> Total Assets | 153,913,000 | 157,481,500 | 160,253,600 | 168,410,100 | 170,109,700 | 168,850,400 | 180,383,700 | 192,720,900 | 189,412,700 | 7,085,000 | 10,536,000 | 227,670,000 | 235,528,000 | 258,568,000 | 275,852,000 | 288,163,000 | 296,839,000 | 296,988,000 | 311,809,000 | 324,139,000 | 315,228,000 | 309,991,000 | 314,194,000 | 320,557,000 | 303,805,000 | 308,382,000 | 309,848,000 | 287,439,000 | 275,132,000 | 279,278,000 | 278,778,000 | 248,939,000 | 243,354,000 | 227,692,000 | 211,327,000 | 189,476,000 | 179,552,000 | 181,248,000 | 178,254,000 | 172,306,000 | 179,427,000 | 176,802,000 | 173,191,000 | 172,008,000 | 173,704,000 | 178,889,000 | 181,956,000 | 184,059,000 | 186,350,000 | 178,560,000 | 182,482,000 | 182,393,000 | 166,199,000 | 150,627,000 | 150,556,000 | 151,167,000 | 148,452,000 | 149,937,000 | 149,195,000 | 151,828,000 | 153,523,000 | 156,472,000 | 156,105,000 | 158,581,000 | 156,505,000 | 157,931,000 | 157,397,000 | 163,728,000 | 162,101,000 | 164,345,000 | 164,013,000 | 167,148,000 | 170,021,000 | 171,345,000 | 173,101,000 | 178,869,000 | 180,117,000 | 180,448,000 | 181,485,000 | 180,644,000 | 182,527,000 | 184,061,000 | 185,270,000 | 182,165,000 | 181,879,000 | 180,470,000 | 179,184,000 | 182,350,000 | 184,297,000 | 185,703,000 | 188,640,000 | 191,826,000 | 196,165,000 | 197,241,000 | 195,704,000 | 196,392,000 | 192,877,000 | 192,531,000 | 192,981,000 |
| 192,981,000 | 192,531,000 | 192,877,000 | 196,392,000 | 195,704,000 | 197,241,000 | 196,165,000 | 191,826,000 | 188,640,000 | 185,703,000 | 184,297,000 | 182,350,000 | 179,184,000 | 180,470,000 | 181,879,000 | 182,165,000 | 185,270,000 | 184,061,000 | 182,527,000 | 180,644,000 | 181,485,000 | 180,448,000 | 180,117,000 | 178,869,000 | 173,101,000 | 171,345,000 | 170,021,000 | 167,148,000 | 164,013,000 | 164,345,000 | 162,101,000 | 163,728,000 | 157,397,000 | 157,931,000 | 156,505,000 | 158,581,000 | 156,105,000 | 156,472,000 | 153,523,000 | 151,828,000 | 149,195,000 | 149,937,000 | 148,452,000 | 151,167,000 | 150,556,000 | 150,627,000 | 166,199,000 | 182,393,000 | 182,482,000 | 178,560,000 | 186,350,000 | 184,059,000 | 181,956,000 | 178,889,000 | 173,704,000 | 172,008,000 | 173,191,000 | 176,802,000 | 179,427,000 | 172,306,000 | 178,254,000 | 181,248,000 | 179,552,000 | 189,476,000 | 211,327,000 | 227,692,000 | 243,354,000 | 248,939,000 | 278,778,000 | 279,278,000 | 275,132,000 | 287,439,000 | 309,848,000 | 308,382,000 | 303,805,000 | 320,557,000 | 314,194,000 | 309,991,000 | 315,228,000 | 324,139,000 | 311,809,000 | 296,988,000 | 296,839,000 | 288,163,000 | 275,852,000 | 258,568,000 | 235,528,000 | 227,670,000 | 10,536,000 | 7,085,000 | 189,412,700 | 192,720,900 | 180,383,700 | 168,850,400 | 170,109,700 | 168,410,100 | 160,253,600 | 157,481,500 | 153,913,000 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,870,000 | 7,303,000 | 8,103,000 | 9,958,000 | 12,352,000 | 21,221,000 | 17,976,000 | 17,210,000 | 16,611,000 | 24,417,000 | 22,718,000 | 16,060,000 | 19,723,000 | 21,317,000 | 15,424,000 | 17,352,000 | 17,186,000 | 9,125,000 | 15,459,000 | 27,173,000 | 32,484,000 | 42,462,000 | 34,417,000 | 29,475,000 | 26,280,000 | 24,195,000 | 1,218,170 | 21,237,000 | 28,647,000 | 28,601,000 | 161,832,000 | 162,297,000 | 161,420,000 | 168,491,000 | 26,516,000 | 28,347,000 | 30,862,000 | 30,383,000 | 28,170,000 | 28,021,000 | 29,492,000 | 30,927,000 | 21,691,000 | 23,189,000 | 24,789,000 | 24,516,000 | 22,614,000 | 22,220,000 | 22,525,000 | 22,413,000 | 21,713,000 | 25,465,000 | 25,000,000 | 23,985,000 | 23,537,000 | 23,181,000 | 23,928,000 | 21,990,000 | 24,860,000 | 24,610,000 | 26,141,000 | 27,523,000 | 27,073,000 | 26,447,000 | 27,220,000 | 27,894,000 | 29,840,000 | 31,587,000 | 32,251,000 | 33,001,000 | 33,839,000 | 35,342,000 | 48,356,000 | 49,928,000 | 45,451,000 | 49,224,000 | 47,825,000 | 44,037,000 | 39,173,000 | 38,036,000 | 4,167,000 | 32,078,000 | 32,162,000 | 9,780,000 | 9,972,000 | 8,515,000 | 27,784,000 | 8,153,000 | 9,237,000 | 32,521,000 |
| 32,521,000 | 9,237,000 | 8,153,000 | 27,784,000 | 8,515,000 | 9,972,000 | 9,780,000 | 32,162,000 | 32,078,000 | 4,167,000 | 38,036,000 | 39,173,000 | 44,037,000 | 47,825,000 | 49,224,000 | 45,451,000 | 49,928,000 | 48,356,000 | 35,342,000 | 33,839,000 | 33,001,000 | 32,251,000 | 31,587,000 | 29,840,000 | 27,894,000 | 27,220,000 | 26,447,000 | 27,073,000 | 27,523,000 | 26,141,000 | 24,610,000 | 24,860,000 | 21,990,000 | 23,928,000 | 23,181,000 | 23,537,000 | 23,985,000 | 25,000,000 | 25,465,000 | 21,713,000 | 22,413,000 | 22,525,000 | 22,220,000 | 22,614,000 | 24,516,000 | 24,789,000 | 23,189,000 | 21,691,000 | 30,927,000 | 29,492,000 | 28,021,000 | 28,170,000 | 30,383,000 | 30,862,000 | 28,347,000 | 26,516,000 | 168,491,000 | 161,420,000 | 162,297,000 | 161,832,000 | 28,601,000 | 28,647,000 | 21,237,000 | 1,218,170 | 24,195,000 | 26,280,000 | 29,475,000 | 34,417,000 | 42,462,000 | 32,484,000 | 27,173,000 | 15,459,000 | 9,125,000 | 17,186,000 | 17,352,000 | 15,424,000 | 21,317,000 | 19,723,000 | 16,060,000 | 22,718,000 | 24,417,000 | 16,611,000 | 17,210,000 | 17,976,000 | 21,221,000 | 12,352,000 | 9,958,000 | 8,103,000 | 7,303,000 | 3,870,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 1,147,800 | 0 | 0 | 0 | 10,100,700 | 0 | 3,870,000 | 7,303,000 | 8,103,000 | 9,958,000 | 12,352,000 | 21,221,000 | 17,976,000 | 17,210,000 | 16,611,000 | 24,417,000 | 22,718,000 | 16,060,000 | 19,723,000 | 21,317,000 | 15,424,000 | 17,352,000 | 17,186,000 | 9,125,000 | 15,459,000 | 9,657,000 | 12,223,000 | 23,923,000 | 17,677,000 | 14,836,000 | 14,325,000 | 13,534,000 | 15,151,000 | 13,333,000 | 18,655,000 | 14,225,000 | 14,065,000 | 14,670,000 | 14,348,000 | 12,589,000 | 12,838,000 | 12,946,000 | 14,901,000 | 16,402,000 | 13,873,000 | 13,079,000 | 16,126,000 | 17,157,000 | 7,513,000 | 7,866,000 | 8,206,000 | 6,949,000 | 5,531,000 | 5,893,000 | 5,777,000 | 5,699,000 | 5,576,000 | 7,636,000 | 5,858,000 | 5,482,000 | 6,380,000 | 5,001,000 | 5,731,000 | 4,289,000 | 5,934,000 | 4,302,000 | 4,377,000 | 4,424,000 | 4,252,000 | 3,721,000 | 3,924,000 | 3,772,000 | 4,537,000 | 3,957,000 | 3,563,000 | 3,617,000 | 3,555,000 | 6,161,000 | 19,131,000 | 19,939,000 | 15,621,000 | 15,778,000 | 13,664,000 | 10,915,000 | 5,062,000 | 3,932,000 | 4,167,000 | 5,004,000 | 5,571,000 | 9,780,000 | 9,972,000 | 8,515,000 | 6,945,000 | 8,153,000 | 7,369,000 | 8,616,000 |
| 8,616,000 | 7,369,000 | 8,153,000 | 6,945,000 | 8,515,000 | 9,972,000 | 9,780,000 | 5,571,000 | 5,004,000 | 4,167,000 | 3,932,000 | 5,062,000 | 10,915,000 | 13,664,000 | 15,778,000 | 15,621,000 | 19,939,000 | 19,131,000 | 6,161,000 | 3,555,000 | 3,617,000 | 3,563,000 | 3,957,000 | 4,537,000 | 3,772,000 | 3,924,000 | 3,721,000 | 4,252,000 | 4,424,000 | 4,377,000 | 4,302,000 | 5,934,000 | 4,289,000 | 5,731,000 | 5,001,000 | 6,380,000 | 5,482,000 | 5,858,000 | 7,636,000 | 5,576,000 | 5,699,000 | 5,777,000 | 5,893,000 | 5,531,000 | 6,949,000 | 8,206,000 | 7,866,000 | 7,513,000 | 17,157,000 | 16,126,000 | 13,079,000 | 13,873,000 | 16,402,000 | 14,901,000 | 12,946,000 | 12,838,000 | 12,589,000 | 14,348,000 | 14,670,000 | 14,065,000 | 14,225,000 | 18,655,000 | 13,333,000 | 15,151,000 | 13,534,000 | 14,325,000 | 14,836,000 | 17,677,000 | 23,923,000 | 12,223,000 | 9,657,000 | 15,459,000 | 9,125,000 | 17,186,000 | 17,352,000 | 15,424,000 | 21,317,000 | 19,723,000 | 16,060,000 | 22,718,000 | 24,417,000 | 16,611,000 | 17,210,000 | 17,976,000 | 21,221,000 | 12,352,000 | 9,958,000 | 8,103,000 | 7,303,000 | 3,870,000 | 0 | 10,100,700 | 0 | 0 | 0 | 1,147,800 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 4,078,400 | 0 | 0 | 0 | 4,525,200 | 0 | 0 | 0 | 6,084,000 | 0 | 0 | 0 | 7,536,000 | 0 | 0 | 0 | 7,015,000 | 0 | 0 | 0 | 7,486,000 | 0 | 0 | 0 | 9,718,000 | 17,516,000 | 20,261,000 | 18,539,000 | 16,740,000 | 14,639,000 | 11,955,000 | 10,661,000 | 8,132,000 | 7,904,000 | 9,992,000 | 14,376,000 | 12,158,000 | 11,651,000 | 12,710,000 | 11,925,000 | 14,846,000 | 8,898,000 | 15,961,000 | 13,981,000 | 15,135,000 | 14,942,000 | 13,366,000 | 13,770,000 | 14,178,000 | 15,752,000 | 17,015,000 | 17,967,000 | 17,083,000 | 16,327,000 | 16,748,000 | 16,714,000 | 16,137,000 | 17,829,000 | 19,142,000 | 18,758,000 | 17,157,000 | 18,180,000 | 18,197,000 | 17,701,000 | 14,045,000 | 20,308,000 | 21,764,000 | 23,099,000 | 15,017,000 | 22,726,000 | 23,296,000 | 24,122,000 | 16,103,000 | 23,530,000 | 24,288,000 | 26,884,000 | 28,384,000 | 26,181,000 | 29,010,000 | 29,868,000 | 29,685,000 | 33,283,000 | 34,010,000 | 33,122,000 | 33,384,000 | 33,158,000 | 28,043,000 | 26,213,000 | 25,641,000 | 31,503,000 | 23,664,000 | 26,794,000 | 19,715,000 | 19,997,000 | 18,004,000 | 23,905,000 |
| 23,905,000 | 18,004,000 | 19,997,000 | 19,715,000 | 26,794,000 | 23,664,000 | 31,503,000 | 25,641,000 | 26,213,000 | 28,043,000 | 33,158,000 | 33,384,000 | 33,122,000 | 34,010,000 | 33,283,000 | 29,685,000 | 29,868,000 | 29,010,000 | 26,181,000 | 28,384,000 | 26,884,000 | 24,288,000 | 23,530,000 | 16,103,000 | 24,122,000 | 23,296,000 | 22,726,000 | 15,017,000 | 23,099,000 | 21,764,000 | 20,308,000 | 14,045,000 | 17,701,000 | 18,197,000 | 18,180,000 | 17,157,000 | 18,758,000 | 19,142,000 | 17,829,000 | 16,137,000 | 16,714,000 | 16,748,000 | 16,327,000 | 17,083,000 | 17,967,000 | 17,015,000 | 15,752,000 | 14,178,000 | 13,770,000 | 13,366,000 | 14,942,000 | 15,135,000 | 13,981,000 | 15,961,000 | 8,898,000 | 14,846,000 | 11,925,000 | 12,710,000 | 11,651,000 | 12,158,000 | 14,376,000 | 9,992,000 | 7,904,000 | 8,132,000 | 10,661,000 | 11,955,000 | 14,639,000 | 16,740,000 | 18,539,000 | 20,261,000 | 17,516,000 | 9,718,000 | 0 | 0 | 0 | 7,486,000 | 0 | 0 | 0 | 7,015,000 | 0 | 0 | 0 | 7,536,000 | 0 | 0 | 0 | 6,084,000 | 0 | 0 | 0 | 4,525,200 | 0 | 0 | 0 | 4,078,400 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 343,780 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 879,000 | 2,175,000 | 2,124,000 | 2,026,000 | 1,342,000 | 1,876,000 | 1,887,000 | 1,861,000 | 1,609,000 | 445,000 | 345,000 | 636,000 | 1,613,000 | 1,639,000 | 1,656,000 | 1,678,000 | 1,695,000 | 1,722,000 | 1,759,000 | 196,000 | 1,801,000 | 1,828,000 | 1,844,000 | 1,881,000 | 1,905,000 | 1,944,000 | 2,025,000 | 2,054,000 | 2,047,000 | 2,197,000 | 2,247,000 | 2,291,000 | 2,326,000 | 2,401,000 | 2,460,000 | 2,521,000 | 2,558,000 | 2,576,000 | 2,609,000 | 2,662,000 | 2,679,000 | 1,084,000 | 1,027,000 | 738,000 | 727,000 | 946,000 | 790,000 | 861,000 | 950,000 | 960,000 | 1,002,000 | 1,079,000 | 1,124,000 | 1,134,000 | 1,113,000 | 1,148,000 |
| 1,148,000 | 1,113,000 | 1,134,000 | 1,124,000 | 1,079,000 | 1,002,000 | 960,000 | 950,000 | 861,000 | 790,000 | 946,000 | 727,000 | 738,000 | 1,027,000 | 1,084,000 | 2,679,000 | 2,662,000 | 2,609,000 | 2,576,000 | 2,558,000 | 2,521,000 | 2,460,000 | 2,401,000 | 2,326,000 | 2,291,000 | 2,247,000 | 2,197,000 | 2,047,000 | 2,054,000 | 2,025,000 | 1,944,000 | 1,905,000 | 1,881,000 | 1,844,000 | 1,828,000 | 1,801,000 | 196,000 | 1,759,000 | 1,722,000 | 1,695,000 | 1,678,000 | 1,656,000 | 1,639,000 | 1,613,000 | 636,000 | 345,000 | 445,000 | 1,609,000 | 1,861,000 | 1,887,000 | 1,876,000 | 1,342,000 | 2,026,000 | 2,124,000 | 2,175,000 | 879,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 343,780 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,310,000 | 1,188,000 | 916,000 | 728,000 | 592,000 | 455,000 | 147,767,000 | 147,627,000 | 147,072,000 | 155,902,000 | 128,366,000 | 0 | 0 | 0 | 139,760,000 | 0 | 0 | 0 | 144,274,000 | 125,840,000 | 0 | 0 | 0 | 0 | 0 | 0 | 5,845,000 | 0 | 0 | 0 | 2,994,000 | 0 | 99,427,000 | 101,936,000 | 115,060,000 | 103,362,000 | 103,208,000 | 100,039,000 | 120,180,000 | 106,914,000 | 106,611,000 | 106,921,000 | 127,847,000 | 115,211,000 | 113,934,000 | 109,298,000 | 105,786,000 | 107,844,000 | 90,948,000 | 89,806,000 | 90,730,000 | 82,582,000 | 15,594,000 | 12,726,000 | 6,397,000 | 5,517,000 | 5,549,000 | 6,583,000 | 7,172,000 | 11,555,000 | 11,640,000 | 10,197,000 | 10,538,000 | 8,153,000 | 9,237,000 | 8,616,000 |
| 8,616,000 | 9,237,000 | 8,153,000 | 10,538,000 | 10,197,000 | 11,640,000 | 11,555,000 | 7,172,000 | 6,583,000 | 5,549,000 | 5,517,000 | 6,397,000 | 12,726,000 | 15,594,000 | 82,582,000 | 90,730,000 | 89,806,000 | 90,948,000 | 107,844,000 | 105,786,000 | 109,298,000 | 113,934,000 | 115,211,000 | 127,847,000 | 106,921,000 | 106,611,000 | 106,914,000 | 120,180,000 | 100,039,000 | 103,208,000 | 103,362,000 | 115,060,000 | 101,936,000 | 99,427,000 | 0 | 2,994,000 | 0 | 0 | 0 | 5,845,000 | 0 | 0 | 0 | 0 | 0 | 0 | 125,840,000 | 144,274,000 | 0 | 0 | 0 | 139,760,000 | 0 | 0 | 0 | 128,366,000 | 155,902,000 | 147,072,000 | 147,627,000 | 147,767,000 | 455,000 | 592,000 | 728,000 | 916,000 | 1,188,000 | 1,310,000 | 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 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,215,000 | 3,233,000 | 0 | 6,222,000 | 5,757,000 | 6,347,000 | 7,370,000 | 7,109,000 | 8,571,000 | 6,020,000 | 7,644,000 | 8,068,000 | 7,469,000 | 7,624,000 | 8,379,000 | 9,055,000 | 9,556,000 | 9,475,000 | 5,937,000 | 1,063,000 | 1,121,000 | 1,008,000 | 1,250,000 | 852,000 | 1,342,000 | 1,022,000 | 99,348 | 2,587,000 | 3,509,000 | 5,682,000 | 10,474,000 | 17,130,000 | 15,382,000 | 4,700,000 | 145,492,000 | 28,148,000 | 28,988,000 | 26,199,000 | 155,889,000 | 28,480,000 | 25,668,000 | 27,380,000 | 160,656,000 | 32,048,000 | 33,538,000 | 35,637,000 | 128,553,000 | 34,514,000 | 35,562,000 | 36,055,000 | 130,115,000 | 36,850,000 | 37,092,000 | 36,575,000 | 135,044,000 | 33,256,000 | 32,743,000 | 31,279,000 | 138,868,000 | 32,113,000 | 32,910,000 | 34,109,000 | 140,075,000 | 34,143,000 | 34,785,000 | 35,700,000 | 149,029,000 | 39,132,000 | 40,387,000 | 41,465,000 | 146,805,000 | 41,140,000 | 40,719,000 | 41,722,000 | 136,714,000 | 46,044,000 | 47,412,000 | 46,666,000 | 51,649,000 | 51,201,000 | 181,536,000 | 44,056,000 | 43,181,000 | 41,451,000 | 40,383,000 | 38,101,000 | 39,893,000 | 184,724,000 | 183,294,000 | 198,677,000 |
| 198,677,000 | 183,294,000 | 184,724,000 | 39,893,000 | 38,101,000 | 40,383,000 | 41,451,000 | 43,181,000 | 44,056,000 | 181,536,000 | 51,201,000 | 51,649,000 | 46,666,000 | 47,412,000 | 46,044,000 | 136,714,000 | 41,722,000 | 40,719,000 | 41,140,000 | 146,805,000 | 41,465,000 | 40,387,000 | 39,132,000 | 149,029,000 | 35,700,000 | 34,785,000 | 34,143,000 | 140,075,000 | 34,109,000 | 32,910,000 | 32,113,000 | 138,868,000 | 31,279,000 | 32,743,000 | 33,256,000 | 135,044,000 | 36,575,000 | 37,092,000 | 36,850,000 | 130,115,000 | 36,055,000 | 35,562,000 | 34,514,000 | 128,553,000 | 35,637,000 | 33,538,000 | 32,048,000 | 160,656,000 | 27,380,000 | 25,668,000 | 28,480,000 | 155,889,000 | 26,199,000 | 28,988,000 | 28,148,000 | 145,492,000 | 4,700,000 | 15,382,000 | 17,130,000 | 10,474,000 | 5,682,000 | 3,509,000 | 2,587,000 | 99,348 | 1,022,000 | 1,342,000 | 852,000 | 1,250,000 | 1,008,000 | 1,121,000 | 1,063,000 | 5,937,000 | 9,475,000 | 9,556,000 | 9,055,000 | 8,379,000 | 7,624,000 | 7,469,000 | 8,068,000 | 7,644,000 | 6,020,000 | 8,571,000 | 7,109,000 | 7,370,000 | 6,347,000 | 5,757,000 | 6,222,000 | 0 | 3,233,000 | 3,215,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 31,107,000 | 31,083,900 | 30,242,700 | 30,564,200 | 27,868,200 | 26,852,700 | 26,304,600 | 26,750,800 | 24,259,300 | 25,069,000 | 24,433,000 | 25,977,000 | 27,841,000 | 27,173,000 | 26,322,000 | 28,141,000 | 25,727,000 | 24,774,000 | 25,533,000 | 28,435,000 | 27,027,000 | 28,441,000 | 29,824,000 | 32,965,000 | 32,567,000 | 34,495,000 | 35,755,000 | 24,762,000 | 25,881,000 | 28,893,000 | 31,300,000 | 32,907,000 | 33,122,000 | 32,810,000 | 30,628,000 | 26,821,000 | 23,937,000 | 21,998,000 | 19,233,000 | 336,000 | 348,000 | 360,000 | 362,000 | 9,504,000 | 9,275,000 | 9,381,000 | 9,417,000 | 9,640,000 | 10,408,000 | 11,508,000 | 13,046,000 | 13,550,000 | 15,096,000 | 16,319,000 | 17,486,000 | 17,680,000 | 18,187,000 | 18,814,000 | 19,341,000 | 19,510,000 | 19,021,000 | 17,950,000 | 17,504,000 | 16,271,000 | 14,958,000 | 13,755,000 | 12,689,000 | 11,470,000 | 10,461,000 | 9,717,000 | 8,931,000 | 8,741,000 | 8,530,000 | 8,639,000 | 8,578,000 | 8,417,000 | 8,339,000 | 8,407,000 | 8,653,000 | 8,864,000 | 9,064,000 | 9,088,000 | 9,454,000 | 9,639,000 | 9,944,000 | 10,715,000 | 10,969,000 | 10,862,000 | 10,730,000 | 10,516,000 | 10,577,000 | 10,444,000 | 10,236,000 | 9,930,000 | 9,569,000 | 10,543,000 | 8,731,000 | 9,737,000 | 9,670,000 |
| 9,670,000 | 9,737,000 | 8,731,000 | 10,543,000 | 9,569,000 | 9,930,000 | 10,236,000 | 10,444,000 | 10,577,000 | 10,516,000 | 10,730,000 | 10,862,000 | 10,969,000 | 10,715,000 | 9,944,000 | 9,639,000 | 9,454,000 | 9,088,000 | 9,064,000 | 8,864,000 | 8,653,000 | 8,407,000 | 8,339,000 | 8,417,000 | 8,578,000 | 8,639,000 | 8,530,000 | 8,741,000 | 8,931,000 | 9,717,000 | 10,461,000 | 11,470,000 | 12,689,000 | 13,755,000 | 14,958,000 | 16,271,000 | 17,504,000 | 17,950,000 | 19,021,000 | 19,510,000 | 19,341,000 | 18,814,000 | 18,187,000 | 17,680,000 | 17,486,000 | 16,319,000 | 15,096,000 | 13,550,000 | 13,046,000 | 11,508,000 | 10,408,000 | 9,640,000 | 9,417,000 | 9,381,000 | 9,275,000 | 9,504,000 | 362,000 | 360,000 | 348,000 | 336,000 | 19,233,000 | 21,998,000 | 23,937,000 | 26,821,000 | 30,628,000 | 32,810,000 | 33,122,000 | 32,907,000 | 31,300,000 | 28,893,000 | 25,881,000 | 24,762,000 | 35,755,000 | 34,495,000 | 32,567,000 | 32,965,000 | 29,824,000 | 28,441,000 | 27,027,000 | 28,435,000 | 25,533,000 | 24,774,000 | 25,727,000 | 28,141,000 | 26,322,000 | 27,173,000 | 27,841,000 | 25,977,000 | 24,433,000 | 25,069,000 | 24,259,300 | 26,750,800 | 26,304,600 | 26,852,700 | 27,868,200 | 30,564,200 | 30,242,700 | 31,083,900 | 31,107,000 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,157,600 | 3,215,000 | 3,233,000 | 3,273,000 | 0 | 0 | 3,183,000 | 3,223,000 | 0 | 0 | 0 | 3,274,000 | 0 | 0 | 0 | 2,446,000 | 0 | 0 | 0 | 1,827,000 | 0 | 0 | 0 | 1,496,000 | 0 | 1,496,000 | 1,453,000 | 1,357,000 | 1,352,000 | 672,000 | 651,000 | 526,000 | 526,000 | 524,000 | 525,000 | 525,000 | 526,000 | 526,000 | 523,000 | 518,000 | 519,000 | 518,000 | 520,000 | 27,000 | 27,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,000 | 0 | 220,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 393,000 | 393,000 | 343,000 | 343,000 | 343,000 | 343,000 | 343,000 | 343,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 669,000 | 669,000 | 669,000 | 669,000 |
| 669,000 | 669,000 | 669,000 | 669,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 343,000 | 343,000 | 343,000 | 343,000 | 343,000 | 343,000 | 393,000 | 393,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 220,000 | 0 | 27,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,000 | 27,000 | 520,000 | 518,000 | 519,000 | 518,000 | 523,000 | 526,000 | 526,000 | 525,000 | 525,000 | 524,000 | 526,000 | 526,000 | 651,000 | 672,000 | 1,352,000 | 1,357,000 | 1,453,000 | 1,496,000 | 0 | 1,496,000 | 0 | 0 | 0 | 1,827,000 | 0 | 0 | 0 | 2,446,000 | 0 | 0 | 0 | 3,274,000 | 0 | 0 | 0 | 3,223,000 | 3,183,000 | 0 | 0 | 3,273,000 | 3,233,000 | 3,215,000 | 3,157,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116,465,000 | 116,339,000 | 0 | 0 | 0 | 0 | 2,576,000 | 718,000 | 102,000 | 82,000 | 35,000 | 98,432,000 | 99,607,000 | 98,408,000 | 100,974,000 | 100,483,000 | 105,637,000 | 107,010,000 | 110,651,000 | 109,956,000 | 112,150,000 | 114,530,000 | 118,639,000 | 118,952,000 | 120,509,000 | 119,442,000 | 123,624,000 | 126,142,000 | 126,704,000 | 128,028,000 | 131,360,000 | 131,261,000 | 159,352,000 | 160,334,000 | 158,978,000 | 155,807,000 | 145,899,000 | 146,334,000 | 146,740,000 | 145,197,000 | 36,313,000 | 35,317,000 | 35,859,000 | 35,413,000 | 33,590,000 | 31,344,000 | 31,284,000 | 31,215,000 | 30,453,000 | 28,532,000 | 28,608,000 | 28,689,000 | 26,845,000 | 0 |
| 0 | 26,845,000 | 28,689,000 | 28,608,000 | 28,532,000 | 30,453,000 | 31,215,000 | 31,284,000 | 31,344,000 | 33,590,000 | 35,413,000 | 35,859,000 | 35,317,000 | 36,313,000 | 145,197,000 | 146,740,000 | 146,334,000 | 145,899,000 | 155,807,000 | 158,978,000 | 160,334,000 | 159,352,000 | 131,261,000 | 131,360,000 | 128,028,000 | 126,704,000 | 126,142,000 | 123,624,000 | 119,442,000 | 120,509,000 | 118,952,000 | 118,639,000 | 114,530,000 | 112,150,000 | 109,956,000 | 110,651,000 | 107,010,000 | 105,637,000 | 100,483,000 | 100,974,000 | 98,408,000 | 99,607,000 | 98,432,000 | 35,000 | 82,000 | 102,000 | 718,000 | 2,576,000 | 0 | 0 | 0 | 0 | 116,339,000 | 116,465,000 | 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 |
---|
Intangible Assets | 0 | 0 | 0 | 7,172,900 | 0 | 0 | 0 | 8,045,700 | 8,364,900 | 7,703,000 | 6,154,000 | 6,026,000 | 2,680,000 | 2,404,000 | 3,258,000 | 3,720,000 | 3,301,000 | 4,273,000 | 3,775,000 | 3,890,000 | 4,247,000 | 3,836,000 | 3,763,000 | 4,015,000 | 4,526,000 | 5,093,000 | 4,828,000 | 4,930,000 | 5,108,000 | 6,041,000 | 5,547,000 | 4,703,000 | 4,278,000 | 5,417,000 | 4,725,000 | 2,848,000 | 2,587,000 | 3,509,000 | 3,243,000 | 3,554,000 | 3,543,000 | 2,983,000 | 2,746,000 | 3,738,000 | 3,774,000 | 4,227,000 | 3,186,000 | 2,519,000 | 3,114,000 | 1,623,000 | 1,422,000 | 952,000 | 917,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,000 | 0 | 220,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 59,000 | 0 | 0 | 0 | 69,000 | 64,000 | 60,000 | 54,000 | 50,000 | 46,000 | 41,000 | 37,000 | 129,000 | 121,000 | 112,000 | 104,000 | 98,000 | 91,000 | 85,000 | 79,000 | 73,000 | 67,000 | 62,000 | 58,000 |
| 58,000 | 62,000 | 67,000 | 73,000 | 79,000 | 85,000 | 91,000 | 98,000 | 104,000 | 112,000 | 121,000 | 129,000 | 37,000 | 41,000 | 46,000 | 50,000 | 54,000 | 60,000 | 64,000 | 69,000 | 0 | 0 | 0 | 59,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 220,000 | 0 | 27,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 917,000 | 952,000 | 1,422,000 | 1,623,000 | 3,114,000 | 2,519,000 | 3,186,000 | 4,227,000 | 3,774,000 | 3,738,000 | 2,746,000 | 2,983,000 | 3,543,000 | 3,554,000 | 3,243,000 | 3,509,000 | 2,587,000 | 2,848,000 | 4,725,000 | 5,417,000 | 4,278,000 | 4,703,000 | 5,547,000 | 6,041,000 | 5,108,000 | 4,930,000 | 4,828,000 | 5,093,000 | 4,526,000 | 4,015,000 | 3,763,000 | 3,836,000 | 4,247,000 | 3,890,000 | 3,775,000 | 4,273,000 | 3,301,000 | 3,720,000 | 3,258,000 | 2,404,000 | 2,680,000 | 6,026,000 | 6,154,000 | 7,703,000 | 8,364,900 | 8,045,700 | 0 | 0 | 0 | 7,172,900 | 0 | 0 | 0 |
---|
Earning Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,310,000 | 39,870,000 | 41,232,000 | 40,363,000 | 43,699,000 | 52,763,000 | 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 | 52,763,000 | 43,699,000 | 40,363,000 | 41,232,000 | 39,870,000 | 38,310,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,222,000 | -5,757,000 | -6,347,000 | -7,370,000 | -7,109,000 | -8,571,000 | -6,020,000 | -7,644,000 | -8,068,000 | -7,469,000 | -7,624,000 | -8,379,000 | -9,055,000 | -9,556,000 | -9,475,000 | -5,937,000 | -5,108,000 | -6,041,000 | -5,547,000 | -4,703,000 | -4,278,000 | -5,417,000 | -4,725,000 | -2,748,652 | -2,587,000 | -3,509,000 | -3,243,000 | -42,194,000 | 13,239,000 | 12,039,000 | 1,592,000 | 145,492,000 | -28,148,000 | -28,988,000 | -26,199,000 | 155,889,000 | -28,480,000 | -25,668,000 | -27,380,000 | 160,656,000 | -32,048,000 | -33,538,000 | -35,637,000 | 93,790,000 | -34,514,000 | -35,562,000 | -36,055,000 | 94,468,000 | -36,850,000 | -37,092,000 | -36,575,000 | 101,589,000 | -33,256,000 | -32,743,000 | -31,279,000 | 138,868,000 | -32,113,000 | -32,910,000 | -34,109,000 | 140,075,000 | -34,143,000 | -34,785,000 | -35,700,000 | 149,029,000 | -39,132,000 | -40,387,000 | -41,465,000 | 146,805,000 | -41,140,000 | -40,719,000 | -41,722,000 | 136,714,000 | -46,044,000 | -889,000 | -852,000 | -51,649,000 | 3,490,000 | 136,496,000 | -46,000 | -554,000 | -1,943,000 | -40,383,000 | -38,101,000 | -1,224,000 | 12,098,000 | 160,088,000 | 159,576,000 |
| 159,576,000 | 160,088,000 | 12,098,000 | -1,224,000 | -38,101,000 | -40,383,000 | -1,943,000 | -554,000 | -46,000 | 136,496,000 | 3,490,000 | -51,649,000 | -852,000 | -889,000 | -46,044,000 | 136,714,000 | -41,722,000 | -40,719,000 | -41,140,000 | 146,805,000 | -41,465,000 | -40,387,000 | -39,132,000 | 149,029,000 | -35,700,000 | -34,785,000 | -34,143,000 | 140,075,000 | -34,109,000 | -32,910,000 | -32,113,000 | 138,868,000 | -31,279,000 | -32,743,000 | -33,256,000 | 101,589,000 | -36,575,000 | -37,092,000 | -36,850,000 | 94,468,000 | -36,055,000 | -35,562,000 | -34,514,000 | 93,790,000 | -35,637,000 | -33,538,000 | -32,048,000 | 160,656,000 | -27,380,000 | -25,668,000 | -28,480,000 | 155,889,000 | -26,199,000 | -28,988,000 | -28,148,000 | 145,492,000 | 1,592,000 | 12,039,000 | 13,239,000 | -42,194,000 | -3,243,000 | -3,509,000 | -2,587,000 | -2,748,652 | -4,725,000 | -5,417,000 | -4,278,000 | -4,703,000 | -5,547,000 | -6,041,000 | -5,108,000 | -5,937,000 | -9,475,000 | -9,556,000 | -9,055,000 | -8,379,000 | -7,624,000 | -7,469,000 | -8,068,000 | -7,644,000 | -6,020,000 | -8,571,000 | -7,109,000 | -7,370,000 | -6,347,000 | -5,757,000 | -6,222,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 140,954,800 | 144,222,500 | 146,669,700 | 154,370,000 | 155,826,900 | 154,120,500 | 165,364,100 | 176,587,000 | 172,913,100 | 182,796,000 | 193,496,000 | 209,839,000 | 216,936,000 | 238,848,000 | 255,638,000 | 267,927,000 | 275,711,000 | 274,868,000 | 289,045,000 | 301,722,000 | 292,760,000 | 287,384,000 | 291,367,000 | 298,872,000 | 281,266,000 | 286,307,000 | 288,692,000 | 270,875,000 | 257,840,000 | 261,465,000 | 262,514,000 | 233,374,000 | 228,590,000 | 215,376,000 | 202,079,000 | 167,622,000 | 157,531,000 | 155,202,000 | 153,313,000 | 151,467,000 | 158,879,000 | 156,029,000 | 152,214,000 | 151,519,000 | 153,297,000 | 158,466,000 | 162,224,000 | 164,688,000 | 166,683,000 | 160,197,000 | 163,717,000 | 162,358,000 | 145,725,000 | 131,462,000 | 131,495,000 | 136,959,000 | 133,993,000 | 135,059,000 | 134,005,000 | 136,429,000 | 137,590,000 | 142,177,000 | 141,506,000 | 145,142,000 | 142,682,000 | 144,320,000 | 143,767,000 | 150,411,000 | 148,736,000 | 150,872,000 | 150,440,000 | 153,654,000 | 156,939,000 | 158,206,000 | 160,016,000 | 165,601,000 | 166,418,000 | 166,132,000 | 167,035,000 | 166,228,000 | 169,008,000 | 170,235,000 | 171,144,000 | 167,462,000 | 167,254,000 | 162,940,000 | 161,895,000 | 165,300,000 | 168,884,000 | 171,719,000 | 176,206,000 | 178,967,000 | 182,787,000 | 183,709,000 | 182,879,000 | 182,626,000 | 179,220,000 | 178,680,000 | 178,256,000 |
| 178,256,000 | 178,680,000 | 179,220,000 | 182,626,000 | 182,879,000 | 183,709,000 | 182,787,000 | 178,967,000 | 176,206,000 | 171,719,000 | 168,884,000 | 165,300,000 | 161,895,000 | 162,940,000 | 167,254,000 | 167,462,000 | 171,144,000 | 170,235,000 | 169,008,000 | 166,228,000 | 167,035,000 | 166,132,000 | 166,418,000 | 165,601,000 | 160,016,000 | 158,206,000 | 156,939,000 | 153,654,000 | 150,440,000 | 150,872,000 | 148,736,000 | 150,411,000 | 143,767,000 | 144,320,000 | 142,682,000 | 145,142,000 | 141,506,000 | 142,177,000 | 137,590,000 | 136,429,000 | 134,005,000 | 135,059,000 | 133,993,000 | 136,959,000 | 131,495,000 | 131,462,000 | 145,725,000 | 162,358,000 | 163,717,000 | 160,197,000 | 166,683,000 | 164,688,000 | 162,224,000 | 158,466,000 | 153,297,000 | 151,519,000 | 152,214,000 | 156,029,000 | 158,879,000 | 151,467,000 | 153,313,000 | 155,202,000 | 157,531,000 | 167,622,000 | 202,079,000 | 215,376,000 | 228,590,000 | 233,374,000 | 262,514,000 | 261,465,000 | 257,840,000 | 270,875,000 | 288,692,000 | 286,307,000 | 281,266,000 | 298,872,000 | 291,367,000 | 287,384,000 | 292,760,000 | 301,722,000 | 289,045,000 | 274,868,000 | 275,711,000 | 267,927,000 | 255,638,000 | 238,848,000 | 216,936,000 | 209,839,000 | 193,496,000 | 182,796,000 | 172,913,100 | 176,587,000 | 165,364,100 | 154,120,500 | 155,826,900 | 154,370,000 | 146,669,700 | 144,222,500 | 140,954,800 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,104,000 | 3,306,000 | 3,497,000 | 91,841,000 | 103,792,000 | 107,192,000 | 106,467,000 | 111,478,000 | 109,365,000 | 117,248,000 | 125,083,000 | 131,517,000 | 124,168,000 | 87,334,000 | 44,174,000 | 35,325,000 | 38,529,000 | 39,182,000 | 33,890,000 | 34,113,000 | 37,011,000 | 41,414,000 | 40,226,000 | 43,296,000 | 41,887,000 | 41,448,000 | 51,687,000 | 44,107,000 | 50,027,000 | 51,272,000 | 63,446,000 | 68,603,000 | 70,824,000 | 64,667,000 | 10,362,000 | 10,237,000 | 9,975,000 | 8,690,000 | 10,256,000 | 9,835,000 | 8,641,000 | 8,570,000 | 9,757,000 | 9,904,000 | 6,498,000 | 8,347,000 | 10,859,000 | 7,475,000 | 8,718,000 | 7,624,000 | 9,437,000 | 8,821,000 | 12,430,000 | 7,816,000 | 10,535,000 | 7,814,000 | 8,459,000 | 8,927,000 | 15,173,000 | 10,885,000 | 13,253,000 | 12,758,000 | 14,017,000 | 12,468,000 | 10,065,000 | 10,358,000 | 13,031,000 | 9,211,000 | 9,690,000 | 8,581,000 | 8,836,000 | 12,798,000 | 7,027,000 | 6,433,000 | 5,574,000 | 3,487,000 | 3,536,000 | 3,537,000 | 794,000 | 9,199,000 | 611,000 | 11,470,000 | 2,743,000 | 2,214,000 | 3,149,000 | 3,847,000 | 3,917,000 | 1,255,000 | 9,946,000 | 8,136,000 |
| 8,136,000 | 9,946,000 | 1,255,000 | 3,917,000 | 3,847,000 | 3,149,000 | 2,214,000 | 2,743,000 | 11,470,000 | 611,000 | 9,199,000 | 794,000 | 3,537,000 | 3,536,000 | 3,487,000 | 5,574,000 | 6,433,000 | 7,027,000 | 12,798,000 | 8,836,000 | 8,581,000 | 9,690,000 | 9,211,000 | 13,031,000 | 10,358,000 | 10,065,000 | 12,468,000 | 14,017,000 | 12,758,000 | 13,253,000 | 10,885,000 | 15,173,000 | 8,927,000 | 8,459,000 | 7,814,000 | 10,535,000 | 7,816,000 | 12,430,000 | 8,821,000 | 9,437,000 | 7,624,000 | 8,718,000 | 7,475,000 | 10,859,000 | 8,347,000 | 6,498,000 | 9,904,000 | 9,757,000 | 8,570,000 | 8,641,000 | 9,835,000 | 10,256,000 | 8,690,000 | 9,975,000 | 10,237,000 | 10,362,000 | 64,667,000 | 70,824,000 | 68,603,000 | 63,446,000 | 51,272,000 | 50,027,000 | 44,107,000 | 51,687,000 | 41,448,000 | 41,887,000 | 43,296,000 | 40,226,000 | 41,414,000 | 37,011,000 | 34,113,000 | 33,890,000 | 39,182,000 | 38,529,000 | 35,325,000 | 44,174,000 | 87,334,000 | 124,168,000 | 131,517,000 | 125,083,000 | 117,248,000 | 109,365,000 | 111,478,000 | 106,467,000 | 107,192,000 | 103,792,000 | 91,841,000 | 3,497,000 | 3,306,000 | 3,104,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,310,758 | 0 | 0 | 0 | 10,292,000 | 7,609,000 | 7,054,000 | 5,914,000 | 7,508,000 | 7,395,000 | 7,130,000 | 5,933,000 | 7,680,000 | 7,203,000 | 6,010,000 | 5,877,000 | 7,461,000 | 7,136,000 | 3,697,000 | 5,449,000 | 8,545,000 | 5,163,000 | 6,369,000 | 5,255,000 | 7,062,000 | 6,447,000 | 10,013,000 | 3,858,000 | 8,101,000 | 5,365,000 | 5,994,000 | 6,434,000 | 12,673,000 | 8,371,000 | 10,712,000 | 10,175,000 | 11,413,000 | 9,564,000 | 7,108,000 | 7,338,000 | 9,987,000 | 6,115,000 | 6,519,000 | 5,335,000 | 5,531,000 | 9,493,000 | 3,689,000 | 3,032,000 | 2,136,000 | 0 | 7,167,000 | 5,439,000 | 2,136,000 | 3,950,000 | 7,775,000 | 7,200,000 | 2,399,000 | 1,455,000 | 2,194,000 | 2,410,000 | 2,550,000 | 4,574,000 | 6,084,000 | 5,520,000 |
| 5,520,000 | 6,084,000 | 4,574,000 | 2,550,000 | 2,410,000 | 2,194,000 | 1,455,000 | 2,399,000 | 7,200,000 | 7,775,000 | 3,950,000 | 2,136,000 | 5,439,000 | 7,167,000 | 0 | 2,136,000 | 3,032,000 | 3,689,000 | 9,493,000 | 5,531,000 | 5,335,000 | 6,519,000 | 6,115,000 | 9,987,000 | 7,338,000 | 7,108,000 | 9,564,000 | 11,413,000 | 10,175,000 | 10,712,000 | 8,371,000 | 12,673,000 | 6,434,000 | 5,994,000 | 5,365,000 | 8,101,000 | 3,858,000 | 10,013,000 | 6,447,000 | 7,062,000 | 5,255,000 | 6,369,000 | 5,163,000 | 8,545,000 | 5,449,000 | 3,697,000 | 7,136,000 | 7,461,000 | 5,877,000 | 6,010,000 | 7,203,000 | 7,680,000 | 5,933,000 | 7,130,000 | 7,395,000 | 7,508,000 | 5,914,000 | 7,054,000 | 7,609,000 | 10,292,000 | 0 | 0 | 0 | 3,310,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,383,000 | 0 | 0 | 0 | 11,256,000 | 5,365,000 | 5,994,000 | 6,434,000 | 14,553,000 | 8,371,000 | 59,900,000 | 10,470,000 | 11,037,000 | 11,320,000 | 10,756,000 | 9,662,000 | 8,976,000 | 5,261,000 | 6,087,000 | 4,876,000 | 5,531,000 | 9,011,000 | 3,610,000 | 3,032,000 | 2,136,000 | 0 | 0 | 0 | 0 | 3,950,000 | 7,775,000 | 7,200,000 | 2,399,000 | 1,455,000 | 2,194,000 | 2,410,000 | 2,550,000 | 4,574,000 | 6,084,000 | 0 |
| 0 | 6,084,000 | 4,574,000 | 2,550,000 | 2,410,000 | 2,194,000 | 1,455,000 | 2,399,000 | 7,200,000 | 7,775,000 | 3,950,000 | 0 | 0 | 0 | 0 | 2,136,000 | 3,032,000 | 3,610,000 | 9,011,000 | 5,531,000 | 4,876,000 | 6,087,000 | 5,261,000 | 8,976,000 | 9,662,000 | 10,756,000 | 11,320,000 | 11,037,000 | 10,470,000 | 59,900,000 | 8,371,000 | 14,553,000 | 6,434,000 | 5,994,000 | 5,365,000 | 11,256,000 | 0 | 0 | 0 | 17,383,000 | 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 |
---|
Accounts payable | 367,400 | 198,900 | 104,200 | 199,400 | 526,000 | 533,400 | 373,100 | 0 | 651,400 | 528,000 | 454,000 | 206,000 | 2,189,000 | 2,626,000 | 2,693,000 | 3,122,000 | 2,557,000 | 3,050,000 | 2,922,000 | 3,394,000 | 2,792,000 | 3,200,000 | 2,916,000 | 3,057,000 | 2,829,000 | 3,200,000 | 3,012,000 | 2,592,000 | 2,289,000 | 2,403,000 | 2,191,000 | 2,253,000 | 2,356,000 | 2,243,000 | 2,048,000 | 1,517,000 | 1,669,000 | 1,680,000 | 1,716,000 | 1,637,000 | 1,800,000 | 1,692,000 | 1,824,000 | 3,096,000 | 1,850,000 | 1,734,000 | 1,712,000 | 2,765,000 | 1,675,000 | 1,552,000 | 2,466,000 | 932,000 | 1,447,000 | 1,905,000 | 1,491,000 | 888,000 | 893,000 | 528,000 | 542,000 | 477,000 | 440,000 | 418,000 | 924,000 | 350,000 | 374,000 | 427,000 | 462,000 | 351,000 | 382,000 | 399,000 | 552,000 | 375,000 | 494,000 | 568,000 | 712,000 | 523,000 | 696,000 | 744,000 | 894,000 | 641,000 | 710,000 | 697,000 | 748,000 | 412,000 | 453,000 | 365,000 | 422,000 | 210,000 | 302,000 | 270,000 | 484,000 | 408,000 | 759,000 | 955,000 | 1,437,000 | 1,367,000 | 1,645,000 | 573,000 | 545,000 |
| 545,000 | 573,000 | 1,645,000 | 1,367,000 | 1,437,000 | 955,000 | 759,000 | 408,000 | 484,000 | 270,000 | 302,000 | 210,000 | 422,000 | 365,000 | 453,000 | 412,000 | 748,000 | 697,000 | 710,000 | 641,000 | 894,000 | 744,000 | 696,000 | 523,000 | 712,000 | 568,000 | 494,000 | 375,000 | 552,000 | 399,000 | 382,000 | 351,000 | 462,000 | 427,000 | 374,000 | 350,000 | 924,000 | 418,000 | 440,000 | 477,000 | 542,000 | 528,000 | 893,000 | 888,000 | 1,491,000 | 1,905,000 | 1,447,000 | 932,000 | 2,466,000 | 1,552,000 | 1,675,000 | 2,765,000 | 1,712,000 | 1,734,000 | 1,850,000 | 3,096,000 | 1,824,000 | 1,692,000 | 1,800,000 | 1,637,000 | 1,716,000 | 1,680,000 | 1,669,000 | 1,517,000 | 2,048,000 | 2,243,000 | 2,356,000 | 2,253,000 | 2,191,000 | 2,403,000 | 2,289,000 | 2,592,000 | 3,012,000 | 3,200,000 | 2,829,000 | 3,057,000 | 2,916,000 | 3,200,000 | 2,792,000 | 3,394,000 | 2,922,000 | 3,050,000 | 2,557,000 | 3,122,000 | 2,693,000 | 2,626,000 | 2,189,000 | 206,000 | 454,000 | 528,000 | 651,400 | 0 | 373,100 | 533,400 | 526,000 | 199,400 | 104,200 | 198,900 | 367,400 |
---|
Other Current Liabilities | 1,745,600 | 1,657,800 | 1,802,800 | 1,765,900 | 1,885,200 | 2,122,100 | 2,085,400 | 2,380,500 | 2,061,600 | -1,242,000 | -1,594,000 | 2,719,000 | 85,932,000 | 97,225,000 | 100,384,000 | 99,117,000 | 104,523,000 | 101,838,000 | 109,705,000 | 116,962,000 | 123,807,000 | 115,981,000 | 79,337,000 | 36,063,000 | 27,286,000 | 30,146,000 | 31,021,000 | 26,296,000 | 26,773,000 | 29,440,000 | 34,108,000 | 33,052,000 | 35,987,000 | 34,708,000 | 34,627,000 | 42,503,242 | 38,172,000 | 44,177,000 | 45,997,000 | 48,325,000 | 56,074,000 | 59,088,000 | 53,992,000 | -327,000 | -1,850,000 | -1,734,000 | -1,712,000 | -275,000 | -1,675,000 | -1,552,000 | 108,000 | -932,000 | -965,000 | -1,405,000 | -925,000 | -888,000 | -893,000 | -528,000 | -542,000 | -477,000 | -440,000 | -418,000 | 596,000 | -350,000 | -374,000 | -427,000 | -462,000 | -351,000 | -382,000 | -399,000 | -552,000 | -375,000 | -494,000 | -568,000 | -712,000 | -523,000 | -696,000 | -744,000 | -894,000 | -641,000 | -710,000 | -697,000 | -748,000 | -412,000 | -453,000 | -7,532,000 | -5,861,000 | -794,000 | 1,447,000 | -7,434,000 | 318,000 | -233,000 | -3,455,000 | -3,478,000 | -3,494,000 | -3,917,000 | -1,645,000 | -6,763,000 | 1,958,000 |
| 1,958,000 | -6,763,000 | -1,645,000 | -3,917,000 | -3,494,000 | -3,478,000 | -3,455,000 | -233,000 | 318,000 | -7,434,000 | 1,447,000 | -794,000 | -5,861,000 | -7,532,000 | -453,000 | -412,000 | -748,000 | -697,000 | -710,000 | -641,000 | -894,000 | -744,000 | -696,000 | -523,000 | -712,000 | -568,000 | -494,000 | -375,000 | -552,000 | -399,000 | -382,000 | -351,000 | -462,000 | -427,000 | -374,000 | -350,000 | 596,000 | -418,000 | -440,000 | -477,000 | -542,000 | -528,000 | -893,000 | -888,000 | -925,000 | -1,405,000 | -965,000 | -932,000 | 108,000 | -1,552,000 | -1,675,000 | -275,000 | -1,712,000 | -1,734,000 | -1,850,000 | -327,000 | 53,992,000 | 59,088,000 | 56,074,000 | 48,325,000 | 45,997,000 | 44,177,000 | 38,172,000 | 42,503,242 | 34,627,000 | 34,708,000 | 35,987,000 | 33,052,000 | 34,108,000 | 29,440,000 | 26,773,000 | 26,296,000 | 31,021,000 | 30,146,000 | 27,286,000 | 36,063,000 | 79,337,000 | 115,981,000 | 123,807,000 | 116,962,000 | 109,705,000 | 101,838,000 | 104,523,000 | 99,117,000 | 100,384,000 | 97,225,000 | 85,932,000 | 2,719,000 | -1,594,000 | -1,242,000 | 2,061,600 | 2,380,500 | 2,085,400 | 2,122,100 | 1,885,200 | 1,765,900 | 1,802,800 | 1,657,800 | 1,745,600 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125,095,000 | 135,056,000 | 148,446,000 | 161,460,000 | 164,233,000 | 165,503,000 | 171,797,000 | 176,639,000 | 161,243,000 | 163,216,000 | 204,033,000 | 254,698,000 | 245,941,000 | 247,778,000 | 249,510,000 | 236,985,000 | 223,727,000 | 224,454,000 | 221,100,000 | 193,148,000 | 185,294,000 | 173,489,000 | 160,631,000 | 115,935,000 | 113,424,000 | 105,175,000 | 102,041,000 | 88,021,000 | 90,276,000 | 85,205,000 | 87,547,000 | 86,612,000 | 88,139,000 | 91,723,000 | 90,546,000 | 92,794,000 | 93,990,000 | 91,096,000 | 93,028,000 | 74,561,000 | 67,621,000 | 64,534,000 | 60,701,000 | 69,465,000 | 68,295,000 | 67,913,000 | 67,299,000 | 66,558,000 | 65,760,000 | 65,852,000 | 67,461,000 | 66,234,000 | 62,451,000 | 64,343,000 | 66,817,000 | 63,849,000 | 73,601,000 | 72,930,000 | 77,358,000 | 79,239,000 | 84,978,000 | 88,669,000 | 91,021,000 | 93,147,000 | 104,088,000 | 106,635,000 | 110,649,000 | 111,916,000 | 109,526,000 | 124,009,000 | 128,505,000 | 131,462,000 | 136,098,000 | 135,568,000 | 135,907,000 | 794,000 | 9,199,000 | 171,108,000 | 11,470,000 | 2,743,000 | 2,214,000 | 20,141,000 | 20,096,000 | 17,786,000 | 177,965,000 | 168,734,000 | 170,120,000 |
| 170,120,000 | 168,734,000 | 177,965,000 | 17,786,000 | 20,096,000 | 20,141,000 | 2,214,000 | 2,743,000 | 11,470,000 | 171,108,000 | 9,199,000 | 794,000 | 135,907,000 | 135,568,000 | 136,098,000 | 131,462,000 | 128,505,000 | 124,009,000 | 109,526,000 | 111,916,000 | 110,649,000 | 106,635,000 | 104,088,000 | 93,147,000 | 91,021,000 | 88,669,000 | 84,978,000 | 79,239,000 | 77,358,000 | 72,930,000 | 73,601,000 | 63,849,000 | 66,817,000 | 64,343,000 | 62,451,000 | 66,234,000 | 67,461,000 | 65,852,000 | 65,760,000 | 66,558,000 | 67,299,000 | 67,913,000 | 68,295,000 | 69,465,000 | 60,701,000 | 64,534,000 | 67,621,000 | 74,561,000 | 93,028,000 | 91,096,000 | 93,990,000 | 92,794,000 | 90,546,000 | 91,723,000 | 88,139,000 | 86,612,000 | 87,547,000 | 85,205,000 | 90,276,000 | 88,021,000 | 102,041,000 | 105,175,000 | 113,424,000 | 115,935,000 | 160,631,000 | 173,489,000 | 185,294,000 | 193,148,000 | 221,100,000 | 224,454,000 | 223,727,000 | 236,985,000 | 249,510,000 | 247,778,000 | 245,941,000 | 254,698,000 | 204,033,000 | 163,216,000 | 161,243,000 | 176,639,000 | 171,797,000 | 165,503,000 | 164,233,000 | 161,460,000 | 148,446,000 | 135,056,000 | 125,095,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91,723,000 | 90,546,000 | 0 | 0 | 0 | 0 | 74,561,000 | 67,621,000 | 64,534,000 | 60,701,000 | 69,465,000 | 68,295,000 | 67,913,000 | 67,299,000 | 66,558,000 | 65,760,000 | 65,852,000 | 67,461,000 | 66,234,000 | 62,044,000 | 61,040,000 | 56,836,000 | 54,128,000 | 51,061,000 | 49,145,000 | 45,122,000 | 44,226,000 | 45,076,000 | 47,328,000 | 45,542,000 | 44,193,000 | 41,490,000 | 37,466,000 | 35,730,000 | 34,027,000 | 31,066,000 | 29,176,000 | 25,704,000 | 22,006,000 | 20,503,000 | 16,896,000 | 14,946,000 | 17,029,000 | 15,885,000 | 16,984,000 | 16,628,000 | 17,762,000 | 20,480,000 | 20,141,000 | 20,096,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 20,096,000 | 20,141,000 | 20,480,000 | 17,762,000 | 16,628,000 | 16,984,000 | 15,885,000 | 17,029,000 | 14,946,000 | 16,896,000 | 20,503,000 | 22,006,000 | 25,704,000 | 29,176,000 | 31,066,000 | 34,027,000 | 35,730,000 | 37,466,000 | 41,490,000 | 44,193,000 | 45,542,000 | 47,328,000 | 45,076,000 | 44,226,000 | 45,122,000 | 49,145,000 | 51,061,000 | 54,128,000 | 56,836,000 | 61,040,000 | 62,044,000 | 66,234,000 | 67,461,000 | 65,852,000 | 65,760,000 | 66,558,000 | 67,299,000 | 67,913,000 | 68,295,000 | 69,465,000 | 60,701,000 | 64,534,000 | 67,621,000 | 74,561,000 | 0 | 0 | 0 | 0 | 90,546,000 | 91,723,000 | 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 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,310,758 | 0 | 0 | 0 | -10,292,000 | -7,609,000 | -7,054,000 | -5,914,000 | -7,508,000 | -7,395,000 | -7,130,000 | -5,933,000 | -7,680,000 | -7,203,000 | -6,010,000 | -5,877,000 | -7,461,000 | -7,136,000 | -3,697,000 | -5,449,000 | -8,545,000 | -5,163,000 | -6,369,000 | -5,255,000 | -7,062,000 | -6,447,000 | -10,013,000 | -3,858,000 | -8,101,000 | -5,365,000 | -5,994,000 | -6,434,000 | -12,673,000 | -8,371,000 | -10,712,000 | -10,175,000 | -11,413,000 | -9,564,000 | -7,108,000 | -7,338,000 | -9,987,000 | -6,115,000 | -6,519,000 | -5,335,000 | -5,531,000 | -9,493,000 | -3,526,000 | -3,032,000 | -1,949,000 | 513,000 | -6,674,000 | -5,264,000 | -1,961,000 | -3,773,000 | -7,639,000 | -7,061,000 | -2,262,000 | -1,325,000 | -2,072,000 | -2,287,000 | -2,437,000 | -4,454,000 | -5,973,000 | -5,520,000 |
| -5,520,000 | -5,973,000 | -4,454,000 | -2,437,000 | -2,287,000 | -2,072,000 | -1,325,000 | -2,262,000 | -7,061,000 | -7,639,000 | -3,773,000 | -1,961,000 | -5,264,000 | -6,674,000 | 513,000 | -1,949,000 | -3,032,000 | -3,526,000 | -9,493,000 | -5,531,000 | -5,335,000 | -6,519,000 | -6,115,000 | -9,987,000 | -7,338,000 | -7,108,000 | -9,564,000 | -11,413,000 | -10,175,000 | -10,712,000 | -8,371,000 | -12,673,000 | -6,434,000 | -5,994,000 | -5,365,000 | -8,101,000 | -3,858,000 | -10,013,000 | -6,447,000 | -7,062,000 | -5,255,000 | -6,369,000 | -5,163,000 | -8,545,000 | -5,449,000 | -3,697,000 | -7,136,000 | -7,461,000 | -5,877,000 | -6,010,000 | -7,203,000 | -7,680,000 | -5,933,000 | -7,130,000 | -7,395,000 | -7,508,000 | -5,914,000 | -7,054,000 | -7,609,000 | -10,292,000 | 0 | 0 | 0 | -3,310,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,617,000 | 19,707,000 | 0 | 0 | 0 | 0 | 2,296,000 | 2,286,000 | 2,301,000 | 2,332,000 | 2,314,000 | 2,312,000 | 2,349,000 | 2,369,000 | 2,375,000 | 2,374,000 | 2,417,000 | 2,438,000 | 2,434,000 | 2,449,000 | 2,465,000 | 2,493,000 | 2,500,000 | 2,514,000 | 2,541,000 | 2,583,000 | 2,604,000 | 2,904,000 | 2,957,000 | 3,020,000 | 3,044,000 | 3,096,000 | 3,171,000 | 3,246,000 | 3,305,000 | 3,305,000 | 3,338,000 | 3,401,000 | 3,438,000 | 3,487,000 | 3,536,000 | 3,537,000 | 3,514,000 | 3,500,000 | 3,490,000 | 3,468,000 | 3,453,000 | 3,455,000 | 3,478,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 3,478,000 | 3,455,000 | 3,453,000 | 3,468,000 | 3,490,000 | 3,500,000 | 3,514,000 | 3,537,000 | 3,536,000 | 3,487,000 | 3,438,000 | 3,401,000 | 3,338,000 | 3,305,000 | 3,305,000 | 3,246,000 | 3,171,000 | 3,096,000 | 3,044,000 | 3,020,000 | 2,957,000 | 2,904,000 | 2,604,000 | 2,583,000 | 2,541,000 | 2,514,000 | 2,500,000 | 2,493,000 | 2,465,000 | 2,449,000 | 2,434,000 | 2,438,000 | 2,417,000 | 2,374,000 | 2,375,000 | 2,369,000 | 2,349,000 | 2,312,000 | 2,314,000 | 2,332,000 | 2,301,000 | 2,286,000 | 2,296,000 | 0 | 0 | 0 | 0 | 19,707,000 | 15,617,000 | 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 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,124,000 | 0 | 0 | 0 | 1,199,000 | 0 | 0 | 0 | 1,258,000 | 0 | 0 | 0 | 1,329,000 | 0 | 0 | 0 | 1,593,000 | 0 | 0 | 0 | 1,791,000 | 0 | 0 | 0 | 1,912,000 | 0 | 0 | 0 | 1,974,000 | 0 | 0 | 0 | 1,933,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,933,000 | 0 | 0 | 0 | 1,974,000 | 0 | 0 | 0 | 1,912,000 | 0 | 0 | 0 | 1,791,000 | 0 | 0 | 0 | 1,593,000 | 0 | 0 | 0 | 1,329,000 | 0 | 0 | 0 | 1,258,000 | 0 | 0 | 0 | 1,199,000 | 0 | 0 | 0 | 1,124,000 | 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 |
---|
> Total Stockholder Equity | 12,958,200 | 13,259,000 | 13,583,900 | 14,040,100 | 14,282,800 | 14,729,900 | 15,019,600 | 16,133,900 | 16,499,600 | 17,046,000 | 17,492,000 | 17,831,000 | 18,592,000 | 19,720,000 | 20,214,000 | 20,236,000 | 21,128,000 | 22,120,000 | 22,764,000 | 22,417,000 | 22,468,000 | 22,607,000 | 22,827,000 | 21,685,000 | 22,539,000 | 22,075,000 | 21,156,000 | 16,564,000 | 17,292,000 | 17,813,000 | 16,264,000 | 15,565,000 | 14,764,000 | 12,316,000 | 9,248,000 | 21,854,000 | 22,021,000 | 26,046,000 | 24,941,000 | 20,839,000 | 20,548,000 | 20,773,000 | 20,977,000 | 20,489,000 | 20,407,000 | 20,423,000 | 19,732,000 | 19,371,000 | 19,667,000 | 18,363,000 | 18,765,000 | 20,035,000 | 20,474,000 | 19,165,000 | 19,061,000 | 14,208,000 | 14,459,000 | 14,878,000 | 15,190,000 | 15,399,000 | 15,933,000 | 14,295,000 | 14,599,000 | 13,439,000 | 13,823,000 | 13,611,000 | 13,630,000 | 13,317,000 | 13,365,000 | 13,473,000 | 13,573,000 | 13,494,000 | 13,082,000 | 13,139,000 | 13,085,000 | 13,268,000 | 13,699,000 | 14,316,000 | 14,450,000 | 14,416,000 | 13,519,000 | 13,826,000 | 14,126,000 | 14,703,000 | 14,625,000 | 17,530,000 | 17,289,000 | 17,050,000 | 15,413,000 | 13,984,000 | 12,434,000 | 12,859,000 | 13,378,000 | 13,532,000 | 12,825,000 | 13,766,000 | 13,657,000 | 13,851,000 | 14,725,000 |
| 14,725,000 | 13,851,000 | 13,657,000 | 13,766,000 | 12,825,000 | 13,532,000 | 13,378,000 | 12,859,000 | 12,434,000 | 13,984,000 | 15,413,000 | 17,050,000 | 17,289,000 | 17,530,000 | 14,625,000 | 14,703,000 | 14,126,000 | 13,826,000 | 13,519,000 | 14,416,000 | 14,450,000 | 14,316,000 | 13,699,000 | 13,268,000 | 13,085,000 | 13,139,000 | 13,082,000 | 13,494,000 | 13,573,000 | 13,473,000 | 13,365,000 | 13,317,000 | 13,630,000 | 13,611,000 | 13,823,000 | 13,439,000 | 14,599,000 | 14,295,000 | 15,933,000 | 15,399,000 | 15,190,000 | 14,878,000 | 14,459,000 | 14,208,000 | 19,061,000 | 19,165,000 | 20,474,000 | 20,035,000 | 18,765,000 | 18,363,000 | 19,667,000 | 19,371,000 | 19,732,000 | 20,423,000 | 20,407,000 | 20,489,000 | 20,977,000 | 20,773,000 | 20,548,000 | 20,839,000 | 24,941,000 | 26,046,000 | 22,021,000 | 21,854,000 | 9,248,000 | 12,316,000 | 14,764,000 | 15,565,000 | 16,264,000 | 17,813,000 | 17,292,000 | 16,564,000 | 21,156,000 | 22,075,000 | 22,539,000 | 21,685,000 | 22,827,000 | 22,607,000 | 22,468,000 | 22,417,000 | 22,764,000 | 22,120,000 | 21,128,000 | 20,236,000 | 20,214,000 | 19,720,000 | 18,592,000 | 17,831,000 | 17,492,000 | 17,046,000 | 16,499,600 | 16,133,900 | 15,019,600 | 14,729,900 | 14,282,800 | 14,040,100 | 13,583,900 | 13,259,000 | 12,958,200 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,641,000 | 5,641,000 | 5,641,000 | 5,641,000 | 5,641,000 | 5,641,000 | 5,641,000 | 5,770,000 | 5,770,000 | 5,770,000 | 5,760,000 | 5,760,000 | 5,760,000 | 5,760,000 | 5,760,000 | 5,760,000 | 5,760,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 413 | 0 | 10,917,000 | 10,917,000 | 13,829,000 | 13,829,000 | 13,829,000 | 13,838,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,669,000 | 20,939,000 | 20,939,000 | 21,011,000 | 21,022,000 | 21,038,000 | 21,032,000 | 21,053,000 | 21,082,000 | 21,084,000 | 21,087,000 | 21,106,000 | 20,960,000 | 20,809,000 | 20,661,000 | 20,478,000 | 20,303,000 | 20,135,000 | 19,978,000 | 19,813,000 | 19,582,000 | 19,296,000 | 19,119,000 | 18,914,000 | 18,628,000 | 18,350,000 | 18,278,000 | 18,307,000 | 18,324,000 | 18,350,000 | 18,153,000 | 17,716,000 | 17,050,000 | 16,483,000 | 15,956,000 | 15,390,000 | 14,994,000 | 14,978,000 | 15,015,000 | 15,048,000 | 15,069,000 | 21,975,000 | 15,134,000 | 22,077,000 | 22,101,000 |
| 22,101,000 | 22,077,000 | 15,134,000 | 21,975,000 | 15,069,000 | 15,048,000 | 15,015,000 | 14,978,000 | 14,994,000 | 15,390,000 | 15,956,000 | 16,483,000 | 17,050,000 | 17,716,000 | 18,153,000 | 18,350,000 | 18,324,000 | 18,307,000 | 18,278,000 | 18,350,000 | 18,628,000 | 18,914,000 | 19,119,000 | 19,296,000 | 19,582,000 | 19,813,000 | 19,978,000 | 20,135,000 | 20,303,000 | 20,478,000 | 20,661,000 | 20,809,000 | 20,960,000 | 21,106,000 | 21,087,000 | 21,084,000 | 21,082,000 | 21,053,000 | 21,032,000 | 21,038,000 | 21,022,000 | 21,011,000 | 20,939,000 | 20,939,000 | 19,669,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 19,668,000 | 13,838,000 | 13,829,000 | 13,829,000 | 13,829,000 | 10,917,000 | 10,917,000 | 0 | 413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,760,000 | 5,760,000 | 5,760,000 | 5,760,000 | 5,760,000 | 5,760,000 | 5,760,000 | 5,770,000 | 5,770,000 | 5,770,000 | 5,641,000 | 5,641,000 | 5,641,000 | 5,641,000 | 5,641,000 | 5,641,000 | 5,641,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 9,279,300 | 9,579,900 | 9,904,800 | 8,912,200 | 9,154,900 | 9,602,000 | 9,891,700 | 10,492,400 | 10,858,100 | 11,685,000 | 12,161,000 | 12,285,000 | 12,984,000 | 13,818,000 | 14,448,000 | 14,078,000 | 14,864,000 | 15,724,000 | 16,380,000 | 15,491,000 | 15,719,000 | 16,035,000 | 16,210,000 | 15,095,000 | 15,849,000 | 15,338,000 | 14,475,000 | 7,173,000 | 6,816,000 | 7,057,000 | 5,408,000 | 4,649,000 | 3,880,000 | 1,402,000 | -1,144,000 | 6,286,000 | 5,374,000 | 1,234,000 | -167,000 | -5,630,000 | -5,958,000 | -5,421,000 | -5,480,000 | -6,410,000 | -6,435,000 | -6,508,000 | -6,918,000 | -7,324,000 | -7,215,000 | -8,313,000 | -8,129,000 | -6,884,000 | -6,128,000 | -7,256,000 | -7,365,000 | -7,710,000 | -7,551,000 | -7,293,000 | -6,937,000 | -6,828,000 | -6,318,000 | -7,388,000 | -7,158,000 | -8,110,000 | -7,875,000 | -7,530,000 | -7,361,000 | -7,151,000 | -6,975,000 | -6,760,000 | -6,533,000 | -6,406,000 | -6,318,000 | -6,026,000 | -5,716,000 | -5,489,000 | -5,195,000 | -4,682,000 | -4,368,000 | -4,057,000 | -5,465,000 | -5,296,000 | -4,893,000 | -4,278,000 | -3,555,000 | -2,726,000 | -2,136,000 | -1,599,000 | -1,076,000 | -721,000 | -544,000 | -384,000 | -185,000 | 23,000 | 197,000 | 154,000 | 188,000 | 360,000 | 595,000 |
| 595,000 | 360,000 | 188,000 | 154,000 | 197,000 | 23,000 | -185,000 | -384,000 | -544,000 | -721,000 | -1,076,000 | -1,599,000 | -2,136,000 | -2,726,000 | -3,555,000 | -4,278,000 | -4,893,000 | -5,296,000 | -5,465,000 | -4,057,000 | -4,368,000 | -4,682,000 | -5,195,000 | -5,489,000 | -5,716,000 | -6,026,000 | -6,318,000 | -6,406,000 | -6,533,000 | -6,760,000 | -6,975,000 | -7,151,000 | -7,361,000 | -7,530,000 | -7,875,000 | -8,110,000 | -7,158,000 | -7,388,000 | -6,318,000 | -6,828,000 | -6,937,000 | -7,293,000 | -7,551,000 | -7,710,000 | -7,365,000 | -7,256,000 | -6,128,000 | -6,884,000 | -8,129,000 | -8,313,000 | -7,215,000 | -7,324,000 | -6,918,000 | -6,508,000 | -6,435,000 | -6,410,000 | -5,480,000 | -5,421,000 | -5,958,000 | -5,630,000 | -167,000 | 1,234,000 | 5,374,000 | 6,286,000 | -1,144,000 | 1,402,000 | 3,880,000 | 4,649,000 | 5,408,000 | 7,057,000 | 6,816,000 | 7,173,000 | 14,475,000 | 15,338,000 | 15,849,000 | 15,095,000 | 16,210,000 | 16,035,000 | 15,719,000 | 15,491,000 | 16,380,000 | 15,724,000 | 14,864,000 | 14,078,000 | 14,448,000 | 13,818,000 | 12,984,000 | 12,285,000 | 12,161,000 | 11,685,000 | 10,858,100 | 10,492,400 | 9,891,700 | 9,602,000 | 9,154,900 | 8,912,200 | 9,904,800 | 9,579,900 | 9,279,300 |
---|
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 | 21,374,043 | 21,398,035 | 21,412,035 | 16,469,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,775,930 | 21,810,924 | 21,874,900 | 21,909,892 | 21,930,891 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 21,930,891 | 21,909,892 | 21,874,900 | 21,810,924 | 21,775,930 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,469,000 | 21,412,035 | 21,398,035 | 21,374,043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6,867,000 | -6,865,000 | -6,838,000 | -6,787,000 | -6,372,000 | -5,772,000 | -5,188,000 | -4,594,000 | -3,915,000 | -3,413,000 | -3,194,000 | -3,193,000 | -3,192,000 | -3,192,000 | -3,088,000 | -2,789,000 | -2,489,000 | -2,260,000 | -2,049,000 | -1,740,000 | -1,490,000 | -1,295,000 | -1,110,000 | -920,000 | -730,000 | -526,000 | -357,000 | -189,000 | -30,000 | -30,000 | -16,000 | -16,000 | -16,000 | -15,000 | 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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,000 | -261,000 | -125,000 | -517,000 | -494,000 | -626,000 | -614,000 | -1,166,000 | -989,000 | -812,000 | -857,000 | -830,000 | -930,000 | -977,000 | -6,681,000 | -9,391,000 | -10,476,000 | -10,756,000 | -10,856,000 | -8,812,000 | -8,780,000 | -8,810,000 | -8,288,000 | -12,994,413 | -14,073,000 | -45,655,000 | -45,951,000 | -20,959,000 | -20,996,000 | -20,684,000 | -20,938,000 | 0 | 0 | 26,931,000 | 26,650,000 | 0 | 0 | 19,668,000 | 0 | 26,919,000 | 26,602,000 | 26,421,000 | 6,757,000 | 979,000 | 1,071,000 | 1,160,000 | 1,105,000 | -66,000 | -15,000 | -16,000 | -16,000 | -16,000 | -30,000 | -30,000 | -189,000 | -357,000 | -526,000 | -730,000 | -920,000 | -1,110,000 | -1,295,000 | -1,490,000 | -1,740,000 | -2,049,000 | -2,260,000 | -2,489,000 | -2,789,000 | -3,088,000 | -3,192,000 | -3,192,000 | -3,193,000 | -3,194,000 | -3,413,000 | -3,915,000 | -4,594,000 | -5,188,000 | -5,772,000 | -6,372,000 | -6,787,000 | -6,838,000 | -3,776,000 | -3,863,000 | -4,765,000 | -6,871,000 | -6,900,000 | -6,901,000 | -6,902,000 |
| -6,902,000 | -6,901,000 | -6,900,000 | -6,871,000 | -4,765,000 | -3,863,000 | -3,776,000 | -6,838,000 | -6,787,000 | -6,372,000 | -5,772,000 | -5,188,000 | -4,594,000 | -3,915,000 | -3,413,000 | -3,194,000 | -3,193,000 | -3,192,000 | -3,192,000 | -3,088,000 | -2,789,000 | -2,489,000 | -2,260,000 | -2,049,000 | -1,740,000 | -1,490,000 | -1,295,000 | -1,110,000 | -920,000 | -730,000 | -526,000 | -357,000 | -189,000 | -30,000 | -30,000 | -16,000 | -16,000 | -16,000 | -15,000 | -66,000 | 1,105,000 | 1,160,000 | 1,071,000 | 979,000 | 6,757,000 | 26,421,000 | 26,602,000 | 26,919,000 | 0 | 19,668,000 | 0 | 0 | 26,650,000 | 26,931,000 | 0 | 0 | -20,938,000 | -20,684,000 | -20,996,000 | -20,959,000 | -45,951,000 | -45,655,000 | -14,073,000 | -12,994,413 | -8,288,000 | -8,810,000 | -8,780,000 | -8,812,000 | -10,856,000 | -10,756,000 | -10,476,000 | -9,391,000 | -6,681,000 | -977,000 | -930,000 | -830,000 | -857,000 | -812,000 | -989,000 | -1,166,000 | -614,000 | -626,000 | -494,000 | -517,000 | -125,000 | -261,000 | 33,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|