> Total Assets | 42,105,000 | 43,908,000 | 48,980,000 | 49,549,000 | 49,450,000 | 50,121,000 | 50,333,000 | 48,397,000 | 51,167,000 | 51,164,000 | 50,303,000 | 51,231,000 | 54,473,000 | 59,124,000 | 58,885,000 | 59,562,000 | 61,390,000 | 62,611,000 | 63,882,000 | 65,901,000 | 73,071,000 | 79,197,000 | 82,404,000 | 85,435,000 | 85,808,000 | 90,478,000 | 93,338,000 | 103,227,000 | 105,399,000 | 100,048,000 | 94,648,000 | 91,575,000 | 88,572,000 | 91,876,000 | 88,079,000 | 89,999,000 | 91,166,000 | 93,472,000 | 96,270,000 | 98,739,000 | 101,723,000 | 102,750,000 | 102,377,000 | 104,052,000 | 102,670,000 | 98,211,000 | 91,113,000 | 93,882,000 | 92,918,000 | 101,972,000 | 104,651,000 | 106,319,000 | 111,043,000 | 104,762,000 | 105,070,000 | 101,242,000 | 102,124,000 | 100,600,000 | 101,903,000 | 103,500,000 | 107,022,000 | 103,220,000 | 101,381,000 | 106,804,000 | 107,057,000 | 113,959,000 | 115,418,000 | 118,351,000 | 128,627,000 | 119,219,000 | 125,052,000 | 120,423,000 | 124,317,000 | 118,192,000 | 119,705,000 | 119,128,000 | 124,556,000 | 120,506,000 | 133,848,000 | 155,517,000 | 166,401,000 | 182,190,000 | 176,248,000 | 176,682,000 | 180,559,000 | 186,316,000 | 181,242,000 | 174,210,000 | 180,470,000 | 183,974,000 | 180,318,000 |
| 180,318,000 | 183,974,000 | 180,470,000 | 174,210,000 | 181,242,000 | 186,316,000 | 180,559,000 | 176,682,000 | 176,248,000 | 182,190,000 | 166,401,000 | 155,517,000 | 133,848,000 | 120,506,000 | 124,556,000 | 119,128,000 | 119,705,000 | 118,192,000 | 124,317,000 | 120,423,000 | 125,052,000 | 119,219,000 | 128,627,000 | 118,351,000 | 115,418,000 | 113,959,000 | 107,057,000 | 106,804,000 | 101,381,000 | 103,220,000 | 107,022,000 | 103,500,000 | 101,903,000 | 100,600,000 | 102,124,000 | 101,242,000 | 105,070,000 | 104,762,000 | 111,043,000 | 106,319,000 | 104,651,000 | 101,972,000 | 92,918,000 | 93,882,000 | 91,113,000 | 98,211,000 | 102,670,000 | 104,052,000 | 102,377,000 | 102,750,000 | 101,723,000 | 98,739,000 | 96,270,000 | 93,472,000 | 91,166,000 | 89,999,000 | 88,079,000 | 91,876,000 | 88,572,000 | 91,575,000 | 94,648,000 | 100,048,000 | 105,399,000 | 103,227,000 | 93,338,000 | 90,478,000 | 85,808,000 | 85,435,000 | 82,404,000 | 79,197,000 | 73,071,000 | 65,901,000 | 63,882,000 | 62,611,000 | 61,390,000 | 59,562,000 | 58,885,000 | 59,124,000 | 54,473,000 | 51,231,000 | 50,303,000 | 51,164,000 | 51,167,000 | 48,397,000 | 50,333,000 | 50,121,000 | 49,450,000 | 49,549,000 | 48,980,000 | 43,908,000 | 42,105,000 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,221,000 | 43,094,000 | 45,557,000 | 44,071,000 | 45,531,000 | 47,849,000 | 49,360,000 | 52,604,000 | 54,395,000 | 58,196,000 | 58,708,000 | 58,946,000 | 60,848,000 | 60,476,000 | 53,868,000 | 46,984,000 | 48,530,000 | 47,539,000 | 50,533,000 | 52,111,000 | 52,108,000 | 55,238,000 | 50,147,000 | 48,894,000 | 48,784,000 | 47,771,000 | 45,603,000 | 47,640,000 | 49,515,000 | 53,105,000 | 49,231,000 | 48,966,000 | 58,265,000 | 53,559,000 | 64,482,000 | 62,418,000 | 65,075,000 | 70,540,000 | 60,103,000 | 64,003,000 | 64,973,000 | 66,588,000 | 63,432,000 | 66,085,000 | 63,973,000 | 68,082,000 | 64,084,000 | 61,965,000 | 70,374,000 | 88,981,000 | 92,959,000 | 79,990,000 | 74,993,000 | 77,477,000 | 78,443,000 | 74,415,000 | 72,116,000 | 73,611,000 | 76,467,000 | 73,341,000 |
| 73,341,000 | 76,467,000 | 73,611,000 | 72,116,000 | 74,415,000 | 78,443,000 | 77,477,000 | 74,993,000 | 79,990,000 | 92,959,000 | 88,981,000 | 70,374,000 | 61,965,000 | 64,084,000 | 68,082,000 | 63,973,000 | 66,085,000 | 63,432,000 | 66,588,000 | 64,973,000 | 64,003,000 | 60,103,000 | 70,540,000 | 65,075,000 | 62,418,000 | 64,482,000 | 53,559,000 | 58,265,000 | 48,966,000 | 49,231,000 | 53,105,000 | 49,515,000 | 47,640,000 | 45,603,000 | 47,771,000 | 48,784,000 | 48,894,000 | 50,147,000 | 55,238,000 | 52,108,000 | 52,111,000 | 50,533,000 | 47,539,000 | 48,530,000 | 46,984,000 | 53,868,000 | 60,476,000 | 60,848,000 | 58,946,000 | 58,708,000 | 58,196,000 | 54,395,000 | 52,604,000 | 49,360,000 | 47,849,000 | 45,531,000 | 44,071,000 | 45,557,000 | 43,094,000 | 45,221,000 | 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 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,506,000 | 4,718,000 | 4,330,000 | 4,642,000 | 4,783,000 | 4,680,000 | 2,815,000 | 3,508,000 | 5,592,000 | 6,854,000 | 6,411,000 | 9,247,000 | 13,829,000 | 13,708,000 | 6,770,000 | 3,023,000 | 5,076,000 | 2,328,000 | 2,490,000 | 4,988,000 | 6,327,000 | 7,318,000 | 2,936,000 | 5,890,000 | 6,376,000 | 7,170,000 | 4,134,000 | 7,927,000 | 8,818,000 | 10,798,000 | 7,451,000 | 8,559,000 | 12,724,000 | 10,798,000 | 10,802,000 | 13,703,000 | 18,089,000 | 19,845,000 | 8,168,000 | 12,541,000 | 16,953,000 | 17,469,000 | 18,952,000 | 23,443,000 | 23,752,000 | 23,137,000 | 17,251,000 | 10,406,000 | 13,585,000 | 13,804,000 | 7,772,000 | 14,933,000 | 10,489,000 | 9,214,000 | 6,280,000 | 4,998,000 | 4,363,000 | 3,577,000 | 5,375,000 | 4,035,000 |
| 4,035,000 | 5,375,000 | 3,577,000 | 4,363,000 | 4,998,000 | 6,280,000 | 9,214,000 | 10,489,000 | 14,933,000 | 7,772,000 | 13,804,000 | 13,585,000 | 10,406,000 | 17,251,000 | 23,137,000 | 23,752,000 | 23,443,000 | 18,952,000 | 17,469,000 | 16,953,000 | 12,541,000 | 8,168,000 | 19,845,000 | 18,089,000 | 13,703,000 | 10,802,000 | 10,798,000 | 12,724,000 | 8,559,000 | 7,451,000 | 10,798,000 | 8,818,000 | 7,927,000 | 4,134,000 | 7,170,000 | 6,376,000 | 5,890,000 | 2,936,000 | 7,318,000 | 6,327,000 | 4,988,000 | 2,490,000 | 2,328,000 | 5,076,000 | 3,023,000 | 6,770,000 | 13,708,000 | 13,829,000 | 9,247,000 | 6,411,000 | 6,854,000 | 5,592,000 | 3,508,000 | 2,815,000 | 4,680,000 | 4,783,000 | 4,642,000 | 4,330,000 | 4,718,000 | 7,506,000 | 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 |
---|
Net Receivables | 11,314,000 | 10,477,000 | 12,385,000 | 11,178,000 | 12,728,000 | 11,233,000 | 12,343,000 | 10,945,000 | 13,421,000 | 13,058,000 | 12,785,000 | 12,037,000 | 14,328,000 | 16,292,000 | 15,261,000 | 14,078,000 | 16,678,000 | 17,382,000 | 17,010,000 | 16,633,000 | 19,825,000 | 20,823,000 | 20,898,000 | 20,171,000 | 22,974,000 | 24,135,000 | 24,462,000 | 21,919,000 | 23,377,000 | 20,813,000 | 18,882,000 | 16,343,000 | 18,975,000 | 19,993,000 | 18,864,000 | 19,328,000 | 20,619,000 | 21,869,000 | 22,909,000 | 19,839,000 | 23,981,000 | 24,428,000 | 22,976,000 | 15,099,000 | 22,088,000 | 22,067,000 | 19,925,000 | 13,983,000 | 21,366,000 | 22,282,000 | 22,151,000 | 15,140,000 | 23,349,000 | 22,976,000 | 19,931,000 | 12,238,000 | 19,058,000 | 19,616,000 | 18,424,000 | 19,109,000 | 20,182,000 | 20,479,000 | 19,337,000 | 19,630,000 | 21,591,000 | 22,937,000 | 22,153,000 | 15,398,000 | 23,580,000 | 23,873,000 | 23,359,000 | 14,955,000 | 22,532,000 | 19,548,000 | 18,964,000 | 18,750,000 | 21,165,000 | 21,968,000 | 23,414,000 | 17,623,000 | 25,252,000 | 28,364,000 | 29,709,000 | 29,484,000 | 31,307,000 | 33,097,000 | 31,499,000 | 18,847,000 | 33,822,000 | 35,380,000 | 34,107,000 |
| 34,107,000 | 35,380,000 | 33,822,000 | 18,847,000 | 31,499,000 | 33,097,000 | 31,307,000 | 29,484,000 | 29,709,000 | 28,364,000 | 25,252,000 | 17,623,000 | 23,414,000 | 21,968,000 | 21,165,000 | 18,750,000 | 18,964,000 | 19,548,000 | 22,532,000 | 14,955,000 | 23,359,000 | 23,873,000 | 23,580,000 | 15,398,000 | 22,153,000 | 22,937,000 | 21,591,000 | 19,630,000 | 19,337,000 | 20,479,000 | 20,182,000 | 19,109,000 | 18,424,000 | 19,616,000 | 19,058,000 | 12,238,000 | 19,931,000 | 22,976,000 | 23,349,000 | 15,140,000 | 22,151,000 | 22,282,000 | 21,366,000 | 13,983,000 | 19,925,000 | 22,067,000 | 22,088,000 | 15,099,000 | 22,976,000 | 24,428,000 | 23,981,000 | 19,839,000 | 22,909,000 | 21,869,000 | 20,619,000 | 19,328,000 | 18,864,000 | 19,993,000 | 18,975,000 | 16,343,000 | 18,882,000 | 20,813,000 | 23,377,000 | 21,919,000 | 24,462,000 | 24,135,000 | 22,974,000 | 20,171,000 | 20,898,000 | 20,823,000 | 19,825,000 | 16,633,000 | 17,010,000 | 17,382,000 | 16,678,000 | 14,078,000 | 15,261,000 | 16,292,000 | 14,328,000 | 12,037,000 | 12,785,000 | 13,058,000 | 13,421,000 | 10,945,000 | 12,343,000 | 11,233,000 | 12,728,000 | 11,178,000 | 12,385,000 | 10,477,000 | 11,314,000 |
---|
Other Current Assets | 0 | 512,000 | 0 | 655,000 | 0 | 842,000 | 0 | 981,000 | 0 | 0 | 0 | 1,495,000 | 0 | 0 | 0 | 1,653,000 | 0 | 0 | 0 | 1,204,000 | 0 | 0 | 0 | 1,858,000 | 0 | 0 | 0 | 4,749,000 | 0 | 0 | 0 | 17,873,000 | 18,975,000 | 19,993,000 | 18,864,000 | 19,328,000 | 20,619,000 | 21,869,000 | 22,909,000 | 22,726,000 | 23,981,000 | 24,428,000 | 22,976,000 | 21,511,000 | 22,088,000 | 22,067,000 | 19,925,000 | 6,153,000 | 21,366,000 | 22,282,000 | 22,151,000 | 6,585,000 | 23,349,000 | 22,976,000 | 19,931,000 | 8,648,000 | 19,058,000 | 19,616,000 | 18,424,000 | 6,419,000 | 20,182,000 | 20,479,000 | 19,337,000 | 10,782,000 | 20,636,000 | 4,839,000 | 742,000 | 6,856,000 | 635,000 | 494,000 | 378,000 | 8,822,000 | 195,000 | 152,000 | 135,000 | 18,748,000 | 206,000 | 203,000 | 373,000 | 26,878,000 | 21,793,000 | 24,051,000 | 112,000 | 1,000 | 0 | 0 | 0 | 14,606,000 | 190,000 | 210,000 | 34,429,000 |
| 34,429,000 | 210,000 | 190,000 | 14,606,000 | 0 | 0 | 0 | 1,000 | 112,000 | 24,051,000 | 21,793,000 | 26,878,000 | 373,000 | 203,000 | 206,000 | 18,748,000 | 135,000 | 152,000 | 195,000 | 8,822,000 | 378,000 | 494,000 | 635,000 | 6,856,000 | 742,000 | 4,839,000 | 20,636,000 | 10,782,000 | 19,337,000 | 20,479,000 | 20,182,000 | 6,419,000 | 18,424,000 | 19,616,000 | 19,058,000 | 8,648,000 | 19,931,000 | 22,976,000 | 23,349,000 | 6,585,000 | 22,151,000 | 22,282,000 | 21,366,000 | 6,153,000 | 19,925,000 | 22,067,000 | 22,088,000 | 21,511,000 | 22,976,000 | 24,428,000 | 23,981,000 | 22,726,000 | 22,909,000 | 21,869,000 | 20,619,000 | 19,328,000 | 18,864,000 | 19,993,000 | 18,975,000 | 17,873,000 | 0 | 0 | 0 | 4,749,000 | 0 | 0 | 0 | 1,858,000 | 0 | 0 | 0 | 1,204,000 | 0 | 0 | 0 | 1,653,000 | 0 | 0 | 0 | 1,495,000 | 0 | 0 | 0 | 981,000 | 0 | 842,000 | 0 | 655,000 | 0 | 512,000 | 0 |
---|
> Long-term 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 | 46,354,000 | 45,478,000 | 46,319,000 | 44,008,000 | 74,173,000 | 43,317,000 | 44,112,000 | 43,666,000 | 44,344,000 | 43,527,000 | 44,042,000 | 43,431,000 | 43,205,000 | 42,194,000 | 44,343,000 | 44,129,000 | 45,353,000 | 45,379,000 | 51,439,000 | 52,540,000 | 54,214,000 | 55,805,000 | 54,615,000 | 56,176,000 | 52,458,000 | 54,353,000 | 54,997,000 | 54,263,000 | 53,987,000 | 53,917,000 | 53,989,000 | 52,415,000 | 48,540,000 | 53,498,000 | 49,506,000 | 53,027,000 | 53,275,000 | 58,087,000 | 59,115,000 | 61,051,000 | 55,452,000 | 57,727,000 | 54,762,000 | 53,619,000 | 55,154,000 | 56,472,000 | 56,421,000 | 71,884,000 | 85,137,000 | 77,419,000 | 89,230,000 | 96,258,000 | 101,685,000 | 103,081,000 | 107,873,000 | 106,827,000 | 102,093,000 | 106,860,000 | 107,507,000 | 106,977,000 |
| 106,977,000 | 107,507,000 | 106,860,000 | 102,093,000 | 106,827,000 | 107,873,000 | 103,081,000 | 101,685,000 | 96,258,000 | 89,230,000 | 77,419,000 | 85,137,000 | 71,884,000 | 56,421,000 | 56,472,000 | 55,154,000 | 53,619,000 | 54,762,000 | 57,727,000 | 55,452,000 | 61,051,000 | 59,115,000 | 58,087,000 | 53,275,000 | 53,027,000 | 49,506,000 | 53,498,000 | 48,540,000 | 52,415,000 | 53,989,000 | 53,917,000 | 53,987,000 | 54,263,000 | 54,997,000 | 54,353,000 | 52,458,000 | 56,176,000 | 54,615,000 | 55,805,000 | 54,214,000 | 52,540,000 | 51,439,000 | 45,379,000 | 45,353,000 | 44,129,000 | 44,343,000 | 42,194,000 | 43,205,000 | 43,431,000 | 44,042,000 | 43,527,000 | 44,344,000 | 43,666,000 | 44,112,000 | 43,317,000 | 74,173,000 | 44,008,000 | 46,319,000 | 45,478,000 | 46,354,000 | 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 |
---|
Property Plant Equipment | 18,251,000 | 13,925,000 | 0 | 15,157,000 | 0 | 15,257,000 | 0 | 14,992,000 | 0 | 0 | 0 | 15,089,000 | 15,266,000 | 16,014,000 | 16,285,000 | 16,687,000 | 16,783,000 | 16,845,000 | 17,338,000 | 17,677,000 | 18,711,000 | 19,233,000 | 19,662,000 | 20,895,000 | 21,057,000 | 22,142,000 | 23,794,000 | 26,123,000 | 27,215,000 | 27,620,000 | 26,713,000 | 26,519,000 | 25,713,000 | 26,017,000 | 24,749,000 | 54,957,000 | 24,574,000 | 25,122,000 | 25,411,000 | 25,702,000 | 25,404,000 | 25,834,000 | 25,398,000 | 25,517,000 | 25,174,000 | 25,057,000 | 24,779,000 | 25,255,000 | 25,102,000 | 26,007,000 | 26,586,000 | 27,609,000 | 27,858,000 | 27,294,000 | 26,902,000 | 26,331,000 | 25,952,000 | 26,175,000 | 26,378,000 | 26,709,000 | 26,417,000 | 25,071,000 | 24,542,000 | 24,400,000 | 26,417,000 | 24,888,000 | 24,663,000 | 25,362,000 | 28,953,000 | 29,079,000 | 29,507,000 | 28,817,000 | 29,422,000 | 28,131,000 | 27,551,000 | 26,869,000 | 27,289,000 | 27,332,000 | 28,690,000 | 29,916,000 | 23,298,000 | 24,111,000 | 25,729,000 | 26,619,000 | 26,789,000 | 28,144,000 | 28,305,000 | 27,618,000 | 28,549,000 | 28,823,000 | 29,293,000 |
| 29,293,000 | 28,823,000 | 28,549,000 | 27,618,000 | 28,305,000 | 28,144,000 | 26,789,000 | 26,619,000 | 25,729,000 | 24,111,000 | 23,298,000 | 29,916,000 | 28,690,000 | 27,332,000 | 27,289,000 | 26,869,000 | 27,551,000 | 28,131,000 | 29,422,000 | 28,817,000 | 29,507,000 | 29,079,000 | 28,953,000 | 25,362,000 | 24,663,000 | 24,888,000 | 26,417,000 | 24,400,000 | 24,542,000 | 25,071,000 | 26,417,000 | 26,709,000 | 26,378,000 | 26,175,000 | 25,952,000 | 26,331,000 | 26,902,000 | 27,294,000 | 27,858,000 | 27,609,000 | 26,586,000 | 26,007,000 | 25,102,000 | 25,255,000 | 24,779,000 | 25,057,000 | 25,174,000 | 25,517,000 | 25,398,000 | 25,834,000 | 25,404,000 | 25,702,000 | 25,411,000 | 25,122,000 | 24,574,000 | 54,957,000 | 24,749,000 | 26,017,000 | 25,713,000 | 26,519,000 | 26,713,000 | 27,620,000 | 27,215,000 | 26,123,000 | 23,794,000 | 22,142,000 | 21,057,000 | 20,895,000 | 19,662,000 | 19,233,000 | 18,711,000 | 17,677,000 | 17,338,000 | 16,845,000 | 16,783,000 | 16,687,000 | 16,285,000 | 16,014,000 | 15,266,000 | 15,089,000 | 0 | 0 | 0 | 14,992,000 | 0 | 15,257,000 | 0 | 15,157,000 | 0 | 13,925,000 | 18,251,000 |
---|
Goodwill | 0 | 4,449,000 | 0 | 4,744,000 | 0 | 5,633,000 | 0 | 4,349,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,921,000 | 0 | 0 | 0 | 5,156,000 | 0 | 0 | 0 | 8,933,000 | 0 | 0 | 0 | 9,831,000 | 0 | 0 | 0 | 11,135,000 | 0 | 0 | 0 | 10,334,000 | 0 | 0 | 0 | 9,034,000 | 0 | 0 | 0 | 8,685,000 | 0 | 0 | 0 | 8,979,000 | 0 | 0 | 0 | 12,743,000 | 0 | 0 | 0 | 12,657,000 | 0 | 0 | 0 | 13,333,000 | 0 | 0 | 0 | 11,911,000 | 1,418,000 | 0 | 0 | 15,605,000 | 0 | 0 | 0 | 14,380,000 | 0 | 0 | 0 | 14,913,000 | 0 | 0 | 0 | 34,278,000 | 0 | 0 | 0 | 47,572,000 | 0 | 0 | 0 | 46,656,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 46,656,000 | 0 | 0 | 0 | 47,572,000 | 0 | 0 | 0 | 34,278,000 | 0 | 0 | 0 | 14,913,000 | 0 | 0 | 0 | 14,380,000 | 0 | 0 | 0 | 15,605,000 | 0 | 0 | 1,418,000 | 11,911,000 | 0 | 0 | 0 | 13,333,000 | 0 | 0 | 0 | 12,657,000 | 0 | 0 | 0 | 12,743,000 | 0 | 0 | 0 | 8,979,000 | 0 | 0 | 0 | 8,685,000 | 0 | 0 | 0 | 9,034,000 | 0 | 0 | 0 | 10,334,000 | 0 | 0 | 0 | 11,135,000 | 0 | 0 | 0 | 9,831,000 | 0 | 0 | 0 | 8,933,000 | 0 | 0 | 0 | 5,156,000 | 0 | 0 | 0 | 4,921,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,349,000 | 0 | 5,633,000 | 0 | 4,744,000 | 0 | 4,449,000 | 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 | 328,000 | 7,961,000 | 7,764,000 | 7,263,000 | 352,000 | 6,629,000 | 6,423,000 | 6,275,000 | 219,000 | 5,891,000 | 6,097,000 | 7,177,000 | 375,000 | 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 | 375,000 | 7,177,000 | 6,097,000 | 5,891,000 | 219,000 | 6,275,000 | 6,423,000 | 6,629,000 | 352,000 | 7,263,000 | 7,764,000 | 7,961,000 | 328,000 | 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 |
---|
Intangible Assets | 0 | 4,520,000 | 0 | 4,811,000 | 0 | 5,688,000 | 0 | 4,405,000 | 0 | 0 | 0 | 4,188,000 | 5,297,000 | 5,604,000 | 5,653,000 | 5,874,000 | 5,774,000 | 6,190,000 | 6,375,000 | 5,757,000 | 7,507,000 | 9,589,000 | 11,117,000 | 10,650,000 | 11,011,000 | 11,256,000 | 11,937,000 | 11,521,000 | 12,952,000 | 15,093,000 | 13,882,000 | 3,002,000 | 13,721,000 | 14,062,000 | 13,138,000 | 2,859,000 | 12,757,000 | 12,928,000 | 12,084,000 | 2,773,000 | 11,619,000 | 11,750,000 | 11,340,000 | 2,738,000 | 11,213,000 | 11,673,000 | 11,484,000 | 2,969,000 | 11,987,000 | 17,045,000 | 17,455,000 | 5,583,000 | 19,166,000 | 18,777,000 | 18,826,000 | 5,656,000 | 18,177,000 | 18,663,000 | 18,804,000 | 5,909,000 | 19,108,000 | 18,621,000 | 18,102,000 | 5,465,000 | 17,690,000 | 18,195,000 | 22,089,000 | 6,644,000 | 23,243,000 | 23,939,000 | 24,367,000 | 5,693,000 | 20,791,000 | 19,289,000 | 18,945,000 | 6,088,000 | 21,556,000 | 21,136,000 | 34,749,000 | 13,526,000 | 46,743,000 | 56,517,000 | 61,001,000 | 18,562,000 | 66,625,000 | 69,367,000 | 68,330,000 | 64,495,000 | 67,142,000 | 67,412,000 | 0 |
| 0 | 67,412,000 | 67,142,000 | 64,495,000 | 68,330,000 | 69,367,000 | 66,625,000 | 18,562,000 | 61,001,000 | 56,517,000 | 46,743,000 | 13,526,000 | 34,749,000 | 21,136,000 | 21,556,000 | 6,088,000 | 18,945,000 | 19,289,000 | 20,791,000 | 5,693,000 | 24,367,000 | 23,939,000 | 23,243,000 | 6,644,000 | 22,089,000 | 18,195,000 | 17,690,000 | 5,465,000 | 18,102,000 | 18,621,000 | 19,108,000 | 5,909,000 | 18,804,000 | 18,663,000 | 18,177,000 | 5,656,000 | 18,826,000 | 18,777,000 | 19,166,000 | 5,583,000 | 17,455,000 | 17,045,000 | 11,987,000 | 2,969,000 | 11,484,000 | 11,673,000 | 11,213,000 | 2,738,000 | 11,340,000 | 11,750,000 | 11,619,000 | 2,773,000 | 12,084,000 | 12,928,000 | 12,757,000 | 2,859,000 | 13,138,000 | 14,062,000 | 13,721,000 | 3,002,000 | 13,882,000 | 15,093,000 | 12,952,000 | 11,521,000 | 11,937,000 | 11,256,000 | 11,011,000 | 10,650,000 | 11,117,000 | 9,589,000 | 7,507,000 | 5,757,000 | 6,375,000 | 6,190,000 | 5,774,000 | 5,874,000 | 5,653,000 | 5,604,000 | 5,297,000 | 4,188,000 | 0 | 0 | 0 | 4,405,000 | 0 | 5,688,000 | 0 | 4,811,000 | 0 | 4,520,000 | 0 |
---|
Other Assets | 0 | 4,893,000 | 0 | 7,348,000 | 0 | 7,765,000 | 0 | 7,360,000 | 22,975,000 | 22,842,000 | 22,482,000 | 2,816,000 | 8,143,000 | 8,717,000 | 8,994,000 | 9,145,000 | 9,134,000 | 9,571,000 | 9,846,000 | 9,904,000 | 11,445,000 | 13,474,000 | 14,889,000 | 15,204,000 | 14,661,000 | 15,251,000 | 16,025,000 | 16,824,000 | 17,941,000 | 20,597,000 | 19,474,000 | 19,835,000 | 19,765,000 | 20,302,000 | 19,259,000 | -29,705,000 | 18,743,000 | 18,990,000 | 18,255,000 | 18,642,000 | 18,123,000 | 18,208,000 | 18,033,000 | -1,000 | 17,020,000 | 19,286,000 | 19,350,000 | -1,000 | 20,277,000 | 25,432,000 | 25,954,000 | -3,000 | 27,947,000 | 27,321,000 | 26,992,000 | 26,127,000 | 26,178,000 | 26,668,000 | 27,424,000 | -2,000 | 27,069,000 | 26,385,000 | 25,365,000 | -1,000 | 24,319,000 | -29,000 | -27,000 | 1,000 | 0 | 1,000 | -2,000 | -2,000 | 2,000 | -2,000 | 1,000 | 1,000 | 2,000 | 1,000 | -1,000 | 6,000 | 1,000 | 1,000 | 9,528,000 | 4,000 | 1,000 | 10,362,000 | 10,192,000 | 1,000 | -1,000 | 0 | 0 |
| 0 | 0 | -1,000 | 1,000 | 10,192,000 | 10,362,000 | 1,000 | 4,000 | 9,528,000 | 1,000 | 1,000 | 6,000 | -1,000 | 1,000 | 2,000 | 1,000 | 1,000 | -2,000 | 2,000 | -2,000 | -2,000 | 1,000 | 0 | 1,000 | -27,000 | -29,000 | 24,319,000 | -1,000 | 25,365,000 | 26,385,000 | 27,069,000 | -2,000 | 27,424,000 | 26,668,000 | 26,178,000 | 26,127,000 | 26,992,000 | 27,321,000 | 27,947,000 | -3,000 | 25,954,000 | 25,432,000 | 20,277,000 | -1,000 | 19,350,000 | 19,286,000 | 17,020,000 | -1,000 | 18,033,000 | 18,208,000 | 18,123,000 | 18,642,000 | 18,255,000 | 18,990,000 | 18,743,000 | -29,705,000 | 19,259,000 | 20,302,000 | 19,765,000 | 19,835,000 | 19,474,000 | 20,597,000 | 17,941,000 | 16,824,000 | 16,025,000 | 15,251,000 | 14,661,000 | 15,204,000 | 14,889,000 | 13,474,000 | 11,445,000 | 9,904,000 | 9,846,000 | 9,571,000 | 9,134,000 | 9,145,000 | 8,994,000 | 8,717,000 | 8,143,000 | 2,816,000 | 22,482,000 | 22,842,000 | 22,975,000 | 7,360,000 | 0 | 7,765,000 | 0 | 7,348,000 | 0 | 4,893,000 | 0 |
---|
> Total Liabilities | 22,021,000 | 20,505,000 | 24,695,000 | 24,610,000 | 27,644,000 | 25,952,000 | 28,725,000 | 26,111,000 | 26,996,000 | 28,313,000 | 27,305,000 | 28,416,000 | 29,129,000 | 38,071,000 | 36,506,000 | 35,055,000 | 35,214,000 | 38,723,000 | 38,080,000 | 38,703,000 | 42,716,000 | 54,091,000 | 55,500,000 | 55,612,000 | 54,858,000 | 62,174,000 | 61,215,000 | 66,502,000 | 68,082,000 | 68,343,000 | 65,176,000 | 61,618,000 | 58,198,000 | 60,332,000 | 56,651,000 | 56,186,000 | 56,200,000 | 60,743,000 | 62,440,000 | 64,848,000 | 65,763,000 | 68,072,000 | 67,071,000 | 67,820,000 | 69,271,000 | 66,779,000 | 58,496,000 | 60,272,000 | 58,092,000 | 69,023,000 | 70,161,000 | 69,647,000 | 73,844,000 | 70,893,000 | 69,982,000 | 67,182,000 | 66,681,000 | 65,211,000 | 66,622,000 | 64,210,000 | 65,080,000 | 63,636,000 | 60,786,000 | 58,033,000 | 65,152,000 | 59,652,000 | 58,690,000 | 59,833,000 | 65,040,000 | 58,203,000 | 61,935,000 | 58,565,000 | 59,738,000 | 53,951,000 | 53,756,000 | 54,046,000 | 52,192,000 | 52,799,000 | 62,423,000 | 78,185,000 | 82,555,000 | 109,398,000 | 96,498,000 | 95,412,000 | 94,565,000 | 99,379,000 | 91,837,000 | 86,513,000 | 86,896,000 | 94,944,000 | 90,628,000 |
| 90,628,000 | 94,944,000 | 86,896,000 | 86,513,000 | 91,837,000 | 99,379,000 | 94,565,000 | 95,412,000 | 96,498,000 | 109,398,000 | 82,555,000 | 78,185,000 | 62,423,000 | 52,799,000 | 52,192,000 | 54,046,000 | 53,756,000 | 53,951,000 | 59,738,000 | 58,565,000 | 61,935,000 | 58,203,000 | 65,040,000 | 59,833,000 | 58,690,000 | 59,652,000 | 65,152,000 | 58,033,000 | 60,786,000 | 63,636,000 | 65,080,000 | 64,210,000 | 66,622,000 | 65,211,000 | 66,681,000 | 67,182,000 | 69,982,000 | 70,893,000 | 73,844,000 | 69,647,000 | 70,161,000 | 69,023,000 | 58,092,000 | 60,272,000 | 58,496,000 | 66,779,000 | 69,271,000 | 67,820,000 | 67,071,000 | 68,072,000 | 65,763,000 | 64,848,000 | 62,440,000 | 60,743,000 | 56,200,000 | 56,186,000 | 56,651,000 | 60,332,000 | 58,198,000 | 61,618,000 | 65,176,000 | 68,343,000 | 68,082,000 | 66,502,000 | 61,215,000 | 62,174,000 | 54,858,000 | 55,612,000 | 55,500,000 | 54,091,000 | 42,716,000 | 38,703,000 | 38,080,000 | 38,723,000 | 35,214,000 | 35,055,000 | 36,506,000 | 38,071,000 | 29,129,000 | 28,416,000 | 27,305,000 | 28,313,000 | 26,996,000 | 26,111,000 | 28,725,000 | 25,952,000 | 27,644,000 | 24,610,000 | 24,695,000 | 20,505,000 | 22,021,000 |
---|
> Total Current Liabilities | 0 | 12,432,000 | 13,226,000 | 15,854,000 | 12,827,000 | 15,132,000 | 12,408,000 | 12,567,000 | 13,527,000 | 13,261,000 | 13,338,000 | 15,120,000 | 0 | 0 | 0 | 20,313,000 | 0 | 0 | 0 | 24,146,000 | 0 | 31,761,000 | 29,810,000 | 28,759,000 | 27,625,000 | 35,272,000 | 33,516,000 | 35,269,000 | 31,948,000 | 30,479,000 | 28,860,000 | 24,304,000 | 21,986,000 | 24,539,000 | 22,459,000 | 24,633,000 | 25,042,000 | 28,822,000 | 30,112,000 | 31,236,000 | 31,057,000 | 31,992,000 | 28,780,000 | 26,799,000 | 30,801,000 | 33,732,000 | 27,707,000 | 28,632,000 | 26,297,000 | 27,260,000 | 25,552,000 | 24,637,000 | 27,200,000 | 27,186,000 | 24,732,000 | 27,310,000 | 24,900,000 | 22,690,000 | 23,865,000 | 26,156,000 | 26,017,000 | 24,238,000 | 23,049,000 | 25,107,000 | 26,084,000 | 25,761,000 | 25,485,000 | 26,751,000 | 32,531,000 | 29,039,000 | 30,326,000 | 29,391,000 | 30,713,000 | 27,501,000 | 27,103,000 | 27,947,000 | 28,700,000 | 29,869,000 | 37,014,000 | 42,285,000 | 46,344,000 | 65,467,000 | 44,495,000 | 43,226,000 | 42,668,000 | 48,390,000 | 41,681,000 | 43,878,000 | 45,537,000 | 48,375,000 | 45,076,000 |
| 45,076,000 | 48,375,000 | 45,537,000 | 43,878,000 | 41,681,000 | 48,390,000 | 42,668,000 | 43,226,000 | 44,495,000 | 65,467,000 | 46,344,000 | 42,285,000 | 37,014,000 | 29,869,000 | 28,700,000 | 27,947,000 | 27,103,000 | 27,501,000 | 30,713,000 | 29,391,000 | 30,326,000 | 29,039,000 | 32,531,000 | 26,751,000 | 25,485,000 | 25,761,000 | 26,084,000 | 25,107,000 | 23,049,000 | 24,238,000 | 26,017,000 | 26,156,000 | 23,865,000 | 22,690,000 | 24,900,000 | 27,310,000 | 24,732,000 | 27,186,000 | 27,200,000 | 24,637,000 | 25,552,000 | 27,260,000 | 26,297,000 | 28,632,000 | 27,707,000 | 33,732,000 | 30,801,000 | 26,799,000 | 28,780,000 | 31,992,000 | 31,057,000 | 31,236,000 | 30,112,000 | 28,822,000 | 25,042,000 | 24,633,000 | 22,459,000 | 24,539,000 | 21,986,000 | 24,304,000 | 28,860,000 | 30,479,000 | 31,948,000 | 35,269,000 | 33,516,000 | 35,272,000 | 27,625,000 | 28,759,000 | 29,810,000 | 31,761,000 | 0 | 24,146,000 | 0 | 0 | 0 | 20,313,000 | 0 | 0 | 0 | 15,120,000 | 13,338,000 | 13,261,000 | 13,527,000 | 12,567,000 | 12,408,000 | 15,132,000 | 12,827,000 | 15,854,000 | 13,226,000 | 12,432,000 | 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 | 21,986,000 | 24,539,000 | 22,459,000 | 3,109,000 | 25,042,000 | 28,822,000 | 30,112,000 | 4,095,000 | 31,057,000 | 31,992,000 | 28,780,000 | 2,675,000 | 7,219,000 | 5,555,000 | 7,093,000 | 7,069,000 | 4,774,000 | 5,411,000 | 3,596,000 | 2,679,000 | 2,908,000 | 3,930,000 | 3,867,000 | 5,190,000 | 5,037,000 | 3,892,000 | 4,959,000 | 4,680,000 | 4,502,000 | 3,553,000 | 2,584,000 | 986,000 | 4,502,000 | 2,580,000 | 2,308,000 | 2,348,000 | 5,330,000 | 3,123,000 | 3,058,000 | 3,026,000 | 3,802,000 | 3,755,000 | 3,711,000 | 4,351,000 | 3,183,000 | 3,163,000 | 8,619,000 | 10,704,000 | 9,780,000 | 10,517,000 | 12,224,000 | 9,693,000 | 42,668,000 | 13,278,000 | 8,400,000 | 12,240,000 | 12,245,000 | 15,336,000 | 11,497,000 |
| 11,497,000 | 15,336,000 | 12,245,000 | 12,240,000 | 8,400,000 | 13,278,000 | 42,668,000 | 9,693,000 | 12,224,000 | 10,517,000 | 9,780,000 | 10,704,000 | 8,619,000 | 3,163,000 | 3,183,000 | 4,351,000 | 3,711,000 | 3,755,000 | 3,802,000 | 3,026,000 | 3,058,000 | 3,123,000 | 5,330,000 | 2,348,000 | 2,308,000 | 2,580,000 | 4,502,000 | 986,000 | 2,584,000 | 3,553,000 | 4,502,000 | 4,680,000 | 4,959,000 | 3,892,000 | 5,037,000 | 5,190,000 | 3,867,000 | 3,930,000 | 2,908,000 | 2,679,000 | 3,596,000 | 5,411,000 | 4,774,000 | 7,069,000 | 7,093,000 | 5,555,000 | 7,219,000 | 2,675,000 | 28,780,000 | 31,992,000 | 31,057,000 | 4,095,000 | 30,112,000 | 28,822,000 | 25,042,000 | 3,109,000 | 22,459,000 | 24,539,000 | 21,986,000 | 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 |
---|
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 | 31,418,000 | 37,539,000 | 36,189,000 | 2,584,000 | 986,000 | 1,006,000 | 2,580,000 | 2,308,000 | 2,375,000 | 5,330,000 | 3,123,000 | 3,058,000 | 2,167,000 | 0 | 0 | 0 | 3,556,000 | 0 | 0 | 0 | 9,762,000 | 0 | 0 | 0 | 8,634,000 | 42,668,000 | 0 | 0 | 11,126,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 11,126,000 | 0 | 0 | 42,668,000 | 8,634,000 | 0 | 0 | 0 | 9,762,000 | 0 | 0 | 0 | 3,556,000 | 0 | 0 | 0 | 2,167,000 | 3,058,000 | 3,123,000 | 5,330,000 | 2,375,000 | 2,308,000 | 2,580,000 | 1,006,000 | 986,000 | 2,584,000 | 36,189,000 | 37,539,000 | 31,418,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 2,829,000 | 0 | 2,945,000 | 0 | 2,732,000 | 0 | 3,062,000 | 0 | 0 | 0 | 3,791,000 | 0 | 0 | 0 | 4,723,000 | 0 | 0 | 0 | 5,921,000 | 0 | 0 | 0 | 6,777,000 | 0 | 0 | 0 | 7,000,000 | 0 | 0 | 0 | 4,730,000 | 0 | 0 | 0 | 6,889,000 | 0 | 0 | 0 | 8,133,000 | 0 | 0 | 0 | 6,585,000 | 0 | 0 | 0 | 6,683,000 | 0 | 0 | 0 | 6,770,000 | 0 | 0 | 0 | 5,956,000 | 0 | 0 | 0 | 1,039,000 | 0 | 0 | 0 | 7,380,000 | 0 | 0 | 0 | 7,793,000 | 0 | 0 | 0 | 7,598,000 | 0 | 0 | 0 | 6,974,000 | 0 | 26,537,000 | 28,228,000 | 11,907,000 | 28,983,000 | 31,333,000 | 32,165,000 | 11,625,000 | 34,400,000 | 35,112,000 | 33,281,000 | 9,488,000 | 33,264,000 | 33,039,000 | 33,579,000 |
| 33,579,000 | 33,039,000 | 33,264,000 | 9,488,000 | 33,281,000 | 35,112,000 | 34,400,000 | 11,625,000 | 32,165,000 | 31,333,000 | 28,983,000 | 11,907,000 | 28,228,000 | 26,537,000 | 0 | 6,974,000 | 0 | 0 | 0 | 7,598,000 | 0 | 0 | 0 | 7,793,000 | 0 | 0 | 0 | 7,380,000 | 0 | 0 | 0 | 1,039,000 | 0 | 0 | 0 | 5,956,000 | 0 | 0 | 0 | 6,770,000 | 0 | 0 | 0 | 6,683,000 | 0 | 0 | 0 | 6,585,000 | 0 | 0 | 0 | 8,133,000 | 0 | 0 | 0 | 6,889,000 | 0 | 0 | 0 | 4,730,000 | 0 | 0 | 0 | 7,000,000 | 0 | 0 | 0 | 6,777,000 | 0 | 0 | 0 | 5,921,000 | 0 | 0 | 0 | 4,723,000 | 0 | 0 | 0 | 3,791,000 | 0 | 0 | 0 | 3,062,000 | 0 | 2,732,000 | 0 | 2,945,000 | 0 | 2,829,000 | 0 |
---|
Other Current Liabilities | 0 | 4,918,000 | 0 | 4,985,000 | 0 | 5,661,000 | 0 | 5,064,000 | 13,527,000 | 13,261,000 | 13,338,000 | 6,148,000 | 0 | 0 | 0 | 8,367,000 | 0 | 0 | 0 | 10,040,000 | 0 | 18,896,000 | 19,428,000 | 11,488,000 | 18,993,000 | 20,816,000 | 21,103,000 | 13,685,000 | 19,535,000 | 17,344,000 | 16,969,000 | 18,806,000 | 17,386,000 | 19,614,000 | 19,843,000 | 13,427,000 | 21,485,000 | 22,240,000 | 24,222,000 | 17,503,000 | 25,712,000 | 25,262,000 | 24,744,000 | 16,287,000 | 23,582,000 | 28,177,000 | 20,614,000 | 13,843,000 | 21,523,000 | 21,849,000 | 21,956,000 | 13,994,000 | 24,292,000 | 23,256,000 | 23,151,000 | 15,293,000 | 21,630,000 | 20,481,000 | 18,906,000 | 19,489,000 | 21,515,000 | 20,685,000 | 20,465,000 | 15,626,000 | 21,582,000 | 23,181,000 | 23,177,000 | 271,000 | 27,201,000 | 25,916,000 | 27,268,000 | 15,023,000 | 26,911,000 | 23,746,000 | 23,392,000 | 11,782,000 | 25,517,000 | 169,000 | 167,000 | 2,498,000 | 7,581,000 | 54,950,000 | 106,000 | 21,908,000 | -34,400,000 | 35,112,000 | 33,281,000 | 19,126,000 | 28,000 | 33,073,000 | 45,104,000 |
| 45,104,000 | 33,073,000 | 28,000 | 19,126,000 | 33,281,000 | 35,112,000 | -34,400,000 | 21,908,000 | 106,000 | 54,950,000 | 7,581,000 | 2,498,000 | 167,000 | 169,000 | 25,517,000 | 11,782,000 | 23,392,000 | 23,746,000 | 26,911,000 | 15,023,000 | 27,268,000 | 25,916,000 | 27,201,000 | 271,000 | 23,177,000 | 23,181,000 | 21,582,000 | 15,626,000 | 20,465,000 | 20,685,000 | 21,515,000 | 19,489,000 | 18,906,000 | 20,481,000 | 21,630,000 | 15,293,000 | 23,151,000 | 23,256,000 | 24,292,000 | 13,994,000 | 21,956,000 | 21,849,000 | 21,523,000 | 13,843,000 | 20,614,000 | 28,177,000 | 23,582,000 | 16,287,000 | 24,744,000 | 25,262,000 | 25,712,000 | 17,503,000 | 24,222,000 | 22,240,000 | 21,485,000 | 13,427,000 | 19,843,000 | 19,614,000 | 17,386,000 | 18,806,000 | 16,969,000 | 17,344,000 | 19,535,000 | 13,685,000 | 21,103,000 | 20,816,000 | 18,993,000 | 11,488,000 | 19,428,000 | 18,896,000 | 0 | 10,040,000 | 0 | 0 | 0 | 8,367,000 | 0 | 0 | 0 | 6,148,000 | 13,338,000 | 13,261,000 | 13,527,000 | 5,064,000 | 0 | 5,661,000 | 0 | 4,985,000 | 0 | 4,918,000 | 0 |
---|
> Long-term 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 | 37,314,000 | 36,212,000 | 35,793,000 | 34,192,000 | 31,553,000 | 31,158,000 | 31,921,000 | 32,328,000 | 33,612,000 | 34,706,000 | 36,080,000 | 38,291,000 | 41,021,000 | 38,470,000 | 33,047,000 | 30,789,000 | 31,640,000 | 31,795,000 | 41,763,000 | 44,609,000 | 45,010,000 | 46,644,000 | 43,707,000 | 45,250,000 | 39,872,000 | 41,781,000 | 42,521,000 | 42,757,000 | 38,054,000 | 39,063,000 | 39,398,000 | 37,737,000 | 32,926,000 | 39,068,000 | 33,891,000 | 33,205,000 | 33,082,000 | 32,509,000 | 29,164,000 | 31,609,000 | 29,174,000 | 29,025,000 | 26,450,000 | 26,653,000 | 26,099,000 | 23,492,000 | 22,930,000 | 25,409,000 | 35,900,000 | 36,211,000 | 43,931,000 | 52,003,000 | 52,186,000 | 51,897,000 | 50,989,000 | 50,156,000 | 42,635,000 | 41,359,000 | 46,569,000 | 45,552,000 |
| 45,552,000 | 46,569,000 | 41,359,000 | 42,635,000 | 50,156,000 | 50,989,000 | 51,897,000 | 52,186,000 | 52,003,000 | 43,931,000 | 36,211,000 | 35,900,000 | 25,409,000 | 22,930,000 | 23,492,000 | 26,099,000 | 26,653,000 | 26,450,000 | 29,025,000 | 29,174,000 | 31,609,000 | 29,164,000 | 32,509,000 | 33,082,000 | 33,205,000 | 33,891,000 | 39,068,000 | 32,926,000 | 37,737,000 | 39,398,000 | 39,063,000 | 38,054,000 | 42,757,000 | 42,521,000 | 41,781,000 | 39,872,000 | 45,250,000 | 43,707,000 | 46,644,000 | 45,010,000 | 44,609,000 | 41,763,000 | 31,795,000 | 31,640,000 | 30,789,000 | 33,047,000 | 38,470,000 | 41,021,000 | 38,291,000 | 36,080,000 | 34,706,000 | 33,612,000 | 32,328,000 | 31,921,000 | 31,158,000 | 31,553,000 | 34,192,000 | 35,793,000 | 36,212,000 | 37,314,000 | 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 |
---|
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 | 13,536,000 | 19,595,000 | 19,033,000 | 20,674,000 | 30,551,000 | 31,538,000 | 38,889,000 | 46,507,000 | 45,822,000 | 45,645,000 | 44,596,000 | 43,847,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 43,847,000 | 44,596,000 | 45,645,000 | 45,822,000 | 46,507,000 | 38,889,000 | 31,538,000 | 30,551,000 | 20,674,000 | 19,033,000 | 19,595,000 | 13,536,000 | 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 |
---|
Other Liabilities | 0 | 0 | 0 | 3,734,000 | 0 | 4,029,000 | 0 | 5,435,000 | 0 | 0 | 0 | 5,229,000 | 14,855,000 | 20,876,000 | 17,086,000 | 5,228,000 | 17,961,000 | 17,930,000 | 19,327,000 | 5,338,000 | 21,532,000 | 4,421,000 | 4,687,000 | 6,585,000 | 5,584,000 | 5,457,000 | 5,584,000 | 6,978,000 | 5,775,000 | 5,808,000 | 5,457,000 | 6,775,000 | 5,509,000 | 5,947,000 | 5,787,000 | 5,869,000 | 5,816,000 | 5,833,000 | 5,705,000 | 7,801,000 | 6,467,000 | 6,432,000 | 6,489,000 | 7,983,000 | 6,359,000 | 2,637,000 | 3,125,000 | 7,424,000 | 3,345,000 | 4,028,000 | 3,846,000 | 3,584,000 | 3,989,000 | 4,206,000 | 4,427,000 | 8,522,000 | 4,307,000 | 4,811,000 | 4,937,000 | 9,186,000 | 4,997,000 | 4,935,000 | 4,322,000 | 8,630,000 | 4,776,000 | 4,934,000 | 5,216,000 | 11,528,000 | 4,333,000 | 4,417,000 | 4,608,000 | 11,555,000 | 3,872,000 | 3,802,000 | 3,465,000 | 12,563,000 | 3,897,000 | 3,897,000 | 4,736,000 | 12,254,000 | 4,673,000 | 5,042,000 | 5,496,000 | 9,822,000 | 6,252,000 | 6,394,000 | 6,308,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 6,308,000 | 6,394,000 | 6,252,000 | 9,822,000 | 5,496,000 | 5,042,000 | 4,673,000 | 12,254,000 | 4,736,000 | 3,897,000 | 3,897,000 | 12,563,000 | 3,465,000 | 3,802,000 | 3,872,000 | 11,555,000 | 4,608,000 | 4,417,000 | 4,333,000 | 11,528,000 | 5,216,000 | 4,934,000 | 4,776,000 | 8,630,000 | 4,322,000 | 4,935,000 | 4,997,000 | 9,186,000 | 4,937,000 | 4,811,000 | 4,307,000 | 8,522,000 | 4,427,000 | 4,206,000 | 3,989,000 | 3,584,000 | 3,846,000 | 4,028,000 | 3,345,000 | 7,424,000 | 3,125,000 | 2,637,000 | 6,359,000 | 7,983,000 | 6,489,000 | 6,432,000 | 6,467,000 | 7,801,000 | 5,705,000 | 5,833,000 | 5,816,000 | 5,869,000 | 5,787,000 | 5,947,000 | 5,509,000 | 6,775,000 | 5,457,000 | 5,808,000 | 5,775,000 | 6,978,000 | 5,584,000 | 5,457,000 | 5,584,000 | 6,585,000 | 4,687,000 | 4,421,000 | 21,532,000 | 5,338,000 | 19,327,000 | 17,930,000 | 17,961,000 | 5,228,000 | 17,086,000 | 20,876,000 | 14,855,000 | 5,229,000 | 0 | 0 | 0 | 5,435,000 | 0 | 4,029,000 | 0 | 3,734,000 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,628,000 | 0 | 0 | 0 | 1,554,000 | 0 | 0 | 0 | 1,716,000 | 0 | 0 | 0 | 1,488,000 | 0 | 0 | 0 | 1,229,000 | 0 | 0 | 0 | 1,271,000 | 0 | 0 | 0 | 1,516,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,516,000 | 0 | 0 | 0 | 1,271,000 | 0 | 0 | 0 | 1,229,000 | 0 | 0 | 0 | 1,488,000 | 0 | 0 | 0 | 1,716,000 | 0 | 0 | 0 | 1,554,000 | 0 | 0 | 0 | 1,628,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 20,084,000 | 22,472,000 | 23,402,000 | 23,972,000 | 21,806,000 | 23,205,000 | 20,764,000 | 21,440,000 | 23,164,000 | 21,929,000 | 22,040,000 | 21,856,000 | 25,344,000 | 21,053,000 | 22,379,000 | 23,488,000 | 26,176,000 | 23,888,000 | 25,802,000 | 26,146,000 | 30,355,000 | 25,106,000 | 25,821,000 | 28,614,000 | 30,950,000 | 28,304,000 | 31,114,000 | 35,588,000 | 36,154,000 | 30,731,000 | 28,537,000 | 28,987,000 | 30,374,000 | 31,544,000 | 31,428,000 | 32,581,000 | 33,648,000 | 32,729,000 | 32,541,000 | 32,490,000 | 35,960,000 | 34,532,000 | 35,157,000 | 36,125,000 | 33,292,000 | 31,325,000 | 32,510,000 | 33,510,000 | 34,726,000 | 32,849,000 | 34,390,000 | 36,538,000 | 37,065,000 | 33,735,000 | 34,954,000 | 33,979,000 | 35,362,000 | 35,308,000 | 35,200,000 | 39,197,000 | 41,849,000 | 39,491,000 | 40,502,000 | 48,743,000 | 41,877,000 | 54,307,000 | 56,728,000 | 58,476,000 | 63,547,000 | 60,990,000 | 63,095,000 | 61,844,000 | 64,562,000 | 64,239,000 | 65,948,000 | 65,081,000 | 72,357,000 | 67,702,000 | 71,406,000 | 77,200,000 | 83,694,000 | 72,753,000 | 79,710,000 | 81,227,000 | 85,950,000 | 86,831,000 | 89,296,000 | 87,631,000 | 93,503,000 | 88,958,000 | 89,617,000 |
| 89,617,000 | 88,958,000 | 93,503,000 | 87,631,000 | 89,296,000 | 86,831,000 | 85,950,000 | 81,227,000 | 79,710,000 | 72,753,000 | 83,694,000 | 77,200,000 | 71,406,000 | 67,702,000 | 72,357,000 | 65,081,000 | 65,948,000 | 64,239,000 | 64,562,000 | 61,844,000 | 63,095,000 | 60,990,000 | 63,547,000 | 58,476,000 | 56,728,000 | 54,307,000 | 41,877,000 | 48,743,000 | 40,502,000 | 39,491,000 | 41,849,000 | 39,197,000 | 35,200,000 | 35,308,000 | 35,362,000 | 33,979,000 | 34,954,000 | 33,735,000 | 37,065,000 | 36,538,000 | 34,390,000 | 32,849,000 | 34,726,000 | 33,510,000 | 32,510,000 | 31,325,000 | 33,292,000 | 36,125,000 | 35,157,000 | 34,532,000 | 35,960,000 | 32,490,000 | 32,541,000 | 32,729,000 | 33,648,000 | 32,581,000 | 31,428,000 | 31,544,000 | 30,374,000 | 28,987,000 | 28,537,000 | 30,731,000 | 36,154,000 | 35,588,000 | 31,114,000 | 28,304,000 | 30,950,000 | 28,614,000 | 25,821,000 | 25,106,000 | 30,355,000 | 26,146,000 | 25,802,000 | 23,888,000 | 26,176,000 | 23,488,000 | 22,379,000 | 21,053,000 | 25,344,000 | 21,856,000 | 22,040,000 | 21,929,000 | 23,164,000 | 21,440,000 | 20,764,000 | 23,205,000 | 21,806,000 | 23,972,000 | 23,402,000 | 22,472,000 | 20,084,000 |
---|
Common Stock | 0 | 1,552,000 | 0 | 1,552,000 | 0 | 1,552,000 | 0 | 1,552,000 | 0 | 0 | 0 | 1,581,000 | 25,344,000 | 21,053,000 | 22,379,000 | 1,424,000 | 26,176,000 | 23,888,000 | 25,802,000 | 1,424,000 | 30,355,000 | 25,106,000 | 25,821,000 | 1,424,000 | 30,950,000 | 28,304,000 | 31,114,000 | 1,424,000 | 36,154,000 | 30,731,000 | 28,537,000 | 1,424,000 | 29,369,000 | 30,373,000 | 30,321,000 | 1,424,000 | 33,648,000 | 31,529,000 | 1,424,000 | 1,424,000 | 35,816,000 | 34,532,000 | 35,157,000 | 1,505,000 | 33,291,000 | 31,327,000 | 32,512,000 | 1,505,000 | 34,727,000 | 32,811,000 | 34,333,000 | 1,505,000 | 37,073,000 | 33,749,000 | 34,956,000 | 1,505,000 | 35,363,000 | 35,331,000 | 35,224,000 | 1,505,000 | 41,847,000 | 39,543,000 | 40,567,000 | 1,505,000 | 53,794,000 | 54,306,000 | 56,713,000 | 1,505,000 | 63,547,000 | 60,989,000 | 63,094,000 | 1,505,000 | 64,562,000 | 64,239,000 | 65,948,000 | 1,505,000 | 72,357,000 | 67,703,000 | 71,405,000 | 1,505,000 | 83,694,000 | 72,753,000 | 79,710,000 | 1,505,000 | 85,950,000 | 86,830,000 | 89,296,000 | 1,505,000 | 93,503,000 | 88,958,000 | 0 |
| 0 | 88,958,000 | 93,503,000 | 1,505,000 | 89,296,000 | 86,830,000 | 85,950,000 | 1,505,000 | 79,710,000 | 72,753,000 | 83,694,000 | 1,505,000 | 71,405,000 | 67,703,000 | 72,357,000 | 1,505,000 | 65,948,000 | 64,239,000 | 64,562,000 | 1,505,000 | 63,094,000 | 60,989,000 | 63,547,000 | 1,505,000 | 56,713,000 | 54,306,000 | 53,794,000 | 1,505,000 | 40,567,000 | 39,543,000 | 41,847,000 | 1,505,000 | 35,224,000 | 35,331,000 | 35,363,000 | 1,505,000 | 34,956,000 | 33,749,000 | 37,073,000 | 1,505,000 | 34,333,000 | 32,811,000 | 34,727,000 | 1,505,000 | 32,512,000 | 31,327,000 | 33,291,000 | 1,505,000 | 35,157,000 | 34,532,000 | 35,816,000 | 1,424,000 | 1,424,000 | 31,529,000 | 33,648,000 | 1,424,000 | 30,321,000 | 30,373,000 | 29,369,000 | 1,424,000 | 28,537,000 | 30,731,000 | 36,154,000 | 1,424,000 | 31,114,000 | 28,304,000 | 30,950,000 | 1,424,000 | 25,821,000 | 25,106,000 | 30,355,000 | 1,424,000 | 25,802,000 | 23,888,000 | 26,176,000 | 1,424,000 | 22,379,000 | 21,053,000 | 25,344,000 | 1,581,000 | 0 | 0 | 0 | 1,552,000 | 0 | 1,552,000 | 0 | 1,552,000 | 0 | 1,552,000 | 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 | 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 | 361,000 | 0 | 0 | 0 | 3,178,000 | 0 | 0 | 0 | 2,251,000 | 0 | 0 | 0 | 4,658,000 | 0 | 0 | 0 | 3,344,000 | 0 | 0 | 0 | 5,110,000 | 0 | 0 | 0 | 7,010,000 | 0 | 0 | 0 | 2,274,000 | 0 | 0 | 0 | 6,145,000 | 0 | 0 | 0 | 13,698,000 | 0 | 0 | 0 | 11,420,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 11,420,000 | 0 | 0 | 0 | 13,698,000 | 0 | 0 | 0 | 6,145,000 | 0 | 0 | 0 | 2,274,000 | 0 | 0 | 0 | 7,010,000 | 0 | 0 | 0 | 5,110,000 | 0 | 0 | 0 | 3,344,000 | 0 | 0 | 0 | 4,658,000 | 0 | 0 | 0 | 2,251,000 | 0 | 0 | 0 | 3,178,000 | 0 | 0 | 0 | 361,000 | 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 |
---|
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,496,000 | 30,374,000 | 31,544,000 | 31,428,000 | 3,632,000 | 33,648,000 | 32,729,000 | 32,541,000 | 2,906,000 | 35,960,000 | 34,532,000 | 35,157,000 | 8,059,000 | 33,291,000 | 31,327,000 | 32,512,000 | 7,678,000 | 34,727,000 | 32,811,000 | 34,333,000 | 7,678,000 | 37,073,000 | -14,000 | 34,956,000 | 7,678,000 | -1,000 | -23,000 | -24,000 | 7,678,000 | 41,847,000 | 39,543,000 | 40,567,000 | 7,704,000 | -11,917,000 | 1,000 | 15,000 | 8,034,000 | 63,547,000 | 1,000 | 1,000 | 7,678,000 | 64,562,000 | 64,239,000 | 65,948,000 | 7,678,000 | 72,357,000 | -1,000 | 1,000 | 13,823,000 | 83,694,000 | 72,753,000 | 79,710,000 | 7,678,000 | 85,994,000 | 1,000 | 89,297,000 | 7,678,000 | 0 | 0 | 89,617,000 |
| 89,617,000 | 0 | 0 | 7,678,000 | 89,297,000 | 1,000 | 85,994,000 | 7,678,000 | 79,710,000 | 72,753,000 | 83,694,000 | 13,823,000 | 1,000 | -1,000 | 72,357,000 | 7,678,000 | 65,948,000 | 64,239,000 | 64,562,000 | 7,678,000 | 1,000 | 1,000 | 63,547,000 | 8,034,000 | 15,000 | 1,000 | -11,917,000 | 7,704,000 | 40,567,000 | 39,543,000 | 41,847,000 | 7,678,000 | -24,000 | -23,000 | -1,000 | 7,678,000 | 34,956,000 | -14,000 | 37,073,000 | 7,678,000 | 34,333,000 | 32,811,000 | 34,727,000 | 7,678,000 | 32,512,000 | 31,327,000 | 33,291,000 | 8,059,000 | 35,157,000 | 34,532,000 | 35,960,000 | 2,906,000 | 32,541,000 | 32,729,000 | 33,648,000 | 3,632,000 | 31,428,000 | 31,544,000 | 30,374,000 | 5,496,000 | 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 |
---|