> Total Assets | 0 | 0 | 0 | 26,120,000 | 0 | 0 | 0 | 32,043,000 | 31,532,000 | 34,318,000 | 35,305,000 | 32,972,000 | 30,744,000 | 33,127,000 | 33,705,000 | 34,552,000 | 34,173,000 | 33,324,000 | 36,879,000 | 35,050,000 | 35,554,000 | 36,794,000 | 36,220,000 | 35,488,000 | 36,399,000 | 35,798,000 | 38,309,000 | 37,670,000 | 37,418,000 | 37,140,000 | 36,795,000 | 38,168,000 | 36,137,000 | 36,325,000 | 35,401,000 | 35,187,000 | 33,255,000 | 32,713,000 | 32,011,000 | 33,956,000 | 34,621,000 | 34,802,000 | 35,577,000 | 36,851,000 | 36,627,000 | 38,660,000 | 41,951,000 | 42,968,000 | 43,070,000 | 40,721,000 | 39,380,000 | 39,801,000 | 38,042,000 | 39,923,000 | 41,420,000 | 42,875,000 | 37,494,000 | 39,162,000 | 39,129,000 | 44,815,000 | 39,804,000 | 40,686,000 | 41,589,000 | 41,290,000 | 41,733,000 | 40,960,000 | 40,717,000 | 61,681,000 |
| 61,681,000 | 40,717,000 | 40,960,000 | 41,733,000 | 41,290,000 | 41,589,000 | 40,686,000 | 39,804,000 | 44,815,000 | 39,129,000 | 39,162,000 | 37,494,000 | 42,875,000 | 41,420,000 | 39,923,000 | 38,042,000 | 39,801,000 | 39,380,000 | 40,721,000 | 43,070,000 | 42,968,000 | 41,951,000 | 38,660,000 | 36,627,000 | 36,851,000 | 35,577,000 | 34,802,000 | 34,621,000 | 33,956,000 | 32,011,000 | 32,713,000 | 33,255,000 | 35,187,000 | 35,401,000 | 36,325,000 | 36,137,000 | 38,168,000 | 36,795,000 | 37,140,000 | 37,418,000 | 37,670,000 | 38,309,000 | 35,798,000 | 36,399,000 | 35,488,000 | 36,220,000 | 36,794,000 | 35,554,000 | 35,050,000 | 36,879,000 | 33,324,000 | 34,173,000 | 34,552,000 | 33,705,000 | 33,127,000 | 30,744,000 | 32,972,000 | 35,305,000 | 34,318,000 | 31,532,000 | 32,043,000 | 0 | 0 | 0 | 26,120,000 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 11,925,000 | 0 | 0 | 0 | 15,052,000 | 13,633,000 | 15,750,000 | 15,306,000 | 14,939,000 | 13,640,000 | 14,731,000 | 14,277,000 | 14,682,000 | 13,078,000 | 12,924,000 | 15,482,000 | 13,756,000 | 13,393,000 | 14,333,000 | 15,090,000 | 14,859,000 | 15,338,000 | 15,561,000 | 17,600,000 | 16,590,000 | 16,661,000 | 16,755,000 | 16,016,000 | 16,852,000 | 14,825,000 | 14,710,000 | 14,761,000 | 15,484,000 | 14,275,000 | 13,772,000 | 14,112,000 | 15,804,000 | 15,928,000 | 16,046,000 | 16,574,000 | 17,608,000 | 16,884,000 | 18,432,000 | 20,859,000 | 21,594,000 | 20,593,000 | 20,028,000 | 18,538,000 | 19,442,000 | 15,741,000 | 17,163,000 | 19,575,000 | 20,514,000 | 16,861,000 | 17,776,000 | 17,453,000 | 21,492,000 | 17,910,000 | 18,743,000 | 17,846,000 | 17,717,000 | 18,724,000 | 18,376,000 | 19,035,000 | 19,619,000 |
| 19,619,000 | 19,035,000 | 18,376,000 | 18,724,000 | 17,717,000 | 17,846,000 | 18,743,000 | 17,910,000 | 21,492,000 | 17,453,000 | 17,776,000 | 16,861,000 | 20,514,000 | 19,575,000 | 17,163,000 | 15,741,000 | 19,442,000 | 18,538,000 | 20,028,000 | 20,593,000 | 21,594,000 | 20,859,000 | 18,432,000 | 16,884,000 | 17,608,000 | 16,574,000 | 16,046,000 | 15,928,000 | 15,804,000 | 14,112,000 | 13,772,000 | 14,275,000 | 15,484,000 | 14,761,000 | 14,710,000 | 14,825,000 | 16,852,000 | 16,016,000 | 16,755,000 | 16,661,000 | 16,590,000 | 17,600,000 | 15,561,000 | 15,338,000 | 14,859,000 | 15,090,000 | 14,333,000 | 13,393,000 | 13,756,000 | 15,482,000 | 12,924,000 | 13,078,000 | 14,682,000 | 14,277,000 | 14,731,000 | 13,640,000 | 14,939,000 | 15,306,000 | 15,750,000 | 13,633,000 | 15,052,000 | 0 | 0 | 0 | 11,925,000 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 1,676,000 | 0 | 0 | 0 | 1,656,000 | 1,231,000 | 3,028,000 | 2,803,000 | 1,531,000 | 2,361,000 | 2,602,000 | 1,602,000 | 1,540,000 | 850,000 | 1,584,000 | 3,507,000 | 1,703,000 | 1,322,000 | 2,178,000 | 3,391,000 | 2,550,000 | 3,576,000 | 3,846,000 | 4,817,000 | 2,983,000 | 3,981,000 | 3,586,000 | 3,382,000 | 2,154,000 | 1,823,000 | 1,541,000 | 2,043,000 | 1,682,000 | 1,524,000 | 1,838,000 | 2,393,000 | 3,417,000 | 2,944,000 | 3,814,000 | 4,884,000 | 4,239,000 | 5,076,000 | 6,197,000 | 7,667,000 | 8,447,000 | 7,200,000 | 6,587,000 | 5,880,000 | 6,593,000 | 3,081,000 | 4,008,000 | 6,507,000 | 6,861,000 | 3,746,000 | 4,200,000 | 4,821,000 | 7,280,000 | 3,902,000 | 4,915,000 | 4,491,000 | 4,496,000 | 4,622,000 | 5,036,000 | 5,368,000 | 3,207,000 |
| 3,207,000 | 5,368,000 | 5,036,000 | 4,622,000 | 4,496,000 | 4,491,000 | 4,915,000 | 3,902,000 | 7,280,000 | 4,821,000 | 4,200,000 | 3,746,000 | 6,861,000 | 6,507,000 | 4,008,000 | 3,081,000 | 6,593,000 | 5,880,000 | 6,587,000 | 7,200,000 | 8,447,000 | 7,667,000 | 6,197,000 | 5,076,000 | 4,239,000 | 4,884,000 | 3,814,000 | 2,944,000 | 3,417,000 | 2,393,000 | 1,838,000 | 1,524,000 | 1,682,000 | 2,043,000 | 1,541,000 | 1,823,000 | 2,154,000 | 3,382,000 | 3,586,000 | 3,981,000 | 2,983,000 | 4,817,000 | 3,846,000 | 3,576,000 | 2,550,000 | 3,391,000 | 2,178,000 | 1,322,000 | 1,703,000 | 3,507,000 | 1,584,000 | 850,000 | 1,540,000 | 1,602,000 | 2,602,000 | 2,361,000 | 1,531,000 | 2,803,000 | 3,028,000 | 1,231,000 | 1,656,000 | 0 | 0 | 0 | 1,676,000 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 2,160,000 | 0 | 0 | 0 | 3,497,000 | 2,786,000 | 3,093,000 | 2,975,000 | 2,848,000 | 2,602,000 | 3,171,000 | 3,048,000 | 3,098,000 | 3,186,000 | 3,232,000 | 3,022,000 | 3,009,000 | 2,991,000 | 3,443,000 | 3,242,000 | 3,201,000 | 3,472,000 | 3,553,000 | 3,562,000 | 3,589,000 | 3,591,000 | 3,964,000 | 3,659,000 | 3,853,000 | 3,408,000 | 4,081,000 | 3,785,000 | 4,004,000 | 3,741,000 | 3,619,000 | 3,322,000 | 2,778,000 | 2,989,000 | 3,085,000 | 3,100,000 | 3,499,000 | 3,090,000 | 3,648,000 | 3,985,000 | 3,738,000 | 3,894,000 | 3,772,000 | 3,522,000 | 3,564,000 | 3,535,000 | 4,074,000 | 3,729,000 | 3,717,000 | 3,334,000 | 3,944,000 | 3,712,000 | 3,761,000 | 4,087,000 | 4,445,000 | 4,182,000 | 3,940,000 | 4,418,000 | 4,593,000 | 4,611,000 | 4,756,000 |
| 4,756,000 | 4,611,000 | 4,593,000 | 4,418,000 | 3,940,000 | 4,182,000 | 4,445,000 | 4,087,000 | 3,761,000 | 3,712,000 | 3,944,000 | 3,334,000 | 3,717,000 | 3,729,000 | 4,074,000 | 3,535,000 | 3,564,000 | 3,522,000 | 3,772,000 | 3,894,000 | 3,738,000 | 3,985,000 | 3,648,000 | 3,090,000 | 3,499,000 | 3,100,000 | 3,085,000 | 2,989,000 | 2,778,000 | 3,322,000 | 3,619,000 | 3,741,000 | 4,004,000 | 3,785,000 | 4,081,000 | 3,408,000 | 3,853,000 | 3,659,000 | 3,964,000 | 3,591,000 | 3,589,000 | 3,562,000 | 3,553,000 | 3,472,000 | 3,201,000 | 3,242,000 | 3,443,000 | 2,991,000 | 3,009,000 | 3,022,000 | 3,232,000 | 3,186,000 | 3,098,000 | 3,048,000 | 3,171,000 | 2,602,000 | 2,848,000 | 2,975,000 | 3,093,000 | 2,786,000 | 3,497,000 | 0 | 0 | 0 | 2,160,000 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 1,014,000 | 0 | 0 | 0 | 567,000 | 596,000 | 626,000 | 673,000 | 896,000 | 853,000 | 729,000 | 750,000 | 837,000 | 763,000 | 606,000 | 705,000 | 727,000 | 809,000 | 808,000 | 1,004,000 | 988,000 | 979,000 | 850,000 | 978,000 | 1,069,000 | 1,113,000 | 988,000 | 949,000 | 999,000 | 870,000 | 817,000 | 954,000 | 1,206,000 | 1,458,000 | 1,108,000 | 1,190,000 | 1,136,000 | 1,296,000 | 1,158,000 | 1,104,000 | 853,000 | 711,000 | 857,000 | 924,000 | 603,000 | 907,000 | 744,000 | 696,000 | 481,000 | 807,000 | 826,000 | 810,000 | 701,000 | 736,000 | 664,000 | 760,000 | 860,000 | 14,008,000 | 13,828,000 | 1,000,000 | 13,221,000 | 14,102,000 | 13,340,000 | 13,667,000 | 1,770,000 |
| 1,770,000 | 13,667,000 | 13,340,000 | 14,102,000 | 13,221,000 | 1,000,000 | 13,828,000 | 14,008,000 | 860,000 | 760,000 | 664,000 | 736,000 | 701,000 | 810,000 | 826,000 | 807,000 | 481,000 | 696,000 | 744,000 | 907,000 | 603,000 | 924,000 | 857,000 | 711,000 | 853,000 | 1,104,000 | 1,158,000 | 1,296,000 | 1,136,000 | 1,190,000 | 1,108,000 | 1,458,000 | 1,206,000 | 954,000 | 817,000 | 870,000 | 999,000 | 949,000 | 988,000 | 1,113,000 | 1,069,000 | 978,000 | 850,000 | 979,000 | 988,000 | 1,004,000 | 808,000 | 809,000 | 727,000 | 705,000 | 606,000 | 763,000 | 837,000 | 750,000 | 729,000 | 853,000 | 896,000 | 673,000 | 626,000 | 596,000 | 567,000 | 0 | 0 | 0 | 1,014,000 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 14,195,000 | 0 | 0 | 0 | 16,991,000 | 17,899,000 | 18,568,000 | 19,999,000 | 18,033,000 | 17,104,000 | 18,396,000 | 19,428,000 | 19,870,000 | 21,095,000 | 20,400,000 | 21,397,000 | 21,294,000 | 22,161,000 | 22,461,000 | 21,130,000 | 20,629,000 | 21,061,000 | 20,237,000 | 20,709,000 | 21,080,000 | 20,757,000 | 20,385,000 | 20,779,000 | 21,316,000 | 21,312,000 | 21,615,000 | 20,640,000 | 19,703,000 | 18,980,000 | 18,941,000 | 17,899,000 | 18,152,000 | 18,693,000 | 18,756,000 | 19,003,000 | 19,243,000 | 19,743,000 | 20,228,000 | 21,092,000 | 21,374,000 | 22,477,000 | 20,693,000 | 20,842,000 | 20,359,000 | 22,301,000 | 22,760,000 | 21,845,000 | 22,361,000 | 20,633,000 | 21,386,000 | 21,676,000 | 23,323,000 | 21,894,000 | 21,943,000 | 23,743,000 | 23,573,000 | 23,009,000 | 22,584,000 | 21,682,000 | 42,062,000 |
| 42,062,000 | 21,682,000 | 22,584,000 | 23,009,000 | 23,573,000 | 23,743,000 | 21,943,000 | 21,894,000 | 23,323,000 | 21,676,000 | 21,386,000 | 20,633,000 | 22,361,000 | 21,845,000 | 22,760,000 | 22,301,000 | 20,359,000 | 20,842,000 | 20,693,000 | 22,477,000 | 21,374,000 | 21,092,000 | 20,228,000 | 19,743,000 | 19,243,000 | 19,003,000 | 18,756,000 | 18,693,000 | 18,152,000 | 17,899,000 | 18,941,000 | 18,980,000 | 19,703,000 | 20,640,000 | 21,615,000 | 21,312,000 | 21,316,000 | 20,779,000 | 20,385,000 | 20,757,000 | 21,080,000 | 20,709,000 | 20,237,000 | 21,061,000 | 20,629,000 | 21,130,000 | 22,461,000 | 22,161,000 | 21,294,000 | 21,397,000 | 20,400,000 | 21,095,000 | 19,870,000 | 19,428,000 | 18,396,000 | 17,104,000 | 18,033,000 | 19,999,000 | 18,568,000 | 17,899,000 | 16,991,000 | 0 | 0 | 0 | 14,195,000 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 5,238,000 | 0 | 0 | 0 | 6,435,000 | 6,877,000 | 7,044,000 | 6,696,000 | 6,348,000 | 5,752,000 | 6,121,000 | 6,358,000 | 6,390,000 | 6,530,000 | 6,162,000 | 6,587,000 | 6,499,000 | 6,678,000 | 6,793,000 | 6,411,000 | 6,250,000 | 6,445,000 | 6,161,000 | 6,364,000 | 6,645,000 | 6,473,000 | 6,396,000 | 6,583,000 | 6,755,000 | 6,670,000 | 6,648,000 | 6,273,000 | 6,071,000 | 5,697,000 | 5,815,000 | 5,600,000 | 5,721,000 | 5,865,000 | 5,931,000 | 6,133,000 | 6,064,000 | 6,264,000 | 6,629,000 | 6,857,000 | 7,271,000 | 7,459,000 | 7,113,000 | 7,138,000 | 7,201,000 | 6,894,000 | 6,917,000 | 6,636,000 | 6,631,000 | 6,107,000 | 6,184,000 | 6,134,000 | 6,365,000 | 5,952,000 | 5,975,000 | 6,061,000 | 6,168,000 | 6,004,000 | 5,965,000 | 5,610,000 | 6,710,000 |
| 6,710,000 | 5,610,000 | 5,965,000 | 6,004,000 | 6,168,000 | 6,061,000 | 5,975,000 | 5,952,000 | 6,365,000 | 6,134,000 | 6,184,000 | 6,107,000 | 6,631,000 | 6,636,000 | 6,917,000 | 6,894,000 | 7,201,000 | 7,138,000 | 7,113,000 | 7,459,000 | 7,271,000 | 6,857,000 | 6,629,000 | 6,264,000 | 6,064,000 | 6,133,000 | 5,931,000 | 5,865,000 | 5,721,000 | 5,600,000 | 5,815,000 | 5,697,000 | 6,071,000 | 6,273,000 | 6,648,000 | 6,670,000 | 6,755,000 | 6,583,000 | 6,396,000 | 6,473,000 | 6,645,000 | 6,364,000 | 6,161,000 | 6,445,000 | 6,250,000 | 6,411,000 | 6,793,000 | 6,678,000 | 6,499,000 | 6,587,000 | 6,162,000 | 6,530,000 | 6,390,000 | 6,358,000 | 6,121,000 | 5,752,000 | 6,348,000 | 6,696,000 | 7,044,000 | 6,877,000 | 6,435,000 | 0 | 0 | 0 | 5,238,000 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 6,197,000 | 0 | 0 | 0 | 7,925,000 | 8,250,000 | 8,399,000 | 9,318,000 | 8,015,000 | 7,646,000 | 8,414,000 | 8,992,000 | 9,112,000 | 9,974,000 | 9,790,000 | 10,195,000 | 10,161,000 | 10,537,000 | 10,652,000 | 10,087,000 | 9,928,000 | 10,087,000 | 9,737,000 | 9,903,000 | 9,900,000 | 9,765,000 | 9,529,000 | 9,177,000 | 8,893,000 | 9,009,000 | 9,085,000 | 8,707,000 | 8,388,000 | 7,920,000 | 7,914,000 | 7,404,000 | 7,415,000 | 7,683,000 | 7,622,000 | 7,646,000 | 7,324,000 | 7,485,000 | 7,614,000 | 7,681,000 | 7,666,000 | 7,667,000 | 7,312,000 | 7,271,000 | 7,189,000 | 5,775,000 | 5,828,000 | 5,720,000 | 5,858,000 | 5,284,000 | 5,653,000 | 5,647,000 | 5,964,000 | 5,768,000 | 5,842,000 | 6,814,000 | 6,680,000 | 6,632,000 | 6,318,000 | 6,127,000 | 19,655,000 |
| 19,655,000 | 6,127,000 | 6,318,000 | 6,632,000 | 6,680,000 | 6,814,000 | 5,842,000 | 5,768,000 | 5,964,000 | 5,647,000 | 5,653,000 | 5,284,000 | 5,858,000 | 5,720,000 | 5,828,000 | 5,775,000 | 7,189,000 | 7,271,000 | 7,312,000 | 7,667,000 | 7,666,000 | 7,681,000 | 7,614,000 | 7,485,000 | 7,324,000 | 7,646,000 | 7,622,000 | 7,683,000 | 7,415,000 | 7,404,000 | 7,914,000 | 7,920,000 | 8,388,000 | 8,707,000 | 9,085,000 | 9,009,000 | 8,893,000 | 9,177,000 | 9,529,000 | 9,765,000 | 9,900,000 | 9,903,000 | 9,737,000 | 10,087,000 | 9,928,000 | 10,087,000 | 10,652,000 | 10,537,000 | 10,161,000 | 10,195,000 | 9,790,000 | 9,974,000 | 9,112,000 | 8,992,000 | 8,414,000 | 7,646,000 | 8,015,000 | 9,318,000 | 8,399,000 | 8,250,000 | 7,925,000 | 0 | 0 | 0 | 6,197,000 | 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 | 1,011,000 | 1,079,000 | 1,072,000 | 1,080,000 | 1,074,000 | 0 | 0 | 0 | 0 | 4,578,000 | 4,665,000 | 4,499,000 | 4,635,000 | 4,390,000 | 4,516,000 | 4,579,000 | 4,798,000 | 4,637,000 | 4,633,000 | 4,624,000 | 4,463,000 | 4,312,000 | 4,328,000 | 4,087,000 | 4,431,000 |
| 4,431,000 | 4,087,000 | 4,328,000 | 4,312,000 | 4,463,000 | 4,624,000 | 4,633,000 | 4,637,000 | 4,798,000 | 4,579,000 | 4,516,000 | 4,390,000 | 4,635,000 | 4,499,000 | 4,665,000 | 4,578,000 | 0 | 0 | 0 | 0 | 1,074,000 | 1,080,000 | 1,072,000 | 1,079,000 | 1,011,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 1,627,000 | 0 | 0 | 0 | 1,906,000 | 1,919,000 | 2,301,000 | 3,090,000 | 3,084,000 | 3,169,000 | 3,321,000 | 3,494,000 | 3,546,000 | 3,877,000 | 3,779,000 | 3,868,000 | 3,873,000 | 3,977,000 | 4,020,000 | 3,774,000 | 3,697,000 | 3,753,000 | 3,614,000 | 3,651,000 | 3,619,000 | 3,597,000 | 3,472,000 | 3,290,000 | 3,193,000 | 3,234,000 | 3,209,000 | 3,134,000 | 2,985,000 | 2,855,000 | 2,807,000 | 2,621,000 | 2,623,000 | 2,664,000 | 2,603,000 | 2,578,000 | 2,470,000 | 2,517,000 | 2,527,000 | 2,501,000 | 2,432,000 | 2,455,000 | 2,336,000 | 2,317,000 | 2,278,000 | 2,129,000 | 2,130,000 | 2,088,000 | 2,113,000 | 1,850,000 | 1,948,000 | 1,926,000 | 2,019,000 | 1,952,000 | 1,958,000 | 2,893,000 | 2,818,000 | 2,786,000 | 2,656,000 | 2,224,000 | 6,732,000 |
| 6,732,000 | 2,224,000 | 2,656,000 | 2,786,000 | 2,818,000 | 2,893,000 | 1,958,000 | 1,952,000 | 2,019,000 | 1,926,000 | 1,948,000 | 1,850,000 | 2,113,000 | 2,088,000 | 2,130,000 | 2,129,000 | 2,278,000 | 2,317,000 | 2,336,000 | 2,455,000 | 2,432,000 | 2,501,000 | 2,527,000 | 2,517,000 | 2,470,000 | 2,578,000 | 2,603,000 | 2,664,000 | 2,623,000 | 2,621,000 | 2,807,000 | 2,855,000 | 2,985,000 | 3,134,000 | 3,209,000 | 3,234,000 | 3,193,000 | 3,290,000 | 3,472,000 | 3,597,000 | 3,619,000 | 3,651,000 | 3,614,000 | 3,753,000 | 3,697,000 | 3,774,000 | 4,020,000 | 3,977,000 | 3,873,000 | 3,868,000 | 3,779,000 | 3,877,000 | 3,546,000 | 3,494,000 | 3,321,000 | 3,169,000 | 3,084,000 | 3,090,000 | 2,301,000 | 1,919,000 | 1,906,000 | 0 | 0 | 0 | 1,627,000 | 0 | 0 | 0 |
---|
Other 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 | 1,515,000 | 1,564,000 | 1,586,000 | 1,835,000 | 1,924,000 | 0 | 0 | 0 | 0 | 0 | 2,510,000 | 2,186,000 | 2,358,000 | 3,002,000 | 3,085,000 | 3,390,000 | 3,480,000 | 3,585,000 | 3,535,000 | 3,351,000 | 2,918,000 | 3,275,000 | 3,317,000 | 3,634,000 | 0 |
| 0 | 3,634,000 | 3,317,000 | 3,275,000 | 2,918,000 | 3,351,000 | 3,535,000 | 3,585,000 | 3,480,000 | 3,390,000 | 3,085,000 | 3,002,000 | 2,358,000 | 2,186,000 | 2,510,000 | 0 | 0 | 0 | 0 | 0 | 1,924,000 | 1,835,000 | 1,586,000 | 1,564,000 | 1,515,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 11,853,000 | 0 | 0 | 0 | 16,642,000 | 16,754,000 | 20,451,000 | 23,673,000 | 25,472,000 | 24,592,000 | 26,440,000 | 26,991,000 | 28,407,000 | 27,808,000 | 27,774,000 | 30,757,000 | 29,929,000 | 30,042,000 | 31,614,000 | 32,566,000 | 33,725,000 | 34,784,000 | 35,652,000 | 38,193,000 | 40,824,000 | 41,473,000 | 42,365,000 | 43,986,000 | 44,442,000 | 43,294,000 | 44,172,000 | 44,078,000 | 46,390,000 | 45,501,000 | 44,511,000 | 44,237,000 | 45,432,000 | 45,515,000 | 45,601,000 | 45,894,000 | 47,751,000 | 47,184,000 | 48,937,000 | 51,584,000 | 53,198,000 | 53,552,000 | 50,889,000 | 49,322,000 | 50,540,000 | 48,227,000 | 49,332,000 | 50,575,000 | 52,474,000 | 48,557,000 | 49,282,000 | 49,374,000 | 55,446,000 | 49,378,000 | 49,886,000 | 50,221,000 | 49,498,000 | 49,936,000 | 48,220,000 | 48,120,000 | 67,992,000 |
| 67,992,000 | 48,120,000 | 48,220,000 | 49,936,000 | 49,498,000 | 50,221,000 | 49,886,000 | 49,378,000 | 55,446,000 | 49,374,000 | 49,282,000 | 48,557,000 | 52,474,000 | 50,575,000 | 49,332,000 | 48,227,000 | 50,540,000 | 49,322,000 | 50,889,000 | 53,552,000 | 53,198,000 | 51,584,000 | 48,937,000 | 47,184,000 | 47,751,000 | 45,894,000 | 45,601,000 | 45,515,000 | 45,432,000 | 44,237,000 | 44,511,000 | 45,501,000 | 46,390,000 | 44,078,000 | 44,172,000 | 43,294,000 | 44,442,000 | 43,986,000 | 42,365,000 | 41,473,000 | 40,824,000 | 38,193,000 | 35,652,000 | 34,784,000 | 33,725,000 | 32,566,000 | 31,614,000 | 30,042,000 | 29,929,000 | 30,757,000 | 27,774,000 | 27,808,000 | 28,407,000 | 26,991,000 | 26,440,000 | 24,592,000 | 25,472,000 | 23,673,000 | 20,451,000 | 16,754,000 | 16,642,000 | 0 | 0 | 0 | 11,853,000 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 6,989,000 | 0 | 0 | 0 | 8,551,000 | 7,393,000 | 11,438,000 | 11,396,000 | 10,144,000 | 8,135,000 | 9,666,000 | 9,838,000 | 11,178,000 | 9,580,000 | 9,989,000 | 13,713,000 | 12,804,000 | 14,343,000 | 14,763,000 | 16,050,000 | 14,794,000 | 15,283,000 | 16,830,000 | 16,726,000 | 17,016,000 | 14,509,000 | 14,706,000 | 16,018,000 | 17,066,000 | 13,971,000 | 13,580,000 | 15,117,000 | 15,112,000 | 14,980,000 | 15,386,000 | 14,102,000 | 15,386,000 | 14,091,000 | 12,672,000 | 14,258,000 | 16,467,000 | 13,355,000 | 17,243,000 | 18,514,000 | 15,962,000 | 17,688,000 | 17,441,000 | 15,599,000 | 17,191,000 | 18,486,000 | 18,046,000 | 18,045,000 | 18,833,000 | 16,584,000 | 15,792,000 | 15,525,000 | 19,615,000 | 15,215,000 | 15,884,000 | 17,877,000 | 19,255,000 | 20,417,000 | 20,547,000 | 20,772,000 | 27,336,000 |
| 27,336,000 | 20,772,000 | 20,547,000 | 20,417,000 | 19,255,000 | 17,877,000 | 15,884,000 | 15,215,000 | 19,615,000 | 15,525,000 | 15,792,000 | 16,584,000 | 18,833,000 | 18,045,000 | 18,046,000 | 18,486,000 | 17,191,000 | 15,599,000 | 17,441,000 | 17,688,000 | 15,962,000 | 18,514,000 | 17,243,000 | 13,355,000 | 16,467,000 | 14,258,000 | 12,672,000 | 14,091,000 | 15,386,000 | 14,102,000 | 15,386,000 | 14,980,000 | 15,112,000 | 15,117,000 | 13,580,000 | 13,971,000 | 17,066,000 | 16,018,000 | 14,706,000 | 14,509,000 | 17,016,000 | 16,726,000 | 16,830,000 | 15,283,000 | 14,794,000 | 16,050,000 | 14,763,000 | 14,343,000 | 12,804,000 | 13,713,000 | 9,989,000 | 9,580,000 | 11,178,000 | 9,838,000 | 9,666,000 | 8,135,000 | 10,144,000 | 11,396,000 | 11,438,000 | 7,393,000 | 8,551,000 | 0 | 0 | 0 | 6,989,000 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 564,000 | 0 | 0 | 0 | 729,000 | 897,000 | 2,052,000 | 1,949,000 | 584,000 | 913,000 | 594,000 | 510,000 | 1,744,000 | 1,201,000 | 935,000 | 3,852,000 | 3,132,000 | 4,967,000 | 3,884,000 | 4,889,000 | 3,717,000 | 5,495,000 | 5,978,000 | 4,916,000 | 5,200,000 | 4,802,000 | 3,940,000 | 4,923,000 | 3,655,000 | 3,690,000 | 2,348,000 | 3,448,000 | 2,526,000 | 5,013,000 | 4,636,000 | 3,107,000 | 3,230,000 | 3,110,000 | 1,871,000 | 3,127,000 | 3,216,000 | 2,758,000 | 5,152,000 | 5,910,000 | 3,005,000 | 5,270,000 | 3,617,000 | 3,587,000 | 4,784,000 | 7,133,000 | 5,031,000 | 5,390,000 | 4,389,000 | 3,371,000 | 2,585,000 | 2,144,000 | 3,368,000 | 2,122,000 | 1,744,000 | 3,337,000 | 3,023,000 | 5,338,000 | 5,707,000 | 5,459,000 | 8,248,000 |
| 8,248,000 | 5,459,000 | 5,707,000 | 5,338,000 | 3,023,000 | 3,337,000 | 1,744,000 | 2,122,000 | 3,368,000 | 2,144,000 | 2,585,000 | 3,371,000 | 4,389,000 | 5,390,000 | 5,031,000 | 7,133,000 | 4,784,000 | 3,587,000 | 3,617,000 | 5,270,000 | 3,005,000 | 5,910,000 | 5,152,000 | 2,758,000 | 3,216,000 | 3,127,000 | 1,871,000 | 3,110,000 | 3,230,000 | 3,107,000 | 4,636,000 | 5,013,000 | 2,526,000 | 3,448,000 | 2,348,000 | 3,690,000 | 3,655,000 | 4,923,000 | 3,940,000 | 4,802,000 | 5,200,000 | 4,916,000 | 5,978,000 | 5,495,000 | 3,717,000 | 4,889,000 | 3,884,000 | 4,967,000 | 3,132,000 | 3,852,000 | 935,000 | 1,201,000 | 1,744,000 | 510,000 | 594,000 | 913,000 | 584,000 | 1,949,000 | 2,052,000 | 897,000 | 729,000 | 0 | 0 | 0 | 564,000 | 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 | 3,216,000 | 2,758,000 | 5,152,000 | 5,910,000 | 3,005,000 | 0 | 0 | 0 | 0 | 7,133,000 | 5,031,000 | 5,390,000 | 4,389,000 | 3,371,000 | 2,585,000 | 2,144,000 | 3,368,000 | 2,122,000 | 1,744,000 | 3,337,000 | 3,023,000 | 5,338,000 | 5,707,000 | 5,459,000 | 8,248,000 |
| 8,248,000 | 5,459,000 | 5,707,000 | 5,338,000 | 3,023,000 | 3,337,000 | 1,744,000 | 2,122,000 | 3,368,000 | 2,144,000 | 2,585,000 | 3,371,000 | 4,389,000 | 5,390,000 | 5,031,000 | 7,133,000 | 0 | 0 | 0 | 0 | 3,005,000 | 5,910,000 | 5,152,000 | 2,758,000 | 3,216,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 672,000 | 0 | 0 | 0 | 852,000 | 733,000 | 1,167,000 | 1,237,000 | 1,013,000 | 765,000 | 774,000 | 1,040,000 | 670,000 | 956,000 | 871,000 | 1,064,000 | 835,000 | 964,000 | 1,027,000 | 1,121,000 | 1,031,000 | 1,044,000 | 1,019,000 | 1,127,000 | 1,103,000 | 967,000 | 1,045,000 | 1,125,000 | 1,274,000 | 1,064,000 | 1,109,000 | 1,255,000 | 1,242,000 | 1,038,000 | 1,089,000 | 1,237,000 | 1,289,000 | 1,496,000 | 1,547,000 | 1,573,000 | 1,666,000 | 1,746,000 | 1,909,000 | 1,973,000 | 2,242,000 | 2,156,000 | 1,953,000 | 1,662,000 | 2,068,000 | 1,812,000 | 1,708,000 | 1,704,000 | 2,299,000 | 2,073,000 | 1,991,000 | 2,155,000 | 2,780,000 | 2,537,000 | 2,630,000 | 2,810,000 | 3,331,000 | 3,203,000 | 3,279,000 | 3,342,000 | 4,076,000 |
| 4,076,000 | 3,342,000 | 3,279,000 | 3,203,000 | 3,331,000 | 2,810,000 | 2,630,000 | 2,537,000 | 2,780,000 | 2,155,000 | 1,991,000 | 2,073,000 | 2,299,000 | 1,704,000 | 1,708,000 | 1,812,000 | 2,068,000 | 1,662,000 | 1,953,000 | 2,156,000 | 2,242,000 | 1,973,000 | 1,909,000 | 1,746,000 | 1,666,000 | 1,573,000 | 1,547,000 | 1,496,000 | 1,289,000 | 1,237,000 | 1,089,000 | 1,038,000 | 1,242,000 | 1,255,000 | 1,109,000 | 1,064,000 | 1,274,000 | 1,125,000 | 1,045,000 | 967,000 | 1,103,000 | 1,127,000 | 1,019,000 | 1,044,000 | 1,031,000 | 1,121,000 | 1,027,000 | 964,000 | 835,000 | 1,064,000 | 871,000 | 956,000 | 670,000 | 1,040,000 | 774,000 | 765,000 | 1,013,000 | 1,237,000 | 1,167,000 | 733,000 | 852,000 | 0 | 0 | 0 | 672,000 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 5,753,000 | 0 | 0 | 0 | 6,970,000 | 5,763,000 | 8,219,000 | 8,210,000 | 8,547,000 | 6,457,000 | 8,298,000 | 8,288,000 | 8,764,000 | 7,423,000 | 8,183,000 | 8,797,000 | 8,837,000 | 8,412,000 | 9,852,000 | 10,040,000 | 10,046,000 | 8,744,000 | 9,833,000 | 10,683,000 | 10,713,000 | 8,740,000 | 9,721,000 | 9,970,000 | 12,137,000 | 9,217,000 | 10,123,000 | 10,414,000 | 11,344,000 | 8,929,000 | 9,661,000 | 9,758,000 | 10,867,000 | 9,485,000 | 9,254,000 | 9,558,000 | 11,585,000 | 8,851,000 | 10,182,000 | 10,631,000 | 10,715,000 | 10,262,000 | 11,871,000 | 10,350,000 | 10,339,000 | 9,541,000 | 11,307,000 | 10,951,000 | 12,145,000 | 11,140,000 | 11,216,000 | 11,226,000 | 13,467,000 | 13,093,000 | 14,140,000 | 5,720,000 | 16,232,000 | 15,079,000 | 14,840,000 | 15,313,000 | 6,532,000 |
| 6,532,000 | 15,313,000 | 14,840,000 | 15,079,000 | 16,232,000 | 5,720,000 | 14,140,000 | 13,093,000 | 13,467,000 | 11,226,000 | 11,216,000 | 11,140,000 | 12,145,000 | 10,951,000 | 11,307,000 | 9,541,000 | 10,339,000 | 10,350,000 | 11,871,000 | 10,262,000 | 10,715,000 | 10,631,000 | 10,182,000 | 8,851,000 | 11,585,000 | 9,558,000 | 9,254,000 | 9,485,000 | 10,867,000 | 9,758,000 | 9,661,000 | 8,929,000 | 11,344,000 | 10,414,000 | 10,123,000 | 9,217,000 | 12,137,000 | 9,970,000 | 9,721,000 | 8,740,000 | 10,713,000 | 10,683,000 | 9,833,000 | 8,744,000 | 10,046,000 | 10,040,000 | 9,852,000 | 8,412,000 | 8,837,000 | 8,797,000 | 8,183,000 | 7,423,000 | 8,764,000 | 8,288,000 | 8,298,000 | 6,457,000 | 8,547,000 | 8,210,000 | 8,219,000 | 5,763,000 | 6,970,000 | 0 | 0 | 0 | 5,753,000 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 4,864,000 | 0 | 0 | 0 | 8,091,000 | 9,361,000 | 9,013,000 | 12,277,000 | 15,328,000 | 16,457,000 | 16,774,000 | 17,153,000 | 17,229,000 | 18,228,000 | 17,785,000 | 17,044,000 | 17,125,000 | 15,699,000 | 16,851,000 | 16,516,000 | 18,931,000 | 19,501,000 | 18,822,000 | 21,467,000 | 23,808,000 | 26,964,000 | 27,659,000 | 27,968,000 | 27,376,000 | 29,323,000 | 30,592,000 | 28,961,000 | 31,278,000 | 30,521,000 | 29,125,000 | 30,135,000 | 30,046,000 | 31,424,000 | 32,929,000 | 31,636,000 | 31,284,000 | 33,829,000 | 31,694,000 | 33,070,000 | 37,236,000 | 35,864,000 | 33,448,000 | 33,723,000 | 33,349,000 | 29,741,000 | 31,286,000 | 32,530,000 | 33,641,000 | 31,973,000 | 33,490,000 | 33,849,000 | 35,831,000 | 34,163,000 | 34,002,000 | 32,344,000 | 30,243,000 | 29,519,000 | 27,673,000 | 27,348,000 | 40,656,000 |
| 40,656,000 | 27,348,000 | 27,673,000 | 29,519,000 | 30,243,000 | 32,344,000 | 34,002,000 | 34,163,000 | 35,831,000 | 33,849,000 | 33,490,000 | 31,973,000 | 33,641,000 | 32,530,000 | 31,286,000 | 29,741,000 | 33,349,000 | 33,723,000 | 33,448,000 | 35,864,000 | 37,236,000 | 33,070,000 | 31,694,000 | 33,829,000 | 31,284,000 | 31,636,000 | 32,929,000 | 31,424,000 | 30,046,000 | 30,135,000 | 29,125,000 | 30,521,000 | 31,278,000 | 28,961,000 | 30,592,000 | 29,323,000 | 27,376,000 | 27,968,000 | 27,659,000 | 26,964,000 | 23,808,000 | 21,467,000 | 18,822,000 | 19,501,000 | 18,931,000 | 16,516,000 | 16,851,000 | 15,699,000 | 17,125,000 | 17,044,000 | 17,785,000 | 18,228,000 | 17,229,000 | 17,153,000 | 16,774,000 | 16,457,000 | 15,328,000 | 12,277,000 | 9,013,000 | 9,361,000 | 8,091,000 | 0 | 0 | 0 | 4,864,000 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,168,000 | 27,276,000 | 27,414,000 | 25,768,000 | 24,783,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 24,783,000 | 25,768,000 | 27,414,000 | 27,276,000 | 28,168,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,536,000 | 3,502,000 | 3,737,000 | 3,968,000 | 5,103,000 | 0 | 0 | 0 | 0 | 0 | 5,904,000 | 5,575,000 | 6,416,000 | 6,974,000 | 6,447,000 | 6,503,000 | 7,146,000 | 6,887,000 | 6,588,000 | 6,576,000 | 5,116,000 | 5,500,000 | 5,328,000 | 5,506,000 | 0 |
| 0 | 5,506,000 | 5,328,000 | 5,500,000 | 5,116,000 | 6,576,000 | 6,588,000 | 6,887,000 | 7,146,000 | 6,503,000 | 6,447,000 | 6,974,000 | 6,416,000 | 5,575,000 | 5,904,000 | 0 | 0 | 0 | 0 | 0 | 5,103,000 | 3,968,000 | 3,737,000 | 3,502,000 | 3,536,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,897,000 | 1,739,000 | 1,362,000 | 1,037,000 | 799,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 799,000 | 1,037,000 | 1,362,000 | 1,739,000 | 1,897,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 14,267,000 | 0 | 0 | 0 | 15,401,000 | 14,778,000 | 13,867,000 | 11,632,000 | 7,500,000 | 5,906,000 | 6,377,000 | 6,340,000 | 5,716,000 | 4,876,000 | 4,065,000 | 4,532,000 | 3,506,000 | 3,992,000 | 3,669,000 | 2,130,000 | 229,000 | 112,000 | -1,366,000 | -1,481,000 | -3,476,000 | -4,314,000 | -5,466,000 | -7,429,000 | -7,766,000 | -8,613,000 | -9,292,000 | -10,112,000 | -12,629,000 | -13,616,000 | -13,151,000 | -13,582,000 | -13,244,000 | -12,753,000 | -12,556,000 | -12,142,000 | -12,688,000 | -12,392,000 | -12,008,000 | -11,407,000 | -12,086,000 | -12,350,000 | -11,915,000 | -11,720,000 | -12,459,000 | -11,968,000 | -11,199,000 | -11,010,000 | -11,577,000 | -12,944,000 | -11,997,000 | -12,092,000 | -12,567,000 | -11,548,000 | -11,113,000 | -10,551,000 | -10,106,000 | -10,098,000 | -9,044,000 | -9,137,000 | -8,957,000 |
| -8,957,000 | -9,137,000 | -9,044,000 | -10,098,000 | -10,106,000 | -10,551,000 | -11,113,000 | -11,548,000 | -12,567,000 | -12,092,000 | -11,997,000 | -12,944,000 | -11,577,000 | -11,010,000 | -11,199,000 | -11,968,000 | -12,459,000 | -11,720,000 | -11,915,000 | -12,350,000 | -12,086,000 | -11,407,000 | -12,008,000 | -12,392,000 | -12,688,000 | -12,142,000 | -12,556,000 | -12,753,000 | -13,244,000 | -13,582,000 | -13,151,000 | -13,616,000 | -12,629,000 | -10,112,000 | -9,292,000 | -8,613,000 | -7,766,000 | -7,429,000 | -5,466,000 | -4,314,000 | -3,476,000 | -1,481,000 | -1,366,000 | 112,000 | 229,000 | 2,130,000 | 3,669,000 | 3,992,000 | 3,506,000 | 4,532,000 | 4,065,000 | 4,876,000 | 5,716,000 | 6,340,000 | 6,377,000 | 5,906,000 | 7,500,000 | 11,632,000 | 13,867,000 | 14,778,000 | 15,401,000 | 0 | 0 | 0 | 14,267,000 | 0 | 0 | 0 |
---|
Common Stock | | 0 | -9,137,000 | -9,044,000 | 0 | -10,106,000 | -10,551,000 | -11,113,000 | -11,548,000 | -12,567,000 | 0 | -11,997,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 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 | -4,224,000 | 0 | 0 | 0 | 1,688,000 | 1,844,000 | 2,229,000 | 1,356,000 | -2,281,000 | -2,969,000 | -1,719,000 | -1,019,000 | -817,000 | -553,000 | -1,301,000 | -520,000 | -1,140,000 | -146,000 | -262,000 | -1,425,000 | -2,863,000 | -2,367,000 | -3,376,000 | -2,835,000 | -3,604,000 | -3,720,000 | -4,115,000 | -4,820,000 | -4,190,000 | -4,213,000 | -4,314,000 | -5,022,000 | -6,826,000 | -8,090,000 | -8,107,000 | -8,927,000 | -9,402,000 | -8,914,000 | -8,955,000 | -8,889,000 | -9,559,000 | -9,265,000 | -9,070,000 | -8,797,000 | -8,535,000 | -8,883,000 | -8,908,000 | -9,199,000 | -10,111,000 | -9,237,000 | -9,051,000 | -8,966,000 | -9,363,000 | -10,774,000 | -10,009,000 | -10,567,000 | -11,181,000 | -10,746,000 | -10,665,000 | -10,520,000 | 0 | 0 | 0 | 0 | -9,559,000 |
| -9,559,000 | 0 | 0 | 0 | 0 | -10,520,000 | -10,665,000 | -10,746,000 | -11,181,000 | -10,567,000 | -10,009,000 | -10,774,000 | -9,363,000 | -8,966,000 | -9,051,000 | -9,237,000 | -10,111,000 | -9,199,000 | -8,908,000 | -8,883,000 | -8,535,000 | -8,797,000 | -9,070,000 | -9,265,000 | -9,559,000 | -8,889,000 | -8,955,000 | -8,914,000 | -9,402,000 | -8,927,000 | -8,107,000 | -8,090,000 | -6,826,000 | -5,022,000 | -4,314,000 | -4,213,000 | -4,190,000 | -4,820,000 | -4,115,000 | -3,720,000 | -3,604,000 | -2,835,000 | -3,376,000 | -2,367,000 | -2,863,000 | -1,425,000 | -262,000 | -146,000 | -1,140,000 | -520,000 | -1,301,000 | -553,000 | -817,000 | -1,019,000 | -1,719,000 | -2,969,000 | -2,281,000 | 1,356,000 | 2,229,000 | 1,844,000 | 1,688,000 | 0 | 0 | 0 | -4,224,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,019,000 | 1,992,000 | 2,044,000 | 2,071,000 | 2,105,000 | 2,080,000 | 2,143,000 | 2,181,000 | 2,225,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,225,000 | 2,181,000 | 2,143,000 | 2,080,000 | 2,105,000 | 2,071,000 | 2,044,000 | 1,992,000 | 2,019,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -35,836,000 | -35,147,000 | -35,056,000 | -35,060,000 | -35,129,000 | -35,133,000 | -35,135,000 | -35,146,000 | -35,220,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 5,489,000 | 0 | 0 | 0 | 1,265,000 | 1,638,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,559,000 | -9,265,000 | -9,070,000 | -8,797,000 | -8,535,000 | 0 | 0 | 0 | 0 | 0 | -9,051,000 | -8,966,000 | -9,363,000 | -10,774,000 | -10,009,000 | -10,567,000 | -11,181,000 | -10,746,000 | 1,465,000 | -32,966,000 | -10,106,000 | -10,098,000 | -9,044,000 | -9,137,000 | 0 |
| 0 | -9,137,000 | -9,044,000 | -10,098,000 | -10,106,000 | -32,966,000 | 1,465,000 | -10,746,000 | -11,181,000 | -10,567,000 | -10,009,000 | -10,774,000 | -9,363,000 | -8,966,000 | -9,051,000 | 0 | 0 | 0 | 0 | 0 | -8,535,000 | -8,797,000 | -9,070,000 | -9,265,000 | -9,559,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,638,000 | 1,265,000 | 0 | 0 | 0 | 5,489,000 | 0 | 0 | 0 |
---|