> Total Assets | 0 | 0 | 100,823,000 | 0 | 105,085,000 | 107,559,000 | 111,099,000 | 105,471,000 | 100,299,000 | 101,627,000 | 104,817,000 | 105,827,000 | 107,807,000 | 107,261,000 | 107,213,000 | 109,952,000 | 110,479,000 | 120,000,000 | 122,643,000 | 134,301,000 | 142,408,000 | 148,507,000 | 154,265,000 | 151,521,000 | 157,292,000 | 172,137,000 | 179,856,000 | 174,598,000 | 176,663,000 | 176,271,000 | 171,872,000 | 160,164,000 | 158,229,000 | 173,594,000 | 173,007,000 | 168,206,000 | 174,018,000 | 180,301,000 | 183,218,000 | 175,174,000 | 179,350,000 | 182,899,000 | 184,690,000 | 185,770,000 | 187,103,000 | 189,321,000 | 193,581,000 | 187,441,000 | 193,553,000 | 198,864,000 | 205,196,000 | 209,496,000 | 216,337,000 | 218,427,000 | 220,609,000 | 234,260,000 | 244,295,000 | 244,207,000 | 230,098,000 | 233,360,000 | 246,025,000 | 254,791,000 | 256,402,000 | 261,821,000 |
| 261,821,000 | 256,402,000 | 254,791,000 | 246,025,000 | 233,360,000 | 230,098,000 | 244,207,000 | 244,295,000 | 234,260,000 | 220,609,000 | 218,427,000 | 216,337,000 | 209,496,000 | 205,196,000 | 198,864,000 | 193,553,000 | 187,441,000 | 193,581,000 | 189,321,000 | 187,103,000 | 185,770,000 | 184,690,000 | 182,899,000 | 179,350,000 | 175,174,000 | 183,218,000 | 180,301,000 | 174,018,000 | 168,206,000 | 173,007,000 | 173,594,000 | 158,229,000 | 160,164,000 | 171,872,000 | 176,271,000 | 176,663,000 | 174,598,000 | 179,856,000 | 172,137,000 | 157,292,000 | 151,521,000 | 154,265,000 | 148,507,000 | 142,408,000 | 134,301,000 | 122,643,000 | 120,000,000 | 110,479,000 | 109,952,000 | 107,213,000 | 107,261,000 | 107,807,000 | 105,827,000 | 104,817,000 | 101,627,000 | 100,299,000 | 105,471,000 | 111,099,000 | 107,559,000 | 105,085,000 | 0 | 100,823,000 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 60,644,000 | 0 | 63,430,000 | 64,003,000 | 66,690,000 | 61,727,000 | 57,576,000 | 59,491,000 | 61,887,000 | 63,258,000 | 63,996,000 | 64,273,000 | 65,431,000 | 68,643,000 | 69,700,000 | 78,060,000 | 80,736,000 | 91,538,000 | 99,170,000 | 105,205,000 | 111,271,000 | 109,345,000 | 112,757,000 | 125,513,000 | 132,134,000 | 126,058,000 | 128,289,000 | 127,591,000 | 123,304,000 | 113,658,000 | 112,286,000 | 124,667,000 | 123,038,000 | 117,586,000 | 122,594,000 | 127,221,000 | 130,856,000 | 120,009,000 | 125,401,000 | 129,966,000 | 131,181,000 | 131,959,000 | 134,243,000 | 136,440,000 | 140,884,000 | 132,591,000 | 138,593,000 | 144,034,000 | 149,393,000 | 152,560,000 | 159,456,000 | 161,776,000 | 163,273,000 | 174,854,000 | 184,924,000 | 183,250,000 | 159,132,000 | 164,571,000 | 180,692,000 | 189,656,000 | 190,484,000 | 192,162,000 |
| 192,162,000 | 190,484,000 | 189,656,000 | 180,692,000 | 164,571,000 | 159,132,000 | 183,250,000 | 184,924,000 | 174,854,000 | 163,273,000 | 161,776,000 | 159,456,000 | 152,560,000 | 149,393,000 | 144,034,000 | 138,593,000 | 132,591,000 | 140,884,000 | 136,440,000 | 134,243,000 | 131,959,000 | 131,181,000 | 129,966,000 | 125,401,000 | 120,009,000 | 130,856,000 | 127,221,000 | 122,594,000 | 117,586,000 | 123,038,000 | 124,667,000 | 112,286,000 | 113,658,000 | 123,304,000 | 127,591,000 | 128,289,000 | 126,058,000 | 132,134,000 | 125,513,000 | 112,757,000 | 109,345,000 | 111,271,000 | 105,205,000 | 99,170,000 | 91,538,000 | 80,736,000 | 78,060,000 | 69,700,000 | 68,643,000 | 65,431,000 | 64,273,000 | 63,996,000 | 63,258,000 | 61,887,000 | 59,491,000 | 57,576,000 | 61,727,000 | 66,690,000 | 64,003,000 | 63,430,000 | 0 | 60,644,000 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 21,422,000 | 0 | 20,760,000 | 19,665,000 | 21,277,000 | 19,632,000 | 19,273,000 | 18,514,000 | 21,359,000 | 23,384,000 | 25,806,000 | 23,814,000 | 25,150,000 | 27,654,000 | 28,709,000 | 30,673,000 | 31,446,000 | 37,545,000 | 39,207,000 | 40,715,000 | 41,212,000 | 41,441,000 | 44,119,000 | 49,238,000 | 51,674,000 | 44,814,000 | 44,750,000 | 44,197,000 | 43,698,000 | 41,038,000 | 42,282,000 | 45,652,000 | 45,749,000 | 44,501,000 | 46,912,000 | 47,886,000 | 49,856,000 | 46,938,000 | 49,715,000 | 51,331,000 | 52,244,000 | 53,866,000 | 52,426,000 | 53,310,000 | 57,024,000 | 54,668,000 | 60,290,000 | 61,612,000 | 68,348,000 | 71,992,000 | 75,704,000 | 73,571,000 | 76,956,000 | 83,476,000 | 83,342,000 | 73,288,000 | 58,297,000 | 67,535,000 | 76,334,000 | 79,766,000 | 38,988,000 | 79,830,000 |
| 79,830,000 | 38,988,000 | 79,766,000 | 76,334,000 | 67,535,000 | 58,297,000 | 73,288,000 | 83,342,000 | 83,476,000 | 76,956,000 | 73,571,000 | 75,704,000 | 71,992,000 | 68,348,000 | 61,612,000 | 60,290,000 | 54,668,000 | 57,024,000 | 53,310,000 | 52,426,000 | 53,866,000 | 52,244,000 | 51,331,000 | 49,715,000 | 46,938,000 | 49,856,000 | 47,886,000 | 46,912,000 | 44,501,000 | 45,749,000 | 45,652,000 | 42,282,000 | 41,038,000 | 43,698,000 | 44,197,000 | 44,750,000 | 44,814,000 | 51,674,000 | 49,238,000 | 44,119,000 | 41,441,000 | 41,212,000 | 40,715,000 | 39,207,000 | 37,545,000 | 31,446,000 | 30,673,000 | 28,709,000 | 27,654,000 | 25,150,000 | 23,814,000 | 25,806,000 | 23,384,000 | 21,359,000 | 18,514,000 | 19,273,000 | 19,632,000 | 21,277,000 | 19,665,000 | 20,760,000 | 0 | 21,422,000 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | -1,925,000 | 0 | 0 | 0 | -1,923,000 | 0 | 0 | 0 | -20,000 | 0 | 0 | 0 | -1,916,000 | 0 | 0 | 0 | -1,913,000 | 0 | 0 | 0 | -16,000 | 0 | 0 | 0 | -14,000 | 0 | 0 | 0 | -283,000 | 0 | 0 | 0 | -507,000 | 0 | 0 | 0 | -216,000 | 0 | 0 | 0 | -474,000 | 0 | 0 | 0 | -1,000 | 0 | 0 | 0 | -813,000 | 0 | -8,898,000 | -8,685,000 | -3,929,000 | -10,199,000 | 39,671,000 | -27,000 | -1,262,000 | -12,773,000 | 40,654,000 | -606,000 | 41,572,000 | 0 |
| 0 | 41,572,000 | -606,000 | 40,654,000 | -12,773,000 | -1,262,000 | -27,000 | 39,671,000 | -10,199,000 | -3,929,000 | -8,685,000 | -8,898,000 | 0 | -813,000 | 0 | 0 | 0 | -1,000 | 0 | 0 | 0 | -474,000 | 0 | 0 | 0 | -216,000 | 0 | 0 | 0 | -507,000 | 0 | 0 | 0 | -283,000 | 0 | 0 | 0 | -14,000 | 0 | 0 | 0 | -16,000 | 0 | 0 | 0 | -1,913,000 | 0 | 0 | 0 | -1,916,000 | 0 | 0 | 0 | -20,000 | 0 | 0 | 0 | -1,923,000 | 0 | 0 | 0 | -1,925,000 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 24,611,000 | 0 | 27,280,000 | 28,977,000 | 31,390,000 | 27,893,000 | 24,874,000 | 27,539,000 | 27,546,000 | 23,671,000 | 23,995,000 | 25,158,000 | 27,043,000 | 24,755,000 | 25,884,000 | 30,056,000 | 33,101,000 | 31,611,000 | 36,377,000 | 39,774,000 | 44,960,000 | 40,132,000 | 42,703,000 | 49,617,000 | 56,319,000 | 50,563,000 | 53,266,000 | 53,061,000 | 55,612,000 | 45,949,000 | 44,857,000 | 49,657,000 | 53,732,000 | 45,490,000 | 48,553,000 | 51,430,000 | 56,736,000 | 48,059,000 | 49,132,000 | 52,888,000 | 54,680,000 | 52,793,000 | 56,150,000 | 58,966,000 | 61,626,000 | 54,853,000 | 54,552,000 | 58,500,000 | 59,022,000 | 60,034,000 | 60,999,000 | 66,456,000 | 66,123,000 | 66,919,000 | 73,742,000 | 80,310,000 | 75,545,000 | 71,410,000 | 77,440,000 | 83,559,000 | 81,352,000 | 79,987,000 |
| 79,987,000 | 81,352,000 | 83,559,000 | 77,440,000 | 71,410,000 | 75,545,000 | 80,310,000 | 73,742,000 | 66,919,000 | 66,123,000 | 66,456,000 | 60,999,000 | 60,034,000 | 59,022,000 | 58,500,000 | 54,552,000 | 54,853,000 | 61,626,000 | 58,966,000 | 56,150,000 | 52,793,000 | 54,680,000 | 52,888,000 | 49,132,000 | 48,059,000 | 56,736,000 | 51,430,000 | 48,553,000 | 45,490,000 | 53,732,000 | 49,657,000 | 44,857,000 | 45,949,000 | 55,612,000 | 53,061,000 | 53,266,000 | 50,563,000 | 56,319,000 | 49,617,000 | 42,703,000 | 40,132,000 | 44,960,000 | 39,774,000 | 36,377,000 | 31,611,000 | 33,101,000 | 30,056,000 | 25,884,000 | 24,755,000 | 27,043,000 | 25,158,000 | 23,995,000 | 23,671,000 | 27,546,000 | 27,539,000 | 24,874,000 | 27,893,000 | 31,390,000 | 28,977,000 | 27,280,000 | 0 | 24,611,000 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 1,106,000 | 0 | 1,459,000 | 1,373,000 | 1,571,000 | 3,085,000 | 3,077,000 | 3,065,000 | 3,346,000 | 5,219,000 | 3,339,000 | 3,344,000 | 2,050,000 | 4,001,000 | 3,663,000 | 3,585,000 | 2,303,000 | 5,258,000 | 5,612,000 | 5,140,000 | 5,171,000 | 8,163,000 | 6,559,000 | 6,705,000 | 3,588,000 | 7,222,000 | 7,170,000 | 7,056,000 | 2,920,000 | 7,133,000 | 5,826,000 | 6,276,000 | 2,897,000 | 6,997,000 | 6,039,000 | 5,690,000 | 2,402,000 | 2,345,000 | 2,987,000 | 3,080,000 | 2,966,000 | 3,753,000 | 3,670,000 | 3,343,000 | 2,915,000 | 2,808,000 | 3,302,000 | 2,943,000 | 2,778,000 | 5,199,000 | 5,482,000 | 5,608,000 | 5,097,000 | 4,566,000 | 5,785,000 | 6,654,000 | 4,637,000 | 3,788,000 | 3,900,000 | 3,018,000 | 7,656,000 | 8,233,000 |
| 8,233,000 | 7,656,000 | 3,018,000 | 3,900,000 | 3,788,000 | 4,637,000 | 6,654,000 | 5,785,000 | 4,566,000 | 5,097,000 | 5,608,000 | 5,482,000 | 5,199,000 | 2,778,000 | 2,943,000 | 3,302,000 | 2,808,000 | 2,915,000 | 3,343,000 | 3,670,000 | 3,753,000 | 2,966,000 | 3,080,000 | 2,987,000 | 2,345,000 | 2,402,000 | 5,690,000 | 6,039,000 | 6,997,000 | 2,897,000 | 6,276,000 | 5,826,000 | 7,133,000 | 2,920,000 | 7,056,000 | 7,170,000 | 7,222,000 | 3,588,000 | 6,705,000 | 6,559,000 | 8,163,000 | 5,171,000 | 5,140,000 | 5,612,000 | 5,258,000 | 2,303,000 | 3,585,000 | 3,663,000 | 4,001,000 | 2,050,000 | 3,344,000 | 3,339,000 | 5,219,000 | 3,346,000 | 3,065,000 | 3,077,000 | 3,085,000 | 1,571,000 | 1,373,000 | 1,459,000 | 0 | 1,106,000 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 40,179,000 | 0 | 41,655,000 | 43,556,000 | 44,409,000 | 43,744,000 | 42,723,000 | 42,136,000 | 42,930,000 | 42,569,000 | 43,811,000 | 42,988,000 | 41,782,000 | 41,309,000 | 40,779,000 | 41,938,000 | 41,905,000 | 42,762,000 | 43,236,000 | 43,301,000 | 42,993,000 | 42,174,000 | 44,533,000 | 46,623,000 | 47,719,000 | 48,538,000 | 48,371,000 | 48,678,000 | 48,565,000 | 46,505,000 | 45,941,000 | 48,925,000 | 49,966,000 | 50,618,000 | 51,422,000 | 53,078,000 | 52,359,000 | 55,165,000 | 53,946,000 | 52,931,000 | 53,504,000 | 53,808,000 | 52,860,000 | 52,878,000 | 52,696,000 | 54,846,000 | 54,956,000 | 54,827,000 | 55,801,000 | 56,935,000 | 56,878,000 | 56,649,000 | 57,333,000 | 59,404,000 | 59,370,000 | 60,955,000 | 70,963,000 | 68,787,000 | 65,332,000 | 65,133,000 | 65,918,000 | 69,659,000 |
| 69,659,000 | 65,918,000 | 65,133,000 | 65,332,000 | 68,787,000 | 70,963,000 | 60,955,000 | 59,370,000 | 59,404,000 | 57,333,000 | 56,649,000 | 56,878,000 | 56,935,000 | 55,801,000 | 54,827,000 | 54,956,000 | 54,846,000 | 52,696,000 | 52,878,000 | 52,860,000 | 53,808,000 | 53,504,000 | 52,931,000 | 53,946,000 | 55,165,000 | 52,359,000 | 53,078,000 | 51,422,000 | 50,618,000 | 49,966,000 | 48,925,000 | 45,941,000 | 46,505,000 | 48,565,000 | 48,678,000 | 48,371,000 | 48,538,000 | 47,719,000 | 46,623,000 | 44,533,000 | 42,174,000 | 42,993,000 | 43,301,000 | 43,236,000 | 42,762,000 | 41,905,000 | 41,938,000 | 40,779,000 | 41,309,000 | 41,782,000 | 42,988,000 | 43,811,000 | 42,569,000 | 42,930,000 | 42,136,000 | 42,723,000 | 43,744,000 | 44,409,000 | 43,556,000 | 41,655,000 | 0 | 40,179,000 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 25,835,000 | 0 | 28,517,000 | 30,151,000 | 31,081,000 | 31,065,000 | 30,555,000 | 30,096,000 | 29,517,000 | 29,521,000 | 29,157,000 | 28,708,000 | 28,594,000 | 28,700,000 | 28,379,000 | 28,756,000 | 28,759,000 | 28,966,000 | 29,109,000 | 29,113,000 | 29,982,000 | 29,749,000 | 30,062,000 | 31,378,000 | 32,885,000 | 33,416,000 | 34,047,000 | 33,697,000 | 33,828,000 | 32,492,000 | 32,093,000 | 33,727,000 | 34,495,000 | 34,350,000 | 34,253,000 | 34,278,000 | 34,388,000 | 34,431,000 | 34,215,000 | 34,401,000 | 33,948,000 | 33,906,000 | 33,630,000 | 33,455,000 | 34,188,000 | 33,701,000 | 33,894,000 | 33,886,000 | 33,786,000 | 33,873,000 | 34,321,000 | 34,408,000 | 35,283,000 | 36,009,000 | 36,942,000 | 36,872,000 | 38,506,000 | 38,264,000 | 38,934,000 | 39,324,000 | 39,547,000 | 41,098,000 |
| 41,098,000 | 39,547,000 | 39,324,000 | 38,934,000 | 38,264,000 | 38,506,000 | 36,872,000 | 36,942,000 | 36,009,000 | 35,283,000 | 34,408,000 | 34,321,000 | 33,873,000 | 33,786,000 | 33,886,000 | 33,894,000 | 33,701,000 | 34,188,000 | 33,455,000 | 33,630,000 | 33,906,000 | 33,948,000 | 34,401,000 | 34,215,000 | 34,431,000 | 34,388,000 | 34,278,000 | 34,253,000 | 34,350,000 | 34,495,000 | 33,727,000 | 32,093,000 | 32,492,000 | 33,828,000 | 33,697,000 | 34,047,000 | 33,416,000 | 32,885,000 | 31,378,000 | 30,062,000 | 29,749,000 | 29,982,000 | 29,113,000 | 29,109,000 | 28,966,000 | 28,759,000 | 28,756,000 | 28,379,000 | 28,700,000 | 28,594,000 | 28,708,000 | 29,157,000 | 29,521,000 | 29,517,000 | 30,096,000 | 30,555,000 | 31,065,000 | 31,081,000 | 30,151,000 | 28,517,000 | 0 | 25,835,000 | 0 | 0 |
---|
Goodwill | 0 | 0 | 945,000 | 0 | 1,071,000 | 999,000 | 1,006,000 | 999,000 | 919,000 | 854,000 | 816,000 | 817,000 | 750,000 | 702,000 | 694,000 | 717,000 | 666,000 | 695,000 | 689,000 | 720,000 | 724,000 | 696,000 | 717,000 | 669,000 | 638,000 | 707,000 | 685,000 | 642,000 | 627,000 | 577,000 | 549,000 | 491,000 | 425,000 | 456,000 | 428,000 | 387,000 | 364,000 | 344,000 | 319,000 | 275,000 | 261,000 | 244,000 | 213,000 | 189,000 | 161,000 | 137,000 | 115,000 | 1,438,000 | 1,395,000 | 1,382,000 | 1,214,000 | 1,277,000 | 1,253,000 | 1,214,000 | 1,227,000 | 1,246,000 | 1,257,000 | 1,708,000 | 1,612,000 | 1,622,000 | 2,300,000 | 1,743,000 | 2,210,000 | 2,223,000 |
| 2,223,000 | 2,210,000 | 1,743,000 | 2,300,000 | 1,622,000 | 1,612,000 | 1,708,000 | 1,257,000 | 1,246,000 | 1,227,000 | 1,214,000 | 1,253,000 | 1,277,000 | 1,214,000 | 1,382,000 | 1,395,000 | 1,438,000 | 115,000 | 137,000 | 161,000 | 189,000 | 213,000 | 244,000 | 261,000 | 275,000 | 319,000 | 344,000 | 364,000 | 387,000 | 428,000 | 456,000 | 425,000 | 491,000 | 549,000 | 577,000 | 627,000 | 642,000 | 685,000 | 707,000 | 638,000 | 669,000 | 717,000 | 696,000 | 724,000 | 720,000 | 689,000 | 695,000 | 666,000 | 717,000 | 694,000 | 702,000 | 750,000 | 817,000 | 816,000 | 854,000 | 919,000 | 999,000 | 1,006,000 | 999,000 | 1,071,000 | 0 | 945,000 | 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 | 11,109,000 | 11,019,000 | 3,584,797 | 15,025,226 | 4,366,792 | 13,623,000 | 4,270,381 | 15,720,000 | 14,515,000 | 12,293,000 | 16,081,000 | 15,554,000 | 15,802,000 | 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 | 15,802,000 | 15,554,000 | 16,081,000 | 12,293,000 | 14,515,000 | 15,720,000 | 4,270,381 | 13,623,000 | 4,366,792 | 15,025,226 | 3,584,797 | 11,019,000 | 11,109,000 | 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 |
---|
Intangible Assets | 0 | 0 | 1,667,000 | 0 | 1,701,000 | 2,250,000 | 2,275,000 | 2,187,000 | 2,078,000 | 1,991,000 | 1,971,000 | 1,964,000 | 1,920,000 | 1,819,000 | 1,811,000 | 1,925,000 | 1,835,000 | 2,413,000 | 2,447,000 | 2,744,000 | 2,820,000 | 2,812,000 | 3,159,000 | 3,093,000 | 3,070,000 | 3,473,000 | 3,626,000 | 3,611,000 | 3,672,000 | 3,557,000 | 3,514,000 | 3,257,000 | 3,101,000 | 3,341,000 | 3,465,000 | 3,520,000 | 3,489,000 | 3,490,000 | 3,710,000 | 3,525,000 | 3,521,000 | 3,548,000 | 3,661,000 | 3,631,000 | 3,514,000 | 3,486,000 | 3,525,000 | 3,472,000 | 3,398,000 | 3,353,000 | 3,466,000 | 3,600,000 | 3,565,000 | 3,570,000 | 3,610,000 | 3,928,000 | 3,912,000 | 3,992,000 | 3,756,000 | 3,730,000 | 3,866,000 | 3,941,000 | 3,826,000 | 0 |
| 0 | 3,826,000 | 3,941,000 | 3,866,000 | 3,730,000 | 3,756,000 | 3,992,000 | 3,912,000 | 3,928,000 | 3,610,000 | 3,570,000 | 3,565,000 | 3,600,000 | 3,466,000 | 3,353,000 | 3,398,000 | 3,472,000 | 3,525,000 | 3,486,000 | 3,514,000 | 3,631,000 | 3,661,000 | 3,548,000 | 3,521,000 | 3,525,000 | 3,710,000 | 3,490,000 | 3,489,000 | 3,520,000 | 3,465,000 | 3,341,000 | 3,101,000 | 3,257,000 | 3,514,000 | 3,557,000 | 3,672,000 | 3,611,000 | 3,626,000 | 3,473,000 | 3,070,000 | 3,093,000 | 3,159,000 | 2,812,000 | 2,820,000 | 2,744,000 | 2,447,000 | 2,413,000 | 1,835,000 | 1,925,000 | 1,811,000 | 1,819,000 | 1,920,000 | 1,964,000 | 1,971,000 | 1,991,000 | 2,078,000 | 2,187,000 | 2,275,000 | 2,250,000 | 1,701,000 | 0 | 1,667,000 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 1,000 | 2,000 | 1,000 | 1,000 | 2,000 | 2,000 | 1,000 | 3,000 | 2,000 | 3,000 | 2,000 | 3,000 | 1,000 | 2,000 | 2,000 | 3,000 | 2,000 | 2,000 | 2,000 | 3,000 | 57,245 | 3,000 | 2,000 | 5,000 | 3,000 | 1,000 | 3,000 | 1,000 | 4,000 | 4,000 | 3,000 | 2,000 | 1,000 | 3,000 | 2,000 | 3,000 | 2,000 | 1,000 | 2,000 | 3,000 | 2,000 | 1,000 | 2,000 | 0 | 0 |
| 0 | 0 | 2,000 | 1,000 | 2,000 | 3,000 | 2,000 | 1,000 | 2,000 | 3,000 | 2,000 | 3,000 | 1,000 | 2,000 | 3,000 | 4,000 | 4,000 | 1,000 | 3,000 | 1,000 | 3,000 | 5,000 | 2,000 | 3,000 | 57,245 | 3,000 | 2,000 | 2,000 | 2,000 | 3,000 | 2,000 | 2,000 | 1,000 | 3,000 | 2,000 | 3,000 | 2,000 | 3,000 | 1,000 | 2,000 | 2,000 | 1,000 | 1,000 | 2,000 | 1,000 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 41,013,000 | 0 | 44,308,000 | 46,628,000 | 47,043,000 | 41,181,000 | 37,647,000 | 39,252,000 | 37,656,000 | 38,335,000 | 40,312,000 | 41,143,000 | 39,298,000 | 39,762,000 | 40,466,000 | 44,111,000 | 44,372,000 | 52,185,000 | 57,295,000 | 60,584,000 | 60,765,000 | 56,855,000 | 60,986,000 | 67,346,000 | 75,237,000 | 76,062,000 | 74,518,000 | 75,930,000 | 71,467,000 | 65,772,000 | 65,019,000 | 72,229,000 | 69,161,000 | 65,422,000 | 67,515,000 | 70,370,000 | 71,398,000 | 66,867,000 | 67,883,000 | 70,630,000 | 70,769,000 | 71,491,000 | 72,221,000 | 73,730,000 | 74,868,000 | 70,938,000 | 74,513,000 | 77,226,000 | 79,933,000 | 78,374,000 | 80,240,000 | 80,894,000 | 80,129,000 | 88,175,000 | 92,744,000 | 96,650,000 | 85,982,000 | 86,416,000 | 89,082,000 | 89,419,000 | 91,224,000 | 94,490,000 |
| 94,490,000 | 91,224,000 | 89,419,000 | 89,082,000 | 86,416,000 | 85,982,000 | 96,650,000 | 92,744,000 | 88,175,000 | 80,129,000 | 80,894,000 | 80,240,000 | 78,374,000 | 79,933,000 | 77,226,000 | 74,513,000 | 70,938,000 | 74,868,000 | 73,730,000 | 72,221,000 | 71,491,000 | 70,769,000 | 70,630,000 | 67,883,000 | 66,867,000 | 71,398,000 | 70,370,000 | 67,515,000 | 65,422,000 | 69,161,000 | 72,229,000 | 65,019,000 | 65,772,000 | 71,467,000 | 75,930,000 | 74,518,000 | 76,062,000 | 75,237,000 | 67,346,000 | 60,986,000 | 56,855,000 | 60,765,000 | 60,584,000 | 57,295,000 | 52,185,000 | 44,372,000 | 44,111,000 | 40,466,000 | 39,762,000 | 39,298,000 | 41,143,000 | 40,312,000 | 38,335,000 | 37,656,000 | 39,252,000 | 37,647,000 | 41,181,000 | 47,043,000 | 46,628,000 | 44,308,000 | 0 | 41,013,000 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 31,659,000 | 0 | 34,204,000 | 37,170,000 | 37,634,000 | 31,994,000 | 28,475,000 | 30,173,000 | 31,693,000 | 32,156,000 | 33,824,000 | 35,376,000 | 33,401,000 | 33,677,000 | 34,448,000 | 38,717,000 | 39,953,000 | 47,095,000 | 50,761,000 | 55,175,000 | 54,348,000 | 52,909,000 | 57,132,000 | 63,288,000 | 71,406,000 | 72,013,000 | 70,405,000 | 72,473,000 | 66,981,000 | 61,317,000 | 60,919,000 | 67,593,000 | 64,103,000 | 60,180,000 | 62,195,000 | 65,594,000 | 66,821,000 | 62,746,000 | 63,243,000 | 65,929,000 | 66,241,000 | 67,029,000 | 67,626,000 | 69,429,000 | 70,083,000 | 66,146,000 | 69,580,000 | 71,455,000 | 74,152,000 | 72,532,000 | 74,670,000 | 75,405,000 | 74,691,000 | 82,750,000 | 87,563,000 | 91,607,000 | 79,888,000 | 80,209,000 | 82,593,000 | 83,212,000 | 84,304,000 | 87,294,000 |
| 87,294,000 | 84,304,000 | 83,212,000 | 82,593,000 | 80,209,000 | 79,888,000 | 91,607,000 | 87,563,000 | 82,750,000 | 74,691,000 | 75,405,000 | 74,670,000 | 72,532,000 | 74,152,000 | 71,455,000 | 69,580,000 | 66,146,000 | 70,083,000 | 69,429,000 | 67,626,000 | 67,029,000 | 66,241,000 | 65,929,000 | 63,243,000 | 62,746,000 | 66,821,000 | 65,594,000 | 62,195,000 | 60,180,000 | 64,103,000 | 67,593,000 | 60,919,000 | 61,317,000 | 66,981,000 | 72,473,000 | 70,405,000 | 72,013,000 | 71,406,000 | 63,288,000 | 57,132,000 | 52,909,000 | 54,348,000 | 55,175,000 | 50,761,000 | 47,095,000 | 39,953,000 | 38,717,000 | 34,448,000 | 33,677,000 | 33,401,000 | 35,376,000 | 33,824,000 | 32,156,000 | 31,693,000 | 30,173,000 | 28,475,000 | 31,994,000 | 37,634,000 | 37,170,000 | 34,204,000 | 0 | 31,659,000 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 6,537,000 | 0 | 4,105,000 | 4,006,000 | 6,552,000 | 4,361,000 | 3,595,000 | 3,258,000 | 4,706,000 | 2,648,000 | 2,729,000 | 2,772,000 | 1,848,000 | 531,000 | 704,000 | 756,000 | 2,077,000 | 2,614,000 | 2,286,000 | 2,196,000 | 1,048,000 | 1,191,000 | 3,360,000 | 3,798,000 | 8,263,000 | 10,983,000 | 9,369,000 | 11,946,000 | 7,961,000 | 7,204,000 | 4,932,000 | 6,267,000 | 4,103,000 | 1,979,000 | 2,158,000 | 5,437,000 | 3,975,000 | 2,243,000 | 2,376,000 | 3,341,000 | 3,554,000 | 2,472,000 | 2,973,000 | 5,395,000 | 4,207,000 | 2,980,000 | 2,668,000 | 1,918,000 | 2,317,000 | 2,361,000 | 3,029,000 | 3,033,000 | 3,493,000 | 3,925,000 | 5,611,000 | 9,718,000 | 9,795,000 | 5,175,000 | 5,571,000 | 5,487,000 | 6,460,000 | 5,795,000 |
| 5,795,000 | 6,460,000 | 5,487,000 | 5,571,000 | 5,175,000 | 9,795,000 | 9,718,000 | 5,611,000 | 3,925,000 | 3,493,000 | 3,033,000 | 3,029,000 | 2,361,000 | 2,317,000 | 1,918,000 | 2,668,000 | 2,980,000 | 4,207,000 | 5,395,000 | 2,973,000 | 2,472,000 | 3,554,000 | 3,341,000 | 2,376,000 | 2,243,000 | 3,975,000 | 5,437,000 | 2,158,000 | 1,979,000 | 4,103,000 | 6,267,000 | 4,932,000 | 7,204,000 | 7,961,000 | 11,946,000 | 9,369,000 | 10,983,000 | 8,263,000 | 3,798,000 | 3,360,000 | 1,191,000 | 1,048,000 | 2,196,000 | 2,286,000 | 2,614,000 | 2,077,000 | 756,000 | 704,000 | 531,000 | 1,848,000 | 2,772,000 | 2,729,000 | 2,648,000 | 4,706,000 | 3,258,000 | 3,595,000 | 4,361,000 | 6,552,000 | 4,006,000 | 4,105,000 | 0 | 6,537,000 | 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 | 7,331,000 | 5,280,000 | 952,439 | 18,773 | 168,151 | 524,000 | 138,513 | 553,000 | 130,000 | 3,554,000 | 2,472,000 | 2,973,000 | 5,395,000 | 4,207,000 | 2,980,000 | 2,668,000 | 1,918,000 | 2,317,000 | 2,361,000 | 3,029,000 | 3,033,000 | 3,493,000 | 3,925,000 | 5,611,000 | 9,718,000 | 9,795,000 | 5,175,000 | 5,571,000 | 5,487,000 | 5,733,000 | 0 |
| 0 | 5,733,000 | 5,487,000 | 5,571,000 | 5,175,000 | 9,795,000 | 9,718,000 | 5,611,000 | 3,925,000 | 3,493,000 | 3,033,000 | 3,029,000 | 2,361,000 | 2,317,000 | 1,918,000 | 2,668,000 | 2,980,000 | 4,207,000 | 5,395,000 | 2,973,000 | 2,472,000 | 3,554,000 | 130,000 | 553,000 | 138,513 | 524,000 | 168,151 | 18,773 | 952,439 | 5,280,000 | 7,331,000 | 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 |
---|
Accounts payable | 0 | 0 | 10,697,000 | 0 | 11,308,000 | 12,542,000 | 11,846,000 | 10,092,000 | 10,384,000 | 11,395,000 | 10,567,000 | 10,683,000 | 12,279,000 | 12,753,000 | 11,567,000 | 10,954,000 | 11,952,000 | 14,807,000 | 13,403,000 | 13,067,000 | 15,724,000 | 17,634,000 | 17,019,000 | 16,620,000 | 17,129,000 | 15,991,000 | 15,247,000 | 13,782,000 | 15,796,000 | 15,516,000 | 14,415,000 | 12,070,000 | 15,123,000 | 17,060,000 | 15,148,000 | 13,957,000 | 16,942,000 | 16,926,000 | 16,150,000 | 13,210,000 | 14,472,000 | 16,044,000 | 16,010,000 | 15,204,000 | 16,564,000 | 16,365,000 | 14,938,000 | 11,578,000 | 14,475,000 | 16,400,000 | 15,026,000 | 14,217,000 | 17,639,000 | 17,855,000 | 16,637,000 | 18,145,000 | 21,337,000 | 21,612,000 | 18,548,000 | 17,970,000 | 19,977,000 | 19,663,000 | 22,297,000 | 21,866,000 |
| 21,866,000 | 22,297,000 | 19,663,000 | 19,977,000 | 17,970,000 | 18,548,000 | 21,612,000 | 21,337,000 | 18,145,000 | 16,637,000 | 17,855,000 | 17,639,000 | 14,217,000 | 15,026,000 | 16,400,000 | 14,475,000 | 11,578,000 | 14,938,000 | 16,365,000 | 16,564,000 | 15,204,000 | 16,010,000 | 16,044,000 | 14,472,000 | 13,210,000 | 16,150,000 | 16,926,000 | 16,942,000 | 13,957,000 | 15,148,000 | 17,060,000 | 15,123,000 | 12,070,000 | 14,415,000 | 15,516,000 | 15,796,000 | 13,782,000 | 15,247,000 | 15,991,000 | 17,129,000 | 16,620,000 | 17,019,000 | 17,634,000 | 15,724,000 | 13,067,000 | 13,403,000 | 14,807,000 | 11,952,000 | 10,954,000 | 11,567,000 | 12,753,000 | 12,279,000 | 10,683,000 | 10,567,000 | 11,395,000 | 10,384,000 | 10,092,000 | 11,846,000 | 12,542,000 | 11,308,000 | 0 | 10,697,000 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 5,263,000 | 0 | 14,164,000 | 7,516,000 | 6,201,000 | 4,978,000 | 4,056,000 | 4,230,000 | 4,853,000 | 4,215,000 | 4,258,000 | 4,929,000 | 4,756,000 | 4,425,000 | 4,274,000 | 5,245,000 | 5,095,000 | 5,044,000 | 5,527,000 | 6,453,000 | 7,035,000 | 6,437,000 | 6,151,000 | 12,949,000 | 13,617,000 | 13,224,000 | 11,439,000 | 13,372,000 | 11,842,000 | 11,342,000 | 11,362,000 | 13,992,000 | 13,497,000 | 12,165,000 | 12,043,000 | 14,359,000 | 14,025,000 | 13,097,000 | 13,585,000 | 15,458,000 | 15,605,000 | 15,303,000 | 14,128,000 | 16,271,000 | 15,761,000 | 13,857,000 | 12,766,000 | 15,544,000 | 15,006,000 | 14,371,000 | 54,002,000 | 54,517,000 | 14,494,000 | 15,365,000 | 14,590,000 | 17,865,000 | 15,663,000 | 18,939,000 | 18,194,000 | 19,171,000 | 34,548,000 | 56,798,000 |
| 56,798,000 | 34,548,000 | 19,171,000 | 18,194,000 | 18,939,000 | 15,663,000 | 17,865,000 | 14,590,000 | 15,365,000 | 14,494,000 | 54,517,000 | 54,002,000 | 14,371,000 | 15,006,000 | 15,544,000 | 12,766,000 | 13,857,000 | 15,761,000 | 16,271,000 | 14,128,000 | 15,303,000 | 15,605,000 | 15,458,000 | 13,585,000 | 13,097,000 | 14,025,000 | 14,359,000 | 12,043,000 | 12,165,000 | 13,497,000 | 13,992,000 | 11,362,000 | 11,342,000 | 11,842,000 | 13,372,000 | 11,439,000 | 13,224,000 | 13,617,000 | 12,949,000 | 6,151,000 | 6,437,000 | 7,035,000 | 6,453,000 | 5,527,000 | 5,044,000 | 5,095,000 | 5,245,000 | 4,274,000 | 4,425,000 | 4,756,000 | 4,929,000 | 4,258,000 | 4,215,000 | 4,853,000 | 4,230,000 | 4,056,000 | 4,978,000 | 6,201,000 | 7,516,000 | 14,164,000 | 0 | 5,263,000 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 9,354,000 | 0 | 10,104,000 | 9,458,000 | 9,409,000 | 9,187,000 | 9,172,000 | 9,079,000 | 5,963,000 | 6,179,000 | 6,488,000 | 5,767,000 | 5,897,000 | 6,085,000 | 6,018,000 | 5,394,000 | 4,419,000 | 5,090,000 | 6,534,000 | 5,409,000 | 6,417,000 | 3,946,000 | 3,854,000 | 4,058,000 | 3,831,000 | 4,049,000 | 4,113,000 | 3,457,000 | 4,486,000 | 4,455,000 | 4,100,000 | 4,636,000 | 5,058,000 | 5,242,000 | 5,320,000 | 4,776,000 | 4,577,000 | 4,121,000 | 4,640,000 | 4,701,000 | 4,528,000 | 4,462,000 | 4,595,000 | 4,301,000 | 4,785,000 | 4,792,000 | 4,933,000 | 5,771,000 | 5,781,000 | 5,842,000 | 5,570,000 | 5,489,000 | 5,438,000 | 5,425,000 | 5,181,000 | 5,043,000 | 6,094,000 | 6,207,000 | 6,489,000 | 6,207,000 | 6,920,000 | 7,196,000 |
| 7,196,000 | 6,920,000 | 6,207,000 | 6,489,000 | 6,207,000 | 6,094,000 | 5,043,000 | 5,181,000 | 5,425,000 | 5,438,000 | 5,489,000 | 5,570,000 | 5,842,000 | 5,781,000 | 5,771,000 | 4,933,000 | 4,792,000 | 4,785,000 | 4,301,000 | 4,595,000 | 4,462,000 | 4,528,000 | 4,701,000 | 4,640,000 | 4,121,000 | 4,577,000 | 4,776,000 | 5,320,000 | 5,242,000 | 5,058,000 | 4,636,000 | 4,100,000 | 4,455,000 | 4,486,000 | 3,457,000 | 4,113,000 | 4,049,000 | 3,831,000 | 4,058,000 | 3,854,000 | 3,946,000 | 6,417,000 | 5,409,000 | 6,534,000 | 5,090,000 | 4,419,000 | 5,394,000 | 6,018,000 | 6,085,000 | 5,897,000 | 5,767,000 | 6,488,000 | 6,179,000 | 5,963,000 | 9,079,000 | 9,172,000 | 9,187,000 | 9,409,000 | 9,458,000 | 10,104,000 | 0 | 9,354,000 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,570,000 | 3,880,000 | 1,230,611 | 4,968,908 | 1,277,585 | 4,140,000 | 940,199 | 4,289,000 | 4,257,000 | 4,306,000 | 4,246,000 | 4,379,000 | 4,300,000 | 4,784,000 | 4,791,000 | 4,933,000 | 4,840,000 | 4,971,000 | 5,033,000 | 4,984,000 | 4,903,000 | 5,055,000 | 5,042,000 | 5,030,000 | 4,836,000 | 6,080,000 | 6,194,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 6,194,000 | 6,080,000 | 4,836,000 | 5,030,000 | 5,042,000 | 5,055,000 | 4,903,000 | 4,984,000 | 5,033,000 | 4,971,000 | 4,840,000 | 4,933,000 | 4,791,000 | 4,784,000 | 4,300,000 | 4,379,000 | 4,246,000 | 4,306,000 | 4,257,000 | 4,289,000 | 940,199 | 4,140,000 | 1,277,585 | 4,968,908 | 1,230,611 | 3,880,000 | 3,570,000 | 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 |
---|
> Total Stockholder Equity | 0 | 0 | 55,392,000 | 0 | 56,711,000 | 56,744,000 | 59,540,000 | 59,918,000 | 58,465,000 | 58,139,000 | 62,811,000 | 63,026,000 | 62,990,000 | 61,561,000 | 63,138,000 | 64,923,000 | 64,845,000 | 69,902,000 | 71,916,000 | 75,167,000 | 77,997,000 | 80,110,000 | 84,605,000 | 85,593,000 | 87,182,000 | 95,045,000 | 93,376,000 | 86,980,000 | 89,920,000 | 88,995,000 | 88,779,000 | 84,097,000 | 83,424,000 | 90,457,000 | 92,624,000 | 91,805,000 | 95,252,000 | 98,649,000 | 100,424,000 | 97,212,000 | 100,505,000 | 101,204,000 | 102,846,000 | 102,816,000 | 103,694,000 | 104,591,000 | 106,953,000 | 104,889,000 | 107,147,000 | 109,339,000 | 112,451,000 | 117,168,000 | 121,754,000 | 123,285,000 | 125,516,000 | 130,038,000 | 134,402,000 | 130,660,000 | 127,931,000 | 130,253,000 | 139,936,000 | 147,802,000 | 148,394,000 | 149,469,000 |
| 149,469,000 | 148,394,000 | 147,802,000 | 139,936,000 | 130,253,000 | 127,931,000 | 130,660,000 | 134,402,000 | 130,038,000 | 125,516,000 | 123,285,000 | 121,754,000 | 117,168,000 | 112,451,000 | 109,339,000 | 107,147,000 | 104,889,000 | 106,953,000 | 104,591,000 | 103,694,000 | 102,816,000 | 102,846,000 | 101,204,000 | 100,505,000 | 97,212,000 | 100,424,000 | 98,649,000 | 95,252,000 | 91,805,000 | 92,624,000 | 90,457,000 | 83,424,000 | 84,097,000 | 88,779,000 | 88,995,000 | 89,920,000 | 86,980,000 | 93,376,000 | 95,045,000 | 87,182,000 | 85,593,000 | 84,605,000 | 80,110,000 | 77,997,000 | 75,167,000 | 71,916,000 | 69,902,000 | 64,845,000 | 64,923,000 | 63,138,000 | 61,561,000 | 62,990,000 | 63,026,000 | 62,811,000 | 58,139,000 | 58,465,000 | 59,918,000 | 59,540,000 | 56,744,000 | 56,711,000 | 0 | 55,392,000 | 0 | 0 |
---|
Common Stock | 0 | 0 | 12,533,000 | 0 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 |
| 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 12,533,000 | 0 | 12,533,000 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,125,000 | 7,461,000 | 8,802,000 | 3,664,000 | 5,517,000 | 10,923,000 | 13,560,000 | 12,043,000 | 18,585,000 |
| 18,585,000 | 12,043,000 | 13,560,000 | 10,923,000 | 5,517,000 | 3,664,000 | 8,802,000 | 7,461,000 | 4,125,000 | 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 |
---|
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 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3,302,000 | 0 | -1,440,000 | -3,189,000 | -2,221,000 | -2,388,000 | -3,870,000 | -4,751,000 | -5,466,000 | -4,613,000 | -5,663,000 | -7,204,000 | -6,623,000 | -4,815,000 | -6,239,000 | -2,825,000 | -2,137,000 | 1,103,000 | 1,888,000 | 2,091,000 | 4,666,000 | 3,590,000 | 3,309,000 | 9,126,000 | 5,604,000 | -2,309,000 | -1,435,000 | -3,787,000 | -5,576,000 | -11,188,000 | -14,105,000 | -8,897,000 | -7,864,000 | -9,253,000 | -8,548,000 | -6,912,000 | -6,490,000 | -4,869,000 | -4,450,000 | -4,310,000 | -5,774,000 | -5,484,000 | -7,486,000 | -7,678,000 | -7,935,000 | -8,860,000 | -8,745,000 | -3,522,000 | -2,598,000 | 1,901,000 | -118,923,000 | -119,735,000 | -117,182,000 | -117,846,000 | 7,344,000 | 4,548,000 | 12,188,000 | -112,504,000 | 12,333,000 | 12,334,000 | 12,413,000 | 12,412,000 |
| 12,412,000 | 12,413,000 | 12,334,000 | 12,333,000 | -112,504,000 | 12,188,000 | 4,548,000 | 7,344,000 | -117,846,000 | -117,182,000 | -119,735,000 | -118,923,000 | 1,901,000 | -2,598,000 | -3,522,000 | -8,745,000 | -8,860,000 | -7,935,000 | -7,678,000 | -7,486,000 | -5,484,000 | -5,774,000 | -4,310,000 | -4,450,000 | -4,869,000 | -6,490,000 | -6,912,000 | -8,548,000 | -9,253,000 | -7,864,000 | -8,897,000 | -14,105,000 | -11,188,000 | -5,576,000 | -3,787,000 | -1,435,000 | -2,309,000 | 5,604,000 | 9,126,000 | 3,309,000 | 3,590,000 | 4,666,000 | 2,091,000 | 1,888,000 | 1,103,000 | -2,137,000 | -2,825,000 | -6,239,000 | -4,815,000 | -6,623,000 | -7,204,000 | -5,663,000 | -4,613,000 | -5,466,000 | -4,751,000 | -3,870,000 | -2,388,000 | -2,221,000 | -3,189,000 | -1,440,000 | 0 | -3,302,000 | 0 | 0 |
---|