Assets: |
Current Assets |
Cash & Cash Equivalents
|
364,400 |
671,300 |
757,200 |
778,511 |
Receivables
|
891,900 |
809,700 |
749,819 |
610,313 |
Prepaid Expenses
|
- |
- |
31,679 |
- |
Inventories
|
190,800 |
204,900 |
181,952 |
189,868 |
Other Current Assets
|
163,600 |
73,500 |
55,851 |
39,355 |
Total |
$ 1,610,700
|
$ 1,759,400
|
$ 1,776,501
|
$ 1,618,047
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
128,700 |
142,500 |
141,318 |
105,510 |
Intangibles
|
13,188,900 |
12,295,500 |
12,302,985 |
8,353,722 |
Other Non-Current Assets
|
321,200 |
119,000 |
104,127 |
91,086 |
Total |
$ 13,638,800
|
$ 12,557,000
|
$ 12,548,430
|
$ 8,550,318
|
Total Assets |
$ 15,249,500
|
$ 14,316,400
|
$ 14,324,930
|
$ 10,168,370
|
Liabilities: |
Current Liabilities |
Short-Term Debt
|
1,500 |
800,900 |
400,975 |
6,805 |
Accounts Payable
|
165,300 |
171,100 |
152,067 |
139,737 |
Income Tax Payable
|
58,300 |
26,400 |
22,762 |
18,532 |
Accrued Expenses
|
248,300 |
198,000 |
161,730 |
288,024 |
Deferred Revenues
|
677,900 |
566,400 |
488,399 |
267,030 |
Other Current Liabilities
|
296,900 |
266,600 |
219,339 |
- |
Total |
$ 1,448,200
|
$ 2,029,400
|
$ 1,445,272
|
$ 720,128
|
Non-Current Liabilities |
Long-Term Debt
|
4,940,200 |
4,354,600 |
5,808,561 |
3,264,417 |
Deferred Income Taxes
|
931,100 |
829,600 |
1,178,205 |
810,856 |
Other Non-Current Liabilities
|
191,500 |
239,200 |
104,024 |
74,017 |
Total |
$ 6,062,800
|
$ 5,423,400
|
$ 7,090,790
|
$ 4,149,290
|
Total Liabilities |
$ 7,511,000
|
$ 7,452,800
|
$ 8,536,062
|
$ 4,869,418
|
Shareholders' Equity: |
Common Shares
|
1,100 |
1,000 |
1,036 |
1,028 |
Additional Paid-in Capital
|
1,751,500 |
1,602,900 |
1,489,067 |
1,419,262 |
Retained Earnings
|
6,247,700 |
5,464,600 |
4,642,402 |
4,110,530 |
Treasury Shares
|
-19,000 |
-19,000 |
-19,000 |
-19,000 |
Other Equity
|
-242,800 |
-185,900 |
-324,640 |
-212,873 |
Total |
$ 7,738,500
|
$ 6,863,600
|
$ 5,788,865
|
$ 5,298,947
|
Total Liabilities & Shareholders' Equity |
$ 15,249,500
|
$ 14,316,400
|
$ 14,324,930
|
$ 10,168,370
|