> Total Assets | 98,299,640 | 105,839,367 | 96,577,065 | 92,473,550 | 98,714,245 | 97,204,855 | 93,341,200 | 84,509,243 | 88,999,858 | 92,330,010 | 84,470,775 | 93,504,569 | 87,807,808 | 94,707,278 | 122,719,860 | 128,713,105 | 126,152,797 | 127,319,744 | 127,300,893 | 123,621,808 | 130,921,192 | 124,744,607 | 135,011,158 | 124,282,591 | 120,549,887 | 123,238,050 | 129,699,745 | 125,593,380 | 123,068,019 | 124,543,572 | 122,001,248 | 122,752,830 | 111,015,211 | 116,623,621 | 113,577,240 | 111,540,692 | 110,114,633 | 112,504,561 | 109,833,815 | 85,459,436 | 95,650,355 | 91,843,225 | 99,095,873 | 96,595,689 | 99,798,476 | 100,314,695 |
| 100,314,695 | 99,798,476 | 96,595,689 | 99,095,873 | 91,843,225 | 95,650,355 | 85,459,436 | 109,833,815 | 112,504,561 | 110,114,633 | 111,540,692 | 113,577,240 | 116,623,621 | 111,015,211 | 122,752,830 | 122,001,248 | 124,543,572 | 123,068,019 | 125,593,380 | 129,699,745 | 123,238,050 | 120,549,887 | 124,282,591 | 135,011,158 | 124,744,607 | 130,921,192 | 123,621,808 | 127,300,893 | 127,319,744 | 126,152,797 | 128,713,105 | 122,719,860 | 94,707,278 | 87,807,808 | 93,504,569 | 84,470,775 | 92,330,010 | 88,999,858 | 84,509,243 | 93,341,200 | 97,204,855 | 98,714,245 | 92,473,550 | 96,577,065 | 105,839,367 | 98,299,640 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71,151,907 | 70,140,727 | 69,103,576 | 75,671,910 | 70,174,285 | 82,062,615 | 71,107,117 | 66,834,578 | 71,486,241 | 77,458,869 | 72,103,480 | 69,569,703 | 71,763,223 | 70,165,684 | 72,349,900 | 60,524,950 | 68,132,471 | 64,685,939 | 61,293,243 | 59,708,845 | 62,479,299 | 59,919,340 | 43,038,670 | 52,336,778 | 47,037,277 | 53,425,978 | 52,238,859 | 55,490,158 | 55,004,684 |
| 55,004,684 | 55,490,158 | 52,238,859 | 53,425,978 | 47,037,277 | 52,336,778 | 43,038,670 | 59,919,340 | 62,479,299 | 59,708,845 | 61,293,243 | 64,685,939 | 68,132,471 | 60,524,950 | 72,349,900 | 70,165,684 | 71,763,223 | 69,569,703 | 72,103,480 | 77,458,869 | 71,486,241 | 66,834,578 | 71,107,117 | 82,062,615 | 70,174,285 | 75,671,910 | 69,103,576 | 70,140,727 | 71,151,907 | 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 | 32,394,435 | 17,187,255 | 8,821,280 | 11,546,230 | 1,342,969 | 16,037,730 | 16,117,564 | 6,763,487 | 12,033,073 | 14,266,304 | 23,363,530 | 30,612,580 | 37,928,035 | 36,886,729 | 39,170,677 | 24,649,921 | 16,766,228 | 15,060,411 | 24,486,129 | 0 | 0 | 0 | 11,267,125 | 12,429,264 | 10,048,938 | 10,046,356 | 19,536,465 | 16,498,652 | 0 |
| 0 | 16,498,652 | 19,536,465 | 10,046,356 | 10,048,938 | 12,429,264 | 11,267,125 | 0 | 0 | 0 | 24,486,129 | 15,060,411 | 16,766,228 | 24,649,921 | 39,170,677 | 36,886,729 | 37,928,035 | 30,612,580 | 23,363,530 | 14,266,304 | 12,033,073 | 6,763,487 | 16,117,564 | 16,037,730 | 1,342,969 | 11,546,230 | 8,821,280 | 17,187,255 | 32,394,435 | 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 | 21,000 | 21,000 | 2,181,623 | 36,000 | 51,000 | 66,000 | 81,000 | 36,001 | 51,000 | 66,000 | 81,000 | 0 | 0 | 1,166,000 | 1,160,000 | 1,160,378 | 8,160,378 | 7,060,378 | 7,060,378 | 7,000,000 | 5,000,000 | 5,000,000 | 0 | 2,000,000 | 7,000,000 | 7,000,000 | 2,117,982 | 5,125,805 | 0 |
| 0 | 5,125,805 | 2,117,982 | 7,000,000 | 7,000,000 | 2,000,000 | 0 | 5,000,000 | 5,000,000 | 7,000,000 | 7,060,378 | 7,060,378 | 8,160,378 | 1,160,378 | 1,160,000 | 1,166,000 | 0 | 0 | 81,000 | 66,000 | 51,000 | 36,001 | 81,000 | 66,000 | 51,000 | 36,000 | 2,181,623 | 21,000 | 21,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 12,190,298 | 15,926,354 | 11,777,985 | 11,205,820 | 10,782,928 | 12,446,019 | 11,582,981 | 10,603,638 | 11,610,301 | 11,813,616 | 6,642,396 | 16,522,716 | 11,649,269 | 13,671,664 | 11,036,857 | 20,845,412 | 11,980,978 | 11,641,754 | 13,959,556 | 18,749,548 | 13,971,476 | 23,854,656 | 18,942,591 | 17,644,721 | 14,365,303 | 18,827,556 | 19,455,451 | 18,893,177 | 13,080,734 | 8,759,872 | 8,612,036 | 11,418,447 | 10,334,326 | 7,809,940 | 9,806,389 | 10,551,131 | 9,180,183 | 11,320,133 | 11,242,846 | 11,134,353 | 17,350,498 | 9,402,342 | 11,747,699 | 10,825,197 | 8,901,816 | 0 |
| 0 | 8,901,816 | 10,825,197 | 11,747,699 | 9,402,342 | 17,350,498 | 11,134,353 | 11,242,846 | 11,320,133 | 9,180,183 | 10,551,131 | 9,806,389 | 7,809,940 | 10,334,326 | 11,418,447 | 8,612,036 | 8,759,872 | 13,080,734 | 18,893,177 | 19,455,451 | 18,827,556 | 14,365,303 | 17,644,721 | 18,942,591 | 23,854,656 | 13,971,476 | 18,749,548 | 13,959,556 | 11,641,754 | 11,980,978 | 20,845,412 | 11,036,857 | 13,671,664 | 11,649,269 | 16,522,716 | 6,642,396 | 11,813,616 | 11,610,301 | 10,603,638 | 11,582,981 | 12,446,019 | 10,782,928 | 11,205,820 | 11,777,985 | 15,926,354 | 12,190,298 |
---|
Other Current Assets | 1,074,472 | 1,083,994 | 1,174,751 | 117,865 | 278,836 | 0 | 0 | 0 | 1,900,018 | 2,410,488 | 2,820,086 | 3,442,468 | 3,933,531 | 4,713,673 | 3,307,118 | 6,176,854 | 5,250,673 | 3,760,806 | 6,368,709 | 15,273,908 | 9,646,630 | 7,822,001 | 7,468,030 | 5,866,308 | 9,673,028 | 6,106,909 | 3,631,794 | 2,173,682 | 2,786,688 | 891,404 | 1,068,437 | 0 | 0 | 0 | 1,100,000 | 0 | 0 | 0 | 0 | 1 | -2,965,502 | -2,955,462 | 0 | -1 | 0 | 0 |
| 0 | 0 | -1 | 0 | -2,955,462 | -2,965,502 | 1 | 0 | 0 | 0 | 0 | 1,100,000 | 0 | 0 | 0 | 1,068,437 | 891,404 | 2,786,688 | 2,173,682 | 3,631,794 | 6,106,909 | 9,673,028 | 5,866,308 | 7,468,030 | 7,822,001 | 9,646,630 | 15,273,908 | 6,368,709 | 3,760,806 | 5,250,673 | 6,176,854 | 3,307,118 | 4,713,673 | 3,933,531 | 3,442,468 | 2,820,086 | 2,410,488 | 1,900,018 | 0 | 0 | 0 | 278,836 | 117,865 | 1,174,751 | 1,083,994 | 1,074,472 |
---|
> 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 | 42,420,766 | 43,313,577 | 44,805,947 | 45,669,895 | 44,356,830 | 44,308,318 | 45,310,010 |
| 45,310,010 | 44,308,318 | 44,356,830 | 45,669,895 | 44,805,947 | 43,313,577 | 42,420,766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 34,583,317 | 34,214,787 | 33,891,716 | 34,522,259 | 34,303,162 | 34,175,190 | 34,155,174 | 33,706,066 | 33,345,854 | 33,191,147 | 34,350,729 | 36,105,387 | 37,155,348 | 38,299,410 | 40,371,351 | 38,083,753 | 39,535,598 | 41,863,834 | 42,402,496 | 41,297,641 | 41,775,956 | 40,777,566 | 40,329,488 | 41,005,065 | 40,636,339 | 40,273,958 | 40,590,063 | 40,278,424 | 40,361,812 | 40,345,921 | 40,314,141 | 39,090,539 | 38,702,643 | 38,433,945 | 38,605,295 | 38,365,804 | 38,186,815 | 37,852,319 | 37,521,555 | 30,149,787 | 31,261,828 | 32,268,545 | 32,699,747 | 32,581,430 | 32,614,692 | 0 |
| 0 | 32,614,692 | 32,581,430 | 32,699,747 | 32,268,545 | 31,261,828 | 30,149,787 | 37,521,555 | 37,852,319 | 38,186,815 | 38,365,804 | 38,605,295 | 38,433,945 | 38,702,643 | 39,090,539 | 40,314,141 | 40,345,921 | 40,361,812 | 40,278,424 | 40,590,063 | 40,273,958 | 40,636,339 | 41,005,065 | 40,329,488 | 40,777,566 | 41,775,956 | 41,297,641 | 42,402,496 | 41,863,834 | 39,535,598 | 38,083,753 | 40,371,351 | 38,299,410 | 37,155,348 | 36,105,387 | 34,350,729 | 33,191,147 | 33,345,854 | 33,706,066 | 34,155,174 | 34,175,190 | 34,303,162 | 34,522,259 | 33,891,716 | 34,214,787 | 34,583,317 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,605,317 | 5,712,655 | 5,635,993 | 5,751,858 | 6,049,967 | 6,145,305 | 6,240,982 | 7,041,320 | 6,756,381 | 6,407,319 | 5,376,457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,376,457 | 6,407,319 | 6,756,381 | 7,041,320 | 6,240,982 | 6,145,305 | 6,049,967 | 5,751,858 | 5,635,993 | 5,712,655 | 5,605,317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 2,318,860 | 1,566,202 | 1,551,421 | 1,539,441 | 1,515,982 | 1,492,523 | 1,952,577 | 1,455,604 | 1,448,023 | 1,441,658 | 1,435,293 | 1,428,928 | 1,423,963 | 1,405,998 | 1,401,033 | 1,582,897 | 1,574,174 | 1,705,648 | 1,694,266 | 1,515,780 | 1,991,098 | 1,386,322 | 2,019,868 | 1,265,682 | 1,251,396 | 1,237,109 | 1,833,014 | 1,402,979 | 1,374,804 | 1,346,628 | 858,553 | 830,378 | 1,605,495 | 1,157,768 | 1,128,259 | 950,146 | 930,607 | 911,068 | 891,529 | 823,681 | 823,681 | 1,335,711 | 1,417,711 | 823,681 | 866,554 | 0 |
| 0 | 866,554 | 823,681 | 1,417,711 | 1,335,711 | 823,681 | 823,681 | 891,529 | 911,068 | 930,607 | 950,146 | 1,128,259 | 1,157,768 | 1,605,495 | 830,378 | 858,553 | 1,346,628 | 1,374,804 | 1,402,979 | 1,833,014 | 1,237,109 | 1,251,396 | 1,265,682 | 2,019,868 | 1,386,322 | 1,991,098 | 1,515,780 | 1,694,266 | 1,705,648 | 1,574,174 | 1,582,897 | 1,401,033 | 1,405,998 | 1,423,963 | 1,428,928 | 1,435,293 | 1,441,658 | 1,448,023 | 1,455,604 | 1,952,577 | 1,492,523 | 1,515,982 | 1,539,441 | 1,551,421 | 1,566,202 | 2,318,860 |
---|
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 | 1 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 60,999,200 | 68,645,869 | 58,037,822 | 56,784,948 | 62,693,769 | 60,400,658 | 57,004,735 | 50,035,942 | 48,113,783 | 51,084,709 | 40,827,889 | 45,512,152 | 39,459,996 | 47,388,771 | 31,265,624 | 34,836,828 | 33,530,621 | 35,519,275 | 36,785,081 | 39,314,330 | 45,908,974 | 38,435,744 | 48,115,888 | 45,888,707 | 42,458,507 | 43,168,053 | 49,955,011 | 45,682,120 | 40,726,491 | 42,194,632 | 40,541,076 | 41,085,326 | 30,315,653 | 24,131,872 | 22,261,886 | 19,948,503 | 19,317,333 | 22,241,816 | 19,646,850 | 4,681,213 | 13,623,269 | 8,834,647 | 15,672,611 | 11,776,051 | 13,812,166 | 13,557,528 |
| 13,557,528 | 13,812,166 | 11,776,051 | 15,672,611 | 8,834,647 | 13,623,269 | 4,681,213 | 19,646,850 | 22,241,816 | 19,317,333 | 19,948,503 | 22,261,886 | 24,131,872 | 30,315,653 | 41,085,326 | 40,541,076 | 42,194,632 | 40,726,491 | 45,682,120 | 49,955,011 | 43,168,053 | 42,458,507 | 45,888,707 | 48,115,888 | 38,435,744 | 45,908,974 | 39,314,330 | 36,785,081 | 35,519,275 | 33,530,621 | 34,836,828 | 31,265,624 | 47,388,771 | 39,459,996 | 45,512,152 | 40,827,889 | 51,084,709 | 48,113,783 | 50,035,942 | 57,004,735 | 60,400,658 | 62,693,769 | 56,784,948 | 58,037,822 | 68,645,869 | 60,999,200 |
---|
> Total Current Liabilities | 49,986,647 | 58,221,422 | 48,175,724 | 51,614,910 | 58,170,604 | 56,580,398 | 47,755,512 | 41,130,097 | 38,486,060 | 41,725,875 | 33,718,802 | 40,802,976 | 34,954,293 | 42,267,140 | 27,025,973 | 30,877,010 | 29,697,286 | 31,651,466 | 32,947,581 | 35,836,702 | 42,547,843 | 35,173,932 | 45,144,100 | 43,315,539 | 40,048,622 | 40,695,141 | 47,567,156 | 44,097,957 | 39,181,251 | 40,351,883 | 38,560,254 | 39,429,146 | 28,851,362 | 23,070,785 | 21,219,726 | 19,238,512 | 18,749,054 | 21,869,058 | 19,411,880 | 4,236,384 | 13,165,321 | 8,394,635 | 15,240,650 | 11,282,090 | 13,343,895 | 13,102,600 |
| 13,102,600 | 13,343,895 | 11,282,090 | 15,240,650 | 8,394,635 | 13,165,321 | 4,236,384 | 19,411,880 | 21,869,058 | 18,749,054 | 19,238,512 | 21,219,726 | 23,070,785 | 28,851,362 | 39,429,146 | 38,560,254 | 40,351,883 | 39,181,251 | 44,097,957 | 47,567,156 | 40,695,141 | 40,048,622 | 43,315,539 | 45,144,100 | 35,173,932 | 42,547,843 | 35,836,702 | 32,947,581 | 31,651,466 | 29,697,286 | 30,877,010 | 27,025,973 | 42,267,140 | 34,954,293 | 40,802,976 | 33,718,802 | 41,725,875 | 38,486,060 | 41,130,097 | 47,755,512 | 56,580,398 | 58,170,604 | 51,614,910 | 48,175,724 | 58,221,422 | 49,986,647 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,421,363 | 450,000 | 575,000 | 700,000 | 825,000 | 7,852,782 | 837,500 | 725,000 | 612,500 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 154,971 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 154,971 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 612,500 | 725,000 | 837,500 | 7,852,782 | 825,000 | 700,000 | 575,000 | 450,000 | 8,421,363 | 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 | 8,421,363 | 450,000 | 575,000 | 700,000 | 825,000 | 7,852,782 | 837,500 | 725,000 | 612,500 | 500,000 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,000,000 | 154,971 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 154,971 | 9,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500,000 | 500,000 | 612,500 | 725,000 | 837,500 | 7,852,782 | 825,000 | 700,000 | 575,000 | 450,000 | 8,421,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 21,239,282 | 25,651,104 | 20,135,858 | 20,887,977 | 26,688,399 | 21,942,549 | 17,151,848 | 15,146,015 | 11,974,615 | 15,369,335 | 8,523,763 | 17,367,856 | 9,905,559 | 14,460,068 | 13,095,436 | 16,641,669 | 13,702,048 | 14,662,444 | 17,308,606 | 21,206,427 | 27,673,139 | 20,270,164 | 16,260,730 | 8,894,475 | 7,080,932 | 10,109,570 | 12,181,462 | 14,759,392 | 11,451,211 | 11,910,436 | 10,328,661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,035,642 | 10,330,840 | 6,488,617 | 9,551,656 | 8,709,559 | 9,163,183 | 0 |
| 0 | 9,163,183 | 8,709,559 | 9,551,656 | 6,488,617 | 10,330,840 | 1,035,642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,328,661 | 11,910,436 | 11,451,211 | 14,759,392 | 12,181,462 | 10,109,570 | 7,080,932 | 8,894,475 | 16,260,730 | 20,270,164 | 27,673,139 | 21,206,427 | 17,308,606 | 14,662,444 | 13,702,048 | 16,641,669 | 13,095,436 | 14,460,068 | 9,905,559 | 17,367,856 | 8,523,763 | 15,369,335 | 11,974,615 | 15,146,015 | 17,151,848 | 21,942,549 | 26,688,399 | 20,887,977 | 20,135,858 | 25,651,104 | 21,239,282 |
---|
Other Current Liabilities | 6,127,180 | 13,618,758 | 7,337,742 | 2,936,415 | 5,224,547 | 10,901,489 | 7,402,606 | 4,916,432 | 4,806,401 | 5,882,750 | 4,930,549 | 4,469,960 | 3,677,603 | 4,824,991 | 4,430,537 | 6,622,841 | 10,270,238 | 11,630,159 | 10,167,612 | 4,091,375 | 4,210,804 | 2,618,563 | 3,929,725 | 15,913,121 | 14,091,340 | 12,675,699 | 17,272,358 | 10,819,302 | 9,180,590 | 9,524,121 | 9,272,381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,272,381 | 9,524,121 | 9,180,590 | 10,819,302 | 17,272,358 | 12,675,699 | 14,091,340 | 15,913,121 | 3,929,725 | 2,618,563 | 4,210,804 | 4,091,375 | 10,167,612 | 11,630,159 | 10,270,238 | 6,622,841 | 4,430,537 | 4,824,991 | 3,677,603 | 4,469,960 | 4,930,549 | 5,882,750 | 4,806,401 | 4,916,432 | 7,402,606 | 10,901,489 | 5,224,547 | 2,936,415 | 7,337,742 | 13,618,758 | 6,127,180 |
---|
> 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 | 444,829 | 457,948 | 440,013 | 431,961 | 493,961 | 468,271 | 454,928 |
| 454,928 | 468,271 | 493,961 | 431,961 | 440,013 | 457,948 | 444,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 1,602,993 | 1,445,036 | 1,309,866 | 1,400,852 | 1,356,441 | 1,195,957 | 1,020,487 | 905,217 | 764,192 | 639,023 | 497,313 | 358,671 | 220,883 | 208,948 | 199,787 | 191,778 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 191,778 | 199,787 | 208,948 | 220,883 | 358,671 | 497,313 | 639,023 | 764,192 | 905,217 | 1,020,487 | 1,195,957 | 1,356,441 | 1,400,852 | 1,309,866 | 1,445,036 | 1,602,993 | 0 | 0 | 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 | -8,421,363 | -450,000 | -575,000 | -700,000 | -825,000 | -7,852,782 | -837,500 | -725,000 | -612,500 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | 105,100 | 199,787 | 191,778 | 218,894 | 208,948 | 167,413 | 0 |
| 0 | 167,413 | 208,948 | 218,894 | 191,778 | 199,787 | 105,100 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -9,000,000 | -612,500 | -725,000 | -837,500 | -7,852,782 | -825,000 | -700,000 | -575,000 | -450,000 | -8,421,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,000 | 614,317 | 687,403 | 0 | 600,553 | 0 | 734,855 | 720,966 | 512,720 | 610,192 | 194,444 | 180,555 | 0 | 152,777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152,777 | 0 | 180,555 | 194,444 | 610,192 | 512,720 | 720,966 | 734,855 | 0 | 600,553 | 0 | 687,403 | 614,317 | 36,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 37,188,798 | 37,094,794 | 38,440,534 | 35,573,137 | 35,903,172 | 36,688,682 | 36,219,503 | 34,351,925 | 40,764,699 | 41,103,606 | 43,501,191 | 47,837,620 | 48,193,015 | 47,163,394 | 91,299,123 | 93,717,412 | 92,463,311 | 91,643,199 | 90,358,542 | 84,157,319 | 84,862,059 | 86,159,593 | 86,746,000 | 78,402,403 | 78,099,900 | 80,079,048 | 79,744,734 | 79,911,260 | 82,341,528 | 82,348,940 | 81,460,172 | 81,667,505 | 80,699,558 | 92,491,750 | 91,315,354 | 91,592,189 | 90,797,300 | 90,262,744 | 90,186,965 | 80,778,223 | 82,027,086 | 83,008,577 | 83,423,263 | 84,819,638 | 85,986,310 | 86,757,167 |
| 86,757,167 | 85,986,310 | 84,819,638 | 83,423,263 | 83,008,577 | 82,027,086 | 80,778,223 | 90,186,965 | 90,262,744 | 90,797,300 | 91,592,189 | 91,315,354 | 92,491,750 | 80,699,558 | 81,667,505 | 81,460,172 | 82,348,940 | 82,341,528 | 79,911,260 | 79,744,734 | 80,079,048 | 78,099,900 | 78,402,403 | 86,746,000 | 86,159,593 | 84,862,059 | 84,157,319 | 90,358,542 | 91,643,199 | 92,463,311 | 93,717,412 | 91,299,123 | 47,163,394 | 48,193,015 | 47,837,620 | 43,501,191 | 41,103,606 | 40,764,699 | 34,351,925 | 36,219,503 | 36,688,682 | 35,903,172 | 35,573,137 | 38,440,534 | 37,094,794 | 37,188,798 |
---|
Common Stock | 15,371,025 | 15,371,025 | 15,371,025 | 15,371,025 | 15,371,025 | 15,371,025 | 15,371,025 | 15,915,265 | 17,126,640 | 17,126,640 | 18,027,000 | 18,927,360 | 18,927,360 | 18,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 23,036,530 | 23,036,530 | 23,036,530 | 23,036,530 | 23,036,530 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 24,564,912 | 23,036,530 | 23,036,530 | 23,036,530 | 23,036,530 | 23,036,530 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 22,927,360 | 18,927,360 | 18,927,360 | 18,927,360 | 18,027,000 | 17,126,640 | 17,126,640 | 15,915,265 | 15,371,025 | 15,371,025 | 15,371,025 | 15,371,025 | 15,371,025 | 15,371,025 | 15,371,025 |
---|
Retained Earnings Total 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 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 42,364,395 | 40,561,049 | 41,014,489 | 41,014,489 | 41,014,489 | 41,014,489 | 41,014,489 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 50,284,450 | 41,014,489 | 41,014,489 | 41,014,489 | 41,014,489 | 41,014,489 | 40,561,049 | 42,364,395 | 0 | 0 | 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 | -311,500 | 0 | -311,500 | 0 | -311,500 | 0 | 0 | 0 | -311,500 | -311,500 | 0 | 0 | 0 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 | -311,500 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -133,035 | -133,035 | -233,513 | -233,513 | -264,470 | -264,470 | -271,899 | -271,899 | -277,171 | 0 | 0 | 0 | 0 | 0 | 1,803,346 | 1,491,846 | 1,803,346 | 1,491,846 | 1,803,346 | 1,803,346 | 1,803,346 | 1,803,346 | 1,803,346 | 1,803,346 | 1,803,346 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,803,346 | 1,803,346 | 1,803,346 | 1,803,346 | 1,803,346 | 1,803,346 | 1,803,346 | 1,491,846 | 1,803,346 | 1,491,846 | 1,803,346 | 0 | 0 | 0 | 0 | 0 | -277,171 | -271,899 | -271,899 | -264,470 | -264,470 | -233,513 | -233,513 | -133,035 | -133,035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|