> Total Assets | 0 | 0 | 0 | 0 | 5,354,250 | 5,354,250 | 5,354,250 | 5,354,250 | 5,135,750 | 5,135,750 | 5,135,750 | 5,135,750 | 5,124,250 | 5,124,250 | 5,124,250 | 5,124,250 | 7,013,250 | 7,013,250 | 7,013,250 | 7,013,250 | 7,196,250 | 7,196,250 | 7,196,250 | 7,196,250 | 7,685,250 | 7,685,250 | 7,685,250 | 7,685,250 | 7,894,250 | 7,894,250 | 7,894,250 | 7,894,250 | 8,026,500 | 8,026,500 | 8,026,500 | 8,026,500 | 32,106,000 | 9,291,000 | 33,229,000 | 9,291,000 | 37,164,000 | 11,767,250 | 44,577,000 | 11,767,250 | 47,069,000 | 12,482,500 | 49,143,000 | 12,482,500 | 49,930,000 | 13,918,500 | 50,689,000 | 13,918,500 | 55,674,000 | 13,340,500 | 56,160,000 | 13,340,500 | 53,362,000 | 14,400,250 | 55,081,000 | 14,400,250 | 57,601,000 | 14,905,500 | 57,823,000 | 14,905,500 | 59,622,000 | 17,137,500 | 65,840,000 | 17,137,500 | 68,550,000 | 18,575,000 | 71,740,000 | 18,575,000 | 74,300,000 | 24,126,750 | 90,924,000 | 24,126,750 | 96,507,000 | 27,167,750 | 103,643,000 | 27,167,750 | 108,671,000 | 31,327,750 | 116,586,000 | 31,327,750 | 125,311,000 | 0 | 131,309,000 | 31,327,750 | 134,646,000 | 31,327,750 |
| 31,327,750 | 134,646,000 | 31,327,750 | 131,309,000 | 0 | 125,311,000 | 31,327,750 | 116,586,000 | 31,327,750 | 108,671,000 | 27,167,750 | 103,643,000 | 27,167,750 | 96,507,000 | 24,126,750 | 90,924,000 | 24,126,750 | 74,300,000 | 18,575,000 | 71,740,000 | 18,575,000 | 68,550,000 | 17,137,500 | 65,840,000 | 17,137,500 | 59,622,000 | 14,905,500 | 57,823,000 | 14,905,500 | 57,601,000 | 14,400,250 | 55,081,000 | 14,400,250 | 53,362,000 | 13,340,500 | 56,160,000 | 13,340,500 | 55,674,000 | 13,918,500 | 50,689,000 | 13,918,500 | 49,930,000 | 12,482,500 | 49,143,000 | 12,482,500 | 47,069,000 | 11,767,250 | 44,577,000 | 11,767,250 | 37,164,000 | 9,291,000 | 33,229,000 | 9,291,000 | 32,106,000 | 8,026,500 | 8,026,500 | 8,026,500 | 8,026,500 | 7,894,250 | 7,894,250 | 7,894,250 | 7,894,250 | 7,685,250 | 7,685,250 | 7,685,250 | 7,685,250 | 7,196,250 | 7,196,250 | 7,196,250 | 7,196,250 | 7,013,250 | 7,013,250 | 7,013,250 | 7,013,250 | 5,124,250 | 5,124,250 | 5,124,250 | 5,124,250 | 5,135,750 | 5,135,750 | 5,135,750 | 5,135,750 | 5,354,250 | 5,354,250 | 5,354,250 | 5,354,250 | 0 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 1,981,750 | 1,981,750 | 1,981,750 | 1,981,750 | 1,981,000 | 1,981,000 | 1,981,000 | 1,981,000 | 2,072,500 | 2,072,500 | 2,072,500 | 2,072,500 | 2,129,000 | 2,129,000 | 2,129,000 | 2,129,000 | 2,291,250 | 2,291,250 | 2,291,250 | 2,291,250 | 2,618,750 | 2,618,750 | 2,618,750 | 2,618,750 | 2,618,500 | 2,618,500 | 2,618,500 | 2,618,500 | 2,743,750 | 2,743,750 | 2,743,750 | 2,743,750 | 10,975,000 | 2,799,750 | 10,840,000 | 2,799,750 | 11,199,000 | 3,316,750 | 13,811,000 | 3,316,750 | 13,267,000 | 3,568,250 | 14,118,000 | 3,568,250 | 14,273,000 | 4,020,500 | 14,196,000 | 4,020,500 | 16,082,000 | 4,527,500 | 15,406,000 | 4,527,500 | 18,110,000 | 4,737,500 | 17,535,000 | 4,737,500 | 18,950,000 | 4,849,500 | 18,278,000 | 4,849,500 | 19,398,000 | 5,270,500 | 24,490,000 | 5,270,500 | 21,082,000 | 5,887,750 | 22,166,000 | 5,887,750 | 23,551,000 | 6,627,500 | 24,106,000 | 6,627,500 | 26,510,000 | 9,993,250 | 36,081,000 | 9,993,250 | 39,973,000 | 8,575,250 | 30,614,000 | 8,575,250 | 34,301,000 | 37,291,000 | 37,291,000 | 8,575,250 | 39,740,000 | 8,575,250 |
| 8,575,250 | 39,740,000 | 8,575,250 | 37,291,000 | 37,291,000 | 34,301,000 | 8,575,250 | 30,614,000 | 8,575,250 | 39,973,000 | 9,993,250 | 36,081,000 | 9,993,250 | 26,510,000 | 6,627,500 | 24,106,000 | 6,627,500 | 23,551,000 | 5,887,750 | 22,166,000 | 5,887,750 | 21,082,000 | 5,270,500 | 24,490,000 | 5,270,500 | 19,398,000 | 4,849,500 | 18,278,000 | 4,849,500 | 18,950,000 | 4,737,500 | 17,535,000 | 4,737,500 | 18,110,000 | 4,527,500 | 15,406,000 | 4,527,500 | 16,082,000 | 4,020,500 | 14,196,000 | 4,020,500 | 14,273,000 | 3,568,250 | 14,118,000 | 3,568,250 | 13,267,000 | 3,316,750 | 13,811,000 | 3,316,750 | 11,199,000 | 2,799,750 | 10,840,000 | 2,799,750 | 10,975,000 | 2,743,750 | 2,743,750 | 2,743,750 | 2,743,750 | 2,618,500 | 2,618,500 | 2,618,500 | 2,618,500 | 2,618,750 | 2,618,750 | 2,618,750 | 2,618,750 | 2,291,250 | 2,291,250 | 2,291,250 | 2,291,250 | 2,129,000 | 2,129,000 | 2,129,000 | 2,129,000 | 2,072,500 | 2,072,500 | 2,072,500 | 2,072,500 | 1,981,000 | 1,981,000 | 1,981,000 | 1,981,000 | 1,981,750 | 1,981,750 | 1,981,750 | 1,981,750 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 203,000 | 203,000 | 203,000 | 203,000 | 205,750 | 205,750 | 205,750 | 205,750 | 254,250 | 254,250 | 254,250 | 254,250 | 367,500 | 367,500 | 367,500 | 367,500 | 305,500 | 305,500 | 305,500 | 305,500 | 389,750 | 389,750 | 389,750 | 389,750 | 253,250 | 253,250 | 253,250 | 253,250 | 611,500 | 611,500 | 611,500 | 611,500 | 2,446,000 | 573,000 | 1,897,000 | 573,000 | 2,292,000 | 575,750 | 3,349,000 | 575,750 | 2,303,000 | 549,000 | 2,601,000 | 549,000 | 2,196,000 | 805,250 | 1,888,000 | 805,250 | 3,221,000 | 1,022,750 | 2,159,000 | 1,022,750 | 4,091,000 | 898,500 | 2,556,000 | 898,500 | 3,594,000 | 886,000 | 2,882,000 | 886,000 | 3,544,000 | 934,500 | 8,449,000 | 934,500 | 3,738,000 | 1,152,500 | 4,222,000 | 1,152,500 | 4,610,000 | 1,418,250 | 3,999,000 | 1,418,250 | 5,673,000 | 4,990,750 | 14,426,000 | 4,990,750 | 19,963,000 | 2,005,250 | 7,231,000 | 2,005,250 | 8,021,000 | 0 | 7,899,000 | 2,005,250 | 7,300,000 | 2,005,250 |
| 2,005,250 | 7,300,000 | 2,005,250 | 7,899,000 | 0 | 8,021,000 | 2,005,250 | 7,231,000 | 2,005,250 | 19,963,000 | 4,990,750 | 14,426,000 | 4,990,750 | 5,673,000 | 1,418,250 | 3,999,000 | 1,418,250 | 4,610,000 | 1,152,500 | 4,222,000 | 1,152,500 | 3,738,000 | 934,500 | 8,449,000 | 934,500 | 3,544,000 | 886,000 | 2,882,000 | 886,000 | 3,594,000 | 898,500 | 2,556,000 | 898,500 | 4,091,000 | 1,022,750 | 2,159,000 | 1,022,750 | 3,221,000 | 805,250 | 1,888,000 | 805,250 | 2,196,000 | 549,000 | 2,601,000 | 549,000 | 2,303,000 | 575,750 | 3,349,000 | 575,750 | 2,292,000 | 573,000 | 1,897,000 | 573,000 | 2,446,000 | 611,500 | 611,500 | 611,500 | 611,500 | 253,250 | 253,250 | 253,250 | 253,250 | 389,750 | 389,750 | 389,750 | 389,750 | 305,500 | 305,500 | 305,500 | 305,500 | 367,500 | 367,500 | 367,500 | 367,500 | 254,250 | 254,250 | 254,250 | 254,250 | 205,750 | 205,750 | 205,750 | 205,750 | 203,000 | 203,000 | 203,000 | 203,000 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 15,000 | 15,000 | 15,000 | 15,000 | 57,750 | 57,750 | 57,750 | 57,750 | 52,750 | 52,750 | 52,750 | 52,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,250 | 0 | 44,250 | 177,000 | 42,750 | 187,000 | 42,750 | 171,000 | 63,250 | 184,000 | 63,250 | 253,000 | 96,250 | 257,000 | 96,250 | 385,000 | 93,500 | 351,000 | 93,500 | 374,000 | 128,750 | 510,000 | 128,750 | 515,000 | 166,500 | 728,000 | 166,500 | 666,000 | 183,250 | 788,000 | 183,250 | 733,000 | 188,000 | 953,000 | 188,000 | 752,000 | 636,000 | 1,469,000 | 636,000 | 2,544,000 | 0 | 2,498,000 | 636,000 | 3,552,000 | 636,000 |
| 636,000 | 3,552,000 | 636,000 | 2,498,000 | 0 | 2,544,000 | 636,000 | 1,469,000 | 636,000 | 752,000 | 188,000 | 953,000 | 188,000 | 733,000 | 183,250 | 788,000 | 183,250 | 666,000 | 166,500 | 728,000 | 166,500 | 515,000 | 128,750 | 510,000 | 128,750 | 374,000 | 93,500 | 351,000 | 93,500 | 385,000 | 96,250 | 257,000 | 96,250 | 253,000 | 63,250 | 184,000 | 63,250 | 171,000 | 42,750 | 187,000 | 42,750 | 177,000 | 44,250 | 0 | 44,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52,750 | 52,750 | 52,750 | 52,750 | 57,750 | 57,750 | 57,750 | 57,750 | 15,000 | 15,000 | 15,000 | 15,000 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,620,000 | 3,620,000 | 4,826,000 | 4,826,000 | 4,524,000 | 4,524,000 | 5,021,000 | 5,021,000 | 4,896,000 | 3,004,000 | 5,499,000 | 5,499,000 | 4,849,000 | 4,849,000 | 4,677,000 | 4,677,000 | 4,783,000 | 4,783,000 | 6,112,000 | 6,112,000 | 6,639,000 | 6,639,000 | 0 | 4,258,000 | 0 |
| 0 | 4,258,000 | 0 | 6,639,000 | 6,639,000 | 6,112,000 | 6,112,000 | 4,783,000 | 4,783,000 | 4,677,000 | 4,677,000 | 4,849,000 | 4,849,000 | 5,499,000 | 5,499,000 | 3,004,000 | 4,896,000 | 5,021,000 | 5,021,000 | 4,524,000 | 4,524,000 | 4,826,000 | 4,826,000 | 3,620,000 | 3,620,000 | 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 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 907,000 | 907,000 | 907,000 | 907,000 | 863,750 | 863,750 | 863,750 | 863,750 | 887,250 | 887,250 | 887,250 | 887,250 | 728,000 | 728,000 | 728,000 | 728,000 | 890,000 | 890,000 | 890,000 | 890,000 | 1,026,000 | 1,026,000 | 1,026,000 | 1,026,000 | 923,500 | 923,500 | 923,500 | 923,500 | 721,250 | 721,250 | 721,250 | 721,250 | 1,213,000 | 729,000 | 1,410,000 | 729,000 | 1,255,000 | 863,500 | 1,742,000 | 863,500 | 1,455,000 | 955,000 | 1,431,000 | 955,000 | 3,820,000 | 1,026,000 | 3,529,000 | 1,026,000 | 4,104,000 | 1,072,750 | 3,737,000 | 1,072,750 | 4,291,000 | 1,218,750 | 4,341,000 | 1,218,750 | 4,875,000 | 1,233,500 | 4,376,000 | 1,233,500 | 4,934,000 | 1,480,250 | 4,666,000 | 1,480,250 | 5,921,000 | 1,447,500 | 5,333,000 | 1,447,500 | 5,790,000 | 1,596,750 | 5,758,000 | 1,596,750 | -1,000 | 1,560,750 | 1,000 | 1,560,750 | 1,000 | 1,797,000 | -2,000 | 1,797,000 | 7,188,000 | 638,000 | -1,000 | 1,797,000 | -2,000 | 1,797,000 |
| 1,797,000 | -2,000 | 1,797,000 | -1,000 | 638,000 | 7,188,000 | 1,797,000 | -2,000 | 1,797,000 | 1,000 | 1,560,750 | 1,000 | 1,560,750 | -1,000 | 1,596,750 | 5,758,000 | 1,596,750 | 5,790,000 | 1,447,500 | 5,333,000 | 1,447,500 | 5,921,000 | 1,480,250 | 4,666,000 | 1,480,250 | 4,934,000 | 1,233,500 | 4,376,000 | 1,233,500 | 4,875,000 | 1,218,750 | 4,341,000 | 1,218,750 | 4,291,000 | 1,072,750 | 3,737,000 | 1,072,750 | 4,104,000 | 1,026,000 | 3,529,000 | 1,026,000 | 3,820,000 | 955,000 | 1,431,000 | 955,000 | 1,455,000 | 863,500 | 1,742,000 | 863,500 | 1,255,000 | 729,000 | 1,410,000 | 729,000 | 1,213,000 | 721,250 | 721,250 | 721,250 | 721,250 | 923,500 | 923,500 | 923,500 | 923,500 | 1,026,000 | 1,026,000 | 1,026,000 | 1,026,000 | 890,000 | 890,000 | 890,000 | 890,000 | 728,000 | 728,000 | 728,000 | 728,000 | 887,250 | 887,250 | 887,250 | 887,250 | 863,750 | 863,750 | 863,750 | 863,750 | 907,000 | 907,000 | 907,000 | 907,000 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 3,372,500 | 3,372,500 | 3,372,500 | 3,372,500 | 3,154,750 | 3,154,750 | 3,154,750 | 3,154,750 | 3,051,750 | 3,051,750 | 3,051,750 | 3,051,750 | 4,884,250 | 4,884,250 | 4,884,250 | 4,884,250 | 4,905,000 | 4,905,000 | 4,905,000 | 4,905,000 | 5,066,500 | 5,066,500 | 5,066,500 | 5,066,500 | 5,275,750 | 5,275,750 | 5,275,750 | 5,275,750 | 5,282,750 | 5,282,750 | 5,282,750 | 5,282,750 | 21,131,000 | 6,491,250 | 22,389,000 | 6,491,250 | 25,965,000 | 8,450,500 | 30,766,000 | 8,450,500 | 33,802,000 | 8,914,250 | 35,025,000 | 8,914,250 | 35,657,000 | 9,898,000 | 36,493,000 | 9,898,000 | 39,592,000 | 8,813,000 | 40,754,000 | 8,813,000 | 35,252,000 | 9,662,750 | 37,546,000 | 9,662,750 | 38,651,000 | 10,056,000 | 39,545,000 | 10,056,000 | 40,224,000 | 11,867,000 | 41,350,000 | 11,867,000 | 47,468,000 | 12,687,250 | 49,574,000 | 12,687,250 | 50,749,000 | 17,499,250 | 66,818,000 | 17,499,250 | 69,997,000 | 17,174,500 | 67,562,000 | 17,174,500 | 68,698,000 | 22,752,500 | 85,972,000 | 22,752,500 | 91,010,000 | 0 | 94,018,000 | 22,752,500 | 94,906,000 | 22,752,500 |
| 22,752,500 | 94,906,000 | 22,752,500 | 94,018,000 | 0 | 91,010,000 | 22,752,500 | 85,972,000 | 22,752,500 | 68,698,000 | 17,174,500 | 67,562,000 | 17,174,500 | 69,997,000 | 17,499,250 | 66,818,000 | 17,499,250 | 50,749,000 | 12,687,250 | 49,574,000 | 12,687,250 | 47,468,000 | 11,867,000 | 41,350,000 | 11,867,000 | 40,224,000 | 10,056,000 | 39,545,000 | 10,056,000 | 38,651,000 | 9,662,750 | 37,546,000 | 9,662,750 | 35,252,000 | 8,813,000 | 40,754,000 | 8,813,000 | 39,592,000 | 9,898,000 | 36,493,000 | 9,898,000 | 35,657,000 | 8,914,250 | 35,025,000 | 8,914,250 | 33,802,000 | 8,450,500 | 30,766,000 | 8,450,500 | 25,965,000 | 6,491,250 | 22,389,000 | 6,491,250 | 21,131,000 | 5,282,750 | 5,282,750 | 5,282,750 | 5,282,750 | 5,275,750 | 5,275,750 | 5,275,750 | 5,275,750 | 5,066,500 | 5,066,500 | 5,066,500 | 5,066,500 | 4,905,000 | 4,905,000 | 4,905,000 | 4,905,000 | 4,884,250 | 4,884,250 | 4,884,250 | 4,884,250 | 3,051,750 | 3,051,750 | 3,051,750 | 3,051,750 | 3,154,750 | 3,154,750 | 3,154,750 | 3,154,750 | 3,372,500 | 3,372,500 | 3,372,500 | 3,372,500 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 0 | 962,500 | 962,500 | 962,500 | 962,500 | 917,000 | 917,000 | 917,000 | 917,000 | 940,000 | 940,000 | 940,000 | 940,000 | 1,245,750 | 1,245,750 | 1,245,750 | 1,245,750 | 1,293,250 | 1,293,250 | 1,293,250 | 1,293,250 | 1,354,750 | 1,354,750 | 1,354,750 | 1,354,750 | 1,522,000 | 1,522,000 | 1,522,000 | 1,522,000 | 1,535,000 | 1,535,000 | 1,535,000 | 1,535,000 | 6,140,000 | 1,683,250 | 6,498,000 | 1,683,250 | 6,733,000 | 2,004,250 | 6,977,000 | 2,004,250 | 8,017,000 | 2,065,000 | 8,243,000 | 2,065,000 | 8,260,000 | 2,249,250 | 8,286,000 | 2,249,250 | 8,997,000 | 2,438,750 | 9,302,000 | 2,438,750 | 9,755,000 | 2,648,750 | 10,133,000 | 2,648,750 | 10,595,000 | 2,821,000 | 10,716,000 | 2,821,000 | 11,284,000 | 3,110,750 | 11,323,000 | 3,110,750 | 12,443,000 | 3,627,500 | 13,628,000 | 3,627,500 | 14,510,000 | 7,565,000 | 27,389,000 | 7,565,000 | 30,260,000 | 7,529,500 | 31,118,000 | 7,529,500 | 30,118,000 | 8,317,500 | 32,535,000 | 8,317,500 | 33,270,000 | 35,696,000 | 35,091,000 | 8,317,500 | 36,950,000 | 8,317,500 |
| 8,317,500 | 36,950,000 | 8,317,500 | 35,091,000 | 35,696,000 | 33,270,000 | 8,317,500 | 32,535,000 | 8,317,500 | 30,118,000 | 7,529,500 | 31,118,000 | 7,529,500 | 30,260,000 | 7,565,000 | 27,389,000 | 7,565,000 | 14,510,000 | 3,627,500 | 13,628,000 | 3,627,500 | 12,443,000 | 3,110,750 | 11,323,000 | 3,110,750 | 11,284,000 | 2,821,000 | 10,716,000 | 2,821,000 | 10,595,000 | 2,648,750 | 10,133,000 | 2,648,750 | 9,755,000 | 2,438,750 | 9,302,000 | 2,438,750 | 8,997,000 | 2,249,250 | 8,286,000 | 2,249,250 | 8,260,000 | 2,065,000 | 8,243,000 | 2,065,000 | 8,017,000 | 2,004,250 | 6,977,000 | 2,004,250 | 6,733,000 | 1,683,250 | 6,498,000 | 1,683,250 | 6,140,000 | 1,535,000 | 1,535,000 | 1,535,000 | 1,535,000 | 1,522,000 | 1,522,000 | 1,522,000 | 1,522,000 | 1,354,750 | 1,354,750 | 1,354,750 | 1,354,750 | 1,293,250 | 1,293,250 | 1,293,250 | 1,293,250 | 1,245,750 | 1,245,750 | 1,245,750 | 1,245,750 | 940,000 | 940,000 | 940,000 | 940,000 | 917,000 | 917,000 | 917,000 | 917,000 | 962,500 | 962,500 | 962,500 | 962,500 | 0 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 907,750 | 907,750 | 907,750 | 907,750 | 852,500 | 852,500 | 852,500 | 852,500 | 805,500 | 805,500 | 805,500 | 805,500 | 1,119,750 | 1,119,750 | 1,119,750 | 1,119,750 | 1,134,250 | 1,134,250 | 1,134,250 | 1,134,250 | 1,204,500 | 1,204,500 | 1,204,500 | 1,204,500 | 1,104,250 | 1,104,250 | 1,104,250 | 1,104,250 | 1,067,500 | 1,067,500 | 1,067,500 | 1,067,500 | 4,270,000 | 1,256,750 | 4,408,000 | 1,256,750 | 5,027,000 | 1,739,250 | 6,416,000 | 1,739,250 | 6,957,000 | 1,951,500 | 7,245,000 | 1,951,500 | 7,806,000 | 2,489,750 | 7,956,000 | 2,489,750 | 9,959,000 | 2,202,500 | 8,988,000 | 2,202,500 | 8,810,000 | 2,530,500 | 9,723,000 | 2,530,500 | 10,122,000 | 2,600,250 | 10,611,000 | 2,600,250 | 10,401,000 | 4,128,500 | 11,899,000 | 4,128,500 | 16,514,000 | 3,431,750 | 14,026,000 | 3,431,750 | 13,727,000 | 4,008,500 | 16,406,000 | 4,008,500 | 16,034,000 | 4,010,500 | 13,485,000 | 4,010,500 | 16,042,000 | 6,476,000 | 29,928,000 | 6,476,000 | 25,904,000 | 0 | 25,552,000 | 6,476,000 | 24,782,000 | 6,476,000 |
| 6,476,000 | 24,782,000 | 6,476,000 | 25,552,000 | 0 | 25,904,000 | 6,476,000 | 29,928,000 | 6,476,000 | 16,042,000 | 4,010,500 | 13,485,000 | 4,010,500 | 16,034,000 | 4,008,500 | 16,406,000 | 4,008,500 | 13,727,000 | 3,431,750 | 14,026,000 | 3,431,750 | 16,514,000 | 4,128,500 | 11,899,000 | 4,128,500 | 10,401,000 | 2,600,250 | 10,611,000 | 2,600,250 | 10,122,000 | 2,530,500 | 9,723,000 | 2,530,500 | 8,810,000 | 2,202,500 | 8,988,000 | 2,202,500 | 9,959,000 | 2,489,750 | 7,956,000 | 2,489,750 | 7,806,000 | 1,951,500 | 7,245,000 | 1,951,500 | 6,957,000 | 1,739,250 | 6,416,000 | 1,739,250 | 5,027,000 | 1,256,750 | 4,408,000 | 1,256,750 | 4,270,000 | 1,067,500 | 1,067,500 | 1,067,500 | 1,067,500 | 1,104,250 | 1,104,250 | 1,104,250 | 1,104,250 | 1,204,500 | 1,204,500 | 1,204,500 | 1,204,500 | 1,134,250 | 1,134,250 | 1,134,250 | 1,134,250 | 1,119,750 | 1,119,750 | 1,119,750 | 1,119,750 | 805,500 | 805,500 | 805,500 | 805,500 | 852,500 | 852,500 | 852,500 | 852,500 | 907,750 | 907,750 | 907,750 | 907,750 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,448,000 | 1,448,000 | 1,461,000 | 1,461,000 | 1,559,000 | 1,559,000 | 1,761,000 | 1,761,000 | 1,658,000 | 1,658,000 | 2,009,000 | 2,009,000 | 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 | 2,009,000 | 2,009,000 | 1,658,000 | 1,658,000 | 1,761,000 | 1,761,000 | 1,559,000 | 1,559,000 | 1,461,000 | 1,461,000 | 1,448,000 | 1,448,000 | 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 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 1,049,750 | 1,049,750 | 1,049,750 | 1,049,750 | 975,500 | 975,500 | 975,500 | 975,500 | 959,250 | 959,250 | 959,250 | 959,250 | 2,132,500 | 2,132,500 | 2,132,500 | 2,132,500 | 2,056,750 | 2,056,750 | 2,056,750 | 2,056,750 | 1,999,750 | 1,999,750 | 1,999,750 | 1,999,750 | 2,134,000 | 2,134,000 | 2,134,000 | 2,134,000 | 2,174,250 | 2,174,250 | 2,174,250 | 2,174,250 | 8,697,000 | 2,276,000 | 9,247,000 | 2,276,000 | 9,104,000 | 2,870,500 | 11,156,000 | 2,870,500 | 11,482,000 | 2,877,500 | 11,572,000 | 2,877,500 | 11,510,000 | 2,864,500 | 11,490,000 | 2,864,500 | 11,458,000 | 3,257,750 | 12,654,000 | 3,257,750 | 13,031,000 | 3,393,000 | 13,502,000 | 3,393,000 | 13,572,000 | 3,333,750 | 13,519,000 | 3,333,750 | 13,335,000 | 3,428,500 | 13,119,000 | 3,428,500 | 13,714,000 | 4,313,500 | 17,026,000 | 4,313,500 | 17,254,000 | 4,393,750 | 17,265,000 | 4,393,750 | 17,575,000 | 4,331,500 | 17,533,000 | 4,331,500 | 17,326,000 | 6,214,500 | 17,564,000 | 6,214,500 | 24,858,000 | 0 | 25,711,000 | 6,214,500 | 25,715,000 | 6,214,500 |
| 6,214,500 | 25,715,000 | 6,214,500 | 25,711,000 | 0 | 24,858,000 | 6,214,500 | 17,564,000 | 6,214,500 | 17,326,000 | 4,331,500 | 17,533,000 | 4,331,500 | 17,575,000 | 4,393,750 | 17,265,000 | 4,393,750 | 17,254,000 | 4,313,500 | 17,026,000 | 4,313,500 | 13,714,000 | 3,428,500 | 13,119,000 | 3,428,500 | 13,335,000 | 3,333,750 | 13,519,000 | 3,333,750 | 13,572,000 | 3,393,000 | 13,502,000 | 3,393,000 | 13,031,000 | 3,257,750 | 12,654,000 | 3,257,750 | 11,458,000 | 2,864,500 | 11,490,000 | 2,864,500 | 11,510,000 | 2,877,500 | 11,572,000 | 2,877,500 | 11,482,000 | 2,870,500 | 11,156,000 | 2,870,500 | 9,104,000 | 2,276,000 | 9,247,000 | 2,276,000 | 8,697,000 | 2,174,250 | 2,174,250 | 2,174,250 | 2,174,250 | 2,134,000 | 2,134,000 | 2,134,000 | 2,134,000 | 1,999,750 | 1,999,750 | 1,999,750 | 1,999,750 | 2,056,750 | 2,056,750 | 2,056,750 | 2,056,750 | 2,132,500 | 2,132,500 | 2,132,500 | 2,132,500 | 959,250 | 959,250 | 959,250 | 959,250 | 975,500 | 975,500 | 975,500 | 975,500 | 1,049,750 | 1,049,750 | 1,049,750 | 1,049,750 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,744,000 | 2,744,000 | 2,573,000 | 2,573,000 | 2,801,000 | 2,801,000 | 2,895,000 | 2,895,000 | 3,498,000 | 3,498,000 | 3,800,000 | 3,800,000 | 3,199,000 | 3,199,000 | 3,113,000 | 3,113,000 | 3,666,000 | 3,666,000 | 4,206,000 | 4,206,000 | 4,889,000 | 4,889,000 | 0 | 4,847,000 | 0 |
| 0 | 4,847,000 | 0 | 4,889,000 | 4,889,000 | 4,206,000 | 4,206,000 | 3,666,000 | 3,666,000 | 3,113,000 | 3,113,000 | 3,199,000 | 3,199,000 | 3,800,000 | 3,800,000 | 3,498,000 | 3,498,000 | 2,895,000 | 2,895,000 | 2,801,000 | 2,801,000 | 2,573,000 | 2,573,000 | 2,744,000 | 2,744,000 | 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 |
---|
> Total Liabilities | 0 | 0 | 0 | 0 | 3,143,750 | 3,143,750 | 3,143,750 | 3,143,750 | 2,943,500 | 2,943,500 | 2,943,500 | 2,943,500 | 2,830,500 | 2,830,500 | 2,830,500 | 2,830,500 | 4,392,250 | 4,392,250 | 4,392,250 | 4,392,250 | 4,297,750 | 4,297,750 | 4,297,750 | 4,297,750 | 4,553,250 | 4,553,250 | 4,553,250 | 4,553,250 | 4,422,500 | 4,422,500 | 4,422,500 | 4,422,500 | 4,330,250 | 4,330,250 | 4,330,250 | 4,330,250 | 17,321,000 | 4,740,000 | 16,738,000 | 4,740,000 | 18,960,000 | 5,889,250 | 23,388,000 | 5,889,250 | 23,557,000 | 6,066,000 | 24,425,000 | 6,066,000 | 24,264,000 | 6,987,750 | 24,186,000 | 6,987,750 | 27,951,000 | 7,589,750 | 27,556,000 | 7,589,750 | 30,359,000 | 7,950,500 | 30,636,000 | 7,950,500 | 31,802,000 | 7,929,750 | 31,750,000 | 7,929,750 | 31,719,000 | 9,572,500 | 37,548,000 | 9,572,500 | 38,290,000 | 10,085,750 | 40,258,000 | 10,085,750 | 40,343,000 | 14,535,500 | 55,534,000 | 14,535,500 | 58,142,000 | 17,460,500 | 66,111,000 | 17,460,500 | 69,842,000 | 19,100,500 | 73,962,000 | 19,100,500 | 76,402,000 | 0 | 78,596,000 | 19,100,500 | 78,042,000 | 19,100,500 |
| 19,100,500 | 78,042,000 | 19,100,500 | 78,596,000 | 0 | 76,402,000 | 19,100,500 | 73,962,000 | 19,100,500 | 69,842,000 | 17,460,500 | 66,111,000 | 17,460,500 | 58,142,000 | 14,535,500 | 55,534,000 | 14,535,500 | 40,343,000 | 10,085,750 | 40,258,000 | 10,085,750 | 38,290,000 | 9,572,500 | 37,548,000 | 9,572,500 | 31,719,000 | 7,929,750 | 31,750,000 | 7,929,750 | 31,802,000 | 7,950,500 | 30,636,000 | 7,950,500 | 30,359,000 | 7,589,750 | 27,556,000 | 7,589,750 | 27,951,000 | 6,987,750 | 24,186,000 | 6,987,750 | 24,264,000 | 6,066,000 | 24,425,000 | 6,066,000 | 23,557,000 | 5,889,250 | 23,388,000 | 5,889,250 | 18,960,000 | 4,740,000 | 16,738,000 | 4,740,000 | 17,321,000 | 4,330,250 | 4,330,250 | 4,330,250 | 4,330,250 | 4,422,500 | 4,422,500 | 4,422,500 | 4,422,500 | 4,553,250 | 4,553,250 | 4,553,250 | 4,553,250 | 4,297,750 | 4,297,750 | 4,297,750 | 4,297,750 | 4,392,250 | 4,392,250 | 4,392,250 | 4,392,250 | 2,830,500 | 2,830,500 | 2,830,500 | 2,830,500 | 2,943,500 | 2,943,500 | 2,943,500 | 2,943,500 | 3,143,750 | 3,143,750 | 3,143,750 | 3,143,750 | 0 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 1,650,250 | 1,650,250 | 1,650,250 | 1,650,250 | 1,529,500 | 1,529,500 | 1,529,500 | 1,529,500 | 1,483,250 | 1,483,250 | 1,483,250 | 1,483,250 | 1,647,750 | 1,647,750 | 1,647,750 | 1,647,750 | 1,589,000 | 1,589,000 | 1,589,000 | 1,589,000 | 1,942,500 | 1,942,500 | 1,942,500 | 1,942,500 | 1,653,750 | 1,653,750 | 1,653,750 | 1,653,750 | 1,512,000 | 1,512,000 | 1,512,000 | 1,512,000 | 6,048,000 | 1,765,000 | 5,159,000 | 1,765,000 | 7,060,000 | 2,398,500 | 10,391,000 | 2,398,500 | 9,594,000 | 2,370,500 | 10,053,000 | 2,370,500 | 9,482,000 | 2,925,000 | 9,679,000 | 2,925,000 | 11,700,000 | 3,043,750 | 11,893,000 | 3,043,750 | 12,175,000 | 3,174,750 | 10,999,000 | 3,174,750 | 12,699,000 | 3,202,500 | 12,452,000 | 3,202,500 | 12,810,000 | 3,750,750 | 13,383,000 | 3,750,750 | 15,003,000 | 4,208,250 | 15,766,000 | 4,208,250 | 16,833,000 | 5,655,750 | 21,048,000 | 5,655,750 | 22,623,000 | 6,329,500 | 23,208,000 | 6,329,500 | 25,318,000 | 6,997,250 | 27,929,000 | 6,997,250 | 27,989,000 | 31,934,000 | 31,934,000 | 6,997,250 | 31,543,000 | 6,997,250 |
| 6,997,250 | 31,543,000 | 6,997,250 | 31,934,000 | 31,934,000 | 27,989,000 | 6,997,250 | 27,929,000 | 6,997,250 | 25,318,000 | 6,329,500 | 23,208,000 | 6,329,500 | 22,623,000 | 5,655,750 | 21,048,000 | 5,655,750 | 16,833,000 | 4,208,250 | 15,766,000 | 4,208,250 | 15,003,000 | 3,750,750 | 13,383,000 | 3,750,750 | 12,810,000 | 3,202,500 | 12,452,000 | 3,202,500 | 12,699,000 | 3,174,750 | 10,999,000 | 3,174,750 | 12,175,000 | 3,043,750 | 11,893,000 | 3,043,750 | 11,700,000 | 2,925,000 | 9,679,000 | 2,925,000 | 9,482,000 | 2,370,500 | 10,053,000 | 2,370,500 | 9,594,000 | 2,398,500 | 10,391,000 | 2,398,500 | 7,060,000 | 1,765,000 | 5,159,000 | 1,765,000 | 6,048,000 | 1,512,000 | 1,512,000 | 1,512,000 | 1,512,000 | 1,653,750 | 1,653,750 | 1,653,750 | 1,653,750 | 1,942,500 | 1,942,500 | 1,942,500 | 1,942,500 | 1,589,000 | 1,589,000 | 1,589,000 | 1,589,000 | 1,647,750 | 1,647,750 | 1,647,750 | 1,647,750 | 1,483,250 | 1,483,250 | 1,483,250 | 1,483,250 | 1,529,500 | 1,529,500 | 1,529,500 | 1,529,500 | 1,650,250 | 1,650,250 | 1,650,250 | 1,650,250 | 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 | 0 | 1,708,000 | 0 | 694,000 | 0 | 1,834,000 | 0 | 3,922,000 | 0 | 3,134,000 | 0 | 4,103,000 | 0 | 2,976,000 | 0 | 3,905,000 | 0 | 4,688,000 | 0 | 5,629,000 | 0 | 4,189,000 | 0 | 3,695,000 | 0 | 3,769,000 | 0 | 4,579,000 | 0 | 3,447,000 | 13,090,000 | 4,869,000 | 2,099,000 | 4,530,000 | 1,560,000 | 5,659,000 | 1,228,000 | 5,027,000 | 1,962,000 | 9,919,000 | 2,130,000 | 9,783,000 | 0 | 10,992,000 | 0 | 12,801,000 | 0 | 14,548,000 | 0 | 10,463,000 | 0 | 13,683,000 | 0 | 11,991,000 | 0 |
| 0 | 11,991,000 | 0 | 13,683,000 | 0 | 10,463,000 | 0 | 14,548,000 | 0 | 12,801,000 | 0 | 10,992,000 | 0 | 9,783,000 | 2,130,000 | 9,919,000 | 1,962,000 | 5,027,000 | 1,228,000 | 5,659,000 | 1,560,000 | 4,530,000 | 2,099,000 | 4,869,000 | 13,090,000 | 3,447,000 | 0 | 4,579,000 | 0 | 3,769,000 | 0 | 3,695,000 | 0 | 4,189,000 | 0 | 5,629,000 | 0 | 4,688,000 | 0 | 3,905,000 | 0 | 2,976,000 | 0 | 4,103,000 | 0 | 3,134,000 | 0 | 3,922,000 | 0 | 1,834,000 | 0 | 694,000 | 0 | 1,708,000 | 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 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 13,090,000 | 13,090,000 | 2,099,000 | 2,099,000 | 1,560,000 | 1,560,000 | 1,228,000 | 1,228,000 | 1,962,000 | 7,890,000 | 2,130,000 | 7,611,000 | 0 | 8,655,000 | 0 | 10,638,000 | 0 | 12,108,000 | 0 | 8,076,000 | 0 | 11,024,000 | 0 | 9,359,000 | 0 |
| 0 | 9,359,000 | 0 | 11,024,000 | 0 | 8,076,000 | 0 | 12,108,000 | 0 | 10,638,000 | 0 | 8,655,000 | 0 | 7,611,000 | 2,130,000 | 7,890,000 | 1,962,000 | 1,228,000 | 1,228,000 | 1,560,000 | 1,560,000 | 2,099,000 | 2,099,000 | 13,090,000 | 13,090,000 | 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 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 357,250 | 357,250 | 357,250 | 357,250 | 409,750 | 409,750 | 409,750 | 409,750 | 399,000 | 399,000 | 399,000 | 399,000 | 433,000 | 433,000 | 433,000 | 433,000 | 474,750 | 474,750 | 474,750 | 474,750 | 523,750 | 523,750 | 523,750 | 523,750 | 573,000 | 573,000 | 573,000 | 573,000 | 477,750 | 477,750 | 477,750 | 477,750 | 1,911,000 | 574,500 | 1,880,000 | 574,500 | 2,298,000 | 738,000 | 2,392,000 | 738,000 | 2,952,000 | 783,500 | 2,761,000 | 783,500 | 3,134,000 | 827,000 | 2,905,000 | 827,000 | 3,308,000 | 901,500 | 3,001,000 | 901,500 | 3,606,000 | 990,000 | 3,374,000 | 990,000 | 3,960,000 | 1,046,000 | 3,607,000 | 1,046,000 | 4,184,000 | 1,135,000 | 3,851,000 | 1,135,000 | 4,540,000 | 1,328,500 | 4,608,000 | 1,328,500 | 5,314,000 | 1,453,500 | 5,163,000 | 1,453,500 | 5,814,000 | 1,274,500 | 4,200,000 | 1,274,500 | 5,098,000 | 1,771,500 | 5,662,000 | 1,771,500 | 7,086,000 | 7,569,000 | 7,569,000 | 1,771,500 | 8,788,000 | 1,771,500 |
| 1,771,500 | 8,788,000 | 1,771,500 | 7,569,000 | 7,569,000 | 7,086,000 | 1,771,500 | 5,662,000 | 1,771,500 | 5,098,000 | 1,274,500 | 4,200,000 | 1,274,500 | 5,814,000 | 1,453,500 | 5,163,000 | 1,453,500 | 5,314,000 | 1,328,500 | 4,608,000 | 1,328,500 | 4,540,000 | 1,135,000 | 3,851,000 | 1,135,000 | 4,184,000 | 1,046,000 | 3,607,000 | 1,046,000 | 3,960,000 | 990,000 | 3,374,000 | 990,000 | 3,606,000 | 901,500 | 3,001,000 | 901,500 | 3,308,000 | 827,000 | 2,905,000 | 827,000 | 3,134,000 | 783,500 | 2,761,000 | 783,500 | 2,952,000 | 738,000 | 2,392,000 | 738,000 | 2,298,000 | 574,500 | 1,880,000 | 574,500 | 1,911,000 | 477,750 | 477,750 | 477,750 | 477,750 | 573,000 | 573,000 | 573,000 | 573,000 | 523,750 | 523,750 | 523,750 | 523,750 | 474,750 | 474,750 | 474,750 | 474,750 | 433,000 | 433,000 | 433,000 | 433,000 | 399,000 | 399,000 | 399,000 | 399,000 | 409,750 | 409,750 | 409,750 | 409,750 | 357,250 | 357,250 | 357,250 | 357,250 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 1,293,000 | 1,293,000 | 1,293,000 | 1,293,000 | 1,119,750 | 1,119,750 | 1,119,750 | 1,119,750 | 1,084,250 | 1,084,250 | 1,084,250 | 1,084,250 | 1,214,750 | 1,214,750 | 1,214,750 | 1,214,750 | 1,114,250 | 1,114,250 | 1,114,250 | 1,114,250 | 1,418,750 | 1,418,750 | 1,418,750 | 1,418,750 | 1,080,750 | 1,080,750 | 1,080,750 | 1,080,750 | 1,034,250 | 1,034,250 | 1,034,250 | 1,034,250 | 2,429,000 | 1,190,500 | 2,585,000 | 1,190,500 | 2,928,000 | 1,660,500 | 4,077,000 | 1,660,500 | 3,508,000 | 1,587,000 | 3,189,000 | 1,587,000 | 3,372,000 | 2,098,000 | 2,869,000 | 2,098,000 | 3,704,000 | 2,142,250 | 3,263,000 | 2,142,250 | 4,380,000 | 2,184,750 | 3,930,000 | 2,184,750 | 4,970,000 | 2,156,500 | 4,266,000 | 2,156,500 | 5,179,000 | 2,615,750 | 4,663,000 | 2,615,750 | 5,933,000 | 2,879,750 | 5,499,000 | 2,879,750 | 6,492,000 | 4,202,250 | 5,966,000 | 4,202,250 | 7,026,000 | 5,055,000 | 8,016,000 | 5,055,000 | 7,419,000 | 5,225,750 | 7,719,000 | 5,225,750 | 10,440,000 | 7,636,000 | 10,682,000 | 5,225,750 | 10,764,000 | 5,225,750 |
| 5,225,750 | 10,764,000 | 5,225,750 | 10,682,000 | 7,636,000 | 10,440,000 | 5,225,750 | 7,719,000 | 5,225,750 | 7,419,000 | 5,055,000 | 8,016,000 | 5,055,000 | 7,026,000 | 4,202,250 | 5,966,000 | 4,202,250 | 6,492,000 | 2,879,750 | 5,499,000 | 2,879,750 | 5,933,000 | 2,615,750 | 4,663,000 | 2,615,750 | 5,179,000 | 2,156,500 | 4,266,000 | 2,156,500 | 4,970,000 | 2,184,750 | 3,930,000 | 2,184,750 | 4,380,000 | 2,142,250 | 3,263,000 | 2,142,250 | 3,704,000 | 2,098,000 | 2,869,000 | 2,098,000 | 3,372,000 | 1,587,000 | 3,189,000 | 1,587,000 | 3,508,000 | 1,660,500 | 4,077,000 | 1,660,500 | 2,928,000 | 1,190,500 | 2,585,000 | 1,190,500 | 2,429,000 | 1,034,250 | 1,034,250 | 1,034,250 | 1,034,250 | 1,080,750 | 1,080,750 | 1,080,750 | 1,080,750 | 1,418,750 | 1,418,750 | 1,418,750 | 1,418,750 | 1,114,250 | 1,114,250 | 1,114,250 | 1,114,250 | 1,214,750 | 1,214,750 | 1,214,750 | 1,214,750 | 1,084,250 | 1,084,250 | 1,084,250 | 1,084,250 | 1,119,750 | 1,119,750 | 1,119,750 | 1,119,750 | 1,293,000 | 1,293,000 | 1,293,000 | 1,293,000 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 1,493,500 | 1,493,500 | 1,493,500 | 1,493,500 | 1,414,000 | 1,414,000 | 1,414,000 | 1,414,000 | 1,347,250 | 1,347,250 | 1,347,250 | 1,347,250 | 2,744,500 | 2,744,500 | 2,744,500 | 2,744,500 | 2,708,750 | 2,708,750 | 2,708,750 | 2,708,750 | 2,610,750 | 2,610,750 | 2,610,750 | 2,610,750 | 2,768,750 | 2,768,750 | 2,768,750 | 2,768,750 | 2,818,250 | 2,818,250 | 2,818,250 | 2,818,250 | 11,273,000 | 2,975,000 | 11,579,000 | 2,975,000 | 11,900,000 | 3,490,750 | 12,997,000 | 3,490,750 | 13,963,000 | 3,695,500 | 14,372,000 | 3,695,500 | 14,782,000 | 4,062,750 | 14,507,000 | 4,062,750 | 16,251,000 | 4,546,000 | 15,663,000 | 4,546,000 | 18,184,000 | 4,775,750 | 19,637,000 | 4,775,750 | 19,103,000 | 4,727,250 | 19,298,000 | 4,727,250 | 18,909,000 | 5,821,750 | 24,165,000 | 5,821,750 | 23,287,000 | 5,877,500 | 24,492,000 | 5,877,500 | 23,510,000 | 8,879,750 | 34,486,000 | 8,879,750 | 35,519,000 | 11,131,000 | 42,903,000 | 11,131,000 | 44,524,000 | 12,103,250 | 46,033,000 | 12,103,250 | 48,413,000 | 0 | 46,662,000 | 12,103,250 | 46,499,000 | 12,103,250 |
| 12,103,250 | 46,499,000 | 12,103,250 | 46,662,000 | 0 | 48,413,000 | 12,103,250 | 46,033,000 | 12,103,250 | 44,524,000 | 11,131,000 | 42,903,000 | 11,131,000 | 35,519,000 | 8,879,750 | 34,486,000 | 8,879,750 | 23,510,000 | 5,877,500 | 24,492,000 | 5,877,500 | 23,287,000 | 5,821,750 | 24,165,000 | 5,821,750 | 18,909,000 | 4,727,250 | 19,298,000 | 4,727,250 | 19,103,000 | 4,775,750 | 19,637,000 | 4,775,750 | 18,184,000 | 4,546,000 | 15,663,000 | 4,546,000 | 16,251,000 | 4,062,750 | 14,507,000 | 4,062,750 | 14,782,000 | 3,695,500 | 14,372,000 | 3,695,500 | 13,963,000 | 3,490,750 | 12,997,000 | 3,490,750 | 11,900,000 | 2,975,000 | 11,579,000 | 2,975,000 | 11,273,000 | 2,818,250 | 2,818,250 | 2,818,250 | 2,818,250 | 2,768,750 | 2,768,750 | 2,768,750 | 2,768,750 | 2,610,750 | 2,610,750 | 2,610,750 | 2,610,750 | 2,708,750 | 2,708,750 | 2,708,750 | 2,708,750 | 2,744,500 | 2,744,500 | 2,744,500 | 2,744,500 | 1,347,250 | 1,347,250 | 1,347,250 | 1,347,250 | 1,414,000 | 1,414,000 | 1,414,000 | 1,414,000 | 1,493,500 | 1,493,500 | 1,493,500 | 1,493,500 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,730,000 | 0 | 23,982,000 | 0 | 24,052,000 | 0 | 23,132,000 | 0 | 23,156,000 | 0 |
| 0 | 23,156,000 | 0 | 23,132,000 | 0 | 24,052,000 | 0 | 23,982,000 | 0 | 24,730,000 | 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 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,949,000 | 15,949,000 | 16,233,000 | 16,233,000 | 17,792,000 | 17,792,000 | 17,498,000 | 17,498,000 | 18,758,000 | 18,758,000 | 20,042,000 | 20,042,000 | 16,888,000 | 16,888,000 | 19,784,000 | 19,784,000 | 22,044,000 | 22,044,000 | 24,336,000 | 24,336,000 | 23,443,000 | 23,443,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 23,443,000 | 23,443,000 | 24,336,000 | 24,336,000 | 22,044,000 | 22,044,000 | 19,784,000 | 19,784,000 | 16,888,000 | 16,888,000 | 20,042,000 | 20,042,000 | 18,758,000 | 18,758,000 | 17,498,000 | 17,498,000 | 17,792,000 | 17,792,000 | 16,233,000 | 16,233,000 | 15,949,000 | 15,949,000 | 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 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 0 | 2,210,500 | 2,210,500 | 2,210,500 | 2,210,500 | 2,192,250 | 2,192,250 | 2,192,250 | 2,192,250 | 2,293,750 | 2,293,750 | 2,293,750 | 2,293,750 | 2,621,000 | 2,621,000 | 2,621,000 | 2,621,000 | 2,898,500 | 2,898,500 | 2,898,500 | 2,898,500 | 3,132,000 | 3,132,000 | 3,132,000 | 3,132,000 | 3,471,750 | 3,471,750 | 3,471,750 | 3,471,750 | 3,696,250 | 3,696,250 | 3,696,250 | 3,696,250 | 13,796,000 | 4,551,000 | 15,368,000 | 4,551,000 | 17,198,000 | 5,878,000 | 20,292,000 | 5,878,000 | 22,451,000 | 6,416,500 | 23,643,000 | 6,416,500 | 24,564,000 | 6,930,750 | 25,459,000 | 6,930,750 | 26,695,000 | 5,750,750 | 27,544,000 | 5,750,750 | 21,763,000 | 6,449,750 | 23,132,000 | 6,449,750 | 24,339,000 | 6,975,750 | 24,662,000 | 6,975,750 | 26,393,000 | 7,565,000 | 26,848,000 | 7,565,000 | 28,852,000 | 8,489,250 | 29,990,000 | 8,489,250 | 32,293,000 | 9,591,250 | 33,678,000 | 9,591,250 | 36,586,000 | 9,707,250 | 35,811,000 | 9,707,250 | 37,412,000 | 12,227,250 | 41,183,000 | 12,227,250 | 47,119,000 | 0 | 50,754,000 | 12,227,250 | 55,111,000 | 12,227,250 |
| 12,227,250 | 55,111,000 | 12,227,250 | 50,754,000 | 0 | 47,119,000 | 12,227,250 | 41,183,000 | 12,227,250 | 37,412,000 | 9,707,250 | 35,811,000 | 9,707,250 | 36,586,000 | 9,591,250 | 33,678,000 | 9,591,250 | 32,293,000 | 8,489,250 | 29,990,000 | 8,489,250 | 28,852,000 | 7,565,000 | 26,848,000 | 7,565,000 | 26,393,000 | 6,975,750 | 24,662,000 | 6,975,750 | 24,339,000 | 6,449,750 | 23,132,000 | 6,449,750 | 21,763,000 | 5,750,750 | 27,544,000 | 5,750,750 | 26,695,000 | 6,930,750 | 25,459,000 | 6,930,750 | 24,564,000 | 6,416,500 | 23,643,000 | 6,416,500 | 22,451,000 | 5,878,000 | 20,292,000 | 5,878,000 | 17,198,000 | 4,551,000 | 15,368,000 | 4,551,000 | 13,796,000 | 3,696,250 | 3,696,250 | 3,696,250 | 3,696,250 | 3,471,750 | 3,471,750 | 3,471,750 | 3,471,750 | 3,132,000 | 3,132,000 | 3,132,000 | 3,132,000 | 2,898,500 | 2,898,500 | 2,898,500 | 2,898,500 | 2,621,000 | 2,621,000 | 2,621,000 | 2,621,000 | 2,293,750 | 2,293,750 | 2,293,750 | 2,293,750 | 2,192,250 | 2,192,250 | 2,192,250 | 2,192,250 | 2,210,500 | 2,210,500 | 2,210,500 | 2,210,500 | 0 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 147,000 | 36,750 | 147,000 | 36,750 | 147,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 152,000 | 152,000 | 38,000 | 151,000 | 38,000 |
| 38,000 | 151,000 | 38,000 | 152,000 | 152,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 152,000 | 38,000 | 147,000 | 36,750 | 147,000 | 36,750 | 147,000 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 36,750 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | | -5,553,250 | -5,553,250 | -5,553,250 | -5,553,250 | 0 | 0 | -5,553,250 | -20,541,000 | -5,553,250 | -17,123,000 | -4,280,750 | -16,245,000 | -4,280,750 | -14,671,000 | -3,667,750 | -13,097,000 | -3,667,750 | -11,176,000 | -2,794,000 | -10,686,000 | -2,794,000 | -10,073,000 | -2,518,250 | -9,356,000 | -2,518,250 | -9,144,000 | -2,286,000 | -8,836,000 | -2,286,000 | -8,456,000 | -2,114,000 | -8,058,000 | -2,114,000 | -7,332,000 | -1,833,000 | -6,766,000 | -1,833,000 | -6,418,000 | -1,604,500 | -6,006,000 | -1,604,500 | -5,843,000 | -1,460,750 | 0 | -1,460,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,225,000 | 0 | 2,225,000 | 0 | 2,225,000 | 0 | 2,225,000 | 0 | 1,289,000 | 0 |
| 0 | 1,289,000 | 0 | 2,225,000 | 0 | 2,225,000 | 0 | 2,225,000 | 0 | 2,225,000 | 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 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | -912,000 | 0 | -493,000 | 0 | -260,000 | 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 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 2,173,750 | 2,173,750 | 2,173,750 | 2,173,750 | 712,000 | 712,000 | 712,000 | 712,000 | 664,000 | 664,000 | 664,000 | 664,000 | 2,224,250 | 2,224,250 | 2,224,250 | 2,224,250 | 2,392,000 | 2,392,000 | 2,392,000 | 2,392,000 | 2,589,000 | 2,589,000 | 2,589,000 | 2,589,000 | 2,928,500 | 2,928,500 | 2,928,500 | 2,928,500 | 3,220,750 | 3,220,750 | 3,220,750 | 3,220,750 | 11,894,000 | 3,756,250 | 14,171,000 | 3,756,250 | 14,019,000 | 5,073,750 | 18,830,000 | 5,073,750 | 19,234,000 | 6,983,250 | 21,810,000 | 6,983,250 | 20,988,000 | 7,638,250 | 23,730,000 | 7,638,250 | 23,107,000 | 6,133,750 | 25,883,000 | 6,133,750 | 15,963,000 | 7,632,500 | 21,400,000 | 7,632,500 | 20,614,000 | 8,228,500 | 22,799,000 | 8,228,500 | 22,260,000 | 8,763,000 | 24,577,000 | 8,763,000 | 23,571,000 | 9,656,750 | 26,834,000 | 9,656,750 | 25,787,000 | 11,428,250 | 30,258,000 | 11,428,250 | 29,263,000 | 5,109,250 | 35,137,000 | 5,109,250 | 1,897,000 | 6,892,750 | 35,742,000 | 6,892,750 | 3,568,000 | 44,115,000 | 4,370,000 | 0 | 40,876,000 | 0 |
| 0 | 40,876,000 | 0 | 4,370,000 | 44,115,000 | 3,568,000 | 6,892,750 | 35,742,000 | 6,892,750 | 1,897,000 | 5,109,250 | 35,137,000 | 5,109,250 | 29,263,000 | 11,428,250 | 30,258,000 | 11,428,250 | 25,787,000 | 9,656,750 | 26,834,000 | 9,656,750 | 23,571,000 | 8,763,000 | 24,577,000 | 8,763,000 | 22,260,000 | 8,228,500 | 22,799,000 | 8,228,500 | 20,614,000 | 7,632,500 | 21,400,000 | 7,632,500 | 15,963,000 | 6,133,750 | 25,883,000 | 6,133,750 | 23,107,000 | 7,638,250 | 23,730,000 | 7,638,250 | 20,988,000 | 6,983,250 | 21,810,000 | 6,983,250 | 19,234,000 | 5,073,750 | 18,830,000 | 5,073,750 | 14,019,000 | 3,756,250 | 14,171,000 | 3,756,250 | 11,894,000 | 3,220,750 | 3,220,750 | 3,220,750 | 3,220,750 | 2,928,500 | 2,928,500 | 2,928,500 | 2,928,500 | 2,589,000 | 2,589,000 | 2,589,000 | 2,589,000 | 2,392,000 | 2,392,000 | 2,392,000 | 2,392,000 | 2,224,250 | 2,224,250 | 2,224,250 | 2,224,250 | 664,000 | 664,000 | 664,000 | 664,000 | 712,000 | 712,000 | 712,000 | 712,000 | 2,173,750 | 2,173,750 | 2,173,750 | 2,173,750 | 0 | 0 | 0 | 0 |
---|