> Total Assets | 0 | 0 | 0 | 5,564,828 | 5,577,710 | 5,583,849 | 5,824,684 | 5,819,236 | 5,849,381 | 5,884,935 | 5,854,942 | 5,870,982 | 5,895,234 | 6,041,544 | 6,053,136 | 5,865,752 | 5,935,838 | 6,019,378 | 10,445,000 | 10,484,000 | 10,475,000 | 10,696,000 | 10,741,000 | 10,965,000 | 10,952,000 | 11,074,000 | 11,398,000 | 11,019,000 | 11,108,000 | 11,836,000 | 11,801,000 | 11,913,000 | 11,935,000 | 12,810,000 | 12,687,000 | 12,930,000 | 14,421,000 | 14,687,000 | 14,867,000 | 14,979,000 | 15,311,000 | 16,105,000 | 16,373,000 | 16,014,000 | 15,782,000 | 15,729,000 | 15,919,000 | 15,864,000 | 15,878,000 | 15,690,000 | 15,850,000 | 15,758,000 | 15,862,000 | 16,149,000 | 23,143,000 | 22,555,000 | 34,658,000 | 33,492,000 | 32,912,000 | 32,550,000 | 32,444,000 | 33,845,000 | 32,825,000 | 33,735,000 | 33,390,000 | 33,089,000 | 33,438,000 | 34,087,000 | 33,625,000 | 34,572,000 | 34,318,000 | 34,427,000 | 33,799,000 | 142,240,000 | 136,049,000 | 134,001,000 | 130,584,000 | 128,618,000 | 123,749,000 | 122,757,000 | 119,819,000 | 108,029,000 | 106,333,000 |
| 106,333,000 | 108,029,000 | 119,819,000 | 122,757,000 | 123,749,000 | 128,618,000 | 130,584,000 | 134,001,000 | 136,049,000 | 142,240,000 | 33,799,000 | 34,427,000 | 34,318,000 | 34,572,000 | 33,625,000 | 34,087,000 | 33,438,000 | 33,089,000 | 33,390,000 | 33,735,000 | 32,825,000 | 33,845,000 | 32,444,000 | 32,550,000 | 32,912,000 | 33,492,000 | 34,658,000 | 22,555,000 | 23,143,000 | 16,149,000 | 15,862,000 | 15,758,000 | 15,850,000 | 15,690,000 | 15,878,000 | 15,864,000 | 15,919,000 | 15,729,000 | 15,782,000 | 16,014,000 | 16,373,000 | 16,105,000 | 15,311,000 | 14,979,000 | 14,867,000 | 14,687,000 | 14,421,000 | 12,930,000 | 12,687,000 | 12,810,000 | 11,935,000 | 11,913,000 | 11,801,000 | 11,836,000 | 11,108,000 | 11,019,000 | 11,398,000 | 11,074,000 | 10,952,000 | 10,965,000 | 10,741,000 | 10,696,000 | 10,475,000 | 10,484,000 | 10,445,000 | 6,019,378 | 5,935,838 | 5,865,752 | 6,053,136 | 6,041,544 | 5,895,234 | 5,870,982 | 5,854,942 | 5,884,935 | 5,849,381 | 5,819,236 | 5,824,684 | 5,583,849 | 5,577,710 | 5,564,828 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 211,769 | 192,051 | 178,630 | 394,634 | 400,386 | 312,593 | 306,478 | 330,852 | 317,362 | 315,459 | 332,158 | 336,375 | 371,707 | 414,277 | 422,078 | 1,106,000 | 1,109,000 | 1,112,000 | 1,331,000 | 1,417,000 | 1,680,000 | 1,721,000 | 1,815,000 | 2,137,000 | 1,735,000 | 1,629,000 | 2,321,000 | 2,299,000 | 2,431,000 | 2,451,000 | 3,214,000 | 2,995,000 | 2,730,000 | 4,013,000 | 2,265,000 | 2,364,000 | 2,410,000 | 2,740,000 | 2,571,000 | 2,584,000 | 2,491,000 | 2,469,000 | 2,468,000 | 2,719,000 | 2,596,000 | 2,667,000 | 2,548,000 | 2,683,000 | 2,599,000 | 2,591,000 | 2,770,000 | 9,477,000 | 9,991,000 | 4,521,000 | 3,906,000 | 3,914,000 | 4,231,000 | 4,025,000 | 4,932,000 | 4,313,000 | 5,217,000 | 4,626,000 | 4,717,000 | 5,478,000 | 6,130,000 | 5,865,000 | 6,728,000 | 6,656,000 | 7,264,000 | 7,173,000 | 15,449,000 | 12,672,000 | 13,999,000 | 13,727,000 | 13,773,000 | 12,831,000 | 14,218,000 | 13,902,000 | 13,430,000 | 12,505,000 |
| 12,505,000 | 13,430,000 | 13,902,000 | 14,218,000 | 12,831,000 | 13,773,000 | 13,727,000 | 13,999,000 | 12,672,000 | 15,449,000 | 7,173,000 | 7,264,000 | 6,656,000 | 6,728,000 | 5,865,000 | 6,130,000 | 5,478,000 | 4,717,000 | 4,626,000 | 5,217,000 | 4,313,000 | 4,932,000 | 4,025,000 | 4,231,000 | 3,914,000 | 3,906,000 | 4,521,000 | 9,991,000 | 9,477,000 | 2,770,000 | 2,591,000 | 2,599,000 | 2,683,000 | 2,548,000 | 2,667,000 | 2,596,000 | 2,719,000 | 2,468,000 | 2,469,000 | 2,491,000 | 2,584,000 | 2,571,000 | 2,740,000 | 2,410,000 | 2,364,000 | 2,265,000 | 4,013,000 | 2,730,000 | 2,995,000 | 3,214,000 | 2,451,000 | 2,431,000 | 2,299,000 | 2,321,000 | 1,629,000 | 1,735,000 | 2,137,000 | 1,815,000 | 1,721,000 | 1,680,000 | 1,417,000 | 1,331,000 | 1,112,000 | 1,109,000 | 1,106,000 | 422,078 | 414,277 | 371,707 | 336,375 | 332,158 | 315,459 | 317,362 | 330,852 | 306,478 | 312,593 | 400,386 | 394,634 | 178,630 | 192,051 | 211,769 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 34,441 | 15,181 | 10,831 | 227,503 | 250,352 | 150,821 | 152,793 | 151,848 | 154,775 | 150,477 | 174,663 | 157,461 | 209,449 | 222,577 | 226,007 | 92,000 | 100,000 | 142,000 | 339,000 | 401,000 | 623,000 | 691,000 | 713,000 | 1,016,000 | 466,000 | 453,000 | 1,095,000 | 1,032,000 | 1,048,000 | 1,044,000 | 1,698,000 | 1,553,000 | 1,201,000 | 2,360,000 | 375,000 | 439,000 | 408,000 | 757,000 | 372,000 | 376,000 | 367,000 | 321,000 | 232,000 | 262,000 | 390,000 | 333,000 | 185,000 | 224,000 | 300,000 | 267,000 | 206,000 | 6,994,000 | 7,309,000 | 812,000 | 392,000 | 531,000 | 986,000 | 745,000 | 1,321,000 | 813,000 | 1,552,000 | 1,453,000 | 1,683,000 | 1,893,000 | 2,091,000 | 2,008,000 | 2,834,000 | 3,116,000 | 3,905,000 | 4,162,000 | 2,575,000 | 2,422,000 | 3,731,000 | 2,594,000 | 3,027,000 | 2,383,000 | 4,319,000 | 3,386,000 | 3,617,000 | 3,336,000 |
| 3,336,000 | 3,617,000 | 3,386,000 | 4,319,000 | 2,383,000 | 3,027,000 | 2,594,000 | 3,731,000 | 2,422,000 | 2,575,000 | 4,162,000 | 3,905,000 | 3,116,000 | 2,834,000 | 2,008,000 | 2,091,000 | 1,893,000 | 1,683,000 | 1,453,000 | 1,552,000 | 813,000 | 1,321,000 | 745,000 | 986,000 | 531,000 | 392,000 | 812,000 | 7,309,000 | 6,994,000 | 206,000 | 267,000 | 300,000 | 224,000 | 185,000 | 333,000 | 390,000 | 262,000 | 232,000 | 321,000 | 367,000 | 376,000 | 372,000 | 757,000 | 408,000 | 439,000 | 375,000 | 2,360,000 | 1,201,000 | 1,553,000 | 1,698,000 | 1,044,000 | 1,048,000 | 1,032,000 | 1,095,000 | 453,000 | 466,000 | 1,016,000 | 713,000 | 691,000 | 623,000 | 401,000 | 339,000 | 142,000 | 100,000 | 92,000 | 226,007 | 222,577 | 209,449 | 157,461 | 174,663 | 150,477 | 154,775 | 151,848 | 152,793 | 150,821 | 250,352 | 227,503 | 10,831 | 15,181 | 34,441 | 0 | 0 | 0 |
---|
Short-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 | 94,000 | 96,000 | 114,000 | 115,000 | 122,000 | 129,000 | 138,000 | 143,000 | 142,000 | 147,000 | 150,000 | 152,000 | 144,000 | 149,000 | 153,000 | 154,000 | 163,000 | 160,000 | 167,000 | 178,000 | 178,000 | 182,000 | 237,000 | 37,000 | 40,000 | 13,000 | 13,000 | 13,000 | 12,000 | 0 | 12,000 | 11,000 | 263,000 | 32,000 | 185,000 | 1,000 | 1,000 | 53,000 | 27,000 | 14,000 | 14,000 | 25,000 | 12,000 | 14,000 | 23,000 | 60,000 | 62,000 | 36,000 | 0 |
| 0 | 36,000 | 62,000 | 60,000 | 23,000 | 14,000 | 12,000 | 25,000 | 14,000 | 14,000 | 27,000 | 53,000 | 1,000 | 1,000 | 185,000 | 32,000 | 263,000 | 11,000 | 12,000 | 0 | 12,000 | 13,000 | 13,000 | 13,000 | 40,000 | 37,000 | 237,000 | 182,000 | 178,000 | 178,000 | 167,000 | 160,000 | 163,000 | 154,000 | 153,000 | 149,000 | 144,000 | 152,000 | 150,000 | 147,000 | 142,000 | 143,000 | 138,000 | 129,000 | 122,000 | 115,000 | 114,000 | 96,000 | 94,000 | 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 |
---|
Net Receivables | 0 | 0 | 0 | 151,120 | 153,323 | 146,336 | 148,510 | 134,615 | 142,583 | 137,750 | 159,654 | 147,436 | 148,634 | 140,505 | 152,413 | 144,342 | 172,624 | 178,205 | 764,000 | 780,000 | 740,000 | 759,000 | 775,000 | 810,000 | 773,000 | 836,000 | 843,000 | 880,000 | 866,000 | 908,000 | 976,000 | 1,042,000 | 1,062,000 | 1,155,000 | 1,079,000 | 1,130,000 | 1,148,000 | 1,332,000 | 1,344,000 | 1,371,000 | 1,341,000 | 1,525,000 | 1,464,000 | 1,433,000 | 1,431,000 | 1,505,000 | 1,709,000 | 1,479,000 | 1,520,000 | 1,574,000 | 1,545,000 | 1,495,000 | 1,560,000 | 1,758,000 | 1,652,000 | 1,838,000 | 2,654,000 | 2,747,000 | 2,578,000 | 2,620,000 | 2,625,000 | 2,854,000 | 2,695,000 | 2,633,000 | 2,564,000 | 2,473,000 | 2,444,000 | 2,537,000 | 2,476,000 | 2,657,000 | 2,462,000 | 2,446,000 | 2,426,000 | 7,049,000 | 7,957,000 | 7,611,000 | 6,833,000 | 6,770,000 | 6,312,000 | 4,532,000 | 6,303,000 | 6,166,000 | 5,534,000 |
| 5,534,000 | 6,166,000 | 6,303,000 | 4,532,000 | 6,312,000 | 6,770,000 | 6,833,000 | 7,611,000 | 7,957,000 | 7,049,000 | 2,426,000 | 2,446,000 | 2,462,000 | 2,657,000 | 2,476,000 | 2,537,000 | 2,444,000 | 2,473,000 | 2,564,000 | 2,633,000 | 2,695,000 | 2,854,000 | 2,625,000 | 2,620,000 | 2,578,000 | 2,747,000 | 2,654,000 | 1,838,000 | 1,652,000 | 1,758,000 | 1,560,000 | 1,495,000 | 1,545,000 | 1,574,000 | 1,520,000 | 1,479,000 | 1,709,000 | 1,505,000 | 1,431,000 | 1,433,000 | 1,464,000 | 1,525,000 | 1,341,000 | 1,371,000 | 1,344,000 | 1,332,000 | 1,148,000 | 1,130,000 | 1,079,000 | 1,155,000 | 1,062,000 | 1,042,000 | 976,000 | 908,000 | 866,000 | 880,000 | 843,000 | 836,000 | 773,000 | 810,000 | 775,000 | 759,000 | 740,000 | 780,000 | 764,000 | 178,205 | 172,624 | 144,342 | 152,413 | 140,505 | 148,634 | 147,436 | 159,654 | 137,750 | 142,583 | 134,615 | 148,510 | 146,336 | 153,323 | 151,120 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 26,208 | 23,547 | 21,463 | 18,621 | 4,433 | 4,426 | 5,148 | 5,571 | 3,629 | 3,832 | 4,086 | 11,077 | 3,101 | 3,752 | 3,956 | 250,000 | 73,000 | 80,000 | 78,000 | 76,000 | 76,000 | 73,000 | 81,000 | 81,000 | 83,000 | 84,000 | 93,000 | 83,000 | 93,000 | 99,000 | 110,000 | 107,000 | 122,000 | 127,000 | 214,000 | 274,000 | 277,000 | 307,000 | 318,000 | 379,000 | 329,000 | 310,000 | 313,000 | 341,000 | 313,000 | 352,000 | 323,000 | 350,000 | 310,000 | 395,000 | 390,000 | 382,000 | 410,000 | 419,000 | 358,000 | 349,000 | 313,000 | 364,000 | 330,000 | 442,000 | 579,000 | 89,000 | 113,000 | 389,000 | 532,000 | 722,000 | 653,000 | 254,000 | 245,000 | 143,000 | 5,825,000 | 2,293,000 | 2,657,000 | 4,300,000 | 3,976,000 | 4,136,000 | 5,882,000 | 4,151,000 | 3,651,000 | 3,635,000 |
| 3,635,000 | 3,651,000 | 4,151,000 | 5,882,000 | 4,136,000 | 3,976,000 | 4,300,000 | 2,657,000 | 2,293,000 | 5,825,000 | 143,000 | 245,000 | 254,000 | 653,000 | 722,000 | 532,000 | 389,000 | 113,000 | 89,000 | 579,000 | 442,000 | 330,000 | 364,000 | 313,000 | 349,000 | 358,000 | 419,000 | 410,000 | 382,000 | 390,000 | 395,000 | 310,000 | 350,000 | 323,000 | 352,000 | 313,000 | 341,000 | 313,000 | 310,000 | 329,000 | 379,000 | 318,000 | 307,000 | 277,000 | 274,000 | 214,000 | 127,000 | 122,000 | 107,000 | 110,000 | 99,000 | 93,000 | 83,000 | 93,000 | 84,000 | 83,000 | 81,000 | 81,000 | 73,000 | 76,000 | 76,000 | 78,000 | 80,000 | 73,000 | 250,000 | 3,956 | 3,752 | 3,101 | 11,077 | 4,086 | 3,832 | 3,629 | 5,571 | 5,148 | 4,426 | 4,433 | 18,621 | 21,463 | 23,547 | 26,208 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 5,353,059 | 5,385,659 | 5,405,219 | 5,430,050 | 5,418,850 | 5,536,788 | 5,578,457 | 5,524,090 | 5,553,620 | 5,579,775 | 5,709,386 | 5,716,761 | 5,494,045 | 5,521,561 | 5,597,300 | 9,339,000 | 9,375,000 | 9,363,000 | 9,365,000 | 9,324,000 | 9,285,000 | 9,231,000 | 9,259,000 | 9,261,000 | 9,284,000 | 9,479,000 | 9,515,000 | 9,502,000 | 9,482,000 | 9,484,000 | 9,596,000 | 9,692,000 | 10,200,000 | 10,408,000 | 12,422,000 | 12,503,000 | 12,569,000 | 12,571,000 | 13,534,000 | 13,789,000 | 13,523,000 | 13,313,000 | 13,261,000 | 13,200,000 | 13,268,000 | 13,211,000 | 13,142,000 | 13,167,000 | 13,159,000 | 13,271,000 | 13,379,000 | 13,666,000 | 12,564,000 | 30,137,000 | 29,586,000 | 28,998,000 | 28,319,000 | 28,419,000 | 28,913,000 | 28,512,000 | 28,518,000 | 28,764,000 | 28,372,000 | 27,960,000 | 27,957,000 | 27,760,000 | 27,844,000 | 27,662,000 | 27,163,000 | 26,626,000 | 126,791,000 | 123,377,000 | 120,002,000 | 116,857,000 | 114,845,000 | 110,918,000 | 108,539,000 | 105,917,000 | 94,599,000 | 93,828,000 |
| 93,828,000 | 94,599,000 | 105,917,000 | 108,539,000 | 110,918,000 | 114,845,000 | 116,857,000 | 120,002,000 | 123,377,000 | 126,791,000 | 26,626,000 | 27,163,000 | 27,662,000 | 27,844,000 | 27,760,000 | 27,957,000 | 27,960,000 | 28,372,000 | 28,764,000 | 28,518,000 | 28,512,000 | 28,913,000 | 28,419,000 | 28,319,000 | 28,998,000 | 29,586,000 | 30,137,000 | 12,564,000 | 13,666,000 | 13,379,000 | 13,271,000 | 13,159,000 | 13,167,000 | 13,142,000 | 13,211,000 | 13,268,000 | 13,200,000 | 13,261,000 | 13,313,000 | 13,523,000 | 13,789,000 | 13,534,000 | 12,571,000 | 12,569,000 | 12,503,000 | 12,422,000 | 10,408,000 | 10,200,000 | 9,692,000 | 9,596,000 | 9,484,000 | 9,482,000 | 9,502,000 | 9,515,000 | 9,479,000 | 9,284,000 | 9,261,000 | 9,259,000 | 9,231,000 | 9,285,000 | 9,324,000 | 9,365,000 | 9,363,000 | 9,375,000 | 9,339,000 | 5,597,300 | 5,521,561 | 5,494,045 | 5,716,761 | 5,709,386 | 5,579,775 | 5,553,620 | 5,524,090 | 5,578,457 | 5,536,788 | 5,418,850 | 5,430,050 | 5,405,219 | 5,385,659 | 5,353,059 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 258,741 | 261,603 | 270,072 | 273,718 | 256,245 | 259,104 | 264,706 | 270,838 | 280,775 | 285,172 | 282,294 | 278,503 | 269,742 | 262,744 | 255,963 | 412,000 | 395,000 | 384,000 | 410,000 | 417,000 | 411,000 | 405,000 | 401,000 | 389,000 | 399,000 | 389,000 | 382,000 | 371,000 | 379,000 | 374,000 | 368,000 | 368,000 | 388,000 | 377,000 | 460,000 | 492,000 | 514,000 | 522,000 | 538,000 | 525,000 | 554,000 | 534,000 | 509,000 | 500,000 | 488,000 | 466,000 | 455,000 | 464,000 | 482,000 | 504,000 | 514,000 | 523,000 | 597,000 | 928,000 | 784,000 | 810,000 | 800,000 | 802,000 | 828,000 | 856,000 | 951,000 | 1,040,000 | 1,088,000 | 1,125,000 | 1,206,000 | 1,189,000 | 1,239,000 | 1,310,000 | 1,336,000 | 1,328,000 | 5,597,000 | 5,143,000 | 5,301,000 | 5,325,000 | 5,473,000 | 5,810,000 | 9,031,000 | 5,937,000 | 6,043,000 | 6,158,000 |
| 6,158,000 | 6,043,000 | 5,937,000 | 9,031,000 | 5,810,000 | 5,473,000 | 5,325,000 | 5,301,000 | 5,143,000 | 5,597,000 | 1,328,000 | 1,336,000 | 1,310,000 | 1,239,000 | 1,189,000 | 1,206,000 | 1,125,000 | 1,088,000 | 1,040,000 | 951,000 | 856,000 | 828,000 | 802,000 | 800,000 | 810,000 | 784,000 | 928,000 | 597,000 | 523,000 | 514,000 | 504,000 | 482,000 | 464,000 | 455,000 | 466,000 | 488,000 | 500,000 | 509,000 | 534,000 | 554,000 | 525,000 | 538,000 | 522,000 | 514,000 | 492,000 | 460,000 | 377,000 | 388,000 | 368,000 | 368,000 | 374,000 | 379,000 | 371,000 | 382,000 | 389,000 | 399,000 | 389,000 | 401,000 | 405,000 | 411,000 | 417,000 | 410,000 | 384,000 | 395,000 | 412,000 | 255,963 | 262,744 | 269,742 | 278,503 | 282,294 | 285,172 | 280,775 | 270,838 | 264,706 | 259,104 | 256,245 | 273,718 | 270,072 | 261,603 | 258,741 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,165,961 | 2,166,709 | 2,074,132 | 2,074,789 | 2,074,882 | 2,075,288 | 2,075,671 | 1,909,823 | 1,909,823 | 1,909,823 | 7,096,000 | 6,891,000 | 6,889,000 | 6,439,000 | 6,438,000 | 6,433,000 | 6,442,000 | 6,442,000 | 6,435,000 | 6,434,000 | 6,301,000 | 6,302,000 | 6,299,000 | 6,291,000 | 6,294,000 | 6,312,000 | 6,314,000 | 6,399,000 | 6,501,000 | 7,278,000 | 7,301,000 | 7,341,000 | 7,370,000 | 8,126,000 | 8,320,000 | 8,236,000 | 8,152,000 | 8,189,000 | 8,180,000 | 8,164,000 | 8,207,000 | 8,174,000 | 8,179,000 | 8,040,000 | 8,077,000 | 8,123,000 | 8,242,000 | 7,073,000 | 13,102,000 | 13,119,000 | 13,139,000 | 13,006,000 | 13,037,000 | 13,222,000 | 12,977,000 | 13,050,000 | 12,966,000 | 12,987,000 | 13,052,000 | 13,070,000 | 12,973,000 | 13,013,000 | 12,957,000 | 12,912,000 | 12,872,000 | 34,273,000 | 34,450,000 | 34,438,000 | 34,658,000 | 34,911,000 | 34,727,000 | 34,969,000 | 34,891,000 | 25,740,000 | 25,869,000 |
| 25,869,000 | 25,740,000 | 34,891,000 | 34,969,000 | 34,727,000 | 34,911,000 | 34,658,000 | 34,438,000 | 34,450,000 | 34,273,000 | 12,872,000 | 12,912,000 | 12,957,000 | 13,013,000 | 12,973,000 | 13,070,000 | 13,052,000 | 12,987,000 | 12,966,000 | 13,050,000 | 12,977,000 | 13,222,000 | 13,037,000 | 13,006,000 | 13,139,000 | 13,119,000 | 13,102,000 | 7,073,000 | 8,242,000 | 8,123,000 | 8,077,000 | 8,040,000 | 8,179,000 | 8,174,000 | 8,207,000 | 8,164,000 | 8,180,000 | 8,189,000 | 8,152,000 | 8,236,000 | 8,320,000 | 8,126,000 | 7,370,000 | 7,341,000 | 7,301,000 | 7,278,000 | 6,501,000 | 6,399,000 | 6,314,000 | 6,312,000 | 6,294,000 | 6,291,000 | 6,299,000 | 6,302,000 | 6,301,000 | 6,434,000 | 6,435,000 | 6,442,000 | 6,442,000 | 6,433,000 | 6,438,000 | 6,439,000 | 6,889,000 | 6,891,000 | 7,096,000 | 1,909,823 | 1,909,823 | 1,909,823 | 2,075,671 | 2,075,288 | 2,074,882 | 2,074,789 | 2,074,132 | 2,166,709 | 2,165,961 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 543,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 543,000 | 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 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 2,139,539 | 2,138,071 | 2,133,518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,541,000 | 716,000 | 1,894,000 | 1,973,000 | 1,955,000 | 1,860,000 | 1,813,000 | 1,831,000 | 1,844,000 | 1,850,000 | 1,872,000 | 1,894,000 | 1,870,000 | 1,873,000 | 1,901,000 | 1,964,000 | 2,034,000 | 2,166,000 | 2,263,000 | 3,399,000 | 3,439,000 | 3,448,000 | 3,418,000 | 3,859,000 | 4,119,000 | 3,944,000 | 3,846,000 | 3,843,000 | 3,839,000 | 3,760,000 | 3,747,000 | 3,703,000 | 3,738,000 | 3,601,000 | 3,527,000 | 3,551,000 | 3,634,000 | 3,983,000 | 14,148,000 | 13,626,000 | 13,155,000 | 12,743,000 | 12,464,000 | 12,430,000 | 11,975,000 | 11,796,000 | 12,088,000 | 11,631,000 | 11,142,000 | 11,079,000 | 10,792,000 | 10,681,000 | 10,472,000 | 10,149,000 | 9,739,000 | 78,844,000 | 75,032,000 | 71,634,000 | 68,712,000 | 65,977,000 | 62,328,000 | 59,514,000 | 57,087,000 | 55,167,000 | 33,767,000 |
| 33,767,000 | 55,167,000 | 57,087,000 | 59,514,000 | 62,328,000 | 65,977,000 | 68,712,000 | 71,634,000 | 75,032,000 | 78,844,000 | 9,739,000 | 10,149,000 | 10,472,000 | 10,681,000 | 10,792,000 | 11,079,000 | 11,142,000 | 11,631,000 | 12,088,000 | 11,796,000 | 11,975,000 | 12,430,000 | 12,464,000 | 12,743,000 | 13,155,000 | 13,626,000 | 14,148,000 | 3,983,000 | 3,634,000 | 3,551,000 | 3,527,000 | 3,601,000 | 3,738,000 | 3,703,000 | 3,747,000 | 3,760,000 | 3,839,000 | 3,843,000 | 3,846,000 | 3,944,000 | 4,119,000 | 3,859,000 | 3,418,000 | 3,448,000 | 3,439,000 | 3,399,000 | 2,263,000 | 2,166,000 | 2,034,000 | 1,964,000 | 1,901,000 | 1,873,000 | 1,870,000 | 1,894,000 | 1,872,000 | 1,850,000 | 1,844,000 | 1,831,000 | 1,813,000 | 1,860,000 | 1,955,000 | 1,973,000 | 1,894,000 | 716,000 | 1,541,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,133,518 | 2,138,071 | 2,139,539 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,095,000 | 1,271,000 | 1,411,000 | 1,477,000 | 1,084,000 | 1,580,000 | 3,313,000 | 8,752,000 | 5,440,000 | 8,162,000 | 8,484,000 | 8,053,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 8,053,000 | 8,484,000 | 8,162,000 | 5,440,000 | 8,752,000 | 3,313,000 | 1,580,000 | 1,084,000 | 1,477,000 | 1,411,000 | 1,271,000 | 2,095,000 | 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 |
---|
> Total Liabilities | 0 | 0 | 0 | 1,217,549 | 1,217,100 | 1,215,662 | 1,257,622 | 1,243,811 | 1,258,371 | 1,273,411 | 1,314,808 | 1,321,718 | 1,324,787 | 1,387,516 | 1,383,127 | 1,371,431 | 1,411,265 | 1,442,011 | 4,926,000 | 4,948,000 | 4,798,000 | 4,778,000 | 4,699,000 | 4,746,000 | 4,568,000 | 4,560,000 | 4,703,000 | 4,786,000 | 4,697,000 | 5,322,000 | 5,398,000 | 5,394,000 | 5,367,000 | 6,337,000 | 6,420,000 | 6,637,000 | 8,146,000 | 8,383,000 | 8,610,000 | 8,746,000 | 9,093,000 | 9,473,000 | 9,703,000 | 9,663,000 | 9,739,000 | 9,489,000 | 10,033,000 | 10,172,000 | 10,264,000 | 10,104,000 | 10,399,000 | 10,348,000 | 10,278,000 | 10,386,000 | 17,043,000 | 17,532,000 | 24,645,000 | 23,456,000 | 22,679,000 | 22,033,000 | 21,704,000 | 22,180,000 | 21,246,000 | 21,769,000 | 21,986,000 | 21,289,000 | 21,398,000 | 21,704,000 | 21,050,000 | 21,264,000 | 20,920,000 | 21,031,000 | 20,237,000 | 89,293,000 | 85,969,000 | 85,334,000 | 82,742,000 | 81,833,000 | 77,607,000 | 76,285,000 | 74,525,000 | 72,614,000 | 70,159,000 |
| 70,159,000 | 72,614,000 | 74,525,000 | 76,285,000 | 77,607,000 | 81,833,000 | 82,742,000 | 85,334,000 | 85,969,000 | 89,293,000 | 20,237,000 | 21,031,000 | 20,920,000 | 21,264,000 | 21,050,000 | 21,704,000 | 21,398,000 | 21,289,000 | 21,986,000 | 21,769,000 | 21,246,000 | 22,180,000 | 21,704,000 | 22,033,000 | 22,679,000 | 23,456,000 | 24,645,000 | 17,532,000 | 17,043,000 | 10,386,000 | 10,278,000 | 10,348,000 | 10,399,000 | 10,104,000 | 10,264,000 | 10,172,000 | 10,033,000 | 9,489,000 | 9,739,000 | 9,663,000 | 9,703,000 | 9,473,000 | 9,093,000 | 8,746,000 | 8,610,000 | 8,383,000 | 8,146,000 | 6,637,000 | 6,420,000 | 6,337,000 | 5,367,000 | 5,394,000 | 5,398,000 | 5,322,000 | 4,697,000 | 4,786,000 | 4,703,000 | 4,560,000 | 4,568,000 | 4,746,000 | 4,699,000 | 4,778,000 | 4,798,000 | 4,948,000 | 4,926,000 | 1,442,011 | 1,411,265 | 1,371,431 | 1,383,127 | 1,387,516 | 1,324,787 | 1,321,718 | 1,314,808 | 1,273,411 | 1,258,371 | 1,243,811 | 1,257,622 | 1,215,662 | 1,217,100 | 1,217,549 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 108,527 | 101,041 | 94,803 | 104,458 | 89,945 | 96,035 | 98,349 | 125,512 | 121,887 | 109,921 | 119,911 | 113,229 | 120,137 | 137,402 | 134,832 | 1,020,000 | 1,070,000 | 1,174,000 | 1,227,000 | 762,000 | 790,000 | 934,000 | 608,000 | 792,000 | 785,000 | 654,000 | 614,000 | 707,000 | 746,000 | 740,000 | 757,000 | 826,000 | 946,000 | 1,101,000 | 1,002,000 | 1,135,000 | 1,294,000 | 1,253,000 | 2,360,000 | 2,548,000 | 2,604,000 | 1,765,000 | 1,712,000 | 2,108,000 | 1,579,000 | 1,375,000 | 1,442,000 | 1,522,000 | 1,561,000 | 1,534,000 | 1,466,000 | 1,615,000 | 1,871,000 | 2,465,000 | 2,696,000 | 3,860,000 | 3,997,000 | 3,475,000 | 3,874,000 | 2,837,000 | 3,239,000 | 2,875,000 | 2,576,000 | 2,756,000 | 3,082,000 | 3,142,000 | 3,565,000 | 3,335,000 | 3,459,000 | 3,562,000 | 14,436,000 | 14,676,000 | 15,017,000 | 16,380,000 | 16,906,000 | 14,588,000 | 15,332,000 | 16,956,000 | 17,768,000 | 15,695,000 |
| 15,695,000 | 17,768,000 | 16,956,000 | 15,332,000 | 14,588,000 | 16,906,000 | 16,380,000 | 15,017,000 | 14,676,000 | 14,436,000 | 3,562,000 | 3,459,000 | 3,335,000 | 3,565,000 | 3,142,000 | 3,082,000 | 2,756,000 | 2,576,000 | 2,875,000 | 3,239,000 | 2,837,000 | 3,874,000 | 3,475,000 | 3,997,000 | 3,860,000 | 2,696,000 | 2,465,000 | 1,871,000 | 1,615,000 | 1,466,000 | 1,534,000 | 1,561,000 | 1,522,000 | 1,442,000 | 1,375,000 | 1,579,000 | 2,108,000 | 1,712,000 | 1,765,000 | 2,604,000 | 2,548,000 | 2,360,000 | 1,253,000 | 1,294,000 | 1,135,000 | 1,002,000 | 1,101,000 | 946,000 | 826,000 | 757,000 | 740,000 | 746,000 | 707,000 | 614,000 | 654,000 | 785,000 | 792,000 | 608,000 | 934,000 | 790,000 | 762,000 | 1,227,000 | 1,174,000 | 1,070,000 | 1,020,000 | 134,832 | 137,402 | 120,137 | 113,229 | 119,911 | 109,921 | 121,887 | 125,512 | 98,349 | 96,035 | 89,945 | 104,458 | 94,803 | 101,041 | 108,527 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 42,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 349,000 | 458,000 | 586,000 | 421,000 | 39,000 | 155,000 | 256,000 | 17,000 | 18,000 | 20,000 | 81,000 | 22,000 | 20,000 | 26,000 | 19,000 | 20,000 | 21,000 | 31,000 | 22,000 | 23,000 | 23,000 | 17,000 | 18,000 | 1,029,000 | 995,000 | 1,107,000 | 453,000 | 349,000 | 116,000 | 119,000 | 25,000 | 130,000 | 95,000 | 82,000 | 132,000 | 105,000 | 32,000 | 30,000 | 153,000 | 646,000 | 1,653,000 | 1,860,000 | 1,387,000 | 1,686,000 | 611,000 | 609,000 | 607,000 | 339,000 | 336,000 | 335,000 | 351,000 | 585,000 | 349,000 | 339,000 | 794,000 | 1,097,000 | 1,257,000 | 365,000 | 3,496,000 | 3,001,000 | 1,302,000 | 1,780,000 | 3,430,000 | 3,669,000 | 3,043,000 |
| 3,043,000 | 3,669,000 | 3,430,000 | 1,780,000 | 1,302,000 | 3,001,000 | 3,496,000 | 365,000 | 1,257,000 | 1,097,000 | 794,000 | 339,000 | 349,000 | 585,000 | 351,000 | 335,000 | 336,000 | 339,000 | 607,000 | 609,000 | 611,000 | 1,686,000 | 1,387,000 | 1,860,000 | 1,653,000 | 646,000 | 153,000 | 30,000 | 32,000 | 105,000 | 132,000 | 82,000 | 95,000 | 130,000 | 25,000 | 119,000 | 116,000 | 349,000 | 453,000 | 1,107,000 | 995,000 | 1,029,000 | 18,000 | 17,000 | 23,000 | 23,000 | 22,000 | 31,000 | 21,000 | 20,000 | 19,000 | 26,000 | 20,000 | 22,000 | 81,000 | 20,000 | 18,000 | 17,000 | 256,000 | 155,000 | 39,000 | 421,000 | 586,000 | 458,000 | 349,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,573 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 351,000 | 585,000 | 349,000 | 339,000 | 794,000 | 1,097,000 | 1,257,000 | 365,000 | 3,496,000 | 3,001,000 | 1,302,000 | 1,780,000 | 3,430,000 | 3,669,000 | 3,043,000 |
| 3,043,000 | 3,669,000 | 3,430,000 | 1,780,000 | 1,302,000 | 3,001,000 | 3,496,000 | 365,000 | 1,257,000 | 1,097,000 | 794,000 | 339,000 | 349,000 | 585,000 | 351,000 | 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 |
---|
Accounts payable | 0 | 0 | 0 | 33,327 | 36,165 | 34,646 | 37,223 | 26,854 | 31,897 | 30,660 | 39,733 | 43,656 | 35,232 | 30,970 | 32,984 | 26,298 | 48,555 | 42,390 | 418,000 | 71,000 | 0 | 0 | 0 | 63,000 | 62,000 | 43,000 | 52,000 | 87,000 | 62,000 | 48,000 | 48,000 | 53,000 | 63,000 | 56,000 | 54,000 | 71,000 | 67,000 | 116,000 | 116,000 | 141,000 | 151,000 | 226,000 | 209,000 | 225,000 | 205,000 | 277,000 | 249,000 | 282,000 | 171,000 | 185,000 | 202,000 | 241,000 | 200,000 | 222,000 | 253,000 | 277,000 | 283,000 | 300,000 | 280,000 | 325,000 | 314,000 | 325,000 | 380,000 | 463,000 | 421,000 | 367,000 | 403,000 | 397,000 | 2,128,000 | 2,174,000 | 2,306,000 | 412,000 | 521,000 | 1,397,000 | 1,534,000 | 1,454,000 | 1,123,000 | 1,689,000 | 1,329,000 | 1,260,000 | 1,245,000 | 1,151,000 | 1,120,000 |
| 1,120,000 | 1,151,000 | 1,245,000 | 1,260,000 | 1,329,000 | 1,689,000 | 1,123,000 | 1,454,000 | 1,534,000 | 1,397,000 | 521,000 | 412,000 | 2,306,000 | 2,174,000 | 2,128,000 | 397,000 | 403,000 | 367,000 | 421,000 | 463,000 | 380,000 | 325,000 | 314,000 | 325,000 | 280,000 | 300,000 | 283,000 | 277,000 | 253,000 | 222,000 | 200,000 | 241,000 | 202,000 | 185,000 | 171,000 | 282,000 | 249,000 | 277,000 | 205,000 | 225,000 | 209,000 | 226,000 | 151,000 | 141,000 | 116,000 | 116,000 | 67,000 | 71,000 | 54,000 | 56,000 | 63,000 | 53,000 | 48,000 | 48,000 | 62,000 | 87,000 | 52,000 | 43,000 | 62,000 | 63,000 | 0 | 0 | 0 | 71,000 | 418,000 | 42,390 | 48,555 | 26,298 | 32,984 | 30,970 | 35,232 | 43,656 | 39,733 | 30,660 | 31,897 | 26,854 | 37,223 | 34,646 | 36,165 | 33,327 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 75,200 | 64,876 | 1,208 | 51,734 | 45,600 | 47,812 | 49,839 | 57,748 | 62,216 | 56,612 | 61,164 | 58,453 | 68,888 | 65,375 | 69,840 | 253,000 | 448,000 | 588,000 | 806,000 | 723,000 | 481,000 | 283,000 | 235,000 | 310,000 | 564,000 | 398,000 | 446,000 | 516,000 | 554,000 | 567,000 | 583,000 | 618,000 | 721,000 | 912,000 | 741,000 | 832,000 | 992,000 | 947,000 | 945,000 | 1,040,000 | 1,094,000 | 932,000 | 905,000 | 1,506,000 | 988,000 | 974,000 | 960,000 | 1,045,000 | 1,075,000 | 1,008,000 | 946,000 | 1,092,000 | 1,309,000 | 1,730,000 | 1,473,000 | 1,623,000 | 1,563,000 | 1,538,000 | 1,570,000 | 1,462,000 | 1,678,000 | 1,471,000 | 1,607,000 | 1,582,000 | 1,793,000 | 765,000 | 893,000 | 55,000 | 2,230,000 | 1,966,000 | 10,279,000 | 10,197,000 | 11,504,000 | 10,158,000 | 10,668,000 | 10,040,000 | 10,368,000 | 10,288,000 | 10,926,000 | 10,002,000 |
| 10,002,000 | 10,926,000 | 10,288,000 | 10,368,000 | 10,040,000 | 10,668,000 | 10,158,000 | 11,504,000 | 10,197,000 | 10,279,000 | 1,966,000 | 2,230,000 | 55,000 | 893,000 | 765,000 | 1,793,000 | 1,582,000 | 1,607,000 | 1,471,000 | 1,678,000 | 1,462,000 | 1,570,000 | 1,538,000 | 1,563,000 | 1,623,000 | 1,473,000 | 1,730,000 | 1,309,000 | 1,092,000 | 946,000 | 1,008,000 | 1,075,000 | 1,045,000 | 960,000 | 974,000 | 988,000 | 1,506,000 | 905,000 | 932,000 | 1,094,000 | 1,040,000 | 945,000 | 947,000 | 992,000 | 832,000 | 741,000 | 912,000 | 721,000 | 618,000 | 583,000 | 567,000 | 554,000 | 516,000 | 446,000 | 398,000 | 564,000 | 310,000 | 235,000 | 283,000 | 481,000 | 723,000 | 806,000 | 588,000 | 448,000 | 253,000 | 69,840 | 65,375 | 68,888 | 58,453 | 61,164 | 56,612 | 62,216 | 57,748 | 49,839 | 47,812 | 45,600 | 51,734 | 1,208 | 64,876 | 75,200 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 1,109,022 | 1,116,059 | 1,120,859 | 1,153,164 | 1,153,866 | 1,162,336 | 1,175,062 | 1,189,296 | 1,199,831 | 1,214,866 | 1,267,605 | 1,269,898 | 1,251,294 | 1,273,863 | 1,307,179 | 3,906,000 | 3,878,000 | 3,624,000 | 3,551,000 | 3,937,000 | 3,956,000 | 3,634,000 | 3,952,000 | 3,911,000 | 4,001,000 | 4,043,000 | 4,708,000 | 4,691,000 | 4,648,000 | 4,627,000 | 5,580,000 | 5,594,000 | 5,691,000 | 7,045,000 | 7,381,000 | 7,475,000 | 7,452,000 | 7,840,000 | 7,113,000 | 7,155,000 | 7,059,000 | 7,974,000 | 7,777,000 | 7,925,000 | 8,593,000 | 8,889,000 | 8,662,000 | 8,877,000 | 8,787,000 | 8,744,000 | 8,920,000 | 15,428,000 | 15,661,000 | 22,180,000 | 20,760,000 | 18,819,000 | 18,036,000 | 18,229,000 | 18,306,000 | 18,409,000 | 18,530,000 | 19,111,000 | 18,713,000 | 18,642,000 | 18,622,000 | 17,908,000 | 17,699,000 | 17,585,000 | 17,572,000 | 16,675,000 | 74,857,000 | 71,293,000 | 70,317,000 | 66,362,000 | 64,927,000 | 63,019,000 | 60,953,000 | 57,569,000 | 54,846,000 | 54,464,000 |
| 54,464,000 | 54,846,000 | 57,569,000 | 60,953,000 | 63,019,000 | 64,927,000 | 66,362,000 | 70,317,000 | 71,293,000 | 74,857,000 | 16,675,000 | 17,572,000 | 17,585,000 | 17,699,000 | 17,908,000 | 18,622,000 | 18,642,000 | 18,713,000 | 19,111,000 | 18,530,000 | 18,409,000 | 18,306,000 | 18,229,000 | 18,036,000 | 18,819,000 | 20,760,000 | 22,180,000 | 15,661,000 | 15,428,000 | 8,920,000 | 8,744,000 | 8,787,000 | 8,877,000 | 8,662,000 | 8,889,000 | 8,593,000 | 7,925,000 | 7,777,000 | 7,974,000 | 7,059,000 | 7,155,000 | 7,113,000 | 7,840,000 | 7,452,000 | 7,475,000 | 7,381,000 | 7,045,000 | 5,691,000 | 5,594,000 | 5,580,000 | 4,627,000 | 4,648,000 | 4,691,000 | 4,708,000 | 4,043,000 | 4,001,000 | 3,911,000 | 3,952,000 | 3,634,000 | 3,956,000 | 3,937,000 | 3,551,000 | 3,624,000 | 3,878,000 | 3,906,000 | 1,307,179 | 1,273,863 | 1,251,294 | 1,269,898 | 1,267,605 | 1,214,866 | 1,199,831 | 1,189,296 | 1,175,062 | 1,162,336 | 1,153,866 | 1,153,164 | 1,120,859 | 1,116,059 | 1,109,022 | 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 | 15,253,000 | 14,675,000 | 14,462,000 | 14,436,000 | 14,617,000 | 13,605,000 | 51,388,000 | 48,612,000 | 48,634,000 | 45,434,000 | 44,276,000 | 43,498,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 43,498,000 | 44,276,000 | 45,434,000 | 48,634,000 | 48,612,000 | 51,388,000 | 13,605,000 | 14,617,000 | 14,436,000 | 14,462,000 | 14,675,000 | 15,253,000 | 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 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 363,000 | 335,000 | 328,000 | 318,000 | 318,000 | 309,000 | 306,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 306,000 | 309,000 | 318,000 | 318,000 | 328,000 | 335,000 | 363,000 | 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 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,233,000 | 3,237,000 | 3,149,000 | 2,383,000 | 3,070,000 | 20,585,000 | 22,681,000 | 18,411,000 | 0 | 20,638,000 | 19,515,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 19,515,000 | 20,638,000 | 0 | 18,411,000 | 22,681,000 | 20,585,000 | 3,070,000 | 2,383,000 | 3,149,000 | 3,237,000 | 3,233,000 | 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 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,225,000 | 1,112,000 | 13,666,000 | 12,317,000 | 11,014,000 | 10,211,000 | 9,718,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 9,718,000 | 10,211,000 | 11,014,000 | 12,317,000 | 13,666,000 | 1,112,000 | 1,225,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 4,347,279 | 4,360,610 | 4,368,187 | 4,567,062 | 4,575,425 | 4,591,010 | 4,611,524 | 4,540,134 | 4,549,264 | 4,570,447 | 4,654,028 | 4,670,009 | 4,494,321 | 4,524,573 | 4,577,367 | 5,519,000 | 5,536,000 | 5,653,000 | 5,903,000 | 6,028,000 | 6,208,000 | 6,359,000 | 6,486,000 | 6,683,000 | 6,225,000 | 6,408,000 | 6,513,000 | 6,402,000 | 6,517,000 | 6,565,000 | 6,471,000 | 6,265,000 | 6,291,000 | 6,240,000 | 6,269,000 | 6,220,000 | 6,196,000 | 6,180,000 | 6,031,000 | 5,883,000 | 5,602,000 | 5,289,000 | 5,485,000 | 5,645,000 | 5,451,000 | 5,366,000 | 5,345,000 | 5,204,000 | 5,167,000 | 5,335,000 | 5,526,000 | 5,740,000 | 4,610,000 | 7,889,000 | 7,936,000 | 8,116,000 | 8,386,000 | 8,708,000 | 9,621,000 | 9,518,000 | 9,891,000 | 9,470,000 | 9,867,000 | 10,087,000 | 10,464,000 | 10,815,000 | 11,538,000 | 11,611,000 | 11,599,000 | 11,969,000 | 51,383,000 | 48,517,000 | 47,095,000 | 46,496,000 | 45,452,000 | 44,774,000 | 45,226,000 | 44,151,000 | 34,345,000 | 35,100,000 |
| 35,100,000 | 34,345,000 | 44,151,000 | 45,226,000 | 44,774,000 | 45,452,000 | 46,496,000 | 47,095,000 | 48,517,000 | 51,383,000 | 11,969,000 | 11,599,000 | 11,611,000 | 11,538,000 | 10,815,000 | 10,464,000 | 10,087,000 | 9,867,000 | 9,470,000 | 9,891,000 | 9,518,000 | 9,621,000 | 8,708,000 | 8,386,000 | 8,116,000 | 7,936,000 | 7,889,000 | 4,610,000 | 5,740,000 | 5,526,000 | 5,335,000 | 5,167,000 | 5,204,000 | 5,345,000 | 5,366,000 | 5,451,000 | 5,645,000 | 5,485,000 | 5,289,000 | 5,602,000 | 5,883,000 | 6,031,000 | 6,180,000 | 6,196,000 | 6,220,000 | 6,269,000 | 6,240,000 | 6,291,000 | 6,265,000 | 6,471,000 | 6,565,000 | 6,517,000 | 6,402,000 | 6,513,000 | 6,408,000 | 6,225,000 | 6,683,000 | 6,486,000 | 6,359,000 | 6,208,000 | 6,028,000 | 5,903,000 | 5,653,000 | 5,536,000 | 5,519,000 | 4,577,367 | 4,524,573 | 4,494,321 | 4,670,009 | 4,654,028 | 4,570,447 | 4,549,264 | 4,540,134 | 4,611,524 | 4,591,010 | 4,575,425 | 4,567,062 | 4,368,187 | 4,360,610 | 4,347,279 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 2,802 | 2,681 | 2,802 | 2,802 | 2,802 | 2,802 | 2,802 | 2,805 | 2,808 | 2,810 | 2,811 | 2,812 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 6,000 | 6,000 | 6,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 |
| 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,000 | 6,000 | 6,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,812 | 2,811 | 2,810 | 2,808 | 2,805 | 2,802 | 2,802 | 2,802 | 2,802 | 2,802 | 2,681 | 2,802 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,580,000 | 10,033,000 | 6,614,000 | 4,306,000 | 2,205,000 | 1,133,000 | -105,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | -105,000 | 1,133,000 | 2,205,000 | 4,306,000 | 6,614,000 | 10,033,000 | 9,580,000 | 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 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 12,310 | 7,008 | 4,899 | 1,786 | -1,860 | 1,564 | 7,912 | 12,945 | 15,914 | 17,724 | 22,773 | 23,085 | 16,781 | 12,553 | 18,962 | -3,000 | -78,000 | -85,000 | -25,000 | -35,000 | -21,000 | -40,000 | -44,000 | -23,000 | -33,000 | -16,000 | -10,000 | -22,000 | -23,000 | -12,000 | -23,000 | -8,000 | 4,000 | -51,000 | -96,000 | 8,000 | 4,000 | 4,000 | -38,000 | -195,000 | -368,000 | -569,000 | -460,000 | -508,000 | -633,000 | -614,000 | -680,000 | -643,000 | -762,000 | -704,000 | -617,000 | -586,000 | -585,000 | -613,000 | -790,000 | -764,000 | -785,000 | -895,000 | -913,000 | -1,029,000 | -822,000 | -1,122,000 | -1,021,000 | -898,000 | -651,000 | -581,000 | -585,000 | -717,000 | -830,000 | -947,000 | -1,453,000 | -2,119,000 | -1,523,000 | -1,105,000 | -1,042,000 | -1,427,000 | -741,000 | -913,000 | -890,000 | -401,000 |
| -401,000 | -890,000 | -913,000 | -741,000 | -1,427,000 | -1,042,000 | -1,105,000 | -1,523,000 | -2,119,000 | -1,453,000 | -947,000 | -830,000 | -717,000 | -585,000 | -581,000 | -651,000 | -898,000 | -1,021,000 | -1,122,000 | -822,000 | -1,029,000 | -913,000 | -895,000 | -785,000 | -764,000 | -790,000 | -613,000 | -585,000 | -586,000 | -617,000 | -704,000 | -762,000 | -643,000 | -680,000 | -614,000 | -633,000 | -508,000 | -460,000 | -569,000 | -368,000 | -195,000 | -38,000 | 4,000 | 4,000 | 8,000 | -96,000 | -51,000 | 4,000 | -8,000 | -23,000 | -12,000 | -23,000 | -22,000 | -10,000 | -16,000 | -33,000 | -23,000 | -44,000 | -40,000 | -21,000 | -35,000 | -25,000 | -85,000 | -78,000 | -3,000 | 18,962 | 12,553 | 16,781 | 23,085 | 22,773 | 17,724 | 15,914 | 12,945 | 7,912 | 1,564 | -1,860 | 1,786 | 4,899 | 7,008 | 12,310 | 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 | 10,809,000 | 10,951,000 | 11,000,000 | 11,043,000 | 11,086,000 | 11,120,000 | 54,439,000 | 54,547,000 | 54,630,000 | 54,685,000 | 54,816,000 | 54,944,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 54,944,000 | 54,816,000 | 54,685,000 | 54,630,000 | 54,547,000 | 54,439,000 | 11,120,000 | 11,086,000 | 11,043,000 | 11,000,000 | 10,951,000 | 10,809,000 | 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 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,244,000 | -8,244,000 | -8,244,000 | -8,244,000 | -8,244,000 | -8,244,000 | 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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 5,506,066 | 5,507,874 | 5,513,533 | 5,711,530 | 5,712,425 | 5,712,850 | 5,713,282 | 5,713,492 | 5,714,379 | 5,714,548 | 5,718,860 | 5,727,019 | 5,728,213 | 5,728,701 | 5,729,206 | 6,559,000 | 6,545,000 | 6,550,000 | 6,555,000 | 6,589,000 | 6,600,000 | 6,618,000 | 6,636,000 | 6,626,000 | 6,253,000 | 6,114,000 | 5,959,000 | 5,623,000 | 5,403,000 | 5,219,000 | 4,843,000 | 4,417,000 | 4,207,000 | 4,234,000 | 4,011,000 | 3,603,000 | 3,295,000 | 3,048,000 | 2,565,000 | 2,417,000 | 2,154,000 | 1,948,000 | 1,840,000 | 1,849,000 | 1,560,000 | 1,352,000 | 1,078,000 | 802,000 | 690,000 | 650,000 | 440,000 | 536,000 | 558,000 | 3,839,000 | 3,853,000 | 3,890,000 | 3,910,000 | 3,933,000 | 3,911,000 | 3,681,000 | 3,373,000 | 2,873,000 | 2,901,000 | 2,700,000 | 2,565,000 | 2,707,000 | 2,756,000 | 2,799,000 | 2,842,000 | 2,876,000 | 46,195,000 | 46,303,000 | 46,386,000 | 46,441,000 | 46,572,000 | 46,700,000 | 46,868,000 | 46,931,000 | 47,088,000 | 47,219,000 |
| 47,219,000 | 47,088,000 | 46,931,000 | 46,868,000 | 46,700,000 | 46,572,000 | 46,441,000 | 46,386,000 | 46,303,000 | 46,195,000 | 2,876,000 | 2,842,000 | 2,799,000 | 2,756,000 | 2,707,000 | 2,565,000 | 2,700,000 | 2,901,000 | 2,873,000 | 3,373,000 | 3,681,000 | 3,911,000 | 3,933,000 | 3,910,000 | 3,890,000 | 3,853,000 | 3,839,000 | 558,000 | 536,000 | 440,000 | 650,000 | 690,000 | 802,000 | 1,078,000 | 1,352,000 | 1,560,000 | 1,849,000 | 1,840,000 | 1,948,000 | 2,154,000 | 2,417,000 | 2,565,000 | 3,048,000 | 3,295,000 | 3,603,000 | 4,011,000 | 4,234,000 | 4,207,000 | 4,417,000 | 4,843,000 | 5,219,000 | 5,403,000 | 5,623,000 | 5,959,000 | 6,114,000 | 6,253,000 | 6,626,000 | 6,636,000 | 6,618,000 | 6,600,000 | 6,589,000 | 6,555,000 | 6,550,000 | 6,545,000 | 6,559,000 | 5,729,206 | 5,728,701 | 5,728,213 | 5,727,019 | 5,718,860 | 5,714,548 | 5,714,379 | 5,713,492 | 5,713,282 | 5,712,850 | 5,712,425 | 5,711,530 | 5,513,533 | 5,507,874 | 5,506,066 | 0 | 0 | 0 |
---|