> Total Assets | 13,742,720 | 0 | 14,548,520 | 0 | 12,959,000 | 0 | 21,167,394 | 28,410,847 | 21,507,000 | 25,546,528 | 26,094,697 | 25,842,030 | 26,479,000 | 27,820,576 | 27,559,442 | 26,593,818 | 26,670,000 | 27,867,940 | 28,477,980 | 43,547,606 | 48,505,545 | 56,209,336 | 44,345,293 | 39,058,106 | 38,155,875 | 40,094,396 | 40,908,406 | 40,297,284 | 27,775,000 | 29,552,000 | 28,626,000 | 28,179,000 | 28,969,000 | 28,723,000 | 27,739,000 | 35,438,344 | 36,484,491 | 27,868,000 | 27,498,000 | 27,474,000 | 27,879,000 | 27,572,000 | 26,819,000 | 25,423,000 | 24,282,000 | 24,684,000 | 22,768,000 | 23,230,000 | 23,797,000 | 24,315,000 | 23,586,000 | 23,335,000 | 23,112,000 | 23,076,000 | 22,625,000 | 22,932,000 | 24,536,000 | 25,111,000 | 25,395,000 | 24,408,000 | 30,245,000 | 30,879,000 | 30,828,000 | 29,057,000 | 30,584,000 | 30,532,000 | 30,295,000 | 30,735,000 | 31,779,000 | 29,310,000 | 29,585,000 | 30,211,000 | 29,316,000 | 30,010,000 | 30,990,000 | 30,683,000 | 32,366,000 | 34,350,000 | 34,563,000 |
| 34,563,000 | 34,350,000 | 32,366,000 | 30,683,000 | 30,990,000 | 30,010,000 | 29,316,000 | 30,211,000 | 29,585,000 | 29,310,000 | 31,779,000 | 30,735,000 | 30,295,000 | 30,532,000 | 30,584,000 | 29,057,000 | 30,828,000 | 30,879,000 | 30,245,000 | 24,408,000 | 25,395,000 | 25,111,000 | 24,536,000 | 22,932,000 | 22,625,000 | 23,076,000 | 23,112,000 | 23,335,000 | 23,586,000 | 24,315,000 | 23,797,000 | 23,230,000 | 22,768,000 | 24,684,000 | 24,282,000 | 25,423,000 | 26,819,000 | 27,572,000 | 27,879,000 | 27,474,000 | 27,498,000 | 27,868,000 | 36,484,491 | 35,438,344 | 27,739,000 | 28,723,000 | 28,969,000 | 28,179,000 | 28,626,000 | 29,552,000 | 27,775,000 | 40,297,284 | 40,908,406 | 40,094,396 | 38,155,875 | 39,058,106 | 44,345,293 | 56,209,336 | 48,505,545 | 43,547,606 | 28,477,980 | 27,867,940 | 26,670,000 | 26,593,818 | 27,559,442 | 27,820,576 | 26,479,000 | 25,842,030 | 26,094,697 | 25,546,528 | 21,507,000 | 28,410,847 | 21,167,394 | 0 | 12,959,000 | 0 | 14,548,520 | 0 | 13,742,720 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 4,205,000 | 0 | 7,503,998 | 0 | 7,399,000 | 8,312,038 | 8,756,293 | 8,243,813 | 8,493,000 | 9,405,174 | 9,574,875 | 8,470,011 | 8,434,000 | 9,061,505 | 9,418,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,020,000 | 8,725,000 | 7,964,000 | 7,598,000 | 8,541,000 | 7,919,000 | 7,044,000 | 0 | 0 | 7,350,000 | 7,377,000 | 7,579,000 | 8,486,000 | 8,730,000 | 8,242,000 | 7,937,000 | 7,394,000 | 7,958,000 | 7,520,000 | 7,176,000 | 8,095,000 | 8,260,000 | 7,902,000 | 7,545,000 | 8,055,000 | 7,964,000 | 7,560,000 | 7,607,000 | 8,147,000 | 8,346,000 | 8,558,000 | 9,051,000 | 8,826,000 | 9,499,000 | 9,258,000 | 7,796,000 | 9,064,000 | 9,371,000 | 9,033,000 | 8,539,000 | 9,297,000 | 8,298,000 | 9,012,000 | 9,895,000 | 8,822,000 | 10,079,000 | 11,142,000 | 10,729,000 | 12,227,000 | 13,626,000 | 13,665,000 |
| 13,665,000 | 13,626,000 | 12,227,000 | 10,729,000 | 11,142,000 | 10,079,000 | 8,822,000 | 9,895,000 | 9,012,000 | 8,298,000 | 9,297,000 | 8,539,000 | 9,033,000 | 9,371,000 | 9,064,000 | 7,796,000 | 9,258,000 | 9,499,000 | 8,826,000 | 9,051,000 | 8,558,000 | 8,346,000 | 8,147,000 | 7,607,000 | 7,560,000 | 7,964,000 | 8,055,000 | 7,545,000 | 7,902,000 | 8,260,000 | 8,095,000 | 7,176,000 | 7,520,000 | 7,958,000 | 7,394,000 | 7,937,000 | 8,242,000 | 8,730,000 | 8,486,000 | 7,579,000 | 7,377,000 | 7,350,000 | 0 | 0 | 7,044,000 | 7,919,000 | 8,541,000 | 7,598,000 | 7,964,000 | 8,725,000 | 8,020,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,418,828 | 9,061,505 | 8,434,000 | 8,470,011 | 9,574,875 | 9,405,174 | 8,493,000 | 8,243,813 | 8,756,293 | 8,312,038 | 7,399,000 | 0 | 7,503,998 | 0 | 4,205,000 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 330,000 | 0 | 328,501 | 0 | 386,000 | 230,454 | 3,695,111 | 3,853,160 | 2,946,000 | 3,193,192 | 3,987,360 | 3,990,438 | 3,497,000 | 4,110,923 | 4,104,345 | 7,101,439 | 6,924,168 | 7,259,828 | 5,777,433 | 5,424,235 | 4,970,223 | 5,756,612 | 5,288,745 | 5,459,059 | 3,751,000 | 4,092,000 | 3,588,000 | 3,496,000 | 3,717,000 | 3,151,000 | 2,879,000 | 2,961,736 | 3,232,162 | 2,681,000 | 2,697,000 | 3,420,000 | 3,730,000 | 4,053,000 | 3,716,000 | 3,684,000 | 2,847,000 | 3,298,000 | 3,213,000 | 3,159,000 | 3,085,000 | 3,344,000 | 3,199,000 | 3,104,000 | 3,501,000 | 3,833,000 | 3,567,000 | 3,938,000 | 4,069,000 | 4,217,000 | 4,102,000 | 4,673,000 | 4,074,000 | 4,074,000 | 3,891,000 | 3,585,000 | 4,162,000 | 4,418,000 | 4,109,000 | 3,715,000 | 5,362,000 | 4,796,000 | 5,917,000 | 6,423,000 | 5,059,000 | 6,035,000 | 6,992,000 | 6,658,000 | 7,219,000 | 8,173,000 | 8,264,000 |
| 8,264,000 | 8,173,000 | 7,219,000 | 6,658,000 | 6,992,000 | 6,035,000 | 5,059,000 | 6,423,000 | 5,917,000 | 4,796,000 | 5,362,000 | 3,715,000 | 4,109,000 | 4,418,000 | 4,162,000 | 3,585,000 | 3,891,000 | 4,074,000 | 4,074,000 | 4,673,000 | 4,102,000 | 4,217,000 | 4,069,000 | 3,938,000 | 3,567,000 | 3,833,000 | 3,501,000 | 3,104,000 | 3,199,000 | 3,344,000 | 3,085,000 | 3,159,000 | 3,213,000 | 3,298,000 | 2,847,000 | 3,684,000 | 3,716,000 | 4,053,000 | 3,730,000 | 3,420,000 | 2,697,000 | 2,681,000 | 3,232,162 | 2,961,736 | 2,879,000 | 3,151,000 | 3,717,000 | 3,496,000 | 3,588,000 | 4,092,000 | 3,751,000 | 5,459,059 | 5,288,745 | 5,756,612 | 4,970,223 | 5,424,235 | 5,777,433 | 7,259,828 | 6,924,168 | 7,101,439 | 4,104,345 | 4,110,923 | 3,497,000 | 3,990,438 | 3,987,360 | 3,193,192 | 2,946,000 | 3,853,160 | 3,695,111 | 230,454 | 386,000 | 0 | 328,501 | 0 | 330,000 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 1,478,000 | 0 | 2,287,431 | 0 | 2,254,000 | 2,375,576 | 0 | 0 | 932,000 | 0 | 0 | 800,818 | 689,000 | 526,453 | 754,491 | 646,913 | 478,892 | 606,298 | 839,228 | 1,011,911 | 769,138 | 466,866 | 494,494 | 795,426 | 496,000 | 741,147 | 588,000 | 628,000 | 1,065,143 | 1,060,179 | 482,000 | 974,272 | 973,382 | 796,000 | 853,000 | 277,000 | 910,000 | 780,000 | 949,000 | 183,000 | 858,000 | 790,000 | 806,000 | 170,000 | 944,000 | 985,000 | 975,000 | 537,000 | 674,000 | 175,000 | 83,000 | 66,000 | 184,000 | 404,000 | 444,000 | 143,000 | 399,000 | 376,000 | 327,000 | 48,000 | 302,000 | 469,000 | 499,000 | 486,000 | 433,000 | 394,000 | 443,000 | 290,000 | 615,000 | 540,000 | 495,000 | 154,000 | 487,000 | 589,000 | 832,000 |
| 832,000 | 589,000 | 487,000 | 154,000 | 495,000 | 540,000 | 615,000 | 290,000 | 443,000 | 394,000 | 433,000 | 486,000 | 499,000 | 469,000 | 302,000 | 48,000 | 327,000 | 376,000 | 399,000 | 143,000 | 444,000 | 404,000 | 184,000 | 66,000 | 83,000 | 175,000 | 674,000 | 537,000 | 975,000 | 985,000 | 944,000 | 170,000 | 806,000 | 790,000 | 858,000 | 183,000 | 949,000 | 780,000 | 910,000 | 277,000 | 853,000 | 796,000 | 973,382 | 974,272 | 482,000 | 1,060,179 | 1,065,143 | 628,000 | 588,000 | 741,147 | 496,000 | 795,426 | 494,494 | 466,866 | 769,138 | 1,011,911 | 839,228 | 606,298 | 478,892 | 646,913 | 754,491 | 526,453 | 689,000 | 800,818 | 0 | 0 | 932,000 | 0 | 0 | 2,375,576 | 2,254,000 | 0 | 2,287,431 | 0 | 1,478,000 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,261,620 | 0 | 3,829,422 | 0 | 0 | 0 | 2,346,335 | 0 | 2,787,757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,478,000 | 3,039,000 | 3,194,000 | 2,645,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,275,000 | 2,110,000 | 2,079,000 | 2,293,000 | 2,587,000 | 3,016,361 | 3,119,181 | 3,034,267 | 3,101,629 | 2,592,000 | 2,558,000 | 2,397,000 | 2,723,000 | 1,565,000 | 2,042,000 | 1,731,000 | 1,950,000 | 1,340,000 | 1,530,000 | 1,621,000 | 2,190,000 | 1,952,000 | 2,045,000 | 2,133,000 |
| 2,133,000 | 2,045,000 | 1,952,000 | 2,190,000 | 1,621,000 | 1,530,000 | 1,340,000 | 1,950,000 | 1,731,000 | 2,042,000 | 1,565,000 | 2,723,000 | 2,397,000 | 2,558,000 | 2,592,000 | 3,101,629 | 3,034,267 | 3,119,181 | 3,016,361 | 2,587,000 | 2,293,000 | 2,079,000 | 2,110,000 | 2,275,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,645,000 | 3,194,000 | 3,039,000 | 2,478,000 | 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 | 2,787,757 | 0 | 2,346,335 | 0 | 0 | 0 | 3,829,422 | 0 | 5,261,620 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Inventory | 239,800 | 0 | 243,485 | 0 | 151,000 | 0 | 394,524 | 496,845 | 389,000 | 391,524 | 406,421 | 417,108 | 340,000 | 352,714 | 356,028 | 343,533 | 360,000 | 442,043 | 480,961 | 744,753 | 801,314 | 900,786 | 798,393 | 761,369 | 698,855 | 757,080 | 839,762 | 859,920 | 537,000 | 554,000 | 566,000 | 579,000 | 558,000 | 593,000 | 595,000 | 758,921 | 720,036 | 540,000 | 533,000 | 521,000 | 535,000 | 534,000 | 528,000 | 511,000 | 551,000 | 563,000 | 552,000 | 538,000 | 559,000 | 602,000 | 588,000 | 532,000 | 569,000 | 574,000 | 595,000 | 566,000 | 677,000 | 623,000 | 583,000 | 557,000 | 576,000 | 641,000 | 676,000 | 633,000 | 686,000 | 702,000 | 704,000 | 737,000 | 691,000 | 647,000 | 561,000 | 543,000 | 529,000 | 519,000 | 580,000 | 567,000 | 620,000 | 654,000 | 693,000 |
| 693,000 | 654,000 | 620,000 | 567,000 | 580,000 | 519,000 | 529,000 | 543,000 | 561,000 | 647,000 | 691,000 | 737,000 | 704,000 | 702,000 | 686,000 | 633,000 | 676,000 | 641,000 | 576,000 | 557,000 | 583,000 | 623,000 | 677,000 | 566,000 | 595,000 | 574,000 | 569,000 | 532,000 | 588,000 | 602,000 | 559,000 | 538,000 | 552,000 | 563,000 | 551,000 | 511,000 | 528,000 | 534,000 | 535,000 | 521,000 | 533,000 | 540,000 | 720,036 | 758,921 | 595,000 | 593,000 | 558,000 | 579,000 | 566,000 | 554,000 | 537,000 | 859,920 | 839,762 | 757,080 | 698,855 | 761,369 | 798,393 | 900,786 | 801,314 | 744,753 | 480,961 | 442,043 | 360,000 | 343,533 | 356,028 | 352,714 | 340,000 | 417,108 | 406,421 | 391,524 | 389,000 | 496,845 | 394,524 | 0 | 151,000 | 0 | 243,485 | 0 | 239,800 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 8,754,000 | 0 | 13,663,396 | 0 | 14,108,000 | 17,234,490 | 17,338,405 | 17,598,217 | 17,986,000 | 18,415,402 | 17,984,566 | 18,123,807 | 18,236,000 | 18,806,436 | 19,059,152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,755,000 | 20,827,000 | 20,662,000 | 20,581,000 | 20,428,000 | 20,804,000 | 20,695,000 | 0 | 0 | 20,518,000 | 20,121,000 | 19,895,000 | 19,393,000 | 18,842,000 | 18,577,000 | 17,486,000 | 16,888,000 | 16,726,000 | 15,248,000 | 16,054,000 | 15,702,000 | 16,055,000 | 15,684,000 | 15,790,000 | 15,057,000 | 15,112,000 | 15,065,000 | 15,325,000 | 16,389,000 | 16,765,000 | 16,837,000 | 15,357,000 | 21,419,000 | 21,380,000 | 21,570,000 | 21,261,000 | 21,520,000 | 21,161,000 | 21,262,000 | 22,196,000 | 22,482,000 | 21,012,000 | 20,573,000 | 20,316,000 | 20,494,000 | 19,931,000 | 19,848,000 | 19,954,000 | 20,139,000 | 20,724,000 | 20,898,000 |
| 20,898,000 | 20,724,000 | 20,139,000 | 19,954,000 | 19,848,000 | 19,931,000 | 20,494,000 | 20,316,000 | 20,573,000 | 21,012,000 | 22,482,000 | 22,196,000 | 21,262,000 | 21,161,000 | 21,520,000 | 21,261,000 | 21,570,000 | 21,380,000 | 21,419,000 | 15,357,000 | 16,837,000 | 16,765,000 | 16,389,000 | 15,325,000 | 15,065,000 | 15,112,000 | 15,057,000 | 15,790,000 | 15,684,000 | 16,055,000 | 15,702,000 | 16,054,000 | 15,248,000 | 16,726,000 | 16,888,000 | 17,486,000 | 18,577,000 | 18,842,000 | 19,393,000 | 19,895,000 | 20,121,000 | 20,518,000 | 0 | 0 | 20,695,000 | 20,804,000 | 20,428,000 | 20,581,000 | 20,662,000 | 20,827,000 | 19,755,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,059,152 | 18,806,436 | 18,236,000 | 18,123,807 | 17,984,566 | 18,415,402 | 17,986,000 | 17,598,217 | 17,338,405 | 17,234,490 | 14,108,000 | 0 | 13,663,396 | 0 | 8,754,000 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 8,896,580 | 0 | 9,166,220 | 0 | 7,906,000 | 0 | 12,536,991 | 17,186,490 | 12,754,000 | 12,283,446 | 12,667,055 | 12,815,042 | 12,972,000 | 13,259,215 | 13,222,785 | 13,403,836 | 13,558,000 | 13,849,930 | 14,095,545 | 20,612,135 | 22,874,577 | 22,872,395 | 20,238,620 | 19,983,508 | 19,146,232 | 19,928,028 | 20,822,879 | 20,291,246 | 13,601,000 | 13,589,000 | 13,521,000 | 13,294,000 | 13,151,000 | 13,146,000 | 12,945,000 | 16,532,791 | 16,956,848 | 12,432,000 | 12,230,000 | 11,980,000 | 11,745,000 | 11,634,000 | 11,545,000 | 11,210,000 | 11,117,000 | 11,000,000 | 10,874,000 | 10,478,000 | 10,278,000 | 10,563,000 | 10,475,000 | 10,413,000 | 10,636,000 | 10,686,000 | 10,699,000 | 10,599,000 | 10,742,000 | 11,087,000 | 11,266,000 | 11,413,000 | 17,299,000 | 17,089,000 | 17,010,000 | 16,913,000 | 16,834,000 | 17,150,000 | 17,094,000 | 18,087,000 | 18,161,000 | 17,408,000 | 17,333,000 | 17,257,000 | 17,071,000 | 17,131,000 | 16,957,000 | 17,017,000 | 17,120,000 | 17,318,000 | 17,183,000 |
| 17,183,000 | 17,318,000 | 17,120,000 | 17,017,000 | 16,957,000 | 17,131,000 | 17,071,000 | 17,257,000 | 17,333,000 | 17,408,000 | 18,161,000 | 18,087,000 | 17,094,000 | 17,150,000 | 16,834,000 | 16,913,000 | 17,010,000 | 17,089,000 | 17,299,000 | 11,413,000 | 11,266,000 | 11,087,000 | 10,742,000 | 10,599,000 | 10,699,000 | 10,686,000 | 10,636,000 | 10,413,000 | 10,475,000 | 10,563,000 | 10,278,000 | 10,478,000 | 10,874,000 | 11,000,000 | 11,117,000 | 11,210,000 | 11,545,000 | 11,634,000 | 11,745,000 | 11,980,000 | 12,230,000 | 12,432,000 | 16,956,848 | 16,532,791 | 12,945,000 | 13,146,000 | 13,151,000 | 13,294,000 | 13,521,000 | 13,589,000 | 13,601,000 | 20,291,246 | 20,822,879 | 19,928,028 | 19,146,232 | 19,983,508 | 20,238,620 | 22,872,395 | 22,874,577 | 20,612,135 | 14,095,545 | 13,849,930 | 13,558,000 | 13,403,836 | 13,222,785 | 13,259,215 | 12,972,000 | 12,815,042 | 12,667,055 | 12,283,446 | 12,754,000 | 17,186,490 | 12,536,991 | 0 | 7,906,000 | 0 | 9,166,220 | 0 | 8,896,580 |
---|
Goodwill | 122,080 | 0 | 119,995 | 0 | 95,000 | 0 | 112,995 | 117,781 | 83,000 | 127,029 | 262,864 | 258,156 | 208,000 | 205,684 | 204,460 | 203,996 | 204,000 | 204,361 | 211,651 | 308,123 | 595,849 | 596,849 | 535,078 | 528,922 | 530,440 | 560,800 | 585,200 | 573,280 | 401,000 | 403,000 | 401,000 | 401,000 | 422,000 | 420,000 | 421,000 | 552,650 | 566,695 | 540,924 | 331,685 | 252,000 | 256,000 | 238,000 | 237,000 | 237,000 | 236,000 | 245,000 | 250,000 | 243,000 | 248,000 | 246,000 | 244,000 | 247,000 | 217,000 | 217,000 | 217,000 | 218,000 | 218,000 | 217,000 | 216,000 | 216,000 | 215,000 | 216,000 | 217,000 | 217,000 | 217,000 | 217,000 | 218,000 | 217,000 | 218,000 | 217,000 | 216,000 | 215,000 | 221,000 | 221,000 | 221,000 | 222,000 | 222,000 | 223,000 | 225,000 |
| 225,000 | 223,000 | 222,000 | 222,000 | 221,000 | 221,000 | 221,000 | 215,000 | 216,000 | 217,000 | 218,000 | 217,000 | 218,000 | 217,000 | 217,000 | 217,000 | 217,000 | 216,000 | 215,000 | 216,000 | 216,000 | 217,000 | 218,000 | 218,000 | 217,000 | 217,000 | 217,000 | 247,000 | 244,000 | 246,000 | 248,000 | 243,000 | 250,000 | 245,000 | 236,000 | 237,000 | 237,000 | 238,000 | 256,000 | 252,000 | 331,685 | 540,924 | 566,695 | 552,650 | 421,000 | 420,000 | 422,000 | 401,000 | 401,000 | 403,000 | 401,000 | 573,280 | 585,200 | 560,800 | 530,440 | 528,922 | 535,078 | 596,849 | 595,849 | 308,123 | 211,651 | 204,361 | 204,000 | 203,996 | 204,460 | 205,684 | 208,000 | 258,156 | 262,864 | 127,029 | 83,000 | 117,781 | 112,995 | 0 | 95,000 | 0 | 119,995 | 0 | 122,080 |
---|
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 | 244,000 | 241,000 | 218,000 | 203,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 393,000 | 1,338,000 | 1,420,000 | 1,425,000 | 456,000 | 1,868,619 | 1,939,013 | 2,081,500 | 1,111,493 | 5,808,009 | 5,659,816 | 4,021,501 | 3,042,021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,042,021 | 4,021,501 | 5,659,816 | 5,808,009 | 1,111,493 | 2,081,500 | 1,939,013 | 1,868,619 | 456,000 | 1,425,000 | 1,420,000 | 1,338,000 | 393,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203,000 | 218,000 | 241,000 | 244,000 | 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 | 308,470 | 0 | 305,230 | 0 | 149,000 | 0 | 264,089 | 334,389 | 159,000 | 646,758 | 642,808 | 648,552 | 1,610,000 | 427,792 | 424,708 | 424,676 | 424,000 | 427,974 | 447,913 | 976,940 | 1,346,587 | 1,362,202 | 1,247,577 | 1,249,926 | 1,271,731 | 1,362,744 | 1,436,666 | 1,426,034 | 612,000 | 628,000 | 644,000 | 662,000 | 695,000 | 716,000 | 744,000 | 1,556,761 | 1,618,748 | 1,560,697 | 1,394,876 | 842,000 | 867,000 | 868,000 | 882,000 | 896,000 | 914,000 | 986,000 | 991,000 | 1,009,000 | 1,036,000 | 1,024,000 | 1,029,000 | 1,018,000 | 1,025,000 | 1,021,000 | 1,037,000 | 1,066,000 | 1,102,000 | 1,092,000 | 1,113,000 | 1,122,000 | 1,147,000 | 1,162,000 | 1,174,000 | 1,194,000 | 1,267,000 | 1,248,000 | 1,263,000 | 1,305,000 | 1,347,000 | 1,282,000 | 1,253,000 | 1,230,000 | 1,259,000 | 1,243,000 | 1,234,000 | 1,235,000 | 1,251,000 | 1,213,000 | 1,201,000 |
| 1,201,000 | 1,213,000 | 1,251,000 | 1,235,000 | 1,234,000 | 1,243,000 | 1,259,000 | 1,230,000 | 1,253,000 | 1,282,000 | 1,347,000 | 1,305,000 | 1,263,000 | 1,248,000 | 1,267,000 | 1,194,000 | 1,174,000 | 1,162,000 | 1,147,000 | 1,122,000 | 1,113,000 | 1,092,000 | 1,102,000 | 1,066,000 | 1,037,000 | 1,021,000 | 1,025,000 | 1,018,000 | 1,029,000 | 1,024,000 | 1,036,000 | 1,009,000 | 991,000 | 986,000 | 914,000 | 896,000 | 882,000 | 868,000 | 867,000 | 842,000 | 1,394,876 | 1,560,697 | 1,618,748 | 1,556,761 | 744,000 | 716,000 | 695,000 | 662,000 | 644,000 | 628,000 | 612,000 | 1,426,034 | 1,436,666 | 1,362,744 | 1,271,731 | 1,249,926 | 1,247,577 | 1,362,202 | 1,346,587 | 976,940 | 447,913 | 427,974 | 424,000 | 424,676 | 424,708 | 427,792 | 1,610,000 | 648,552 | 642,808 | 646,758 | 159,000 | 334,389 | 264,089 | 0 | 149,000 | 0 | 305,230 | 0 | 308,470 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 1,478,000 | 0 | 862,316 | 0 | 2,254,000 | 4,304,286 | 4,028,542 | 4,126,993 | 3,917,000 | 4,521,929 | 4,130,245 | 4,089,023 | 3,390,000 | 4,298,254 | 4,280,135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,195,000 | 5,177,000 | 3,597,000 | 3,699,000 | 5,227,000 | 5,474,000 | 3,741,000 | 0 | 0 | 5,570,000 | 5,501,000 | 4,662,000 | 4,042,000 | 3,206,000 | 3,457,000 | 3,435,000 | 2,863,000 | 2,739,000 | 1,463,000 | 2,425,000 | 2,599,000 | 3,059,000 | 2,720,000 | 3,156,000 | 1,799,000 | 1,271,000 | 1,102,000 | 2,525,000 | 2,944,000 | 3,087,000 | 3,118,000 | 1,521,000 | 1,208,000 | 1,365,000 | 1,443,000 | 1,216,000 | 1,136,000 | 885,000 | 985,000 | 1,621,000 | 1,470,000 | 879,000 | 715,000 | 944,000 | 1,270,000 | 646,000 | 644,000 | 649,000 | 677,000 | 893,000 | 1,357,000 |
| 1,357,000 | 893,000 | 677,000 | 649,000 | 644,000 | 646,000 | 1,270,000 | 944,000 | 715,000 | 879,000 | 1,470,000 | 1,621,000 | 985,000 | 885,000 | 1,136,000 | 1,216,000 | 1,443,000 | 1,365,000 | 1,208,000 | 1,521,000 | 3,118,000 | 3,087,000 | 2,944,000 | 2,525,000 | 1,102,000 | 1,271,000 | 1,799,000 | 3,156,000 | 2,720,000 | 3,059,000 | 2,599,000 | 2,425,000 | 1,463,000 | 2,739,000 | 2,863,000 | 3,435,000 | 3,457,000 | 3,206,000 | 4,042,000 | 4,662,000 | 5,501,000 | 5,570,000 | 0 | 0 | 3,741,000 | 5,474,000 | 5,227,000 | 3,699,000 | 3,597,000 | 5,177,000 | 4,195,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,280,135 | 4,298,254 | 3,390,000 | 4,089,023 | 4,130,245 | 4,521,929 | 3,917,000 | 4,126,993 | 4,028,542 | 4,304,286 | 2,254,000 | 0 | 862,316 | 0 | 1,478,000 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 9,353,290 | 0 | 9,829,105 | 0 | 8,874,000 | 0 | 16,015,239 | 21,335,888 | 16,281,000 | 19,444,040 | 19,087,673 | 19,133,547 | 18,626,000 | 19,609,623 | 19,542,882 | 18,537,107 | 18,258,000 | 18,851,602 | 18,846,094 | 27,517,893 | 31,730,118 | 35,176,307 | 28,735,096 | 29,291,143 | 30,628,932 | 31,537,990 | 32,086,516 | 31,743,947 | 22,357,000 | 23,339,000 | 21,988,000 | 21,147,000 | 22,063,000 | 22,129,000 | 21,512,000 | 27,532,598 | 28,814,774 | 22,987,000 | 22,229,000 | 22,494,000 | 24,290,000 | 24,602,000 | 23,588,000 | 23,133,000 | 23,191,000 | 23,616,000 | 23,019,000 | 23,862,000 | 25,273,000 | 24,482,000 | 23,566,000 | 23,062,000 | 23,622,000 | 23,809,000 | 22,855,000 | 21,636,000 | 22,759,000 | 23,067,000 | 22,458,000 | 21,393,000 | 27,912,000 | 28,285,000 | 27,536,000 | 27,192,000 | 28,651,000 | 28,942,000 | 28,522,000 | 28,436,000 | 31,594,000 | 31,859,000 | 34,258,000 | 35,629,000 | 35,809,000 | 33,614,000 | 34,801,000 | 34,499,000 | 36,582,000 | 37,537,000 | 37,360,000 |
| 37,360,000 | 37,537,000 | 36,582,000 | 34,499,000 | 34,801,000 | 33,614,000 | 35,809,000 | 35,629,000 | 34,258,000 | 31,859,000 | 31,594,000 | 28,436,000 | 28,522,000 | 28,942,000 | 28,651,000 | 27,192,000 | 27,536,000 | 28,285,000 | 27,912,000 | 21,393,000 | 22,458,000 | 23,067,000 | 22,759,000 | 21,636,000 | 22,855,000 | 23,809,000 | 23,622,000 | 23,062,000 | 23,566,000 | 24,482,000 | 25,273,000 | 23,862,000 | 23,019,000 | 23,616,000 | 23,191,000 | 23,133,000 | 23,588,000 | 24,602,000 | 24,290,000 | 22,494,000 | 22,229,000 | 22,987,000 | 28,814,774 | 27,532,598 | 21,512,000 | 22,129,000 | 22,063,000 | 21,147,000 | 21,988,000 | 23,339,000 | 22,357,000 | 31,743,947 | 32,086,516 | 31,537,990 | 30,628,932 | 29,291,143 | 28,735,096 | 35,176,307 | 31,730,118 | 27,517,893 | 18,846,094 | 18,851,602 | 18,258,000 | 18,537,107 | 19,542,882 | 19,609,623 | 18,626,000 | 19,133,547 | 19,087,673 | 19,444,040 | 16,281,000 | 21,335,888 | 16,015,239 | 0 | 8,874,000 | 0 | 9,829,105 | 0 | 9,353,290 |
---|
> Total Current Liabilities | 2,766,420 | 0 | 2,289,225 | 0 | 3,455,000 | 0 | 9,920,253 | 0 | 5,748,000 | 7,901,516 | 7,497,218 | 7,801,272 | 8,091,000 | 8,716,952 | 8,517,052 | 7,880,773 | 8,160,000 | 8,799,389 | 8,597,537 | 11,853,255 | 14,526,376 | 16,667,683 | 13,044,638 | 13,401,213 | 15,104,279 | 15,166,836 | 15,033,788 | 14,129,919 | 10,467,000 | 11,105,000 | 10,321,000 | 9,847,000 | 10,370,000 | 10,667,000 | 10,049,000 | 11,866,403 | 12,837,975 | 10,603,000 | 9,949,000 | 9,827,000 | 11,453,000 | 12,144,000 | 11,432,000 | 10,860,000 | 11,181,000 | 11,939,000 | 11,244,000 | 11,827,000 | 13,009,000 | 12,206,000 | 11,396,000 | 11,999,000 | 12,724,000 | 12,118,000 | 11,358,000 | 10,141,000 | 11,789,000 | 12,056,000 | 11,334,000 | 11,045,000 | 12,797,000 | 12,694,000 | 11,907,000 | 12,317,000 | 13,562,000 | 13,845,000 | 13,192,000 | 12,649,000 | 15,305,000 | 14,291,000 | 14,438,000 | 11,778,000 | 11,135,000 | 11,018,000 | 10,905,000 | 11,726,000 | 13,533,000 | 15,335,000 | 14,585,000 |
| 14,585,000 | 15,335,000 | 13,533,000 | 11,726,000 | 10,905,000 | 11,018,000 | 11,135,000 | 11,778,000 | 14,438,000 | 14,291,000 | 15,305,000 | 12,649,000 | 13,192,000 | 13,845,000 | 13,562,000 | 12,317,000 | 11,907,000 | 12,694,000 | 12,797,000 | 11,045,000 | 11,334,000 | 12,056,000 | 11,789,000 | 10,141,000 | 11,358,000 | 12,118,000 | 12,724,000 | 11,999,000 | 11,396,000 | 12,206,000 | 13,009,000 | 11,827,000 | 11,244,000 | 11,939,000 | 11,181,000 | 10,860,000 | 11,432,000 | 12,144,000 | 11,453,000 | 9,827,000 | 9,949,000 | 10,603,000 | 12,837,975 | 11,866,403 | 10,049,000 | 10,667,000 | 10,370,000 | 9,847,000 | 10,321,000 | 11,105,000 | 10,467,000 | 14,129,919 | 15,033,788 | 15,166,836 | 15,104,279 | 13,401,213 | 13,044,638 | 16,667,683 | 14,526,376 | 11,853,255 | 8,597,537 | 8,799,389 | 8,160,000 | 7,880,773 | 8,517,052 | 8,716,952 | 8,091,000 | 7,801,272 | 7,497,218 | 7,901,516 | 5,748,000 | 0 | 9,920,253 | 0 | 3,455,000 | 0 | 2,289,225 | 0 | 2,766,420 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 8,088,537 | 0 | 0 | 1,122,534 | 132,709 | 94,951 | 1,362,000 | 1,220,811 | 1,498,319 | 1,301,329 | 1,231,000 | 1,355,005 | 1,426,008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,941,000 | 1,747,000 | 1,755,000 | 1,956,000 | 1,937,000 | 1,803,000 | 1,981,000 | 0 | 0 | 1,192,000 | 1,320,000 | 1,691,000 | 2,319,000 | 2,267,000 | 2,427,000 | 2,303,000 | 1,626,000 | 2,149,000 | 2,053,000 | 2,134,000 | 2,009,000 | 1,249,000 | 1,069,000 | 2,020,000 | 2,013,000 | 1,541,000 | 1,686,000 | 1,026,000 | 1,591,000 | 1,629,000 | 1,422,000 | 1,384,000 | 1,931,000 | 1,619,000 | 1,653,000 | 1,820,000 | 1,840,000 | 2,038,000 | 2,042,000 | 1,817,000 | 3,550,000 | 2,857,000 | 3,141,000 | 2,158,000 | 2,160,000 | 1,653,000 | 1,635,000 | 2,044,000 | 1,897,000 | 1,932,000 | 881,000 |
| 881,000 | 1,932,000 | 1,897,000 | 2,044,000 | 1,635,000 | 1,653,000 | 2,160,000 | 2,158,000 | 3,141,000 | 2,857,000 | 3,550,000 | 1,817,000 | 2,042,000 | 2,038,000 | 1,840,000 | 1,820,000 | 1,653,000 | 1,619,000 | 1,931,000 | 1,384,000 | 1,422,000 | 1,629,000 | 1,591,000 | 1,026,000 | 1,686,000 | 1,541,000 | 2,013,000 | 2,020,000 | 1,069,000 | 1,249,000 | 2,009,000 | 2,134,000 | 2,053,000 | 2,149,000 | 1,626,000 | 2,303,000 | 2,427,000 | 2,267,000 | 2,319,000 | 1,691,000 | 1,320,000 | 1,192,000 | 0 | 0 | 1,981,000 | 1,803,000 | 1,937,000 | 1,956,000 | 1,755,000 | 1,747,000 | 1,941,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,426,008 | 1,355,005 | 1,231,000 | 1,301,329 | 1,498,319 | 1,220,811 | 1,362,000 | 94,951 | 132,709 | 1,122,534 | 0 | 0 | 8,088,537 | 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 | 2,945,000 | 1,994,000 | 2,837,000 | 2,441,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,522,000 | 8,268,000 | 8,269,000 | 1,412,000 | 731,000 | 2,368,065 | 1,265,130 | 801,111 | 219,087 | 851,000 | 401,000 | 1,043,000 | 299,000 | 2,580,000 | 1,298,000 | 1,710,000 | 715,000 | 767,000 | 407,000 | 834,000 | 815,000 | 677,000 | 632,000 | 3,000 |
| 3,000 | 632,000 | 677,000 | 815,000 | 834,000 | 407,000 | 767,000 | 715,000 | 1,710,000 | 1,298,000 | 2,580,000 | 299,000 | 1,043,000 | 401,000 | 851,000 | 219,087 | 801,111 | 1,265,130 | 2,368,065 | 731,000 | 1,412,000 | 8,269,000 | 8,268,000 | 8,522,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,441,000 | 2,837,000 | 1,994,000 | 2,945,000 | 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 | 1,498,750 | 0 | 1,402,660 | 0 | 1,226,000 | 0 | 1,831,716 | 2,384,042 | 1,905,000 | 2,108,778 | 2,097,628 | 2,405,152 | 2,039,000 | 2,153,821 | 2,134,592 | 1,991,427 | 2,131,000 | 2,196,885 | 2,177,687 | 3,260,850 | 3,505,547 | 4,075,582 | 3,404,786 | 2,782,408 | 2,502,351 | 2,707,262 | 2,795,793 | 2,803,339 | 2,032,000 | 2,254,000 | 2,241,000 | 1,928,000 | 2,211,000 | 2,357,000 | 2,338,000 | 3,371,683 | 3,208,160 | 2,411,000 | 2,343,000 | 2,219,000 | 2,425,000 | 2,594,000 | 2,383,000 | 2,369,000 | 2,487,000 | 2,409,000 | 2,332,000 | 2,444,000 | 2,476,000 | 2,444,000 | 2,474,000 | 2,395,000 | 2,361,000 | 2,333,000 | 2,356,000 | 2,359,000 | 2,427,000 | 2,263,000 | 2,367,000 | 2,365,000 | 2,428,000 | 2,548,000 | 2,610,000 | 2,460,000 | 2,463,000 | 2,500,000 | 2,594,000 | 2,379,000 | 2,056,000 | 1,476,000 | 1,555,000 | 1,435,000 | 1,372,000 | 1,604,000 | 1,875,000 | 1,850,000 | 2,329,000 | 2,821,000 | 2,714,000 |
| 2,714,000 | 2,821,000 | 2,329,000 | 1,850,000 | 1,875,000 | 1,604,000 | 1,372,000 | 1,435,000 | 1,555,000 | 1,476,000 | 2,056,000 | 2,379,000 | 2,594,000 | 2,500,000 | 2,463,000 | 2,460,000 | 2,610,000 | 2,548,000 | 2,428,000 | 2,365,000 | 2,367,000 | 2,263,000 | 2,427,000 | 2,359,000 | 2,356,000 | 2,333,000 | 2,361,000 | 2,395,000 | 2,474,000 | 2,444,000 | 2,476,000 | 2,444,000 | 2,332,000 | 2,409,000 | 2,487,000 | 2,369,000 | 2,383,000 | 2,594,000 | 2,425,000 | 2,219,000 | 2,343,000 | 2,411,000 | 3,208,160 | 3,371,683 | 2,338,000 | 2,357,000 | 2,211,000 | 1,928,000 | 2,241,000 | 2,254,000 | 2,032,000 | 2,803,339 | 2,795,793 | 2,707,262 | 2,502,351 | 2,782,408 | 3,404,786 | 4,075,582 | 3,505,547 | 3,260,850 | 2,177,687 | 2,196,885 | 2,131,000 | 1,991,427 | 2,134,592 | 2,153,821 | 2,039,000 | 2,405,152 | 2,097,628 | 2,108,778 | 1,905,000 | 2,384,042 | 1,831,716 | 0 | 1,226,000 | 0 | 1,402,660 | 0 | 1,498,750 |
---|
Other Current Liabilities | 210,370 | 0 | 192,225 | 0 | 2,208,000 | 0 | 413,486 | 0 | 3,762,000 | 4,670,204 | 5,266,881 | 5,301,168 | 4,523,000 | 5,342,320 | 4,884,142 | 2,746,744 | 4,777,000 | 2,659,660 | 4,993,842 | 6,615,159 | 9,279,117 | 10,820,451 | 8,261,322 | 8,475,279 | 10,525,256 | 10,098,606 | 9,585,576 | 8,531,840 | 6,095,000 | 7,095,000 | 6,316,000 | 5,951,000 | 6,219,000 | 6,503,000 | 5,724,000 | 6,918,501 | 7,873,727 | 6,999,000 | 6,285,000 | 5,412,000 | 6,707,000 | 7,282,000 | 6,620,000 | 5,479,000 | 7,066,000 | 7,379,000 | 6,857,000 | 6,561,000 | 8,524,000 | 8,513,000 | 7,853,000 | 6,904,000 | 8,350,000 | 8,244,000 | 7,316,000 | 5,928,000 | 7,771,000 | 8,164,000 | 7,545,000 | 6,487,000 | 8,438,000 | 8,527,000 | 7,644,000 | 7,212,000 | 9,259,000 | 9,307,000 | 8,556,000 | 7,561,000 | 9,699,000 | 9,158,000 | 9,080,000 | 7,620,000 | 7,058,000 | 7,138,000 | 7,395,000 | 7,038,000 | 8,235,000 | 9,358,000 | 10,990,000 |
| 10,990,000 | 9,358,000 | 8,235,000 | 7,038,000 | 7,395,000 | 7,138,000 | 7,058,000 | 7,620,000 | 9,080,000 | 9,158,000 | 9,699,000 | 7,561,000 | 8,556,000 | 9,307,000 | 9,259,000 | 7,212,000 | 7,644,000 | 8,527,000 | 8,438,000 | 6,487,000 | 7,545,000 | 8,164,000 | 7,771,000 | 5,928,000 | 7,316,000 | 8,244,000 | 8,350,000 | 6,904,000 | 7,853,000 | 8,513,000 | 8,524,000 | 6,561,000 | 6,857,000 | 7,379,000 | 7,066,000 | 5,479,000 | 6,620,000 | 7,282,000 | 6,707,000 | 5,412,000 | 6,285,000 | 6,999,000 | 7,873,727 | 6,918,501 | 5,724,000 | 6,503,000 | 6,219,000 | 5,951,000 | 6,316,000 | 7,095,000 | 6,095,000 | 8,531,840 | 9,585,576 | 10,098,606 | 10,525,256 | 8,475,279 | 8,261,322 | 10,820,451 | 9,279,117 | 6,615,159 | 4,993,842 | 2,659,660 | 4,777,000 | 2,746,744 | 4,884,142 | 5,342,320 | 4,523,000 | 5,301,168 | 5,266,881 | 4,670,204 | 3,762,000 | 0 | 413,486 | 0 | 2,208,000 | 0 | 192,225 | 0 | 210,370 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 5,419,000 | 0 | 6,094,986 | 0 | 10,533,000 | 11,542,524 | 11,590,455 | 11,332,275 | 10,535,000 | 10,892,671 | 11,025,829 | 10,656,334 | 10,098,000 | 10,052,213 | 10,248,557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,890,000 | 12,234,000 | 11,667,000 | 11,300,000 | 11,693,000 | 11,462,000 | 11,463,000 | 0 | 0 | 12,384,000 | 12,280,000 | 12,667,000 | 12,837,000 | 12,458,000 | 12,156,000 | 12,273,000 | 12,010,000 | 11,677,000 | 11,775,000 | 12,035,000 | 12,264,000 | 12,276,000 | 12,170,000 | 11,063,000 | 10,898,000 | 11,691,000 | 11,497,000 | 11,495,000 | 10,970,000 | 11,011,000 | 11,124,000 | 10,348,000 | 15,115,000 | 15,591,000 | 15,629,000 | 14,875,000 | 15,089,000 | 15,097,000 | 15,330,000 | 15,787,000 | 16,289,000 | 17,568,000 | 19,820,000 | 23,851,000 | 24,674,000 | 22,596,000 | 23,896,000 | 22,773,000 | 23,049,000 | 22,202,000 | 22,775,000 |
| 22,775,000 | 22,202,000 | 23,049,000 | 22,773,000 | 23,896,000 | 22,596,000 | 24,674,000 | 23,851,000 | 19,820,000 | 17,568,000 | 16,289,000 | 15,787,000 | 15,330,000 | 15,097,000 | 15,089,000 | 14,875,000 | 15,629,000 | 15,591,000 | 15,115,000 | 10,348,000 | 11,124,000 | 11,011,000 | 10,970,000 | 11,495,000 | 11,497,000 | 11,691,000 | 10,898,000 | 11,063,000 | 12,170,000 | 12,276,000 | 12,264,000 | 12,035,000 | 11,775,000 | 11,677,000 | 12,010,000 | 12,273,000 | 12,156,000 | 12,458,000 | 12,837,000 | 12,667,000 | 12,280,000 | 12,384,000 | 0 | 0 | 11,463,000 | 11,462,000 | 11,693,000 | 11,300,000 | 11,667,000 | 12,234,000 | 11,890,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,248,557 | 10,052,213 | 10,098,000 | 10,656,334 | 11,025,829 | 10,892,671 | 10,535,000 | 11,332,275 | 11,590,455 | 11,542,524 | 10,533,000 | 0 | 6,094,986 | 0 | 5,419,000 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | -8,088,537 | 0 | 0 | -1,122,534 | -132,709 | -94,951 | -1,362,000 | -1,220,811 | -1,498,319 | -1,301,329 | -1,231,000 | -1,355,005 | -1,426,008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,941,000 | -1,747,000 | -1,755,000 | -1,956,000 | -1,937,000 | -1,803,000 | -1,981,000 | 0 | 0 | -1,192,000 | -1,320,000 | -1,691,000 | -2,319,000 | -2,267,000 | -2,427,000 | -2,303,000 | -1,626,000 | -2,149,000 | -2,053,000 | -2,134,000 | -2,009,000 | -1,249,000 | -1,069,000 | -2,020,000 | -2,013,000 | -1,541,000 | -1,686,000 | -1,026,000 | -1,591,000 | -1,629,000 | -1,422,000 | -1,384,000 | -1,931,000 | -1,619,000 | -1,653,000 | -1,820,000 | 2,575,000 | 5,828,000 | 2,357,000 | 5,788,000 | 498,000 | 4,665,000 | 4,102,000 | 4,618,000 | 4,872,000 | 5,287,000 | 1,925,000 | 5,010,000 | 5,377,000 | 5,816,000 | 3,551,000 |
| 3,551,000 | 5,816,000 | 5,377,000 | 5,010,000 | 1,925,000 | 5,287,000 | 4,872,000 | 4,618,000 | 4,102,000 | 4,665,000 | 498,000 | 5,788,000 | 2,357,000 | 5,828,000 | 2,575,000 | -1,820,000 | -1,653,000 | -1,619,000 | -1,931,000 | -1,384,000 | -1,422,000 | -1,629,000 | -1,591,000 | -1,026,000 | -1,686,000 | -1,541,000 | -2,013,000 | -2,020,000 | -1,069,000 | -1,249,000 | -2,009,000 | -2,134,000 | -2,053,000 | -2,149,000 | -1,626,000 | -2,303,000 | -2,427,000 | -2,267,000 | -2,319,000 | -1,691,000 | -1,320,000 | -1,192,000 | 0 | 0 | -1,981,000 | -1,803,000 | -1,937,000 | -1,956,000 | -1,755,000 | -1,747,000 | -1,941,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,426,008 | -1,355,005 | -1,231,000 | -1,301,329 | -1,498,319 | -1,220,811 | -1,362,000 | -94,951 | -132,709 | -1,122,534 | 0 | 0 | -8,088,537 | 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 | 289,000 | 3,390,000 | 3,669,000 | 3,848,000 | 4,301,000 | 3,761,000 | 3,805,000 | 3,758,000 | 3,896,000 | 4,074,000 | 2,727,000 | 97,000 | 4,201,000 | 3,880,000 | 7,141,000 |
| 7,141,000 | 3,880,000 | 4,201,000 | 97,000 | 2,727,000 | 4,074,000 | 3,896,000 | 3,758,000 | 3,805,000 | 3,761,000 | 4,301,000 | 3,848,000 | 3,669,000 | 3,390,000 | 289,000 | 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 | 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 | 245,000 | 23,000 | 22,000 | 19,000 | 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 | 0 | 0 | 0 | 0 | 0 | 19,000 | 22,000 | 23,000 | 245,000 | 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 | 4,353,460 | 0 | 4,685,630 | 0 | 4,062,000 | 0 | 5,073,250 | 6,982,901 | 5,161,000 | 5,995,934 | 6,887,587 | 6,589,794 | 7,734,000 | 8,106,156 | 7,906,831 | 7,943,716 | 8,299,000 | 8,899,348 | 9,504,614 | 15,841,334 | 16,652,148 | 20,884,998 | 15,514,446 | 9,691,800 | 7,455,334 | 8,477,894 | 8,739,962 | 8,471,645 | 5,363,000 | 6,163,000 | 6,587,000 | 6,980,000 | 6,852,000 | 6,543,000 | 6,174,000 | 7,835,692 | 7,597,713 | 4,829,000 | 5,213,000 | 4,924,000 | 3,537,000 | 2,930,000 | 3,187,000 | 2,242,000 | 1,047,000 | 1,024,000 | -286,000 | -671,000 | -1,515,000 | -212,000 | -28,000 | 225,000 | -556,000 | -775,000 | -274,000 | 1,284,000 | 1,762,000 | 2,029,000 | 2,921,000 | 3,002,000 | 2,321,000 | 2,581,000 | 3,278,000 | 1,853,000 | 1,920,000 | 1,577,000 | 1,760,000 | 2,284,000 | 172,000 | -2,559,000 | -4,682,000 | -5,427,000 | -6,502,000 | -3,612,000 | -3,819,000 | -3,824,000 | -4,224,000 | -3,197,000 | -3,313,000 |
| -3,313,000 | -3,197,000 | -4,224,000 | -3,824,000 | -3,819,000 | -3,612,000 | -6,502,000 | -5,427,000 | -4,682,000 | -2,559,000 | 172,000 | 2,284,000 | 1,760,000 | 1,577,000 | 1,920,000 | 1,853,000 | 3,278,000 | 2,581,000 | 2,321,000 | 3,002,000 | 2,921,000 | 2,029,000 | 1,762,000 | 1,284,000 | -274,000 | -775,000 | -556,000 | 225,000 | -28,000 | -212,000 | -1,515,000 | -671,000 | -286,000 | 1,024,000 | 1,047,000 | 2,242,000 | 3,187,000 | 2,930,000 | 3,537,000 | 4,924,000 | 5,213,000 | 4,829,000 | 7,597,713 | 7,835,692 | 6,174,000 | 6,543,000 | 6,852,000 | 6,980,000 | 6,587,000 | 6,163,000 | 5,363,000 | 8,471,645 | 8,739,962 | 8,477,894 | 7,455,334 | 9,691,800 | 15,514,446 | 20,884,998 | 16,652,148 | 15,841,334 | 9,504,614 | 8,899,348 | 8,299,000 | 7,943,716 | 7,906,831 | 8,106,156 | 7,734,000 | 6,589,794 | 6,887,587 | 5,995,934 | 5,161,000 | 6,982,901 | 5,073,250 | 0 | 4,062,000 | 0 | 4,685,630 | 0 | 4,353,460 |
---|
Common Stock | 2,036,120 | 0 | 2,176,220 | 0 | 1,868,000 | 0 | 2,292,262 | 3,100,202 | 2,290,000 | 2,285,542 | 2,282,591 | 2,297,484 | 2,290,000 | 2,289,901 | 2,291,686 | 2,291,734 | 2,375,000 | 2,380,515 | 2,393,557 | 3,726,686 | 4,033,435 | 4,018,890 | 3,593,470 | 3,552,129 | 3,384,205 | 3,577,904 | 3,733,576 | 3,657,526 | 2,552,000 | 2,552,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 389,190 | 400,020 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 643,000 | 643,000 | 643,000 | 643,000 | 2,571,000 | 2,571,000 |
| 2,571,000 | 2,571,000 | 643,000 | 643,000 | 643,000 | 643,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 429,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 400,020 | 389,190 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 2,552,000 | 2,552,000 | 3,657,526 | 3,733,576 | 3,577,904 | 3,384,205 | 3,552,129 | 3,593,470 | 4,018,890 | 4,033,435 | 3,726,686 | 2,393,557 | 2,380,515 | 2,375,000 | 2,291,734 | 2,291,686 | 2,289,901 | 2,290,000 | 2,297,484 | 2,282,591 | 2,285,542 | 2,290,000 | 3,100,202 | 2,292,262 | 0 | 1,868,000 | 0 | 2,176,220 | 0 | 2,036,120 |
---|
Retained Earnings | 2,060,100 | 0 | 2,234,470 | 0 | 1,960,000 | 0 | 1,317,225 | 1,827,630 | 2,509,000 | 3,298,218 | 4,267,417 | 3,932,851 | 5,072,000 | 5,443,207 | 5,233,065 | 5,257,641 | 5,415,000 | 5,999,785 | 6,599,157 | 11,158,151 | 11,597,710 | 15,850,362 | 11,007,119 | 5,246,071 | 3,221,098 | 3,974,670 | 4,048,121 | 3,869,640 | -1,559,000 | 2,998,000 | 3,414,000 | 3,802,000 | 3,675,000 | 3,362,000 | 2,990,000 | 3,707,684 | 3,345,501 | 2,077,552 | 2,603,340 | 2,291,727 | 449,842 | 0 | 1,354 | -1,301,000 | -2,943,000 | -2,957,000 | -4,386,000 | -3,856,000 | 0 | -3,399,000 | 0 | 0 | -4,341,000 | 0 | 0 | 1,038,000 | 0 | 236,000 | 0 | -189,000 | 0 | -103,585 | 0 | 409,000 | 0 | -240,000 | 0 | 290,000 | 0 | -4,413,000 | 0 | -7,078,000 | 0 | -2,900,000 | -3,091,000 | -3,292,000 | 0 | -228,000 | 0 |
| 0 | -228,000 | 0 | -3,292,000 | -3,091,000 | -2,900,000 | 0 | -7,078,000 | 0 | -4,413,000 | 0 | 290,000 | 0 | -240,000 | 0 | 409,000 | 0 | -103,585 | 0 | -189,000 | 0 | 236,000 | 0 | 1,038,000 | 0 | 0 | -4,341,000 | 0 | 0 | -3,399,000 | 0 | -3,856,000 | -4,386,000 | -2,957,000 | -2,943,000 | -1,301,000 | 1,354 | 0 | 449,842 | 2,291,727 | 2,603,340 | 2,077,552 | 3,345,501 | 3,707,684 | 2,990,000 | 3,362,000 | 3,675,000 | 3,802,000 | 3,414,000 | 2,998,000 | -1,559,000 | 3,869,640 | 4,048,121 | 3,974,670 | 3,221,098 | 5,246,071 | 11,007,119 | 15,850,362 | 11,597,710 | 11,158,151 | 6,599,157 | 5,999,785 | 5,415,000 | 5,257,641 | 5,233,065 | 5,443,207 | 5,072,000 | 3,932,851 | 4,267,417 | 3,298,218 | 2,509,000 | 1,827,630 | 1,317,225 | 0 | 1,960,000 | 0 | 2,234,470 | 0 | 2,060,100 |
---|
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 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,001,737,423,496 | -383,515,841 | -101,543 | -80,547 | -79,147 | -76,454 | -71,677 | -70,698 | -93,275 | -92,669 | -97,954 | -92,302 | -93,761 | -93,693 | -92,373 | -104,069 | -107,338 | -119,103 | -122,615 | -117,122 | -115,048 | -109,284 | -108,936 | -112,081 | -106,705 | -103,878 | -109,339 | -115,460 | -117,006 | -130,707 | -133,320 | -123,402 | -133,290 | -130,285 | -143,376 | -151,919 | -160,930 | -147,210 | -164,436 | -171,204 | -163,340 | -188,976 | -188,080 | -160,633 | -61,142 | -28,392 | -40,122 | -47,509 | -62,166 | -72,840 | -70,406 | -85,262 | -109,728 | -112,512 | -24,641 | 0 | -63,327 | 0 | -22,126 | 0 | -29,125 | 0 | -27,250 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 234,000 | 0 | 1,463,763 | 0 | 362,000 | 421,260 | 337,578 | 359,459 | 372,000 | 373,047 | 382,079 | 394,342 | 509,000 | 519,048 | 511,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,370,000 | 613,000 | 2,873,000 | 2,878,000 | 2,877,000 | 2,881,000 | 2,884,000 | 0 | 0 | 4,529,000 | 4,913,000 | 4,624,000 | 3,237,000 | 2,630,000 | 2,887,000 | 1,942,000 | 747,000 | 724,000 | -586,000 | 2,885,000 | -1,815,000 | 2,887,000 | -328,000 | -75,000 | 3,485,000 | -1,075,000 | -574,000 | 984,000 | 1,462,000 | 1,729,000 | 2,621,000 | 2,573,000 | 1,892,000 | 2,152,000 | 2,849,000 | 1,015,000 | 1,491,000 | 1,388,000 | 1,331,000 | 1,565,000 | -257,000 | 1,425,000 | -5,111,000 | 1,222,000 | -6,931,000 | -4,255,000 | -4,462,000 | -1,175,000 | -4,867,000 | -5,540,000 | -5,884,000 |
| -5,884,000 | -5,540,000 | -4,867,000 | -1,175,000 | -4,462,000 | -4,255,000 | -6,931,000 | 1,222,000 | -5,111,000 | 1,425,000 | -257,000 | 1,565,000 | 1,331,000 | 1,388,000 | 1,491,000 | 1,015,000 | 2,849,000 | 2,152,000 | 1,892,000 | 2,573,000 | 2,621,000 | 1,729,000 | 1,462,000 | 984,000 | -574,000 | -1,075,000 | 3,485,000 | -75,000 | -328,000 | 2,887,000 | -1,815,000 | 2,885,000 | -586,000 | 724,000 | 747,000 | 1,942,000 | 2,887,000 | 2,630,000 | 3,237,000 | 4,624,000 | 4,913,000 | 4,529,000 | 0 | 0 | 2,884,000 | 2,881,000 | 2,877,000 | 2,878,000 | 2,873,000 | 613,000 | 4,370,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 511,900 | 519,048 | 509,000 | 394,342 | 382,079 | 373,047 | 372,000 | 359,459 | 337,578 | 421,260 | 362,000 | 0 | 1,463,763 | 0 | 234,000 | 0 | 0 | 0 | 0 |
---|