> Total Assets | 9,077,975 | 13,708,629 | 8,974,167 | 11,579,839 | 11,287,919 | 11,731,461 | 19,019,702 | 20,137,684 | 22,173,849 | 23,164,691 | 23,419,917 | 24,927,175 | 28,813,153 | 30,316,156 | 27,850,766 | 57,799,411 | 52,959,000 | 44,638,068 | 37,901,434 | 33,849,922 | 39,500,000 | 37,072,000 | 37,302,000 | 36,142,000 | 37,016,000 | 41,167,000 | 47,512,000 | 46,166,000 | 45,513,000 | 48,027,000 | 52,298,000 | 56,429,000 | 60,285,000 | 59,456,000 | 64,806,000 | 67,659,000 | 75,095,000 | 77,821,000 |
| 77,821,000 | 75,095,000 | 67,659,000 | 64,806,000 | 59,456,000 | 60,285,000 | 56,429,000 | 52,298,000 | 48,027,000 | 45,513,000 | 46,166,000 | 47,512,000 | 41,167,000 | 37,016,000 | 36,142,000 | 37,302,000 | 37,072,000 | 39,500,000 | 33,849,922 | 37,901,434 | 44,638,068 | 52,959,000 | 57,799,411 | 27,850,766 | 30,316,156 | 28,813,153 | 24,927,175 | 23,419,917 | 23,164,691 | 22,173,849 | 20,137,684 | 19,019,702 | 11,731,461 | 11,287,919 | 11,579,839 | 8,974,167 | 13,708,629 | 9,077,975 |
---|
> Total Current Assets | 5,889,323 | 7,632,689 | 5,354,530 | 7,236,254 | 6,382,890 | 6,615,986 | 10,362,864 | 10,903,137 | 11,773,690 | 12,512,826 | 12,707,308 | 13,901,799 | 19,670,344 | 20,142,387 | 18,256,817 | 20,233,254 | 14,829,000 | 16,223,361 | 13,377,817 | 12,055,167 | 11,142,000 | 9,501,000 | 9,928,000 | 11,175,000 | 10,811,000 | 12,484,000 | 14,291,000 | 12,147,000 | 12,122,000 | 12,347,000 | 12,686,000 | 13,884,000 | 16,983,000 | 15,481,000 | 16,430,000 | 16,157,000 | 17,401,000 | 19,157,000 |
| 19,157,000 | 17,401,000 | 16,157,000 | 16,430,000 | 15,481,000 | 16,983,000 | 13,884,000 | 12,686,000 | 12,347,000 | 12,122,000 | 12,147,000 | 14,291,000 | 12,484,000 | 10,811,000 | 11,175,000 | 9,928,000 | 9,501,000 | 11,142,000 | 12,055,167 | 13,377,817 | 16,223,361 | 14,829,000 | 20,233,254 | 18,256,817 | 20,142,387 | 19,670,344 | 13,901,799 | 12,707,308 | 12,512,826 | 11,773,690 | 10,903,137 | 10,362,864 | 6,615,986 | 6,382,890 | 7,236,254 | 5,354,530 | 7,632,689 | 5,889,323 |
---|
Cash And Cash Equivalents | 1,431,872 | 3,374,110 | 1,024,592 | 495,854 | 273,297 | 778,643 | 1,377,297 | 1,376,050 | 1,091,584 | 1,899,369 | 1,341,523 | 1,795,755 | 4,767,723 | 10,324,519 | 3,991,061 | 2,620,325 | 1,862,000 | 2,253,774 | 1,850,884 | 1,586,012 | 1,529,000 | 1,039,000 | 1,098,000 | 2,561,000 | 2,642,000 | 1,428,000 | 1,241,000 | 970,000 | 925,000 | 1,611,000 | 1,647,000 | 1,869,000 | 1,984,000 | 3,230,000 | 4,185,000 | 5,548,000 | 3,415,000 | 4,326,000 |
| 4,326,000 | 3,415,000 | 5,548,000 | 4,185,000 | 3,230,000 | 1,984,000 | 1,869,000 | 1,647,000 | 1,611,000 | 925,000 | 970,000 | 1,241,000 | 1,428,000 | 2,642,000 | 2,561,000 | 1,098,000 | 1,039,000 | 1,529,000 | 1,586,012 | 1,850,884 | 2,253,774 | 1,862,000 | 2,620,325 | 3,991,061 | 10,324,519 | 4,767,723 | 1,795,755 | 1,341,523 | 1,899,369 | 1,091,584 | 1,376,050 | 1,377,297 | 778,643 | 273,297 | 495,854 | 1,024,592 | 3,374,110 | 1,431,872 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,474,586 | 662,268 | 5,782,000 | 1,227,425 | 1,488,012 | 1,015,048 | 335,000 | 237,000 | 216,000 | 632,000 | 972,000 | 127,000 | 1,453,000 | 401,000 | 760,000 | 671,000 | 337,000 | 300,000 | 377,000 | 680,000 | 887,000 | 749,000 | 1,080,000 | 1,197,000 |
| 1,197,000 | 1,080,000 | 749,000 | 887,000 | 680,000 | 377,000 | 300,000 | 337,000 | 671,000 | 760,000 | 401,000 | 1,453,000 | 127,000 | 972,000 | 632,000 | 216,000 | 237,000 | 335,000 | 1,015,048 | 1,488,012 | 1,227,425 | 5,782,000 | 662,268 | 1,474,586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 2,136,722 | 2,094,610 | 2,247,267 | 2,740,599 | 3,269,626 | 3,215,789 | 4,932,420 | 4,899,344 | 5,653,651 | 5,836,655 | 5,714,401 | 6,255,737 | 6,249,903 | 5,097,543 | 7,674,444 | 9,844,586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,169,000 | 3,288,000 | 2,917,000 | 3,854,000 | 5,707,000 | 5,512,000 | 5,897,000 | 4,366,000 | 4,504,000 | 7,056,000 |
| 7,056,000 | 4,504,000 | 4,366,000 | 5,897,000 | 5,512,000 | 5,707,000 | 3,854,000 | 2,917,000 | 3,288,000 | 3,169,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,844,586 | 7,674,444 | 5,097,543 | 6,249,903 | 6,255,737 | 5,714,401 | 5,836,655 | 5,653,651 | 4,899,344 | 4,932,420 | 3,215,789 | 3,269,626 | 2,740,599 | 2,247,267 | 2,094,610 | 2,136,722 |
---|
Inventory | 2,320,616 | 2,163,969 | 2,082,748 | 2,519,773 | 2,701,296 | 2,621,554 | 4,053,146 | 4,175,073 | 4,567,982 | 4,776,802 | 5,191,783 | 5,338,335 | 4,656,904 | 4,720,326 | 5,116,727 | 5,435,498 | 0 | 4,503,736 | 4,167,863 | 3,755,529 | 4,107,000 | 3,796,000 | 3,894,000 | 3,889,000 | 3,578,000 | 4,309,000 | 4,601,000 | 4,436,000 | 3,937,000 | 4,168,000 | 4,335,000 | 4,278,000 | 3,962,000 | 4,301,000 | 4,164,000 | 4,462,000 | 4,683,000 | 5,931,000 |
| 5,931,000 | 4,683,000 | 4,462,000 | 4,164,000 | 4,301,000 | 3,962,000 | 4,278,000 | 4,335,000 | 4,168,000 | 3,937,000 | 4,436,000 | 4,601,000 | 4,309,000 | 3,578,000 | 3,889,000 | 3,894,000 | 3,796,000 | 4,107,000 | 3,755,529 | 4,167,863 | 4,503,736 | 0 | 5,435,498 | 5,116,727 | 4,720,326 | 4,656,904 | 5,338,335 | 5,191,783 | 4,776,802 | 4,567,982 | 4,175,073 | 4,053,146 | 2,621,554 | 2,701,296 | 2,519,773 | 2,082,748 | 2,163,969 | 2,320,616 |
---|
Other Current Assets | 113 | 0 | -77 | 1,480,028 | 138,671 | 0 | 0 | 452,670 | 460,473 | 0 | 459,601 | 511,971 | 3,995,814 | 0 | 0 | 1,670,577 | 7,185,000 | 8,238,426 | 5,871,058 | 5,698,578 | 5,171,000 | 4,429,000 | 4,720,000 | 4,093,000 | 3,619,000 | 6,620,000 | 6,996,000 | 6,340,000 | 6,500,000 | 5,897,000 | 6,367,000 | 7,437,000 | 10,660,000 | 7,270,000 | 7,194,000 | 5,398,000 | 8,223,000 | 0 |
| 0 | 8,223,000 | 5,398,000 | 7,194,000 | 7,270,000 | 10,660,000 | 7,437,000 | 6,367,000 | 5,897,000 | 6,500,000 | 6,340,000 | 6,996,000 | 6,620,000 | 3,619,000 | 4,093,000 | 4,720,000 | 4,429,000 | 5,171,000 | 5,698,578 | 5,871,058 | 8,238,426 | 7,185,000 | 1,670,577 | 0 | 0 | 3,995,814 | 511,971 | 459,601 | 0 | 460,473 | 452,670 | 0 | 0 | 138,671 | 1,480,028 | -77 | 0 | 113 |
---|
> Long-term Assets | 3,188,652 | 6,075,940 | 3,619,636 | 4,343,585 | 4,905,029 | 5,115,475 | 8,656,838 | 9,234,548 | 10,400,159 | 10,651,865 | 10,712,610 | 11,025,376 | 9,142,809 | 10,173,769 | 9,593,949 | 37,566,157 | 38,130,000 | 28,414,706 | 24,523,617 | 21,794,756 | 28,358,000 | 27,571,000 | 27,374,000 | 24,967,000 | 26,205,000 | 28,683,000 | 33,221,000 | 34,019,000 | 33,391,000 | 35,680,000 | 39,612,000 | 42,545,000 | 43,302,000 | 43,975,000 | 48,376,000 | 51,502,000 | 57,694,000 | 58,664,000 |
| 58,664,000 | 57,694,000 | 51,502,000 | 48,376,000 | 43,975,000 | 43,302,000 | 42,545,000 | 39,612,000 | 35,680,000 | 33,391,000 | 34,019,000 | 33,221,000 | 28,683,000 | 26,205,000 | 24,967,000 | 27,374,000 | 27,571,000 | 28,358,000 | 21,794,756 | 24,523,617 | 28,414,706 | 38,130,000 | 37,566,157 | 9,593,949 | 10,173,769 | 9,142,809 | 11,025,376 | 10,712,610 | 10,651,865 | 10,400,159 | 9,234,548 | 8,656,838 | 5,115,475 | 4,905,029 | 4,343,585 | 3,619,636 | 6,075,940 | 3,188,652 |
---|
Property Plant Equipment | 2,985,064 | 5,867,956 | 3,435,532 | 4,137,999 | 4,712,524 | 4,913,334 | 8,328,185 | 8,887,473 | 10,114,626 | 10,651,946 | 10,537,208 | 10,844,033 | 8,995,627 | 8,571,109 | 8,809,551 | 9,865,881 | 9,240,000 | 7,442,696 | 6,643,649 | 6,266,592 | 6,492,000 | 6,276,000 | 6,284,000 | 5,957,000 | 6,644,000 | 7,854,000 | 8,774,000 | 9,445,000 | 9,344,000 | 10,472,000 | 11,058,000 | 11,673,000 | 10,411,000 | 10,347,000 | 12,062,000 | 10,558,000 | 10,347,000 | 0 |
| 0 | 10,347,000 | 10,558,000 | 12,062,000 | 10,347,000 | 10,411,000 | 11,673,000 | 11,058,000 | 10,472,000 | 9,344,000 | 9,445,000 | 8,774,000 | 7,854,000 | 6,644,000 | 5,957,000 | 6,284,000 | 6,276,000 | 6,492,000 | 6,266,592 | 6,643,649 | 7,442,696 | 9,240,000 | 9,865,881 | 8,809,551 | 8,571,109 | 8,995,627 | 10,844,033 | 10,537,208 | 10,651,946 | 10,114,626 | 8,887,473 | 8,328,185 | 4,913,334 | 4,712,524 | 4,137,999 | 3,435,532 | 5,867,956 | 2,985,064 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,433,400 | 0 | 18,055,000 | 12,425,000 | 12,244,000 | 11,665,000 | 12,464,000 | 13,178,000 | 14,896,000 | 14,619,000 | 13,917,000 | 14,642,000 | 16,213,000 | 17,624,000 | 16,881,000 | 17,341,000 | 18,067,000 | 18,942,000 | 20,330,000 | 21,609,000 |
| 21,609,000 | 20,330,000 | 18,942,000 | 18,067,000 | 17,341,000 | 16,881,000 | 17,624,000 | 16,213,000 | 14,642,000 | 13,917,000 | 14,619,000 | 14,896,000 | 13,178,000 | 12,464,000 | 11,665,000 | 12,244,000 | 12,425,000 | 18,055,000 | 0 | 13,433,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 512,000 | 695,000 | 592,000 | 570,000 | 565,000 | 696,000 | 832,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 832,000 | 696,000 | 565,000 | 570,000 | 592,000 | 695,000 | 512,000 | 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 |
---|
Intangible Assets | 0 | 88,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 642,585 | 26,540,774 | 0 | 20,292,543 | 4,248,855 | 15,326,777 | -1 | 4,781,000 | 4,511,000 | 4,426,000 | 4,583,000 | 5,100,000 | 7,017,000 | 7,099,000 | 6,987,000 | 7,532,000 | 8,846,000 | 9,809,000 | 11,520,000 | 12,152,000 | 12,962,000 | 15,999,000 | 18,261,000 | 18,880,000 |
| 18,880,000 | 18,261,000 | 15,999,000 | 12,962,000 | 12,152,000 | 11,520,000 | 9,809,000 | 8,846,000 | 7,532,000 | 6,987,000 | 7,099,000 | 7,017,000 | 5,100,000 | 4,583,000 | 4,426,000 | 4,511,000 | 4,781,000 | -1 | 15,326,777 | 4,248,855 | 20,292,543 | 0 | 26,540,774 | 642,585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88,709 | 0 |
---|
Long-term Assets Other | 203,588 | 119,275 | 184,104 | 205,586 | 192,504 | 202,141 | 328,654 | 347,074 | 285,533 | -82 | 175,402 | 181,343 | 147,182 | 1,602,660 | 141,814 | 1,159,502 | 28,890,000 | 679,468 | 197,713 | -1,289,613 | 2,359,002 | 2,823,000 | 3,332,000 | 2,343,000 | 1,776,000 | 1,473,000 | 2,997,000 | 1,527,000 | 2,223,000 | 1,638,000 | 1,969,000 | 1,815,000 | 3,217,000 | 3,002,000 | 4,004,000 | 4,461,000 | 7,322,000 | 942,000 |
| 942,000 | 7,322,000 | 4,461,000 | 4,004,000 | 3,002,000 | 3,217,000 | 1,815,000 | 1,969,000 | 1,638,000 | 2,223,000 | 1,527,000 | 2,997,000 | 1,473,000 | 1,776,000 | 2,343,000 | 3,332,000 | 2,823,000 | 2,359,002 | -1,289,613 | 197,713 | 679,468 | 28,890,000 | 1,159,502 | 141,814 | 1,602,660 | 147,182 | 181,343 | 175,402 | -82 | 285,533 | 347,074 | 328,654 | 202,141 | 192,504 | 205,586 | 184,104 | 119,275 | 203,588 |
---|
> Total Liabilities | 6,374,829 | 10,965,202 | 6,520,599 | 8,719,023 | 9,396,405 | 9,692,904 | 13,550,708 | 13,788,555 | 15,254,211 | 15,991,008 | 16,186,252 | 17,378,494 | 17,248,074 | 25,188,855 | 19,521,514 | 48,987,623 | 45,100,000 | 38,135,953 | 31,552,370 | 27,958,072 | 30,735,001 | 25,400,000 | 24,483,000 | 25,770,000 | 24,480,000 | 26,089,000 | 32,591,000 | 30,450,000 | 30,698,000 | 33,764,000 | 36,216,000 | 39,448,000 | 45,898,000 | 47,164,000 | 50,920,000 | 50,004,000 | 55,349,000 | 56,120,000 |
| 56,120,000 | 55,349,000 | 50,004,000 | 50,920,000 | 47,164,000 | 45,898,000 | 39,448,000 | 36,216,000 | 33,764,000 | 30,698,000 | 30,450,000 | 32,591,000 | 26,089,000 | 24,480,000 | 25,770,000 | 24,483,000 | 25,400,000 | 30,735,001 | 27,958,072 | 31,552,370 | 38,135,953 | 45,100,000 | 48,987,623 | 19,521,514 | 25,188,855 | 17,248,074 | 17,378,494 | 16,186,252 | 15,991,008 | 15,254,211 | 13,788,555 | 13,550,708 | 9,692,904 | 9,396,405 | 8,719,023 | 6,520,599 | 10,965,202 | 6,374,829 |
---|
> Total Current Liabilities | 4,130,179 | 8,090,161 | 3,557,424 | 4,768,970 | 5,385,911 | 5,301,561 | 7,882,235 | 8,342,945 | 9,142,955 | 8,996,889 | 9,089,305 | 9,721,746 | 9,728,808 | 17,874,908 | 12,117,679 | 28,442,400 | 23,212,000 | 20,620,365 | 17,043,854 | 14,559,590 | 15,394,002 | 13,884,000 | 13,559,000 | 13,800,000 | 11,599,000 | 13,606,000 | 17,929,000 | 15,815,000 | 17,382,000 | 19,642,000 | 20,019,000 | 20,556,000 | 23,177,000 | 19,772,000 | 20,978,000 | 20,592,000 | 24,778,000 | 25,427,000 |
| 25,427,000 | 24,778,000 | 20,592,000 | 20,978,000 | 19,772,000 | 23,177,000 | 20,556,000 | 20,019,000 | 19,642,000 | 17,382,000 | 15,815,000 | 17,929,000 | 13,606,000 | 11,599,000 | 13,800,000 | 13,559,000 | 13,884,000 | 15,394,002 | 14,559,590 | 17,043,854 | 20,620,365 | 23,212,000 | 28,442,400 | 12,117,679 | 17,874,908 | 9,728,808 | 9,721,746 | 9,089,305 | 8,996,889 | 9,142,955 | 8,342,945 | 7,882,235 | 5,301,561 | 5,385,911 | 4,768,970 | 3,557,424 | 8,090,161 | 4,130,179 |
---|
Short-term Debt | 1,588,912 | 3,058,194 | 505,104 | 1,598,449 | 1,788,491 | 1,392,158 | 1,126,774 | 1,252,628 | 1,760,498 | 1,512,023 | 1,428,076 | 1,696,542 | 1,414,160 | 2,322,541 | 2,933,976 | 26,328,103 | 11,279,000 | 9,519,217 | 7,421,004 | 5,151,219 | 6,006,001 | 4,362,000 | 4,166,000 | 4,842,000 | 2,279,000 | 2,276,000 | 5,739,000 | 2,656,000 | 3,542,000 | 5,029,000 | 4,382,000 | 5,275,000 | 7,705,000 | 2,960,000 | 4,450,000 | 4,286,000 | 7,061,000 | 0 |
| 0 | 7,061,000 | 4,286,000 | 4,450,000 | 2,960,000 | 7,705,000 | 5,275,000 | 4,382,000 | 5,029,000 | 3,542,000 | 2,656,000 | 5,739,000 | 2,276,000 | 2,279,000 | 4,842,000 | 4,166,000 | 4,362,000 | 6,006,001 | 5,151,219 | 7,421,004 | 9,519,217 | 11,279,000 | 26,328,103 | 2,933,976 | 2,322,541 | 1,414,160 | 1,696,542 | 1,428,076 | 1,512,023 | 1,760,498 | 1,252,628 | 1,126,774 | 1,392,158 | 1,788,491 | 1,598,449 | 505,104 | 3,058,194 | 1,588,912 |
---|
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 | 11,501,000 | 2,288,000 | 1,495,000 | 5,266,000 | 7,694,000 | 2,947,000 | 4,067,000 | 3,906,000 | 6,696,000 | 5,231,000 |
| 5,231,000 | 6,696,000 | 3,906,000 | 4,067,000 | 2,947,000 | 7,694,000 | 5,266,000 | 1,495,000 | 2,288,000 | 11,501,000 | 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 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | 6,752,604 | 7,090,117 | 3,616,655 | 7,629,770 | 3,816,412 | 3,853,924 | 3,566,451 | 15,563,262 | 4,048,104 | 5,401,426 | 0 | 4,417,969 | 3,700,180 | 3,726,022 | 3,988,001 | 7,934,000 | 8,017,000 | 3,873,000 | 8,413,000 | 6,017,000 | 6,767,000 | 7,084,000 | 6,995,000 | 7,636,000 | 8,296,000 | 8,591,000 | 8,217,000 | 9,121,000 | 9,190,000 | 8,375,000 | 8,896,000 | 18,023,000 |
| 18,023,000 | 8,896,000 | 8,375,000 | 9,190,000 | 9,121,000 | 8,217,000 | 8,591,000 | 8,296,000 | 7,636,000 | 6,995,000 | 7,084,000 | 6,767,000 | 6,017,000 | 8,413,000 | 3,873,000 | 8,017,000 | 7,934,000 | 3,988,001 | 3,726,022 | 3,700,180 | 4,417,969 | 0 | 5,401,426 | 4,048,104 | 15,563,262 | 3,566,451 | 3,853,924 | 3,816,412 | 7,629,770 | 3,616,655 | 7,090,117 | 6,752,604 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 2,541,267 | 5,031,966 | 3,052,320 | 3,170,521 | 3,597,419 | 3,909,402 | 2,856 | 200 | 3,765,802 | -144,905 | 3,844,818 | 4,171,280 | 4,748,197 | -10,895 | 5,135,599 | -3,287,130 | 11,933,000 | 6,683,179 | 5,922,670 | 5,682,349 | 4,846,001 | 1,009,000 | 981,000 | 4,708,000 | 420,000 | 4,272,000 | 4,301,000 | 4,527,000 | 4,960,000 | 5,341,000 | 5,655,000 | 5,378,000 | 5,628,000 | 5,748,000 | 5,933,000 | 6,079,000 | 7,009,000 | 78,000 |
| 78,000 | 7,009,000 | 6,079,000 | 5,933,000 | 5,748,000 | 5,628,000 | 5,378,000 | 5,655,000 | 5,341,000 | 4,960,000 | 4,527,000 | 4,301,000 | 4,272,000 | 420,000 | 4,708,000 | 981,000 | 1,009,000 | 4,846,001 | 5,682,349 | 5,922,670 | 6,683,179 | 11,933,000 | -3,287,130 | 5,135,599 | -10,895 | 4,748,197 | 4,171,280 | 3,844,818 | -144,905 | 3,765,802 | 200 | 2,856 | 3,909,402 | 3,597,419 | 3,170,521 | 3,052,320 | 5,031,966 | 2,541,267 |
---|
> Long-term Liabilities | 2,244,650 | 2,875,041 | 2,963,175 | 3,950,053 | 4,010,494 | 4,391,344 | 5,668,473 | 5,445,610 | 6,111,256 | 6,994,119 | 7,096,947 | 7,656,748 | 7,519,265 | 7,313,947 | 7,403,835 | 20,545,223 | 21,888,000 | 17,515,589 | 14,508,516 | 13,398,482 | 15,340,999 | 11,516,000 | 10,924,000 | 11,970,000 | 12,881,000 | 12,483,000 | 14,662,000 | 14,635,000 | 13,316,000 | 14,122,000 | 16,197,000 | 18,892,000 | 22,721,000 | 27,392,000 | 29,942,000 | 29,412,000 | 30,571,000 | 30,693,000 |
| 30,693,000 | 30,571,000 | 29,412,000 | 29,942,000 | 27,392,000 | 22,721,000 | 18,892,000 | 16,197,000 | 14,122,000 | 13,316,000 | 14,635,000 | 14,662,000 | 12,483,000 | 12,881,000 | 11,970,000 | 10,924,000 | 11,516,000 | 15,340,999 | 13,398,482 | 14,508,516 | 17,515,589 | 21,888,000 | 20,545,223 | 7,403,835 | 7,313,947 | 7,519,265 | 7,656,748 | 7,096,947 | 6,994,119 | 6,111,256 | 5,445,610 | 5,668,473 | 4,391,344 | 4,010,494 | 3,950,053 | 2,963,175 | 2,875,041 | 2,244,650 |
---|
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 | 9,648,000 | 11,135,000 | 0 | 22,849,000 | 23,354,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 23,354,000 | 22,849,000 | 0 | 11,135,000 | 9,648,000 | 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 |
---|
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 | 5,825,000 | 6,936,000 | 6,343,000 | 7,748,000 | 6,234,000 | 5,719,000 | 6,376,000 | 6,568,000 | 7,690,000 | 0 |
| 0 | 7,690,000 | 6,568,000 | 6,376,000 | 5,719,000 | 6,234,000 | 7,748,000 | 6,343,000 | 6,936,000 | 5,825,000 | 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 |
---|
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 | 1,895,000 | 2,174,000 | 2,297,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,297,000 | 2,174,000 | 1,895,000 | 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 |
---|
> Total Stockholder Equity | 2,703,146 | 2,743,427 | 2,453,568 | 2,860,817 | 1,891,514 | 2,038,557 | 4,886,473 | 5,754,534 | 6,230,362 | 6,805,829 | 6,799,411 | 7,080,499 | 11,098,807 | 4,721,605 | 7,751,463 | 8,192,110 | 7,195,000 | 5,873,154 | 5,909,965 | 5,529,649 | 8,360,999 | 11,230,000 | 12,387,000 | 9,948,000 | 12,065,000 | 14,485,000 | 14,293,000 | 15,159,000 | 14,344,000 | 13,651,000 | 15,439,000 | 16,355,000 | 13,629,000 | 11,572,000 | 13,192,000 | 15,266,000 | 17,107,000 | 19,021,000 |
| 19,021,000 | 17,107,000 | 15,266,000 | 13,192,000 | 11,572,000 | 13,629,000 | 16,355,000 | 15,439,000 | 13,651,000 | 14,344,000 | 15,159,000 | 14,293,000 | 14,485,000 | 12,065,000 | 9,948,000 | 12,387,000 | 11,230,000 | 8,360,999 | 5,529,649 | 5,909,965 | 5,873,154 | 7,195,000 | 8,192,110 | 7,751,463 | 4,721,605 | 11,098,807 | 7,080,499 | 6,799,411 | 6,805,829 | 6,230,362 | 5,754,534 | 4,886,473 | 2,038,557 | 1,891,514 | 2,860,817 | 2,453,568 | 2,743,427 | 2,703,146 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 641,193 | 644,168 | 642,000 | 512,698 | 511,355 | 511,950 | 512,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 464,000 | 420,000 | 92,000 | 92,000 | 0 |
| 0 | 92,000 | 92,000 | 420,000 | 464,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 484,000 | 512,000 | 511,950 | 511,355 | 512,698 | 642,000 | 644,168 | 641,193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 2,420,328 | 2,058,622 | 2,152,335 | 2,550,341 | 1,586,034 | 1,761,981 | 2,462,250 | 3,284,380 | 4,534,016 | 5,387,336 | 6,443,772 | 6,770,119 | 3,872,996 | -2,065,484 | 6,534,666 | 7,165,700 | 6,619,000 | 5,782,622 | 6,179,141 | 6,092,499 | 10,015,001 | 12,724,000 | 15,162,000 | 15,812,000 | 17,350,000 | 19,273,000 | 19,676,000 | 20,731,000 | 20,468,000 | 20,560,000 | 22,619,000 | 23,180,000 | 26,648,000 | 26,265,000 | 18,212,000 | 22,548,000 | 46,745,000 | 50,253,000 |
| 50,253,000 | 46,745,000 | 22,548,000 | 18,212,000 | 26,265,000 | 26,648,000 | 23,180,000 | 22,619,000 | 20,560,000 | 20,468,000 | 20,731,000 | 19,676,000 | 19,273,000 | 17,350,000 | 15,812,000 | 15,162,000 | 12,724,000 | 10,015,001 | 6,092,499 | 6,179,141 | 5,782,622 | 6,619,000 | 7,165,700 | 6,534,666 | -2,065,484 | 3,872,996 | 6,770,119 | 6,443,772 | 5,387,336 | 4,534,016 | 3,284,380 | 2,462,250 | 1,761,981 | 1,586,034 | 2,550,341 | 2,152,335 | 2,058,622 | 2,420,328 |
---|
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 | -9,355,870 | -7,329,499 | -6,536,150 | -6,968,720 | -7,556,073 | -7,110,283 | -8,491,303 | -9,332,145 | -5,402,412 | -1,895,045 | -3,202,800 | -3,123,036 | -3,002,869 | -2,639,822 | -2,970,761 | -2,814,675 |
---|
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 | 152,000 | 134,000 | 0 | 129,000 | 134,000 | 0 | 0 | 0 |
| 0 | 0 | 0 | 134,000 | 129,000 | 0 | 134,000 | 152,000 | 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 |
---|
Treasury Stock | | 0 | 0 | 0 | -703,000 | -10,181,000 | 0 | -4,164,000 | -4,119,000 | 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 |
---|
Other Stockholders Equity | 3,097,493 | 3,655,566 | 2,941,055 | 3,313,345 | 3,428,516 | 3,479,375 | 4,319,267 | 7,872,566 | 11,028,491 | 9,909,796 | 7,465,922 | 7,866,453 | 14,194,531 | 13,323,239 | 7,905,103 | 9,738,112 | -66,000 | -552,723 | -909,958 | -1,204,631 | -2,166,002 | -1,978,000 | -3,259,000 | -6,348,000 | -5,769,000 | -5,272,000 | -5,867,000 | -6,056,000 | -6,608,000 | -7,393,000 | -7,664,000 | -7,309,000 | -13,503,000 | -15,157,000 | -5,440,000 | -7,374,000 | -29,730,000 | 0 |
| 0 | -29,730,000 | -7,374,000 | -5,440,000 | -15,157,000 | -13,503,000 | -7,309,000 | -7,664,000 | -7,393,000 | -6,608,000 | -6,056,000 | -5,867,000 | -5,272,000 | -5,769,000 | -6,348,000 | -3,259,000 | -1,978,000 | -2,166,002 | -1,204,631 | -909,958 | -552,723 | -66,000 | 9,738,112 | 7,905,103 | 13,323,239 | 14,194,531 | 7,866,453 | 7,465,922 | 9,909,796 | 11,028,491 | 7,872,566 | 4,319,267 | 3,479,375 | 3,428,516 | 3,313,345 | 2,941,055 | 3,655,566 | 3,097,493 |
---|