117 | 319,578 | 310,476 | 331,997 | 342,150 | 339,694 | 260,545 | 314,387 | 335,024 | 314,515 | 352,076 | 384,919 | 398,334 | 413,377 | 445,998 | 419,141 | 444,300 | 431,088 | 436,422 |
| 436,422 | 431,088 | 444,300 | 419,141 | 445,998 | 413,377 | 398,334 | 384,919 | 352,076 | 314,515 | 335,024 | 314,387 | 260,545 | 339,694 | 342,150 | 331,997 | 310,476 | 319,578 | 311,117 | 332,692 | 303,360 | 310,449 | 308,783 | 311,612 | 275,021 | 283,819 | 287,071 | 291,819 | 256,263 | 272,368 | 269,909 | 255,969 | 230,146 | 241,877 | 257,928 | 247,346 | 224,128 | 242,974 | 233,303 | 241,917 | 220,012 | 225,527 | 238,379 | 213,080 | 196,791 | 193,616 | 184,226 | 77,662 | 67,960 | 68,170 | 62,084 | 72,179 | 58,767 | 60,316 | 61,194 | 60,297 | 54,517 | 47,683 | 57,744 | 57,359 | 54,240 | 55,551 | 56,990 | 56,363 | 51,616 | 55,044 | 52,372 | 64,060 | 41,220 | 38,472 | 49,245 | 47,127 | 43,264 | 45,672 | 43,876 | 46,475 | 38,798 | 39,014 | 43,863 | 58,211 | 55,784 | 49,033 |
---|
Other Current Liabilities | 195,353 | 74,302 | 67,117 | 10,037 | 23,672 | 23,969 | 21,486 | 26,599 | 32,284 | 29,916 | 24,057 | 38,810 | 55,353 | 156,688 | 145,153 | 155,379 | 166,005 | 150,128 | 129,329 | 135,746 | 146,251 | 127,945 | 133,634 | 124,192 | 120,248 | 113,184 | 116,545 | 133,292 | 94,230 | 82,170 | 92,461 | 105,196 | 129,026 | 119,513 | 117,389 | 307,577 | 321,008 | 314,606 | 279,252 | 376,211 | 384,953 | 303,801 | 344,149 | 409,923 | 455,895 | 396,539 | 347,352 | 402,081 | 470,408 | 415,669 | 384,534 | 412,247 | 513,607 | 398,892 | 430,676 | 449,895 | 519,520 | 402,188 | 420,225 | 441,034 | 533,380 | 168,509 | 239,399 | 258,216 | 60,410 | 60,772 | 50,327 | 532,298 | 594,707 | 568,206 | 544,089 | 562,660 | 588,088 | 810,035 | 1,203,232 | 1,051,412 | 1,018,186 | 891,950 | 693,141 | 104,587 | 99,458 | 1,458,426 |
| 1,458,426 | 99,458 | 104,587 | 693,141 | 891,950 | 1,018,186 | 1,051,412 | 1,203,232 | 810,035 | 588,088 | 562,660 | 544,089 | 568,206 | 594,707 | 532,298 | 50,327 | 60,772 | 60,410 | 258,216 | 239,399 | 168,509 | 533,380 | 441,034 | 420,225 | 402,188 | 519,520 | 449,895 | 430,676 | 398,892 | 513,607 | 412,247 | 384,534 | 415,669 | 470,408 | 402,081 | 347,352 | 396,539 | 455,895 | 409,923 | 344,149 | 303,801 | 384,953 | 376,211 | 279,252 | 314,606 | 321,008 | 307,577 | 117,389 | 119,513 | 129,026 | 105,196 | 92,461 | 82,170 | 94,230 | 133,292 | 116,545 | 113,184 | 120,248 | 124,192 | 133,634 | 127,945 | 146,251 | 135,746 | 129,329 | 150,128 | 166,005 | 155,379 | 145,153 | 156,688 | 55,353 | 38,810 | 24,057 | 29,916 | 32,284 | 26,599 | 21,486 | 23,969 | 23,672 | 10,037 | 67,117 | 74,302 | 195,353 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,295,763 | 3,535,383 | 3,554,813 | 3,899,171 | 4,058,052 | 4,557,644 | 5,084,312 | 5,136,099 | 5,450,317 | 5,454,978 | 5,540,889 | 5,795,710 | 6,095,892 | 5,609,191 | 5,482,277 | 5,702,243 | 5,283,783 | 4,790,907 |
| 4,790,907 | 5,283,783 | 5,702,243 | 5,482,277 | 5,609,191 | 6,095,892 | 5,795,710 | 5,540,889 | 5,454,978 | 5,450,317 | 5,136,099 | 5,084,312 | 4,557,644 | 4,058,052 | 3,899,171 | 3,554,813 | 3,535,383 | 3,295,763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,585,848 | -3,603,945 | -4,787,487 | -654,793 | -721,798 | -709,304 | -696,714 | -745,724 | -743,114 | -3,687,491 | -4,224,315 | -4,596,833 | -4,132,984 | 340,272 | 334,299 | 328,261 | 322,172 | 315,770 | 309,883 | 297,256 | 289,718 | 287,694 | 33,895 | 30,737 | 30,719 | 32,321 | 71,064 |
| 71,064 | 32,321 | 30,719 | 30,737 | 33,895 | 287,694 | 289,718 | 297,256 | 309,883 | 315,770 | 322,172 | 328,261 | 334,299 | 340,272 | -4,132,984 | -4,596,833 | -4,224,315 | -3,687,491 | -743,114 | -745,724 | -696,714 | -709,304 | -721,798 | -654,793 | -4,787,487 | -3,603,945 | -3,585,848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,473 | 10,185 | 34,753 | 34,261 | 39,754 | 48,298 | 57,875 | 78,432 | 71,346 | 72,752 | 68,436 | 67,188 | 45,278 | 40,938 | 40,644 | 39,309 | 39,621 | 39,816 |
| 39,816 | 39,621 | 39,309 | 40,644 | 40,938 | 45,278 | 67,188 | 68,436 | 72,752 | 71,346 | 78,432 | 57,875 | 48,298 | 39,754 | 34,261 | 34,753 | 10,185 | 8,473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 839,777 | 1,018,075 | 1,014,451 | 1,145,491 | 1,154,140 | 1,134,931 | 1,153,334 | 1,167,483 | 1,184,125 | 1,167,459 | 1,184,935 | 1,205,673 | 1,225,047 | 1,201,125 | 1,234,532 | 1,228,088 | 1,250,720 | 1,227,283 | 1,258,272 | 1,290,857 | 1,333,641 | 1,290,721 | 1,335,464 | 1,380,903 | 1,454,395 | 1,392,467 | 1,441,950 | 1,476,324 | 1,508,307 | 1,434,846 | 1,496,088 | 1,543,931 | 1,556,317 | 1,424,840 | 1,495,515 | 3,104,668 | 3,249,759 | 3,204,504 | 3,726,453 | 3,698,960 | 3,808,800 | 3,661,709 | 4,175,540 | 4,283,805 | 4,518,014 | 4,542,203 | 4,640,914 | 4,856,417 | 5,091,046 | 4,870,629 | 5,074,589 | 5,291,954 | 5,546,326 | 5,584,047 | 6,462,330 | 6,799,704 | 6,415,361 | 6,403,196 | 6,809,012 | 7,013,394 | 7,147,382 | 6,742,845 | 7,142,531 | 7,107,326 | 7,754,069 | 7,573,857 | 7,598,752 | 7,788,586 | 7,512,569 | 7,442,296 | 7,670,434 | 8,170,654 | 8,770,676 | 8,907,698 | 10,249,258 | 12,184,265 | 13,151,878 | 13,358,671 | 14,447,141 | 14,391,543 | 13,362,050 | 12,083,120 |
| 12,083,120 | 13,362,050 | 14,391,543 | 14,447,141 | 13,358,671 | 13,151,878 | 12,184,265 | 10,249,258 | 8,907,698 | 8,770,676 | 8,170,654 | 7,670,434 | 7,442,296 | 7,512,569 | 7,788,586 | 7,598,752 | 7,573,857 | 7,754,069 | 7,107,326 | 7,142,531 | 6,742,845 | 7,147,382 | 7,013,394 | 6,809,012 | 6,403,196 | 6,415,361 | 6,799,704 | 6,462,330 | 5,584,047 | 5,546,326 | 5,291,954 | 5,074,589 | 4,870,629 | 5,091,046 | 4,856,417 | 4,640,914 | 4,542,203 | 4,518,014 | 4,283,805 | 4,175,540 | 3,661,709 | 3,808,800 | 3,698,960 | 3,726,453 | 3,204,504 | 3,249,759 | 3,104,668 | 1,495,515 | 1,424,840 | 1,556,317 | 1,543,931 | 1,496,088 | 1,434,846 | 1,508,307 | 1,476,324 | 1,441,950 | 1,392,467 | 1,454,395 | 1,380,903 | 1,335,464 | 1,290,721 | 1,333,641 | 1,290,857 | 1,258,272 | 1,227,283 | 1,250,720 | 1,228,088 | 1,234,532 | 1,201,125 | 1,225,047 | 1,205,673 | 1,184,935 | 1,167,459 | 1,184,125 | 1,167,483 | 1,153,334 | 1,134,931 | 1,154,140 | 1,145,491 | 1,014,451 | 1,018,075 | 839,777 |
---|
Common Stock | 479,528 | 570,308 | 570,308 | 570,308 | 571,104 | 572,260 | 578,260 | 578,322 | 583,363 | 585,008 | 585,058 | 587,744 | 592,744 | 595,746 | 600,749 | 602,826 | 602,826 | 609,605 | 610,806 | 613,275 | 614,940 | 634,785 | 637,212 | 642,414 | 644,149 | 688,772 | 700,562 | 703,747 | 704,728 | 707,032 | 707,032 | 711,514 | 712,084 | 716,812 | 717,749 | 1,048,097 | 1,048,097 | 1,048,097 | 1,048,097 | 1,048,097 | 1,048,097 | 1,048,097 | 1,257,717 | 3,075,487 | 1,257,717 | 1,257,717 | 1,257,717 | 1,257,717 | 1,257,717 | 1,257,717 | 1,257,717 | 1,260,848 | 1,260,848 | 1,260,848 | 1,260,848 | 1,316,364 | 1,316,364 | 1,316,364 | 1,316,364 | 1,319,693 | 1,319,693 | 1,319,693 | 1,319,693 | 1,319,937 | 1,319,937 | 1,319,937 | 1,319,937 | 1,326,462 | 1,326,462 | 1,326,462 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,601 | 1,357,601 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1,357,601 | 1,357,601 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,587 | 1,357,587 | 1,326,462 | 1,326,462 | 1,326,462 | 1,319,937 | 1,319,937 | 1,319,937 | 1,319,937 | 1,319,693 | 1,319,693 | 1,319,693 | 1,319,693 | 1,316,364 | 1,316,364 | 1,316,364 | 1,316,364 | 1,260,848 | 1,260,848 | 1,260,848 | 1,260,848 | 1,257,717 | 1,257,717 | 1,257,717 | 1,257,717 | 1,257,717 | 1,257,717 | 1,257,717 | 3,075,487 | 1,257,717 | 1,048,097 | 1,048,097 | 1,048,097 | 1,048,097 | 1,048,097 | 1,048,097 | 1,048,097 | 717,749 | 716,812 | 712,084 | 711,514 | 707,032 | 707,032 | 704,728 | 703,747 | 700,562 | 688,772 | 644,149 | 642,414 | 637,212 | 634,785 | 614,940 | 613,275 | 610,806 | 609,605 | 602,826 | 602,826 | 600,749 | 595,746 | 592,744 | 587,744 | 585,058 | 585,008 | 583,363 | 578,322 | 578,260 | 572,260 | 571,104 | 570,308 | 570,308 | 570,308 | 479,528 |
---|
Retained Earnings | 8,558 | 10,035 | 8,229 | 41,432 | 54,390 | 25,975 | 44,065 | 62,491 | 77,159 | 60,433 | 74,685 | 86,557 | 117,629 | 87,703 | 118,618 | 112,174 | 126,671 | 103,233 | 132,510 | 161,792 | 180,438 | 133,543 | 172,045 | 215,402 | 235,346 | 159,270 | 204,930 | 238,127 | 267,344 | 193,884 | 249,748 | 296,906 | 303,619 | 172,143 | 241,692 | 238,749 | 294,956 | 174,407 | 316,476 | 434,853 | 536,927 | 362,811 | 599,488 | 737,054 | 894,496 | 708,849 | 846,060 | 1,024,761 | 1,203,254 | 950,133 | 1,151,315 | 1,387,002 | 1,531,908 | 1,239,407 | 1,466,272 | 1,674,021 | 1,823,682 | 1,558,505 | 1,857,506 | 2,084,896 | 2,280,120 | 2,007,597 | 2,229,469 | 2,342,017 | 2,305,329 | 1,941,877 | 2,319,724 | 2,614,084 | 2,822,704 | 2,176,049 | 2,212,528 | 2,598,522 | 2,775,722 | 2,511,814 | 3,166,021 | 3,878,476 | 4,333,186 | 4,010,163 | 4,421,202 | 4,525,832 | 4,698,047 | 4,141,374 |
| 4,141,374 | 4,698,047 | 4,525,832 | 4,421,202 | 4,010,163 | 4,333,186 | 3,878,476 | 3,166,021 | 2,511,814 | 2,775,722 | 2,598,522 | 2,212,528 | 2,176,049 | 2,822,704 | 2,614,084 | 2,319,724 | 1,941,877 | 2,305,329 | 2,342,017 | 2,229,469 | 2,007,597 | 2,280,120 | 2,084,896 | 1,857,506 | 1,558,505 | 1,823,682 | 1,674,021 | 1,466,272 | 1,239,407 | 1,531,908 | 1,387,002 | 1,151,315 | 950,133 | 1,203,254 | 1,024,761 | 846,060 | 708,849 | 894,496 | 737,054 | 599,488 | 362,811 | 536,927 | 434,853 | 316,476 | 174,407 | 294,956 | 238,749 | 241,692 | 172,143 | 303,619 | 296,906 | 249,748 | 193,884 | 267,344 | 238,127 | 204,930 | 159,270 | 235,346 | 215,402 | 172,045 | 133,543 | 180,438 | 161,792 | 132,510 | 103,233 | 126,671 | 112,174 | 118,618 | 87,703 | 117,629 | 86,557 | 74,685 | 60,433 | 77,159 | 62,491 | 44,065 | 25,975 | 54,390 | 41,432 | 8,229 | 10,035 | 8,558 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | -89,360 | -87,111 | -89,360 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,463,726 | 929,722 | 1,182,734 | 1,289,549 | 1,231,636 | 1,170,400 | 1,038,386 | 1,216,200 | 1,066,013 | 1,602,995 | 1,786,235 | 1,433,283 | 1,409,715 | 925,078 | 1,501,459 | 1,382,182 | 1,496,408 | 1,919,229 | 2,320,160 | 3,007,512 | 4,230,065 | 4,742,968 | 5,272,347 | 5,949,778 | 0 | 0 | 0 |
| 0 | 0 | 0 | 5,949,778 | 5,272,347 | 4,742,968 | 4,230,065 | 3,007,512 | 2,320,160 | 1,919,229 | 1,496,408 | 1,382,182 | 1,501,459 | 925,078 | 1,409,715 | 1,433,283 | 1,786,235 | 1,602,995 | 1,066,013 | 1,216,200 | 1,038,386 | 1,170,400 | 1,231,636 | 1,289,549 | 1,182,734 | 929,722 | 1,463,726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|