> Total Assets | 9,550,000 | 7,340,000 | 0 | 7,133,000 | 4,978,549 | 0 | 5,789,897 | 5,515,187 | 6,108,000 | 5,260,752 | 5,816,000 | 4,784,382 | 5,379,000 | 4,798,582 | 5,159,000 | 4,468,031 | 4,922,000 | 4,522,678 | 4,884,000 | 4,074,961 | 4,765,000 | 4,348,037 | 4,627,000 | 4,275,450 | 3,855,000 | 4,738,000 | 3,438,000 | 3,932,123 | 3,586,000 | 4,031,161 | 3,747,000 | 4,445,177 | 3,876,000 | 4,346,373 | 4,118,000 | 4,364,415 | 3,496,000 | 4,361,000 | 3,352,000 | 4,323,000 | 3,590,000 | 4,209,000 | 3,538,000 | 4,259,000 | 3,223,000 | 3,756,000 | 3,120,000 | 3,969,000 | 3,305,000 | 4,457,000 | 3,585,000 | 5,911,000 | 5,261,000 | 6,882,000 | 5,196,000 | 6,257,000 |
| 6,257,000 | 5,196,000 | 6,882,000 | 5,261,000 | 5,911,000 | 3,585,000 | 4,457,000 | 3,305,000 | 3,969,000 | 3,120,000 | 3,756,000 | 3,223,000 | 4,259,000 | 3,538,000 | 4,209,000 | 3,590,000 | 4,323,000 | 3,352,000 | 4,361,000 | 3,496,000 | 4,364,415 | 4,118,000 | 4,346,373 | 3,876,000 | 4,445,177 | 3,747,000 | 4,031,161 | 3,586,000 | 3,932,123 | 3,438,000 | 4,738,000 | 3,855,000 | 4,275,450 | 4,627,000 | 4,348,037 | 4,765,000 | 4,074,961 | 4,884,000 | 4,522,678 | 4,922,000 | 4,468,031 | 5,159,000 | 4,798,582 | 5,379,000 | 4,784,382 | 5,816,000 | 5,260,752 | 6,108,000 | 5,515,187 | 5,789,897 | 0 | 4,978,549 | 7,133,000 | 0 | 7,340,000 | 9,550,000 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 1,472,696 | 0 | 2,347,145 | 2,140,659 | 0 | 2,027,351 | 0 | 1,577,820 | 0 | 1,689,575 | 0 | 1,449,520 | 0 | 1,621,830 | 0 | 1,388,977 | 0 | 1,624,284 | 0 | 1,626,628 | 0 | 0 | 0 | 1,515,592 | 815,000 | 1,531,913 | 945,000 | 1,808,498 | 1,065,000 | 1,862,856 | 1,174,000 | 1,887,135 | 1,061,000 | 2,036,000 | 1,003,000 | 1,960,000 | 1,201,000 | 1,843,000 | 1,197,000 | 1,914,000 | 1,023,000 | 1,614,000 | 1,021,000 | 1,839,000 | 1,213,000 | 2,317,000 | 1,492,000 | 3,506,000 | 2,777,000 | 4,431,000 | 2,709,000 | 3,670,000 |
| 3,670,000 | 2,709,000 | 4,431,000 | 2,777,000 | 3,506,000 | 1,492,000 | 2,317,000 | 1,213,000 | 1,839,000 | 1,021,000 | 1,614,000 | 1,023,000 | 1,914,000 | 1,197,000 | 1,843,000 | 1,201,000 | 1,960,000 | 1,003,000 | 2,036,000 | 1,061,000 | 1,887,135 | 1,174,000 | 1,862,856 | 1,065,000 | 1,808,498 | 945,000 | 1,531,913 | 815,000 | 1,515,592 | 0 | 0 | 0 | 1,626,628 | 0 | 1,624,284 | 0 | 1,388,977 | 0 | 1,621,830 | 0 | 1,449,520 | 0 | 1,689,575 | 0 | 1,577,820 | 0 | 2,027,351 | 0 | 2,140,659 | 2,347,145 | 0 | 1,472,696 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 82,359 | 0 | 100,123 | 90,228 | 0 | 183,740 | 0 | 190,573 | 0 | 185,624 | 0 | 170,888 | 0 | 179,093 | 0 | 210,736 | 0 | 125,340 | 0 | 162,005 | 0 | 0 | 0 | 135,370 | 130,000 | 172,610 | 234,000 | 309,023 | 263,000 | 196,688 | 245,000 | 305,909 | 274,000 | 217,000 | 169,000 | 199,000 | 342,000 | 189,000 | 357,000 | 375,000 | 297,000 | 263,000 | 335,000 | 358,000 | 367,000 | 417,000 | 359,000 | 524,000 | 450,000 | 485,000 | 467,000 | 457,000 |
| 457,000 | 467,000 | 485,000 | 450,000 | 524,000 | 359,000 | 417,000 | 367,000 | 358,000 | 335,000 | 263,000 | 297,000 | 375,000 | 357,000 | 189,000 | 342,000 | 199,000 | 169,000 | 217,000 | 274,000 | 305,909 | 245,000 | 196,688 | 263,000 | 309,023 | 234,000 | 172,610 | 130,000 | 135,370 | 0 | 0 | 0 | 162,005 | 0 | 125,340 | 0 | 210,736 | 0 | 179,093 | 0 | 170,888 | 0 | 185,624 | 0 | 190,573 | 0 | 183,740 | 0 | 90,228 | 100,123 | 0 | 82,359 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 1,874,000 | 1,214,000 | 0 | 821,000 | 821,000 | 0 | 1,188,000 | 1,061,000 | 0 | 680,000 | 0 | 403,000 | 0 | 466,000 | 0 | 344,000 | 0 | 464,000 | 0 | 297,000 | 0 | 431,000 | 0 | 343,000 | 0 | 388,000 | 0 | 260,000 | 0 | 330,000 | 0 | 243,000 | 0 | 376,000 | 0 | 334,000 | 0 | 382,000 | 0 | 280,000 | 0 | 280,000 | 742,000 | 233,000 | 641,000 | 229,000 | 608,000 | 231,000 | 737,000 | 411,000 | 1,032,000 | 561,000 | 2,049,000 | 809,000 | 2,090,000 | 454,000 |
| 454,000 | 2,090,000 | 809,000 | 2,049,000 | 561,000 | 1,032,000 | 411,000 | 737,000 | 231,000 | 608,000 | 229,000 | 641,000 | 233,000 | 742,000 | 280,000 | 0 | 280,000 | 0 | 382,000 | 0 | 334,000 | 0 | 376,000 | 0 | 243,000 | 0 | 330,000 | 0 | 260,000 | 0 | 388,000 | 0 | 343,000 | 0 | 431,000 | 0 | 297,000 | 0 | 464,000 | 0 | 344,000 | 0 | 466,000 | 0 | 403,000 | 0 | 680,000 | 0 | 1,061,000 | 1,188,000 | 0 | 821,000 | 821,000 | 0 | 1,214,000 | 1,874,000 |
---|
Other Current Assets | 93,000 | 72,000 | 0 | 82,000 | 630,258 | 0 | 1,045,546 | 925,589 | 181,000 | 603,716 | 168,000 | 413,551 | 140,000 | 411,533 | 146,000 | 350,849 | 169,000 | 444,274 | 161,000 | 299,811 | 158,000 | 444,186 | 146,000 | 383,220 | 120,000 | 98,000 | 110,000 | 354,888 | 90,000 | 363,200 | 104,000 | 333,745 | 120,000 | 399,496 | 114,000 | 351,754 | 81,000 | 465,000 | 834,000 | 351,000 | 86,000 | 364,000 | 98,000 | 312,000 | 85,000 | 307,000 | 686,000 | 380,000 | 846,000 | 503,000 | 1,133,000 | 650,000 | 2,327,000 | 1,110,000 | 2,242,000 | 23,000 |
| 23,000 | 2,242,000 | 1,110,000 | 2,327,000 | 650,000 | 1,133,000 | 503,000 | 846,000 | 380,000 | 686,000 | 307,000 | 85,000 | 312,000 | 98,000 | 364,000 | 86,000 | 351,000 | 834,000 | 465,000 | 81,000 | 351,754 | 114,000 | 399,496 | 120,000 | 333,745 | 104,000 | 363,200 | 90,000 | 354,888 | 110,000 | 98,000 | 120,000 | 383,220 | 146,000 | 444,186 | 158,000 | 299,811 | 161,000 | 444,274 | 169,000 | 350,849 | 146,000 | 411,533 | 140,000 | 413,551 | 168,000 | 603,716 | 181,000 | 925,589 | 1,045,546 | 0 | 630,258 | 82,000 | 0 | 72,000 | 93,000 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 3,505,853 | 0 | 3,442,753 | 3,374,527 | 0 | 3,233,401 | 0 | 3,206,562 | 0 | 3,109,007 | 0 | 3,018,511 | 0 | 2,900,847 | 0 | 2,685,984 | 0 | 2,723,754 | 0 | 2,648,822 | 0 | 0 | 0 | 2,416,532 | 2,771,000 | 2,499,248 | 2,802,000 | 2,636,679 | 2,811,000 | 2,483,517 | 2,944,000 | 2,477,281 | 2,435,000 | 2,325,000 | 2,349,000 | 2,363,000 | 2,389,000 | 2,366,000 | 2,341,000 | 2,345,000 | 2,200,000 | 2,142,000 | 2,099,000 | 2,130,000 | 2,092,000 | 2,140,000 | 2,093,000 | 2,405,000 | 2,484,000 | 2,451,000 | 2,487,000 | 2,587,000 |
| 2,587,000 | 2,487,000 | 2,451,000 | 2,484,000 | 2,405,000 | 2,093,000 | 2,140,000 | 2,092,000 | 2,130,000 | 2,099,000 | 2,142,000 | 2,200,000 | 2,345,000 | 2,341,000 | 2,366,000 | 2,389,000 | 2,363,000 | 2,349,000 | 2,325,000 | 2,435,000 | 2,477,281 | 2,944,000 | 2,483,517 | 2,811,000 | 2,636,679 | 2,802,000 | 2,499,248 | 2,771,000 | 2,416,532 | 0 | 0 | 0 | 2,648,822 | 0 | 2,723,754 | 0 | 2,685,984 | 0 | 2,900,847 | 0 | 3,018,511 | 0 | 3,109,007 | 0 | 3,206,562 | 0 | 3,233,401 | 0 | 3,374,527 | 3,442,753 | 0 | 3,505,853 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 3,610,000 | 3,106,000 | 0 | 3,193,000 | 2,228,586 | 0 | 2,276,566 | 2,193,292 | 3,020,000 | 2,109,551 | 2,885,000 | 2,051,551 | 2,873,000 | 1,959,717 | 2,621,000 | 1,870,690 | 2,539,000 | 1,776,327 | 2,438,000 | 1,643,164 | 2,364,000 | 1,633,079 | 2,130,000 | 1,586,332 | 1,737,000 | 1,698,000 | 1,653,000 | 1,446,077 | 1,729,000 | 1,506,741 | 1,732,000 | 1,562,230 | 1,706,000 | 1,493,957 | 1,814,000 | 1,533,714 | 1,553,000 | 1,473,000 | 1,518,000 | 1,555,000 | 1,605,000 | 1,565,000 | 1,593,000 | 1,602,000 | 1,555,000 | 1,490,000 | 1,502,000 | 1,492,000 | 1,503,000 | 1,503,000 | 1,512,000 | 1,695,000 | 1,775,000 | 1,750,000 | 1,806,000 | 0 |
| 0 | 1,806,000 | 1,750,000 | 1,775,000 | 1,695,000 | 1,512,000 | 1,503,000 | 1,503,000 | 1,492,000 | 1,502,000 | 1,490,000 | 1,555,000 | 1,602,000 | 1,593,000 | 1,565,000 | 1,605,000 | 1,555,000 | 1,518,000 | 1,473,000 | 1,553,000 | 1,533,714 | 1,814,000 | 1,493,957 | 1,706,000 | 1,562,230 | 1,732,000 | 1,506,741 | 1,729,000 | 1,446,077 | 1,653,000 | 1,698,000 | 1,737,000 | 1,586,332 | 2,130,000 | 1,633,079 | 2,364,000 | 1,643,164 | 2,438,000 | 1,776,327 | 2,539,000 | 1,870,690 | 2,621,000 | 1,959,717 | 2,873,000 | 2,051,551 | 2,885,000 | 2,109,551 | 3,020,000 | 2,193,292 | 2,276,566 | 0 | 2,228,586 | 3,193,000 | 0 | 3,106,000 | 3,610,000 |
---|
Goodwill | 862,000 | 770,000 | 0 | 852,000 | 852,000 | 0 | 0 | 825,000 | 0 | 0 | 0 | 766,000 | 0 | 0 | 0 | 562,568 | 0 | 0 | 0 | 520,685 | 0 | 0 | 0 | 521,376 | 0 | 0 | 0 | 468,306 | 0 | 0 | 0 | 506,798 | 0 | 0 | 0 | 478,452 | 0 | 0 | 0 | 460,000 | 0 | 0 | 0 | 457,000 | 0 | 0 | 0 | 413,000 | 0 | 0 | 0 | 414,000 | 0 | 0 | 0 | 429,000 |
| 429,000 | 0 | 0 | 0 | 414,000 | 0 | 0 | 0 | 413,000 | 0 | 0 | 0 | 457,000 | 0 | 0 | 0 | 460,000 | 0 | 0 | 0 | 478,452 | 0 | 0 | 0 | 506,798 | 0 | 0 | 0 | 468,306 | 0 | 0 | 0 | 521,376 | 0 | 0 | 0 | 520,685 | 0 | 0 | 0 | 562,568 | 0 | 0 | 0 | 766,000 | 0 | 0 | 0 | 825,000 | 0 | 0 | 852,000 | 852,000 | 0 | 770,000 | 862,000 |
---|
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 | 530,000 | 37,000 | 521,000 | 39,000 | 379,000 | 31,000 | 351,000 | 32,000 | 33,000 | 34,000 | 29,000 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 29,000 | 34,000 | 33,000 | 32,000 | 351,000 | 31,000 | 379,000 | 39,000 | 521,000 | 37,000 | 530,000 | 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 |
---|
Intangible Assets | 1,121,000 | 973,000 | 0 | 1,045,000 | 1,045,000 | 0 | 758,308 | 743,629 | 1,035,000 | 733,577 | 940,000 | 904,000 | 924,000 | 671,407 | 854,000 | 86,956 | 845,000 | 813,000 | 820,000 | 64,452 | 813,000 | 812,000 | 737,000 | 50,986 | 599,000 | 619,000 | 565,000 | 40,245 | 587,000 | 596,000 | 592,000 | 30,427 | 575,000 | 589,000 | 609,000 | 30,007 | 503,000 | 486,000 | 480,000 | 30,000 | 494,000 | 491,000 | 483,000 | 22,000 | 0 | 435,000 | 0 | 16,000 | 0 | 0 | 0 | 25,000 | 0 | 0 | 0 | 22,000 |
| 22,000 | 0 | 0 | 0 | 25,000 | 0 | 0 | 0 | 16,000 | 0 | 435,000 | 0 | 22,000 | 483,000 | 491,000 | 494,000 | 30,000 | 480,000 | 486,000 | 503,000 | 30,007 | 609,000 | 589,000 | 575,000 | 30,427 | 592,000 | 596,000 | 587,000 | 40,245 | 565,000 | 619,000 | 599,000 | 50,986 | 737,000 | 812,000 | 813,000 | 64,452 | 820,000 | 813,000 | 845,000 | 86,956 | 854,000 | 671,407 | 924,000 | 904,000 | 940,000 | 733,577 | 1,035,000 | 743,629 | 758,308 | 0 | 1,045,000 | 1,045,000 | 0 | 973,000 | 1,121,000 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 427,152 | 0 | 270,824 | 300,008 | 0 | 248,670 | 0 | 265,413 | 0 | 269,352 | 0 | 279,772 | 0 | 236,741 | 0 | 216,530 | 0 | 257,276 | 0 | 222,037 | 0 | 0 | 0 | 201,225 | 1,042,000 | 195,984 | 1,070,000 | 266,235 | 1,105,000 | 236,900 | 1,130,000 | 237,559 | 379,000 | 194,000 | 351,000 | 158,000 | 130,000 | 147,000 | 110,000 | 136,000 | 74,000 | 96,000 | 55,000 | 115,000 | 80,000 | 99,000 | 66,000 | 136,000 | 116,000 | 145,000 | 127,000 | 11,000 |
| 11,000 | 127,000 | 145,000 | 116,000 | 136,000 | 66,000 | 99,000 | 80,000 | 115,000 | 55,000 | 96,000 | 74,000 | 136,000 | 110,000 | 147,000 | 130,000 | 158,000 | 351,000 | 194,000 | 379,000 | 237,559 | 1,130,000 | 236,900 | 1,105,000 | 266,235 | 1,070,000 | 195,984 | 1,042,000 | 201,225 | 0 | 0 | 0 | 222,037 | 0 | 257,276 | 0 | 216,530 | 0 | 236,741 | 0 | 279,772 | 0 | 269,352 | 0 | 265,413 | 0 | 248,670 | 0 | 300,008 | 270,824 | 0 | 427,152 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 4,030,000 | 4,061,000 | 0 | 3,544,000 | 2,473,570 | 0 | 3,008,613 | 2,767,744 | 2,109,000 | 2,382,397 | 2,236,000 | 2,127,935 | 1,834,000 | 2,289,891 | 1,941,000 | 2,055,945 | 1,844,000 | 2,266,719 | 1,867,000 | 1,932,836 | 1,739,000 | 2,039,883 | 1,776,000 | 2,074,814 | 1,579,000 | 2,289,000 | 1,213,000 | 1,899,749 | 1,175,000 | 1,814,202 | 1,220,000 | 2,082,340 | 1,289,000 | 2,076,154 | 1,244,000 | 1,822,118 | 921,000 | 1,954,000 | 919,000 | 1,804,000 | 1,058,000 | 1,822,000 | 1,144,000 | 1,841,000 | 994,000 | 1,651,000 | 1,034,000 | 1,765,000 | 1,059,000 | 2,014,000 | 1,095,000 | 2,958,000 | 2,124,000 | 3,536,000 | 1,777,000 | 2,865,000 |
| 2,865,000 | 1,777,000 | 3,536,000 | 2,124,000 | 2,958,000 | 1,095,000 | 2,014,000 | 1,059,000 | 1,765,000 | 1,034,000 | 1,651,000 | 994,000 | 1,841,000 | 1,144,000 | 1,822,000 | 1,058,000 | 1,804,000 | 919,000 | 1,954,000 | 921,000 | 1,822,118 | 1,244,000 | 2,076,154 | 1,289,000 | 2,082,340 | 1,220,000 | 1,814,202 | 1,175,000 | 1,899,749 | 1,213,000 | 2,289,000 | 1,579,000 | 2,074,814 | 1,776,000 | 2,039,883 | 1,739,000 | 1,932,836 | 1,867,000 | 2,266,719 | 1,844,000 | 2,055,945 | 1,941,000 | 2,289,891 | 1,834,000 | 2,127,935 | 2,236,000 | 2,382,397 | 2,109,000 | 2,767,744 | 3,008,613 | 0 | 2,473,570 | 3,544,000 | 0 | 4,061,000 | 4,030,000 |
---|
> Total Current Liabilities | 2,408,000 | 2,253,000 | 0 | 1,643,000 | 1,146,748 | 0 | 1,862,123 | 1,742,904 | 1,031,000 | 1,676,450 | 1,198,000 | 1,340,954 | 818,000 | 1,522,908 | 987,000 | 1,299,049 | 821,000 | 1,475,789 | 680,000 | 1,068,890 | 537,000 | 1,191,093 | 614,000 | 1,119,232 | 673,000 | 1,365,000 | 360,000 | 1,092,104 | 275,000 | 1,006,891 | 463,000 | 1,352,094 | 489,000 | 1,365,454 | 389,000 | 1,147,785 | 501,000 | 1,558,000 | 517,000 | 1,276,000 | 539,000 | 1,316,000 | 449,000 | 1,148,000 | 314,000 | 973,000 | 359,000 | 1,084,000 | 378,000 | 1,322,000 | 408,000 | 1,853,000 | 977,000 | 2,399,000 | 741,000 | 1,859,000 |
| 1,859,000 | 741,000 | 2,399,000 | 977,000 | 1,853,000 | 408,000 | 1,322,000 | 378,000 | 1,084,000 | 359,000 | 973,000 | 314,000 | 1,148,000 | 449,000 | 1,316,000 | 539,000 | 1,276,000 | 517,000 | 1,558,000 | 501,000 | 1,147,785 | 389,000 | 1,365,454 | 489,000 | 1,352,094 | 463,000 | 1,006,891 | 275,000 | 1,092,104 | 360,000 | 1,365,000 | 673,000 | 1,119,232 | 614,000 | 1,191,093 | 537,000 | 1,068,890 | 680,000 | 1,475,789 | 821,000 | 1,299,049 | 987,000 | 1,522,908 | 818,000 | 1,340,954 | 1,198,000 | 1,676,450 | 1,031,000 | 1,742,904 | 1,862,123 | 0 | 1,146,748 | 1,643,000 | 0 | 2,253,000 | 2,408,000 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 353,168 | 0 | 740,253 | 676,710 | 0 | 540,857 | 0 | 415,094 | 0 | 425,751 | 0 | 328,921 | 0 | 359,724 | 0 | 151,354 | 0 | 87,958 | 0 | 32,894 | 0 | 0 | 0 | 12,805 | 14,000 | 12,586 | 202,000 | 193,971 | 205,000 | 156,476 | 77,000 | 5,001 | 240,000 | 235,000 | 227,000 | 66,000 | 272,000 | 190,000 | 164,000 | 85,000 | 40,000 | 18,000 | 77,000 | 53,000 | 47,000 | 39,000 | 38,000 | 271,000 | 352,000 | 292,000 | 269,000 | 0 |
| 0 | 269,000 | 292,000 | 352,000 | 271,000 | 38,000 | 39,000 | 47,000 | 53,000 | 77,000 | 18,000 | 40,000 | 85,000 | 164,000 | 190,000 | 272,000 | 66,000 | 227,000 | 235,000 | 240,000 | 5,001 | 77,000 | 156,476 | 205,000 | 193,971 | 202,000 | 12,586 | 14,000 | 12,805 | 0 | 0 | 0 | 32,894 | 0 | 87,958 | 0 | 151,354 | 0 | 359,724 | 0 | 328,921 | 0 | 425,751 | 0 | 415,094 | 0 | 540,857 | 0 | 676,710 | 740,253 | 0 | 353,168 | 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 | 483,000 | 460,000 | 361,000 | 292,000 | 242,000 | 229,000 | 0 | 63,000 | 0 | 182,000 | 0 | 76,000 | 40,000 | 9,000 | 77,000 | 44,000 | 47,000 | 31,000 | 0 | 258,000 | 0 | 280,000 | 0 | 245,000 |
| 245,000 | 0 | 280,000 | 0 | 258,000 | 0 | 31,000 | 47,000 | 44,000 | 77,000 | 9,000 | 40,000 | 76,000 | 0 | 182,000 | 0 | 63,000 | 0 | 229,000 | 242,000 | 292,000 | 361,000 | 460,000 | 483,000 | 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 |
---|
Accounts payable | 1,257,000 | 721,000 | 0 | 608,000 | 424,360 | 0 | 800,163 | 708,290 | 0 | 808,178 | 0 | 652,731 | 0 | 828,595 | 0 | 718,333 | 0 | 873,944 | 0 | 676,384 | 0 | 842,927 | 0 | 805,090 | 0 | 1,002,000 | 0 | 776,546 | 0 | 737,188 | 0 | 860,510 | 0 | 934,488 | 0 | 896,889 | 0 | 1,028,000 | 0 | 940,000 | 0 | 823,000 | 0 | 800,000 | 0 | 608,000 | 0 | 714,000 | 0 | 899,000 | 0 | 1,200,000 | 0 | 1,539,000 | 0 | 1,175,000 |
| 1,175,000 | 0 | 1,539,000 | 0 | 1,200,000 | 0 | 899,000 | 0 | 714,000 | 0 | 608,000 | 0 | 800,000 | 0 | 823,000 | 0 | 940,000 | 0 | 1,028,000 | 0 | 896,889 | 0 | 934,488 | 0 | 860,510 | 0 | 737,188 | 0 | 776,546 | 0 | 1,002,000 | 0 | 805,090 | 0 | 842,927 | 0 | 676,384 | 0 | 873,944 | 0 | 718,333 | 0 | 828,595 | 0 | 652,731 | 0 | 808,178 | 0 | 708,290 | 800,163 | 0 | 424,360 | 608,000 | 0 | 721,000 | 1,257,000 |
---|
Other Current Liabilities | 652,000 | 658,000 | 0 | 529,000 | 367,825 | 0 | 312,679 | 349,634 | 502,000 | 323,962 | 452,000 | 270,043 | 375,000 | 263,823 | 331,000 | 223,817 | 308,000 | 239,816 | 335,000 | 199,150 | 319,000 | 250,679 | 320,000 | 246,708 | 332,000 | 283,000 | 318,000 | 250,617 | 261,000 | 251,723 | 261,000 | 249,120 | 284,000 | 262,251 | 312,000 | 214,220 | 261,000 | 287,000 | 290,000 | 240,000 | 267,000 | 296,000 | 285,000 | 231,000 | 274,000 | 339,000 | 282,000 | 245,000 | 331,000 | 349,000 | 370,000 | 301,000 | 625,000 | 483,000 | 472,000 | 0 |
| 0 | 472,000 | 483,000 | 625,000 | 301,000 | 370,000 | 349,000 | 331,000 | 245,000 | 282,000 | 339,000 | 274,000 | 231,000 | 285,000 | 296,000 | 267,000 | 240,000 | 290,000 | 287,000 | 261,000 | 214,220 | 312,000 | 262,251 | 284,000 | 249,120 | 261,000 | 251,723 | 261,000 | 250,617 | 318,000 | 283,000 | 332,000 | 246,708 | 320,000 | 250,679 | 319,000 | 199,150 | 335,000 | 239,816 | 308,000 | 223,817 | 331,000 | 263,823 | 375,000 | 270,043 | 452,000 | 323,962 | 502,000 | 349,634 | 312,679 | 0 | 367,825 | 529,000 | 0 | 658,000 | 652,000 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 1,326,822 | 0 | 1,146,490 | 1,024,840 | 0 | 705,947 | 0 | 786,981 | 0 | 766,983 | 0 | 756,896 | 0 | 790,931 | 0 | 863,947 | 0 | 848,791 | 0 | 955,582 | 0 | 0 | 0 | 807,645 | 900,000 | 807,311 | 757,000 | 730,245 | 800,000 | 710,700 | 855,000 | 674,334 | 420,000 | 396,000 | 402,000 | 528,000 | 519,000 | 506,000 | 695,000 | 693,000 | 680,000 | 678,000 | 675,000 | 681,000 | 681,000 | 692,000 | 687,000 | 1,105,000 | 1,147,000 | 1,137,000 | 1,036,000 | 1,006,000 |
| 1,006,000 | 1,036,000 | 1,137,000 | 1,147,000 | 1,105,000 | 687,000 | 692,000 | 681,000 | 681,000 | 675,000 | 678,000 | 680,000 | 693,000 | 695,000 | 506,000 | 519,000 | 528,000 | 402,000 | 396,000 | 420,000 | 674,334 | 855,000 | 710,700 | 800,000 | 730,245 | 757,000 | 807,311 | 900,000 | 807,645 | 0 | 0 | 0 | 955,582 | 0 | 848,791 | 0 | 863,947 | 0 | 790,931 | 0 | 756,896 | 0 | 766,983 | 0 | 786,981 | 0 | 705,947 | 0 | 1,024,840 | 1,146,490 | 0 | 1,326,822 | 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 | 175,000 | 0 | 365,000 | 0 | 368,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 368,000 | 0 | 365,000 | 0 | 175,000 | 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 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | -353,168 | 0 | -740,253 | -676,710 | 0 | -540,857 | 0 | -415,094 | 0 | -425,751 | 0 | -328,921 | 0 | -359,724 | 0 | -151,354 | 0 | -87,958 | 0 | -32,894 | 0 | 0 | 0 | -12,805 | -14,000 | -12,586 | -202,000 | -193,971 | -205,000 | -156,476 | -77,000 | -5,001 | -240,000 | -235,000 | -227,000 | -66,000 | -272,000 | -182,000 | -164,000 | -45,000 | -40,000 | -9,000 | -77,000 | 0 | -47,000 | 14,000 | -38,000 | -171,000 | -352,000 | -195,000 | -269,000 | 97,000 |
| 97,000 | -269,000 | -195,000 | -352,000 | -171,000 | -38,000 | 14,000 | -47,000 | 0 | -77,000 | -9,000 | -40,000 | -45,000 | -164,000 | -182,000 | -272,000 | -66,000 | -227,000 | -235,000 | -240,000 | -5,001 | -77,000 | -156,476 | -205,000 | -193,971 | -202,000 | -12,586 | -14,000 | -12,805 | 0 | 0 | 0 | -32,894 | 0 | -87,958 | 0 | -151,354 | 0 | -359,724 | 0 | -328,921 | 0 | -425,751 | 0 | -415,094 | 0 | -540,857 | 0 | -676,710 | -740,253 | 0 | -353,168 | 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 | 213,000 | 159,000 | 199,000 | 155,000 | 191,000 | 153,000 | 186,000 | 155,000 | 193,000 | 155,000 | 192,000 | 194,000 | 260,000 | 159,000 | 229,000 | 9,000 |
| 9,000 | 229,000 | 159,000 | 260,000 | 194,000 | 192,000 | 155,000 | 193,000 | 155,000 | 186,000 | 153,000 | 191,000 | 155,000 | 199,000 | 159,000 | 213,000 | 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 |
---|
> Total Stockholder Equity | 4,601,000 | 3,267,000 | 3,279,000 | 3,583,000 | 2,500,791 | 3,589,000 | 2,778,002 | 2,743,683 | 3,993,000 | 2,874,211 | 3,576,000 | 2,651,817 | 3,539,000 | 2,503,951 | 3,214,000 | 2,409,062 | 3,074,000 | 2,252,884 | 3,012,000 | 2,138,504 | 3,021,000 | 2,304,489 | 2,847,000 | 2,197,346 | 2,272,000 | 2,445,000 | 2,220,000 | 2,027,801 | 2,406,000 | 2,212,464 | 2,522,000 | 2,359,034 | 2,582,000 | 2,266,723 | 2,870,000 | 2,538,963 | 2,571,000 | 2,403,000 | 2,429,000 | 2,515,000 | 2,528,000 | 2,383,000 | 2,390,000 | 2,414,000 | 2,225,000 | 2,101,000 | 2,082,000 | 2,200,000 | 2,242,000 | 2,439,000 | 2,486,000 | 2,945,000 | 3,130,000 | 3,339,000 | 3,411,000 | 3,385,000 |
| 3,385,000 | 3,411,000 | 3,339,000 | 3,130,000 | 2,945,000 | 2,486,000 | 2,439,000 | 2,242,000 | 2,200,000 | 2,082,000 | 2,101,000 | 2,225,000 | 2,414,000 | 2,390,000 | 2,383,000 | 2,528,000 | 2,515,000 | 2,429,000 | 2,403,000 | 2,571,000 | 2,538,963 | 2,870,000 | 2,266,723 | 2,582,000 | 2,359,034 | 2,522,000 | 2,212,464 | 2,406,000 | 2,027,801 | 2,220,000 | 2,445,000 | 2,272,000 | 2,197,346 | 2,847,000 | 2,304,489 | 3,021,000 | 2,138,504 | 3,012,000 | 2,252,884 | 3,074,000 | 2,409,062 | 3,214,000 | 2,503,951 | 3,539,000 | 2,651,817 | 3,576,000 | 2,874,211 | 3,993,000 | 2,743,683 | 2,778,002 | 3,589,000 | 2,500,791 | 3,583,000 | 3,279,000 | 3,267,000 | 4,601,000 |
---|
Common Stock | 4,026,000 | 3,233,000 | 0 | 2,995,000 | 2,090,390 | 0 | 3,178,000 | 2,363,222 | 3,993,000 | 377,840 | 3,576,000 | 422,038 | 3,539,000 | 432,070 | 3,214,000 | 413,609 | 3,074,000 | 420,446 | 3,012,000 | 396,126 | 3,021,000 | 400,940 | 2,847,000 | 449,831 | 2,272,000 | 547,000 | 2,220,000 | 500,319 | 2,406,000 | 491,758 | 2,522,000 | 520,109 | 2,582,000 | 472,926 | 2,870,000 | 492,622 | 2,571,000 | 448,000 | 2,429,000 | 448,000 | 2,528,000 | 448,000 | 2,390,000 | 438,000 | 2,225,000 | 438,000 | 2,082,000 | 419,000 | 2,242,000 | 419,000 | 2,486,000 | 419,000 | 3,130,000 | 419,000 | 3,411,000 | 0 |
| 0 | 3,411,000 | 419,000 | 3,130,000 | 419,000 | 2,486,000 | 419,000 | 2,242,000 | 419,000 | 2,082,000 | 438,000 | 2,225,000 | 438,000 | 2,390,000 | 448,000 | 2,528,000 | 448,000 | 2,429,000 | 448,000 | 2,571,000 | 492,622 | 2,870,000 | 472,926 | 2,582,000 | 520,109 | 2,522,000 | 491,758 | 2,406,000 | 500,319 | 2,220,000 | 547,000 | 2,272,000 | 449,831 | 2,847,000 | 400,940 | 3,021,000 | 396,126 | 3,012,000 | 420,446 | 3,074,000 | 413,609 | 3,214,000 | 432,070 | 3,539,000 | 422,038 | 3,576,000 | 377,840 | 3,993,000 | 2,363,222 | 3,178,000 | 0 | 2,090,390 | 2,995,000 | 0 | 3,233,000 | 4,026,000 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,573,000 | 0 | 0 | 0 | -1,570,000 | 0 | 0 | 0 | -1,479,000 | 0 | 0 | 0 | -1,434,522 | 0 | 0 | 0 | -1,415,801 | 0 | 0 | 0 | -1,324,428 | 0 | 0 | 0 | -1,324,000 | 0 | 0 | 0 | -1,207,208 | 0 | 0 | 0 | -1,080,524 | 0 | 0 | 0 | -1,002,243 | 0 | 0 | 0 | -816,563 | 0 | 0 | -592,568 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,231,000 | 0 | 1,189,000 | 0 | 1,189,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,189,000 | 0 | 1,189,000 | 0 | 1,231,000 | 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 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -117,000 | 0 | -117,000 | 0 | -171,000 | 0 | 0 | 0 | -64,000 | 0 | -9,000 | 0 | -12,000 | 0 | -9,000 | 0 | -14,000 | 0 | -15,000 | 0 | -1,000 | 0 | -2,000 | 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 | 1,002,969 | 0 | 2,778,002 | 1,197,025 | 0 | 1,654,346 | 0 | 2,357,857 | 0 | 1,253,555 | 0 | 2,344,790 | 0 | 1,126,826 | 0 | 2,328,239 | 0 | 1,186,695 | 0 | 2,256,556 | 0 | 0 | 0 | 1,786,331 | 2,406,000 | 667,964 | 2,522,000 | 2,035,748 | 2,582,000 | 615,416 | 2,870,000 | 2,189,710 | 2,571,000 | 680,000 | 2,429,000 | 2,144,000 | 2,528,000 | 599,000 | 2,390,000 | 2,157,000 | 2,225,000 | 362,000 | 2,082,000 | 1,930,000 | 2,242,000 | 407,000 | 2,486,000 | 273,000 | 3,130,000 | 313,000 | 3,411,000 | 0 |
| 0 | 3,411,000 | 313,000 | 3,130,000 | 273,000 | 2,486,000 | 407,000 | 2,242,000 | 1,930,000 | 2,082,000 | 362,000 | 2,225,000 | 2,157,000 | 2,390,000 | 599,000 | 2,528,000 | 2,144,000 | 2,429,000 | 680,000 | 2,571,000 | 2,189,710 | 2,870,000 | 615,416 | 2,582,000 | 2,035,748 | 2,522,000 | 667,964 | 2,406,000 | 1,786,331 | 0 | 0 | 0 | 2,256,556 | 0 | 1,186,695 | 0 | 2,328,239 | 0 | 1,126,826 | 0 | 2,344,790 | 0 | 1,253,555 | 0 | 2,357,857 | 0 | 1,654,346 | 0 | 1,197,025 | 2,778,002 | 0 | 1,002,969 | 0 | 0 | 0 | 0 |
---|