Assets: |
Current Assets |
Cash & Cash Equivalents
|
709,700 |
364,400 |
671,300 |
757,200 |
Receivables
|
993,600 |
891,900 |
809,700 |
749,819 |
Prepaid Expenses
|
- |
- |
- |
31,679 |
Inventories
|
198,600 |
190,800 |
204,900 |
181,952 |
Other Current Assets
|
97,600 |
163,600 |
73,500 |
55,851 |
Total |
$ 1,999,500
|
$ 1,610,700
|
$ 1,759,400
|
$ 1,776,501
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
139,900 |
128,700 |
142,500 |
141,318 |
Intangibles
|
15,483,100 |
13,188,900 |
12,295,500 |
12,302,985 |
Other Non-Current Assets
|
486,400 |
321,200 |
119,000 |
104,127 |
Total |
$ 16,109,400
|
$ 13,638,800
|
$ 12,557,000
|
$ 12,548,430
|
Total Assets |
$ 18,108,900
|
$ 15,249,500
|
$ 14,316,400
|
$ 14,324,930
|
Liabilities: |
Current Liabilities |
Short-Term Debt
|
602,200 |
1,500 |
800,900 |
400,975 |
Accounts Payable
|
162,000 |
165,300 |
171,100 |
152,067 |
Income Tax Payable
|
215,100 |
58,300 |
26,400 |
22,762 |
Accrued Expenses
|
240,100 |
248,300 |
198,000 |
161,730 |
Deferred Revenues
|
831,800 |
677,900 |
566,400 |
488,399 |
Other Current Liabilities
|
346,200 |
296,900 |
266,600 |
219,339 |
Total |
$ 2,397,400
|
$ 1,448,200
|
$ 2,029,400
|
$ 1,445,272
|
Non-Current Liabilities |
Long-Term Debt
|
4,673,100 |
4,940,200 |
4,354,600 |
5,808,561 |
Deferred Income Taxes
|
1,108,100 |
931,100 |
829,600 |
1,178,205 |
Other Non-Current Liabilities
|
438,400 |
191,500 |
239,200 |
104,024 |
Total |
$ 6,219,600
|
$ 6,062,800
|
$ 5,423,400
|
$ 7,090,790
|
Total Liabilities |
$ 8,617,000
|
$ 7,511,000
|
$ 7,452,800
|
$ 8,536,062
|
Shareholders' Equity: |
Common Shares
|
1,100 |
1,100 |
1,000 |
1,036 |
Additional Paid-in Capital
|
1,903,900 |
1,751,500 |
1,602,900 |
1,489,067 |
Retained Earnings
|
7,818,000 |
6,247,700 |
5,464,600 |
4,642,402 |
Treasury Shares
|
-18,000 |
-19,000 |
-19,000 |
-19,000 |
Other Equity
|
-213,100 |
-242,800 |
-185,900 |
-324,640 |
Total |
$ 9,491,900
|
$ 7,738,500
|
$ 6,863,600
|
$ 5,788,865
|
Total Liabilities & Shareholders' Equity |
$ 18,108,900
|
$ 15,249,500
|
$ 14,316,400
|
$ 14,324,930
|