Assets: |
Current Assets |
Cash & Cash Equivalents
|
214,300 |
792,800 |
351,500 |
308,300 |
Receivables
|
984,000 |
877,000 |
786,300 |
840,400 |
Inventories
|
118,600 |
111,300 |
69,200 |
165,100 |
Other Current Assets
|
164,500 |
151,300 |
1,214,100 |
438,500 |
Total |
$ 1,481,400
|
$ 1,932,400
|
$ 2,421,100
|
$ 1,752,300
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
119,600 |
85,300 |
82,700 |
127,300 |
Equity and Other Investments
|
795,700 |
535,000 |
- |
- |
Intangibles
|
25,330,900 |
23,976,800 |
19,985,400 |
21,134,200 |
Other Non-Current Assets
|
439,900 |
451,300 |
1,224,700 |
1,011,000 |
Total |
$ 26,686,100
|
$ 25,048,400
|
$ 21,292,800
|
$ 22,272,500
|
Total Assets |
$ 28,167,500
|
$ 26,980,800
|
$ 23,713,900
|
$ 24,024,800
|
Liabilities: |
Current Liabilities |
Short-Term Debt
|
499,500 |
699,200 |
799,200 |
499,400 |
Accounts Payable
|
143,000 |
122,600 |
98,300 |
127,100 |
Income Tax Payable
|
40,400 |
16,600 |
117,300 |
25,700 |
Accrued Expenses
|
250,000 |
228,800 |
261,900 |
262,600 |
Deferred Revenues
|
1,583,800 |
1,370,700 |
1,106,300 |
990,200 |
Other Current Liabilities
|
446,500 |
454,600 |
738,800 |
539,400 |
Total |
$ 2,963,200
|
$ 2,892,500
|
$ 3,121,800
|
$ 2,444,400
|
Non-Current Liabilities |
Long-Term Debt
|
5,830,600 |
5,962,500 |
7,122,600 |
9,061,400 |
Deferred Income Taxes
|
1,513,100 |
1,676,800 |
1,466,200 |
1,531,500 |
Other Non-Current Liabilities
|
415,800 |
411,200 |
439,500 |
507,700 |
Total |
$ 7,759,500
|
$ 8,050,500
|
$ 9,028,300
|
$ 11,100,600
|
Total Liabilities |
$ 10,722,700
|
$ 10,943,000
|
$ 12,150,100
|
$ 13,545,000
|
Shareholders' Equity: |
Common Shares
|
1,100 |
1,100 |
1,100 |
1,100 |
Additional Paid-in Capital
|
2,767,000 |
2,510,200 |
2,307,800 |
2,097,500 |
Retained Earnings
|
14,816,300 |
13,730,700 |
9,455,600 |
8,546,200 |
Treasury Shares
|
-17,000 |
-17,000 |
-18,000 |
-18,000 |
Other Equity
|
-122,600 |
-187,200 |
-182,700 |
-147,000 |
Total |
$ 17,444,800
|
$ 16,037,800
|
$ 11,563,800
|
$ 10,479,800
|
Total Liabilities & Shareholders' Equity |
$ 28,167,500
|
$ 26,980,800
|
$ 23,713,900
|
$ 24,024,800
|