> Total Assets | 442,764 | 0 | 0 | 0 | 0 | 18,708,774 | 12,966,851 | 13,462,953 | 13,158,546 | 20,664,581 | 16,098,724 | 18,586,002 | 20,361,444 | 30,050,122 | 22,354,373 | 36,231,229 | 36,195,430 | 41,577,495 | 34,557,000 | 34,450,000 | 36,424,000 | 39,674,000 | 35,742,000 | 35,784,000 | 37,472,000 | 45,059,000 | 42,861,000 | 47,574,000 | 58,946,000 | 73,023,000 | 69,286,000 | 71,990,000 | 70,456,000 | 81,477,000 | 72,368,000 | 68,973,000 | 74,170,000 | 83,315,000 | 68,359,000 | 68,227,000 | 78,468,000 | 83,925,000 | 80,825,000 | 89,030,000 | 93,917,000 | 111,926,000 | 111,602,000 | 120,146,000 | 118,841,000 |
| 118,841,000 | 120,146,000 | 111,602,000 | 111,926,000 | 93,917,000 | 89,030,000 | 80,825,000 | 83,925,000 | 78,468,000 | 68,227,000 | 68,359,000 | 83,315,000 | 74,170,000 | 68,973,000 | 72,368,000 | 81,477,000 | 70,456,000 | 71,990,000 | 69,286,000 | 73,023,000 | 58,946,000 | 47,574,000 | 42,861,000 | 45,059,000 | 37,472,000 | 35,784,000 | 35,742,000 | 39,674,000 | 36,424,000 | 34,450,000 | 34,557,000 | 41,577,495 | 36,195,430 | 36,231,229 | 22,354,373 | 30,050,122 | 20,361,444 | 18,586,002 | 16,098,724 | 20,664,581 | 13,158,546 | 13,462,953 | 12,966,851 | 18,708,774 | 0 | 0 | 0 | 0 | 442,764 |
---|
> Total Current Assets | 341,017 | 0 | 0 | 0 | 0 | 15,606,716 | 10,180,944 | 10,329,443 | 9,870,385 | 16,342,210 | 11,467,101 | 15,601,640 | 17,347,403 | 25,161,587 | 17,016,906 | 20,038,057 | 21,521,939 | 27,015,156 | 19,682,000 | 21,230,000 | 23,099,000 | 27,230,000 | 22,214,000 | 22,018,000 | 22,811,000 | 31,123,000 | 28,733,000 | 34,110,000 | 45,157,000 | 58,461,000 | 51,701,000 | 55,404,000 | 52,321,000 | 62,117,000 | 51,578,000 | 50,518,000 | 56,814,000 | 64,944,000 | 50,037,000 | 51,945,000 | 64,353,000 | 69,580,000 | 67,399,000 | 75,856,000 | 77,911,000 | 93,080,000 | 91,976,000 | 99,122,000 | 94,743,000 |
| 94,743,000 | 99,122,000 | 91,976,000 | 93,080,000 | 77,911,000 | 75,856,000 | 67,399,000 | 69,580,000 | 64,353,000 | 51,945,000 | 50,037,000 | 64,944,000 | 56,814,000 | 50,518,000 | 51,578,000 | 62,117,000 | 52,321,000 | 55,404,000 | 51,701,000 | 58,461,000 | 45,157,000 | 34,110,000 | 28,733,000 | 31,123,000 | 22,811,000 | 22,018,000 | 22,214,000 | 27,230,000 | 23,099,000 | 21,230,000 | 19,682,000 | 27,015,156 | 21,521,939 | 20,038,057 | 17,016,906 | 25,161,587 | 17,347,403 | 15,601,640 | 11,467,101 | 16,342,210 | 9,870,385 | 10,329,443 | 10,180,944 | 15,606,716 | 0 | 0 | 0 | 0 | 341,017 |
---|
Cash And Cash Equivalents | 225,763 | 0 | 0 | 0 | 0 | 9,943,160 | 4,946,996 | 5,417,890 | 5,810,393 | 11,636,913 | 8,127,674 | 10,977,887 | 12,496,491 | 17,079,965 | 11,612,312 | 15,032,176 | 15,168,809 | 19,363,204 | 13,737,000 | 13,871,000 | 16,695,000 | 18,997,000 | 15,552,000 | 16,907,000 | 15,981,000 | 18,406,000 | 17,626,000 | 20,486,000 | 28,881,000 | 40,966,000 | 36,507,000 | 38,602,000 | 35,789,000 | 42,101,000 | 32,240,000 | 33,629,000 | 44,205,000 | 47,382,000 | 35,616,000 | 35,853,000 | 37,478,000 | 33,033,000 | 31,721,000 | 39,070,000 | 40,439,000 | 47,462,000 | 47,515,000 | 39,570,000 | 29,463,000 |
| 29,463,000 | 39,570,000 | 47,515,000 | 47,462,000 | 40,439,000 | 39,070,000 | 31,721,000 | 33,033,000 | 37,478,000 | 35,853,000 | 35,616,000 | 47,382,000 | 44,205,000 | 33,629,000 | 32,240,000 | 42,101,000 | 35,789,000 | 38,602,000 | 36,507,000 | 40,966,000 | 28,881,000 | 20,486,000 | 17,626,000 | 18,406,000 | 15,981,000 | 16,907,000 | 15,552,000 | 18,997,000 | 16,695,000 | 13,871,000 | 13,737,000 | 19,363,204 | 15,168,809 | 15,032,176 | 11,612,312 | 17,079,965 | 12,496,491 | 10,977,887 | 8,127,674 | 11,636,913 | 5,810,393 | 5,417,890 | 4,946,996 | 9,943,160 | 0 | 0 | 0 | 0 | 225,763 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 1,751,119 | 2,463,227 | 1,747,358 | 1,721,136 | 1,635,291 | 825,472 | 2,447,755 | 2,489,475 | 2,132,887 | 1,725,966 | 42,940 | 1,331,207 | 1,338,365 | 1,360,000 | 2,959,000 | 1,785,000 | 1,772,000 | 2,480,000 | 698,000 | 686,000 | 704,000 | 765,000 | 1,428,000 | 1,436,000 | 1,432,000 | 754,000 | 1,082,000 | 1,116,000 | 1,136,000 | 1,166,000 | 1,059,000 | 1,965,000 | 2,888,000 | 2,840,000 | 1,899,000 | 10,260,000 | 11,976,000 | 13,657,000 | 14,972,000 | 12,300,000 | 14,029,000 | 15,321,000 | 28,809,000 | 29,899,000 |
| 29,899,000 | 28,809,000 | 15,321,000 | 14,029,000 | 12,300,000 | 14,972,000 | 13,657,000 | 11,976,000 | 10,260,000 | 1,899,000 | 2,840,000 | 2,888,000 | 1,965,000 | 1,059,000 | 1,166,000 | 1,136,000 | 1,116,000 | 1,082,000 | 754,000 | 1,432,000 | 1,436,000 | 1,428,000 | 765,000 | 704,000 | 686,000 | 698,000 | 2,480,000 | 1,772,000 | 1,785,000 | 2,959,000 | 1,360,000 | 1,338,365 | 1,331,207 | 42,940 | 1,725,966 | 2,132,887 | 2,489,475 | 2,447,755 | 825,472 | 1,635,291 | 1,721,136 | 1,747,358 | 2,463,227 | 1,751,119 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 66,046 | 0 | 0 | 0 | 0 | 1,750,145 | 2,620,933 | 2,958,744 | 2,158,599 | 870,021 | 2,264,305 | 1,811,489 | 2,018,951 | 942,462 | 3,160,367 | 4,299,000 | 4,277,532 | 2,371,190 | 3,787,000 | 3,638,000 | 3,712,000 | 3,262,000 | 3,511,000 | 3,840,000 | 5,444,000 | 7,245,000 | 9,686,000 | 7,706,000 | 13,167,000 | 11,710,000 | 13,223,000 | 12,339,000 | 12,043,000 | 14,524,000 | 14,466,000 | 6,191,000 | 9,551,000 | 8,369,000 | 10,306,000 | 8,740,000 | 15,511,000 | 22,846,000 | 20,616,000 | 17,122,000 | 23,784,000 | 29,394,000 | 26,054,000 | 22,564,000 | 33,504,000 |
| 33,504,000 | 22,564,000 | 26,054,000 | 29,394,000 | 23,784,000 | 17,122,000 | 20,616,000 | 22,846,000 | 15,511,000 | 8,740,000 | 10,306,000 | 8,369,000 | 9,551,000 | 6,191,000 | 14,466,000 | 14,524,000 | 12,043,000 | 12,339,000 | 13,223,000 | 11,710,000 | 13,167,000 | 7,706,000 | 9,686,000 | 7,245,000 | 5,444,000 | 3,840,000 | 3,511,000 | 3,262,000 | 3,712,000 | 3,638,000 | 3,787,000 | 2,371,190 | 4,277,532 | 4,299,000 | 3,160,367 | 942,462 | 2,018,951 | 1,811,489 | 2,264,305 | 870,021 | 2,158,599 | 2,958,744 | 2,620,933 | 1,750,145 | 0 | 0 | 0 | 0 | 66,046 |
---|
Inventory | 1,361 | 0 | 0 | 0 | 0 | 22,761 | 0 | 0 | 0 | 19,004 | 0 | 0 | 0 | 89,665 | 0 | 0 | 0 | 10,111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,594,000 | 277,000 | 236,000 | 0 | 8,153,000 | 0 |
| 0 | 8,153,000 | 0 | 236,000 | 277,000 | 4,594,000 | 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 | 10,111 | 0 | 0 | 0 | 89,665 | 0 | 0 | 0 | 19,004 | 0 | 0 | 0 | 22,761 | 0 | 0 | 0 | 0 | 1,361 |
---|
Other Current Assets | 47,847 | 0 | 0 | 0 | 0 | 2,139,531 | 149,788 | 205,451 | 180,257 | 2,180,981 | 249,650 | 364,509 | 342,486 | 4,916,608 | 518,261 | 663,941 | 744,391 | 3,932,286 | 798,000 | 762,000 | 907,000 | 3,199,000 | 671,000 | 573,000 | 700,000 | 4,768,000 | 656,000 | 4,490,000 | 1,673,000 | 4,353,000 | 1,217,000 | 3,381,000 | 3,373,000 | 4,356,000 | 3,706,000 | 9,639,000 | 1,093,000 | 6,305,000 | 1,275,000 | 5,453,000 | 1,104,000 | 1,725,000 | 756,000 | 98,000 | 1,111,000 | 1,959,000 | 3,086,000 | 26,000 | 1,877,000 |
| 1,877,000 | 26,000 | 3,086,000 | 1,959,000 | 1,111,000 | 98,000 | 756,000 | 1,725,000 | 1,104,000 | 5,453,000 | 1,275,000 | 6,305,000 | 1,093,000 | 9,639,000 | 3,706,000 | 4,356,000 | 3,373,000 | 3,381,000 | 1,217,000 | 4,353,000 | 1,673,000 | 4,490,000 | 656,000 | 4,768,000 | 700,000 | 573,000 | 671,000 | 3,199,000 | 907,000 | 762,000 | 798,000 | 3,932,286 | 744,391 | 663,941 | 518,261 | 4,916,608 | 342,486 | 364,509 | 249,650 | 2,180,981 | 180,257 | 205,451 | 149,788 | 2,139,531 | 0 | 0 | 0 | 0 | 47,847 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 3,102,058 | 2,785,907 | 3,133,510 | 3,288,161 | 4,322,371 | 4,631,623 | 2,984,362 | 3,014,041 | 4,888,535 | 5,337,467 | 16,193,172 | 14,673,491 | 14,562,339 | 14,875,000 | 13,220,000 | 13,325,000 | 12,444,000 | 13,528,000 | 13,766,000 | 14,661,000 | 13,936,000 | 14,128,000 | 13,464,000 | 13,789,000 | 14,562,000 | 17,585,000 | 16,586,000 | 18,135,000 | 19,360,000 | 20,790,000 | 18,455,000 | 17,356,000 | 18,371,000 | 18,322,000 | 16,282,000 | 14,115,000 | 14,345,000 | 13,426,000 | 13,174,000 | 16,006,000 | 18,846,000 | 19,626,000 | 21,024,000 | 24,098,000 |
| 24,098,000 | 21,024,000 | 19,626,000 | 18,846,000 | 16,006,000 | 13,174,000 | 13,426,000 | 14,345,000 | 14,115,000 | 16,282,000 | 18,322,000 | 18,371,000 | 17,356,000 | 18,455,000 | 20,790,000 | 19,360,000 | 18,135,000 | 16,586,000 | 17,585,000 | 14,562,000 | 13,789,000 | 13,464,000 | 14,128,000 | 13,936,000 | 14,661,000 | 13,766,000 | 13,528,000 | 12,444,000 | 13,325,000 | 13,220,000 | 14,875,000 | 14,562,339 | 14,673,491 | 16,193,172 | 5,337,467 | 4,888,535 | 3,014,041 | 2,984,362 | 4,631,623 | 4,322,371 | 3,288,161 | 3,133,510 | 2,785,907 | 3,102,058 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 5,143 | 0 | 0 | 0 | 0 | 105,653 | 100,204 | 104,634 | 265,266 | 307,500 | 326,230 | 376,795 | 373,502 | 379,943 | 363,781 | 397,711 | 390,136 | 365,869 | 423,000 | 447,000 | 514,000 | 593,000 | 577,000 | 575,000 | 603,000 | 724,000 | 961,000 | 1,004,000 | 1,084,000 | 1,074,000 | 2,008,000 | 2,021,000 | 2,708,000 | 2,346,000 | 2,442,000 | 2,238,000 | 2,000,000 | 1,893,000 | 1,810,000 | 1,681,000 | 1,476,000 | 1,417,000 | 1,484,000 | 1,220,000 | 1,149,000 | 1,163,000 | 1,055,000 | 1,271,000 | 1,658,000 |
| 1,658,000 | 1,271,000 | 1,055,000 | 1,163,000 | 1,149,000 | 1,220,000 | 1,484,000 | 1,417,000 | 1,476,000 | 1,681,000 | 1,810,000 | 1,893,000 | 2,000,000 | 2,238,000 | 2,442,000 | 2,346,000 | 2,708,000 | 2,021,000 | 2,008,000 | 1,074,000 | 1,084,000 | 1,004,000 | 961,000 | 724,000 | 603,000 | 575,000 | 577,000 | 593,000 | 514,000 | 447,000 | 423,000 | 365,869 | 390,136 | 397,711 | 363,781 | 379,943 | 373,502 | 376,795 | 326,230 | 307,500 | 265,266 | 104,634 | 100,204 | 105,653 | 0 | 0 | 0 | 0 | 5,143 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 1,636,885 | 0 | 0 | 0 | 1,631,406 | 0 | 0 | 0 | 1,631,406 | 0 | 0 | 0 | 6,285,235 | 0 | 0 | 0 | 6,285,000 | 0 | 0 | 0 | 6,285,000 | 0 | 0 | 0 | 6,378,000 | 0 | 0 | 0 | 7,062,000 | 0 | 0 | 0 | 7,084,000 | 0 | 0 | 0 | 7,084,000 | 0 | 0 | 0 | 8,592,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 8,592,000 | 0 | 0 | 0 | 7,084,000 | 0 | 0 | 0 | 7,084,000 | 0 | 0 | 0 | 7,062,000 | 0 | 0 | 0 | 6,378,000 | 0 | 0 | 0 | 6,285,000 | 0 | 0 | 0 | 6,285,000 | 0 | 0 | 0 | 6,285,235 | 0 | 0 | 0 | 1,631,406 | 0 | 0 | 0 | 1,631,406 | 0 | 0 | 0 | 1,636,885 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,322,000 | 2,145,000 | 4,450,000 | 3,472,000 | 4,838,000 | 5,133,000 | 6,530,000 | 4,603,000 | 3,790,000 | 5,130,000 | 5,280,000 | 3,456,000 | 1,117,000 | 1,111,000 | 0 | 0 | 3,077,000 | 3,249,000 | 4,358,000 | 5,570,000 | 5,505,000 |
| 5,505,000 | 5,570,000 | 4,358,000 | 3,249,000 | 3,077,000 | 0 | 0 | 1,111,000 | 1,117,000 | 3,456,000 | 5,280,000 | 5,130,000 | 3,790,000 | 4,603,000 | 6,530,000 | 5,133,000 | 4,838,000 | 3,472,000 | 4,450,000 | 2,145,000 | 1,322,000 | 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 | 416 |
---|
Intangible Assets | 67,873 | 0 | 0 | 0 | 0 | 339,045 | 0 | 0 | 0 | 774,239 | 0 | 0 | 0 | 736,217 | 0 | 0 | 0 | 5,968,753 | 0 | 0 | 0 | 4,737,000 | 0 | 0 | 0 | 4,522,000 | 0 | 0 | 10,897,000 | 4,468,000 | 10,623,000 | 10,543,000 | 10,091,000 | 4,254,000 | 0 | 0 | 0 | 3,729,000 | 0 | 0 | 0 | 3,417,000 | 0 | 0 | 0 | 4,534,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 4,534,000 | 0 | 0 | 0 | 3,417,000 | 0 | 0 | 0 | 3,729,000 | 0 | 0 | 0 | 4,254,000 | 10,091,000 | 10,543,000 | 10,623,000 | 4,468,000 | 10,897,000 | 0 | 0 | 4,522,000 | 0 | 0 | 0 | 4,737,000 | 0 | 0 | 0 | 5,968,753 | 0 | 0 | 0 | 736,217 | 0 | 0 | 0 | 774,239 | 0 | 0 | 0 | 339,045 | 0 | 0 | 0 | 0 | 67,873 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 201,761 | 136,774 | 153,541 | 125,897 | 49,031 | 62,791 | 67,935 | 91,043 | 95,103 | 103,991 | 94,465 | 81,838 | 75,986 | 64,000 | 83,000 | 193,000 | 160,000 | 208,000 | 209,000 | 1,149,000 | 228,000 | 229,000 | 299,000 | 331,000 | 340,000 | 343,000 | 346,000 | 259,000 | 348,000 | 336,000 | 379,000 | 379,000 | 326,000 | 361,000 | 10,967,000 | 11,320,000 | 11,580,000 | 391,000 | 548,000 | 372,000 | 1,100,000 | 856,000 | 864,000 | 3,679,000 |
| 3,679,000 | 864,000 | 856,000 | 1,100,000 | 372,000 | 548,000 | 391,000 | 11,580,000 | 11,320,000 | 10,967,000 | 361,000 | 326,000 | 379,000 | 379,000 | 336,000 | 348,000 | 259,000 | 346,000 | 343,000 | 340,000 | 331,000 | 299,000 | 229,000 | 228,000 | 1,149,000 | 209,000 | 208,000 | 160,000 | 193,000 | 83,000 | 64,000 | 75,986 | 81,838 | 94,465 | 103,991 | 95,103 | 91,043 | 67,935 | 62,791 | 49,031 | 125,897 | 153,541 | 136,774 | 201,761 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 365,838 | 0 | 0 | 0 | 0 | 16,209,931 | 10,336,869 | 10,819,446 | 10,504,086 | 17,960,721 | 12,627,766 | 12,696,887 | 13,287,766 | 21,715,752 | 12,687,333 | 17,304,456 | 15,199,362 | 19,141,912 | 13,831,000 | 13,726,000 | 15,495,000 | 19,705,000 | 15,723,000 | 15,327,000 | 16,862,000 | 23,902,000 | 21,012,000 | 24,355,000 | 34,409,000 | 47,317,000 | 42,253,000 | 44,291,000 | 42,516,000 | 54,040,000 | 44,191,000 | 39,632,000 | 43,158,000 | 51,543,000 | 36,044,000 | 34,376,000 | 37,190,000 | 40,085,000 | 35,639,000 | 39,919,000 | 40,503,000 | 54,031,000 | 49,603,000 | 53,768,000 | 50,620,000 |
| 50,620,000 | 53,768,000 | 49,603,000 | 54,031,000 | 40,503,000 | 39,919,000 | 35,639,000 | 40,085,000 | 37,190,000 | 34,376,000 | 36,044,000 | 51,543,000 | 43,158,000 | 39,632,000 | 44,191,000 | 54,040,000 | 42,516,000 | 44,291,000 | 42,253,000 | 47,317,000 | 34,409,000 | 24,355,000 | 21,012,000 | 23,902,000 | 16,862,000 | 15,327,000 | 15,723,000 | 19,705,000 | 15,495,000 | 13,726,000 | 13,831,000 | 19,141,912 | 15,199,362 | 17,304,456 | 12,687,333 | 21,715,752 | 13,287,766 | 12,696,887 | 12,627,766 | 17,960,721 | 10,504,086 | 10,819,446 | 10,336,869 | 16,209,931 | 0 | 0 | 0 | 0 | 365,838 |
---|
> Total Current Liabilities | 360,030 | 0 | 0 | 0 | 0 | 16,083,499 | 10,195,619 | 10,644,703 | 10,340,406 | 17,753,486 | 12,409,965 | 12,464,236 | 13,019,289 | 21,626,632 | 12,564,745 | 16,178,752 | 14,045,841 | 18,001,327 | 12,757,000 | 12,679,000 | 14,471,000 | 18,852,000 | 14,906,000 | 14,630,000 | 16,066,000 | 23,066,000 | 20,303,000 | 23,429,000 | 33,511,000 | 46,336,000 | 40,610,000 | 42,708,000 | 40,398,000 | 50,240,000 | 40,394,000 | 35,794,000 | 39,856,000 | 44,617,000 | 29,090,000 | 27,292,000 | 29,656,000 | 32,930,000 | 28,700,000 | 32,435,000 | 33,394,000 | 50,741,000 | 46,659,000 | 50,792,000 | 47,899,000 |
| 47,899,000 | 50,792,000 | 46,659,000 | 50,741,000 | 33,394,000 | 32,435,000 | 28,700,000 | 32,930,000 | 29,656,000 | 27,292,000 | 29,090,000 | 44,617,000 | 39,856,000 | 35,794,000 | 40,394,000 | 50,240,000 | 40,398,000 | 42,708,000 | 40,610,000 | 46,336,000 | 33,511,000 | 23,429,000 | 20,303,000 | 23,066,000 | 16,066,000 | 14,630,000 | 14,906,000 | 18,852,000 | 14,471,000 | 12,679,000 | 12,757,000 | 18,001,327 | 14,045,841 | 16,178,752 | 12,564,745 | 21,626,632 | 13,019,289 | 12,464,236 | 12,409,965 | 17,753,486 | 10,340,406 | 10,644,703 | 10,195,619 | 16,083,499 | 0 | 0 | 0 | 0 | 360,030 |
---|
Short-term Debt | 1,193 | 0 | 0 | 0 | 0 | 26,105 | 28,891 | 23,599 | 53,495 | 635 | 315,805 | 1,780 | 372 | 1,061 | 439 | 993,892 | 774,748 | 1,338,365 | 1,360,000 | 2,959,000 | 1,785,000 | 1,772,000 | 2,480,000 | 698,000 | 686,000 | 704,000 | 765,000 | 1,428,000 | 1,436,000 | 1,432,000 | 379,000 | 396,000 | 322,000 | 340,000 | 1,711,000 | 2,880,000 | 856,000 | 1,994,000 | 1,531,000 | 995,000 | 1,292,000 | 394,000 | 428,000 | 340,000 | 335,000 | 4,222,000 | 4,083,000 | 4,047,000 | 4,083,000 |
| 4,083,000 | 4,047,000 | 4,083,000 | 4,222,000 | 335,000 | 340,000 | 428,000 | 394,000 | 1,292,000 | 995,000 | 1,531,000 | 1,994,000 | 856,000 | 2,880,000 | 1,711,000 | 340,000 | 322,000 | 396,000 | 379,000 | 1,432,000 | 1,436,000 | 1,428,000 | 765,000 | 704,000 | 686,000 | 698,000 | 2,480,000 | 1,772,000 | 1,785,000 | 2,959,000 | 1,360,000 | 1,338,365 | 774,748 | 993,892 | 439 | 1,061 | 372 | 1,780 | 315,805 | 635 | 53,495 | 23,599 | 28,891 | 26,105 | 0 | 0 | 0 | 0 | 1,193 |
---|
Short Long Term Debt | 1,193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,314,000 | 2,495,000 | 502,000 | 1,640,000 | 1,179,000 | 638,000 | 991,000 | 86,000 | 82,000 | 77,000 | 72,000 | 3,922,000 | 3,781,000 | 3,745,000 | 3,855,000 |
| 3,855,000 | 3,745,000 | 3,781,000 | 3,922,000 | 72,000 | 77,000 | 82,000 | 86,000 | 991,000 | 638,000 | 1,179,000 | 1,640,000 | 502,000 | 2,495,000 | 1,314,000 | 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 | 1,193 |
---|
Accounts payable | 358,487 | 0 | 0 | 0 | 0 | 92,014 | 8,994,197 | 9,670,359 | 9,262,675 | 351,102 | 11,122,414 | 11,383,718 | 11,704,234 | 491,591 | 11,027,405 | 13,761,315 | 11,940,916 | 352,857 | 11,025,000 | 11,163,000 | 12,448,000 | 338,000 | 12,475,000 | 13,030,000 | 14,290,000 | 1,005,000 | 16,530,000 | 432,000 | 20,577,000 | 6,571,000 | 22,017,000 | 6,771,000 | 6,522,000 | 27,295,000 | 24,225,000 | 12,470,000 | 27,185,000 | 29,528,000 | 17,202,000 | 5,442,000 | 19,060,000 | 23,365,000 | 16,814,000 | 6,330,000 | 20,780,000 | 33,048,000 | 28,469,000 | 42,870,000 | 29,382,000 |
| 29,382,000 | 42,870,000 | 28,469,000 | 33,048,000 | 20,780,000 | 6,330,000 | 16,814,000 | 23,365,000 | 19,060,000 | 5,442,000 | 17,202,000 | 29,528,000 | 27,185,000 | 12,470,000 | 24,225,000 | 27,295,000 | 6,522,000 | 6,771,000 | 22,017,000 | 6,571,000 | 20,577,000 | 432,000 | 16,530,000 | 1,005,000 | 14,290,000 | 13,030,000 | 12,475,000 | 338,000 | 12,448,000 | 11,163,000 | 11,025,000 | 352,857 | 11,940,916 | 13,761,315 | 11,027,405 | 491,591 | 11,704,234 | 11,383,718 | 11,122,414 | 351,102 | 9,262,675 | 9,670,359 | 8,994,197 | 92,014 | 0 | 0 | 0 | 0 | 358,487 |
---|
Other Current Liabilities | 351 | 0 | 0 | 0 | 0 | 6,049,901 | 1,150,978 | 926,421 | 999,324 | 5,000,091 | 940,739 | 1,051,768 | 1,286,804 | 5,838,541 | 1,512,868 | 1,402,814 | 1,319,308 | 8,447,552 | 1,732,000 | 1,516,000 | 2,023,000 | 10,504,000 | 2,431,000 | 1,600,000 | 1,776,000 | 13,621,000 | 3,773,000 | 20,330,000 | 12,934,000 | 34,874,000 | 18,214,000 | 33,467,000 | 31,192,000 | 16,359,000 | 10,608,000 | 29,712,000 | 11,815,000 | 4,151,000 | 10,357,000 | 22,301,000 | 9,120,000 | 8,993,000 | 11,458,000 | 29,123,000 | 12,279,000 | 8,768,000 | 14,107,000 | 88,000 | 14,434,000 |
| 14,434,000 | 88,000 | 14,107,000 | 8,768,000 | 12,279,000 | 29,123,000 | 11,458,000 | 8,993,000 | 9,120,000 | 22,301,000 | 10,357,000 | 4,151,000 | 11,815,000 | 29,712,000 | 10,608,000 | 16,359,000 | 31,192,000 | 33,467,000 | 18,214,000 | 34,874,000 | 12,934,000 | 20,330,000 | 3,773,000 | 13,621,000 | 1,776,000 | 1,600,000 | 2,431,000 | 10,504,000 | 2,023,000 | 1,516,000 | 1,732,000 | 8,447,552 | 1,319,308 | 1,402,814 | 1,512,868 | 5,838,541 | 1,286,804 | 1,051,768 | 940,739 | 5,000,091 | 999,324 | 926,421 | 1,150,978 | 6,049,901 | 0 | 0 | 0 | 0 | 351 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 126,432 | 141,250 | 174,743 | 163,680 | 207,235 | 217,801 | 232,651 | 268,477 | 89,120 | 122,588 | 1,125,704 | 1,153,521 | 1,140,585 | 1,074,000 | 1,047,000 | 1,024,000 | 853,000 | 817,000 | 697,000 | 796,000 | 836,000 | 709,000 | 926,000 | 898,000 | 981,000 | 1,643,000 | 1,583,000 | 2,118,000 | 3,800,000 | 3,797,000 | 3,838,000 | 3,302,000 | 6,926,000 | 6,954,000 | 7,084,000 | 7,534,000 | 7,155,000 | 6,939,000 | 7,484,000 | 7,109,000 | 3,290,000 | 2,944,000 | 2,976,000 | 2,721,000 |
| 2,721,000 | 2,976,000 | 2,944,000 | 3,290,000 | 7,109,000 | 7,484,000 | 6,939,000 | 7,155,000 | 7,534,000 | 7,084,000 | 6,954,000 | 6,926,000 | 3,302,000 | 3,838,000 | 3,797,000 | 3,800,000 | 2,118,000 | 1,583,000 | 1,643,000 | 981,000 | 898,000 | 926,000 | 709,000 | 836,000 | 796,000 | 697,000 | 817,000 | 853,000 | 1,024,000 | 1,047,000 | 1,074,000 | 1,140,585 | 1,153,521 | 1,125,704 | 122,588 | 89,120 | 268,477 | 232,651 | 217,801 | 207,235 | 163,680 | 174,743 | 141,250 | 126,432 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | -1,193 | 0 | 0 | 0 | 0 | -26,105 | -28,891 | -23,599 | -53,495 | -635 | -315,805 | -1,780 | -372 | -1,061 | -439 | -993,892 | -774,748 | -1,338,365 | -1,360,000 | -2,959,000 | -1,785,000 | -1,772,000 | -2,480,000 | -698,000 | -686,000 | -704,000 | -765,000 | -1,428,000 | -1,436,000 | -1,432,000 | 620,000 | 547,000 | 1,016,000 | 1,017,000 | -172,000 | -1,390,000 | 270,000 | -878,000 | -424,000 | 99,000 | -645,000 | 248,000 | 292,000 | 217,000 | 66,000 | -3,789,000 | -3,673,000 | -3,661,000 | -3,536,000 |
| -3,536,000 | -3,661,000 | -3,673,000 | -3,789,000 | 66,000 | 217,000 | 292,000 | 248,000 | -645,000 | 99,000 | -424,000 | -878,000 | 270,000 | -1,390,000 | -172,000 | 1,017,000 | 1,016,000 | 547,000 | 620,000 | -1,432,000 | -1,436,000 | -1,428,000 | -765,000 | -704,000 | -686,000 | -698,000 | -2,480,000 | -1,772,000 | -1,785,000 | -2,959,000 | -1,360,000 | -1,338,365 | -774,748 | -993,892 | -439 | -1,061 | -372 | -1,780 | -315,805 | -635 | -53,495 | -23,599 | -28,891 | -26,105 | 0 | 0 | 0 | 0 | -1,193 |
---|
Other Liabilities | 1,099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 898,000 | 981,000 | 1,023,000 | 1,036,000 | 1,102,000 | 1,238,000 | 1,230,000 | 1,282,000 | 1,372,000 | 1,241,000 | 1,270,000 | 1,411,000 | 2,246,000 | 2,173,000 | 2,067,000 | 2,932,000 | 3,028,000 | 3,157,000 | 0 | 2,892,000 | 0 |
| 0 | 2,892,000 | 0 | 3,157,000 | 3,028,000 | 2,932,000 | 2,067,000 | 2,173,000 | 2,246,000 | 1,411,000 | 1,270,000 | 1,241,000 | 1,372,000 | 1,282,000 | 1,230,000 | 1,238,000 | 1,102,000 | 1,036,000 | 1,023,000 | 981,000 | 898,000 | 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 | 1,099 |
---|
> Total Stockholder Equity | 75,575 | 0 | 0 | 0 | 0 | 2,548,154 | 2,693,812 | 2,717,783 | 2,737,866 | 2,798,626 | 3,592,852 | 6,013,868 | 7,230,124 | 8,573,755 | 9,938,997 | 18,921,391 | 20,987,429 | 22,422,849 | 20,714,000 | 20,711,000 | 20,913,000 | 19,948,000 | 19,993,000 | 20,435,000 | 20,582,000 | 21,120,000 | 21,808,000 | 23,189,000 | 24,498,000 | 25,646,000 | 27,001,000 | 27,660,000 | 27,885,000 | 27,367,000 | 28,137,000 | 29,281,000 | 30,939,000 | 31,676,000 | 32,217,000 | 33,787,000 | 41,175,000 | 43,685,000 | 44,993,000 | 48,776,000 | 52,936,000 | 56,983,000 | 60,977,000 | 65,401,000 | 67,153,000 |
| 67,153,000 | 65,401,000 | 60,977,000 | 56,983,000 | 52,936,000 | 48,776,000 | 44,993,000 | 43,685,000 | 41,175,000 | 33,787,000 | 32,217,000 | 31,676,000 | 30,939,000 | 29,281,000 | 28,137,000 | 27,367,000 | 27,885,000 | 27,660,000 | 27,001,000 | 25,646,000 | 24,498,000 | 23,189,000 | 21,808,000 | 21,120,000 | 20,582,000 | 20,435,000 | 19,993,000 | 19,948,000 | 20,913,000 | 20,711,000 | 20,714,000 | 22,422,849 | 20,987,429 | 18,921,391 | 9,938,997 | 8,573,755 | 7,230,124 | 6,013,868 | 3,592,852 | 2,798,626 | 2,737,866 | 2,717,783 | 2,693,812 | 2,548,154 | 0 | 0 | 0 | 0 | 75,575 |
---|
Common Stock | 29 | 0 | 0 | 0 | 0 | 904 | 904 | 904 | 906 | 907 | 909 | 955 | 962 | 963 | 965 | 1,135 | 1,137 | 1,137 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,137 | 1,137 | 1,135 | 965 | 963 | 962 | 955 | 909 | 907 | 906 | 904 | 904 | 904 | 0 | 0 | 0 | 0 | 29 |
---|
Retained Earnings | 13,844 | 0 | 0 | 0 | 0 | 569,317 | 638,651 | 619,217 | 613,302 | 573,604 | 1,277,939 | 899,712 | 1,579,528 | 2,683,805 | 3,991,941 | 3,929,532 | 5,909,202 | 7,176,540 | 5,652,000 | 5,714,000 | 5,806,000 | 4,808,000 | 4,942,000 | 5,250,000 | 5,269,000 | 5,715,000 | 6,335,000 | 7,367,000 | 8,209,000 | 9,091,000 | 10,523,000 | 11,070,000 | 11,113,000 | 10,557,000 | 11,132,000 | 12,305,000 | 13,812,000 | 14,602,000 | 15,133,000 | 16,730,000 | 24,131,000 | 26,822,000 | 28,996,000 | 31,621,000 | 36,084,000 | 39,941,000 | 44,282,000 | 48,935,000 | 51,799,000 |
| 51,799,000 | 48,935,000 | 44,282,000 | 39,941,000 | 36,084,000 | 31,621,000 | 28,996,000 | 26,822,000 | 24,131,000 | 16,730,000 | 15,133,000 | 14,602,000 | 13,812,000 | 12,305,000 | 11,132,000 | 10,557,000 | 11,113,000 | 11,070,000 | 10,523,000 | 9,091,000 | 8,209,000 | 7,367,000 | 6,335,000 | 5,715,000 | 5,269,000 | 5,250,000 | 4,942,000 | 4,808,000 | 5,806,000 | 5,714,000 | 5,652,000 | 7,176,540 | 5,909,202 | 3,929,532 | 3,991,941 | 2,683,805 | 1,579,528 | 899,712 | 1,277,939 | 573,604 | 613,302 | 619,217 | 638,651 | 569,317 | 0 | 0 | 0 | 0 | 13,844 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 245 | 0 | 0 | 0 | 0 | 1,876,104 | 1,876,104 | 1,876,104 | 1,903,804 | 1,876,104 | 1,876,104 | 4,522,490 | 4,920,407 | 4,920,407 | 4,920,407 | 13,944,371 | 13,944,371 | 13,944,371 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 |
| 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,000 | 13,944,371 | 13,944,371 | 13,944,371 | 4,920,407 | 4,920,407 | 4,920,407 | 4,522,490 | 1,876,104 | 1,876,104 | 1,903,804 | 1,876,104 | 1,876,104 | 1,876,104 | 0 | 0 | 0 | 0 | 245 |
---|