0 XP   0   0   0

Adacel Tech Ltd
Buy, Hold or Sell?

Let's analyse Adacel together

PenkeI guess you are interested in Adacel Tech Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Adacel Tech Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Adacel Tech Ltd

I send you an email if I find something interesting about Adacel Tech Ltd.

Quick analysis of Adacel (30 sec.)










1. Valuation of Adacel (5 min.)




Live pricePrice per share (EOD)

A$0.57

2. Growth of Adacel (5 min.)




Is Adacel growing?

Current yearPrevious yearGrowGrow %
How rich?$11.7m$17.6m-$3.5m-25.3%

How much money is Adacel making?

Current yearPrevious yearGrowGrow %
Making money$1.2m$1.6m-$395.9k-32.3%
Net Profit Margin5.3%5.9%--

How much money comes from the company's main activities?

3. Financial Health of Adacel (5 min.)




4. Comparing to competitors in the Software-Application industry (5 min.)




  Industry Rankings (Software-Application)  


Richest
#503 / 842

Most Revenue
#397 / 842

Most Profit
#177 / 842

Most Efficient
#136 / 842


Fundamentals of Adacel

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Adacel Tech Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Adacel earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Adacel to the Software-Application industry mean.
  • A Net Profit Margin of 1.5% means that $0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Adacel Tech Ltd:

  • The MRQ is 1.5%. The company is making a profit. +1
  • The TTM is 5.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM5.3%-3.8%
TTM5.3%YOY5.9%-0.6%
TTM5.3%5Y6.3%-0.9%
5Y6.3%10Y7.9%-1.6%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%-8.0%+9.5%
TTM5.3%-8.5%+13.8%
YOY5.9%-6.2%+12.1%
5Y6.3%-11.6%+17.9%
10Y7.9%-11.2%+19.1%
1.1.2. Return on Assets

Shows how efficient Adacel is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Adacel to the Software-Application industry mean.
  • 0.9% Return on Assets means that Adacel generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Adacel Tech Ltd:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 4.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.9%TTM4.5%-3.6%
TTM4.5%YOY4.4%+0.1%
TTM4.5%5Y3.1%+1.4%
5Y3.1%10Y3.2%-0.1%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%-1.9%+2.8%
TTM4.5%-2.2%+6.7%
YOY4.4%-1.4%+5.8%
5Y3.1%-2.5%+5.6%
10Y3.2%-2.6%+5.8%
1.1.3. Return on Equity

Shows how efficient Adacel is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Adacel to the Software-Application industry mean.
  • 1.9% Return on Equity means Adacel generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Adacel Tech Ltd:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 9.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM9.0%-7.1%
TTM9.0%YOY9.0%0.0%
TTM9.0%5Y6.4%+2.6%
5Y6.4%10Y5.8%+0.6%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%-2.3%+4.2%
TTM9.0%-3.6%+12.6%
YOY9.0%-1.6%+10.6%
5Y6.4%-3.5%+9.9%
10Y5.8%-4.4%+10.2%

1.2. Operating Efficiency of Adacel Tech Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Adacel is operating .

  • Measures how much profit Adacel makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Adacel to the Software-Application industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Adacel Tech Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.9%-2.9%
TTM2.9%YOY3.5%-0.6%
TTM2.9%5Y5.4%-2.5%
5Y5.4%10Y10.0%-4.6%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ--7.3%+7.3%
TTM2.9%-4.7%+7.6%
YOY3.5%-4.1%+7.6%
5Y5.4%-6.2%+11.6%
10Y10.0%-6.7%+16.7%
1.2.2. Operating Ratio

Measures how efficient Adacel is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software-Application industry mean).
  • An Operation Ratio of 0.14 means that the operating costs are $0.14 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Adacel Tech Ltd:

  • The MRQ is 0.144. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.097. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.144TTM0.097+0.047
TTM0.097YOY0.051+0.046
TTM0.0975Y0.344-0.248
5Y0.34410Y0.357-0.012
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1441.303-1.159
TTM0.0971.321-1.224
YOY0.0511.282-1.231
5Y0.3441.301-0.957
10Y0.3571.239-0.882

1.3. Liquidity of Adacel Tech Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Adacel is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software-Application industry mean).
  • A Current Ratio of 1.67 means the company has $1.67 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Adacel Tech Ltd:

  • The MRQ is 1.673. The company is able to pay all its short-term debts. +1
  • The TTM is 2.069. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.673TTM2.069-0.396
TTM2.069YOY2.013+0.055
TTM2.0695Y1.863+0.206
5Y1.86310Y1.599+0.264
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6731.728-0.055
TTM2.0691.790+0.279
YOY2.0131.952+0.061
5Y1.8631.894-0.031
10Y1.5991.900-0.301
1.3.2. Quick Ratio

Measures if Adacel is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Adacel to the Software-Application industry mean.
  • A Quick Ratio of 1.38 means the company can pay off $1.38 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Adacel Tech Ltd:

  • The MRQ is 1.383. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.561. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.383TTM1.561-0.178
TTM1.561YOY1.365+0.196
TTM1.5615Y1.373+0.188
5Y1.37310Y1.450-0.077
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3831.067+0.316
TTM1.5611.145+0.416
YOY1.3651.429-0.064
5Y1.3731.358+0.015
10Y1.4501.367+0.083

1.4. Solvency of Adacel Tech Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Adacel assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Adacel to Software-Application industry mean.
  • A Debt to Asset Ratio of 0.50 means that Adacel assets are financed with 49.6% credit (debt) and the remaining percentage (100% - 49.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Adacel Tech Ltd:

  • The MRQ is 0.496. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.461. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.496TTM0.461+0.036
TTM0.461YOY0.513-0.052
TTM0.4615Y0.506-0.045
5Y0.50610Y0.469+0.037
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4960.453+0.043
TTM0.4610.444+0.017
YOY0.5130.447+0.066
5Y0.5060.482+0.024
10Y0.4690.488-0.019
1.4.2. Debt to Equity Ratio

Measures if Adacel is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Adacel to the Software-Application industry mean.
  • A Debt to Equity ratio of 98.6% means that company has $0.99 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Adacel Tech Ltd:

  • The MRQ is 0.986. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.922. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.986TTM0.922+0.063
TTM0.922YOY1.055-0.132
TTM0.9225Y1.075-0.153
5Y1.07510Y0.937+0.138
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9860.732+0.254
TTM0.9220.732+0.190
YOY1.0550.688+0.367
5Y1.0750.793+0.282
10Y0.9370.801+0.136

2. Market Valuation of Adacel Tech Ltd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Adacel generates.

  • Above 15 is considered overpriced but always compare Adacel to the Software-Application industry mean.
  • A PE ratio of 193.53 means the investor is paying $193.53 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Adacel Tech Ltd:

  • The EOD is 131.738. Seems overpriced? -1
  • The MRQ is 193.527. Seems overpriced? -1
  • The TTM is 96.938. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD131.738MRQ193.527-61.789
MRQ193.527TTM96.938+96.589
TTM96.938YOY89.417+7.521
TTM96.9385Y52.832+44.106
5Y52.83210Y48.507+4.325
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD131.738-1.879+133.617
MRQ193.527-2.621+196.148
TTM96.938-3.215+100.153
YOY89.417-6.701+96.118
5Y52.832-2.080+54.912
10Y48.507-1.657+50.164
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Adacel.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Adacel Tech Ltd:

  • The MRQ is 1,025.910. Seems overpriced? -1
  • The TTM is 360.126. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ1,025.910TTM360.126+665.784
TTM360.126YOY185.985+174.141
TTM360.1265Y153.676+206.450
5Y153.67610Y98.221+55.455
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1,025.9103.504+1,022.406
TTM360.1264.586+355.540
YOY185.98510.416+175.569
5Y153.67628.331+125.345
10Y98.22141.372+56.849

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Adacel is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software-Application industry mean).
  • A PB ratio of 3.60 means the investor is paying $3.60 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Adacel Tech Ltd:

  • The EOD is 2.453. Good. +1
  • The MRQ is 3.603. Neutral. Compare to industry.
  • The TTM is 3.750. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD2.453MRQ3.603-1.150
MRQ3.603TTM3.750-0.147
TTM3.750YOY3.550+0.200
TTM3.7505Y3.045+0.705
5Y3.04510Y3.501-0.456
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD2.4532.748-0.295
MRQ3.6032.964+0.639
TTM3.7502.965+0.785
YOY3.5504.692-1.142
5Y3.0454.073-1.028
10Y3.5014.338-0.837
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Adacel Tech Ltd.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Adacel Tech Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.1040.006-1926%-0.031-70%-0.009-92%0.000-50034%
Book Value Growth--0.6910.980-30%0.947-27%0.984-30%1.012-32%
Book Value Per Share--0.2300.259-11%0.331-30%0.311-26%0.310-26%
Book Value Per Share Growth--0.6891.085-36%0.923-25%0.995-31%1.017-32%
Current Ratio--1.6732.069-19%2.013-17%1.863-10%1.599+5%
Debt To Asset Ratio--0.4960.461+8%0.513-3%0.506-2%0.469+6%
Debt To Equity Ratio--0.9860.922+7%1.055-7%1.075-8%0.937+5%
Dividend Per Share--0.0310.019+60%0.018+70%0.019+62%0.015+104%
Dividend Per Share Growth--2.0641.386+49%1.132+82%1.154+79%1.260+64%
Eps--0.0040.015-72%0.021-79%0.017-75%0.019-77%
Eps Growth--0.1891.286-85%0.743-75%1.031-82%1.019-81%
Free Cash Flow Per Share--0.0020.003-30%0.046-95%0.020-88%0.020-88%
Free Cash Flow Per Share Growth--0.5490.795-31%1.422-61%1.588-65%1.342-59%
Free Cash Flow To Equity Per Share---0.037-0.022-40%0.025-247%0.016-334%0.026-246%
Free Cash Flow To Equity Per Share Growth---0.2860.420-168%2.870-110%1.959-115%1.663-117%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.912--------
Intrinsic Value_10Y_min---0.472--------
Intrinsic Value_1Y_max--0.105--------
Intrinsic Value_1Y_min--0.003--------
Intrinsic Value_3Y_max--0.305--------
Intrinsic Value_3Y_min---0.035--------
Intrinsic Value_5Y_max--0.492--------
Intrinsic Value_5Y_min---0.120--------
Net Profit Margin--0.0150.053-72%0.059-75%0.063-76%0.079-81%
Operating Margin---0.029-100%0.035-100%0.054-100%0.100-100%
Operating Ratio--0.1440.097+49%0.051+183%0.344-58%0.357-60%
Pb Ratio2.453-47%3.6033.750-4%3.550+1%3.045+18%3.501+3%
Pe Ratio131.738-47%193.52796.938+100%89.417+116%52.832+266%48.507+299%
Peg Ratio--1025.910360.126+185%185.985+452%153.676+568%98.221+944%
Price Per Share0.565-47%0.8300.922-10%1.084-23%0.944-12%1.183-30%
Price To Total Gains Ratio-7.750+32%-11.38528.753-140%30.312-138%40.706-128%43.987-126%
Profit Growth--0.0941.101-91%1.142-92%1.214-92%1.110-91%
Quick Ratio--1.3831.561-11%1.365+1%1.373+1%1.450-5%
Return On Assets--0.0090.045-79%0.044-79%0.031-70%0.032-71%
Return On Equity--0.0190.090-79%0.090-79%0.064-71%0.058-68%
Revenue Growth--0.9160.458+100%-+100%0.860+7%0.955-4%
Total Gains Per Share---0.0730.025-392%-0.013-82%0.010-798%0.015-574%
Total Gains Per Share Growth---0.5364.298-112%-1.204+124%1.891-128%1.995-127%
Usd Book Value--11704692.09114069286.448-17%17630005.047-34%16315548.503-28%16313115.058-28%
Usd Book Value Change Per Share---0.0690.004-1926%-0.021-70%-0.006-92%0.000-50034%
Usd Book Value Per Share--0.1530.173-11%0.220-30%0.207-26%0.206-26%
Usd Dividend Per Share--0.0210.013+60%0.012+70%0.013+62%0.010+104%
Usd Eps--0.0030.010-72%0.014-79%0.011-75%0.013-77%
Usd Free Cash Flow--115947.420179252.045-35%2406908.502-95%1020760.784-89%1037638.420-89%
Usd Free Cash Flow Per Share--0.0020.002-30%0.031-95%0.013-88%0.013-88%
Usd Free Cash Flow To Equity Per Share---0.025-0.015-40%0.017-247%0.011-334%0.017-246%
Usd Price Per Share0.376-47%0.5520.613-10%0.721-23%0.628-12%0.787-30%
Usd Profit--217901.1851225610.870-82%1621514.667-87%1118269.197-81%1104326.127-80%
Usd Revenue--14560397.07010154061.946+43%8458414.231+72%10747586.651+35%10421133.141+40%
Usd Total Gains Per Share---0.0490.017-392%-0.009-82%0.007-798%0.010-574%
 EOD+4 -1MRQTTM+7 -35YOY+10 -325Y+10 -3210Y+7 -35

4.2. Fundamental Score

Let's check the fundamental score of Adacel Tech Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15131.738
Price to Book Ratio (EOD)Between0-12.453
Net Profit Margin (MRQ)Greater than00.015
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.383
Current Ratio (MRQ)Greater than11.673
Debt to Asset Ratio (MRQ)Less than10.496
Debt to Equity Ratio (MRQ)Less than10.986
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.009
Total5/10 (50.0%)

4.3. Technical Score

Let's check the technical score of Adacel Tech Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.570
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets23,252
Total Liabilities11,542
Total Stockholder Equity11,710
 As reported
Total Liabilities 11,542
Total Stockholder Equity+ 11,710
Total Assets = 23,252

Assets

Total Assets23,252
Total Current Assets13,078
Long-term Assets13,078
Total Current Assets
Short-term Investments 38
Net Receivables 10,735
Inventory 686
Total Current Assets  (as reported)13,078
Total Current Assets  (calculated)11,459
+/- 1,619
Long-term Assets
Property Plant Equipment 3,847
Intangible Assets 4,505
Long-term Assets  (as reported)0
Long-term Assets  (calculated)8,352
+/- 8,352

Liabilities & Shareholders' Equity

Total Current Liabilities7,819
Long-term Liabilities-
Total Stockholder Equity11,710
Total Current Liabilities
Short-term Debt 44
Total Current Liabilities  (as reported)7,819
Total Current Liabilities  (calculated)44
+/- 7,775
Long-term Liabilities
Long term Debt Total 2,920
Capital Lease Obligations Min Short Term Debt-44
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)2,876
+/- 2,876
Total Stockholder Equity
Common Stock53,240
Retained Earnings -41,530
Total Stockholder Equity (as reported)11,710
Total Stockholder Equity (calculated)11,710
+/-0
Other
Cash and Short Term Investments 38
Common Stock Shares Outstanding 76,367
Liabilities and Stockholders Equity 23,252



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-31
> Total Assets 
0
0
0
0
0
0
39,374
0
0
0
69,484
0
83,208
0
63,795
0
58,657
0
51,380
0
60,153
0
63,091
0
32,136
0
39,034
21,722
21,722
24,528
24,528
28,796
28,796
28,994
28,994
26,043
26,043
23,176
23,176
19,921
19,921
23,344
23,344
34,949
34,949
29,602
29,602
31,079
31,079
28,473
28,919
24,664
24,664
19,558
19,558
23,702
23,702
24,784
24,784
24,922
24,922
23,312
23,312
24,616
24,616
19,593
19,593
20,428
20,428
27,605
27,605
28,197
28,197
32,259
32,259
32,274
32,274
37,814
37,814
34,319
34,319
37,910
37,910
30,834
30,834
26,267
26,267
34,826
34,826
0
37,822
0
37,235
0
39,902
0
27,866
0
27,038
23,252
23,25227,038027,866039,902037,235037,822034,82634,82626,26726,26730,83430,83437,91037,91034,31934,31937,81437,81432,27432,27432,25932,25928,19728,19727,60527,60520,42820,42819,59319,59324,61624,61623,31223,31224,92224,92224,78424,78423,70223,70219,55819,55824,66424,66428,91928,47331,07931,07929,60229,60234,94934,94923,34423,34419,92119,92123,17623,17626,04326,04328,99428,99428,79628,79624,52824,52821,72221,72239,034032,136063,091060,153051,380058,657063,795083,208069,48400039,374000000
   > Total Current Assets 
0
0
0
0
0
0
7,413
0
0
0
28,993
0
0
0
36,710
0
0
0
24,628
0
0
0
41,429
0
0
0
31,745
0
0
0
19,774
0
0
0
25,281
0
0
0
19,390
0
0
0
19,445
0
0
0
23,782
0
0
0
23,272
0
0
0
14,968
0
0
0
20,216
0
0
0
17,248
0
0
0
16,244
0
0
0
24,509
0
0
0
29,534
29,888
29,888
32,279
32,279
28,768
28,768
32,448
32,448
25,466
25,466
19,497
19,497
20,616
20,616
21,821
21,821
22,323
22,323
27,048
27,048
19,168
19,168
16,395
14,033
13,078
13,07814,03316,39519,16819,16827,04827,04822,32322,32321,82121,82120,61620,61619,49719,49725,46625,46632,44832,44828,76828,76832,27932,27929,88829,88829,53400024,50900016,24400017,24800020,21600014,96800023,27200023,78200019,44500019,39000025,28100019,77400031,74500041,42900024,62800036,71000028,9930007,413000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
559
0
0
0
11,239
0
0
0
6,157
0
0
0
4,370
0
0
0
12,458
0
0
0
1,334
0
0
0
4,058
0
0
0
3,961
0
0
0
11,137
0
0
0
1,242
0
0
0
3,598
0
0
0
1,068
0
0
0
4,451
0
0
0
5,745
0
0
0
6,127
0
0
0
2,189
0
0
0
7,627
0
0
0
15,773
14,923
14,923
16,358
16,358
10,096
10,096
12,525
12,525
4,870
4,870
2,511
2,511
2,348
2,348
0
5,177
0
3,625
0
11,597
0
6,784
0
1,898
0
01,89806,784011,59703,62505,17702,3482,3482,5112,5114,8704,87012,52512,52510,09610,09616,35816,35814,92314,92315,7730007,6270002,1890006,1270005,7450004,4510001,0680003,5980001,24200011,1370003,9610004,0580001,33400012,4580004,3700006,15700011,239000559000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
84
0
0
0
197
0
0
0
0
0
0
0
0
0
0
0
583
0
0
0
483
0
0
0
0
0
0
0
42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
517
0
0
0
377
0
0
0
263
0
0
0
208
0
0
0
0
325
325
0
155
158
158
167
167
488
488
0
55
0
49
0
50
0
38
0
38
38
38380380500490550488488167167158158155032532500002080002630003770005170000000000000000000420000000483000583000000000001970008400000000000000
       Net Receivables 
0
0
0
0
0
0
6,602
0
0
0
13,395
0
14,752
0
22,673
0
12,377
0
12,249
0
17,694
0
22,259
0
7,705
0
21,723
10,510
10,510
14,342
13,759
18,502
18,502
19,976
12,410
16,612
16,612
7,153
3,352
12,290
12,290
16,562
11,179
25,111
25,111
16,779
7,912
21,057
21,057
19,642
8,835
18,307
18,307
9,127
4,120
13,809
13,809
13,018
7,281
12,560
12,560
9,732
5,450
15,200
15,200
12,738
10,203
8,794
8,794
15,094
7,480
13,663
13,663
12,938
8,187
13,948
13,948
14,729
11,799
17,905
17,905
17,383
10,173
19,322
19,322
15,292
8,623
16,004
16,004
14,828
10,591
15,738
15,738
14,241
6,116
11,221
11,221
12,862
7,782
10,735
10,7357,78212,86211,22111,2216,11614,24115,73815,73810,59114,82816,00416,0048,62315,29219,32219,32210,17317,38317,90517,90511,79914,72913,94813,9488,18712,93813,66313,6637,48015,0948,7948,79410,20312,73815,20015,2005,4509,73212,56012,5607,28113,01813,80913,8094,1209,12718,30718,3078,83519,64221,05721,0577,91216,77925,11125,11111,17916,56212,29012,2903,3527,15316,61216,61212,41019,97618,50218,50213,75914,34210,51010,51021,72307,705022,259017,694012,249012,377022,673014,752013,3950006,602000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
654
0
2,397
0
658
0
917
0
715
0
1,299
0
881
0
4,129
0
1,371
1,251
1,251
672
616
0
0
2,927
8,201
432
432
622
4,423
0
0
551
5,892
366
366
794
9,661
0
0
888
12,141
0
0
263
5,270
0
0
651
6,388
231
231
978
4,743
0
0
955
3,113
410
410
857
8,208
197
197
638
5,196
154
154
651
3,581
325
325
564
8,455
580
422
167
7,582
488
488
55
4,678
49
49
50
8,751
38
38
38
3,315
0
03,3153838388,7515049494,678554884887,5821674225808,4555643253253,5816511541545,1966381971978,2088574104103,113955004,7439782312316,388651005,2702630012,141888009,6617943663665,892551004,4236224324328,2012,927006166721,2511,2511,37104,129088101,29907150917065802,39706540000000000
   > Long-term Assets 
0
0
0
0
0
0
31,961
0
0
0
40,491
0
0
0
27,085
0
0
0
26,752
0
0
0
21,662
0
0
0
7,289
0
0
0
4,754
0
0
0
3,713
0
0
0
3,786
0
0
0
3,899
0
0
0
5,820
0
0
0
5,647
0
0
0
4,590
0
0
0
4,568
0
0
0
6,064
0
0
0
3,349
0
0
0
3,096
0
0
0
2,725
0
0
0
5,535
0
0
0
5,462
0
0
0
6,770
0
0
0
16,001
0
0
0
12,854
0
0
0
10,643
0
010,64300012,85400016,0010006,7700005,4620005,5350002,7250003,0960003,3490006,0640004,5680004,5900005,6470005,8200003,8990003,7860003,7130004,7540007,28900021,66200026,75200027,08500040,49100031,961000000
       Property Plant Equipment 
0
0
0
0
0
0
2,841
0
0
0
3,243
0
4,795
0
5,126
0
6,272
0
6,316
0
6,506
0
4,104
0
2,559
0
1,354
1,047
1,047
877
877
926
926
870
870
906
906
1,282
1,282
1,435
1,435
1,294
1,294
1,389
1,389
1,508
1,508
1,437
1,437
1,405
1,405
997
997
960
960
730
730
835
835
694
694
610
610
845
845
1,992
1,992
1,929
1,929
1,836
1,836
1,718
1,718
1,658
1,658
1,419
1,419
1,181
1,181
1,035
1,035
1,041
1,041
945
945
834
834
8,267
8,267
7,631
7,631
6,588
6,588
6,454
6,454
4,316
4,316
3,903
3,903
3,847
3,8473,9033,9034,3164,3166,4546,4546,5886,5887,6317,6318,2678,2678348349459451,0411,0411,0351,0351,1811,1811,4191,4191,6581,6581,7181,7181,8361,8361,9291,9291,9921,9928458456106106946948358357307309609609979971,4051,4051,4371,4371,5081,5081,3891,3891,2941,2941,4351,4351,2821,2829069068708709269268778771,0471,0471,35402,55904,10406,50606,31606,27205,12604,79503,2430002,841000000
       Goodwill 
0
0
0
0
0
0
2,492
0
0
0
2,128
0
0
0
4,310
0
0
0
3,954
0
0
0
1,654
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000000000001,6540003,9540004,3100002,1280002,492000000
       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
0
0
0
0
0
0
0
0
39
39
0
0
42
42
42
42
49
0
0
50
0
0
0
47
0
0
0
0
0
0000047000500049424242420039390000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
20,083
0
0
0
14,157
0
22,591
0
14,041
0
17,783
0
13,150
0
16,418
0
11,354
0
5,000
0
4,567
4,134
4,134
3,701
3,701
3,268
3,268
2,843
2,843
2,406
2,406
1,971
1,971
1,536
1,536
1,100
1,100
670
670
235
235
0
0
0
0
0
0
0
0
0
0
0
0
1,418
1,418
1,431
1,431
1,378
1,378
1,337
1,337
1,325
1,325
1,235
1,235
1,074
1,074
1,041
1,041
941
941
833
833
1,011
1,011
917
917
864
864
996
996
1,021
1,021
0
1,178
0
1,490
0
1,933
0
1,678
0
4,475
4,505
4,5054,47501,67801,93301,49001,17801,0211,0219969968648649179171,0111,0118338339419411,0411,0411,0741,0741,2351,2351,3251,3251,3371,3371,3781,3781,4311,4311,4181,4180000000000002352356706701,1001,1001,5361,5361,9711,9712,4062,4062,8432,8433,2683,2683,7013,7014,1344,1344,56705,000011,354016,418013,150017,783014,041022,591014,15700020,083000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
50,187
0
21,959
0
24,409
0
20,436
0
20,974
0
17,558
0
9,384
0
5,935
5,452
5,452
3,877
3,877
3,444
3,444
2,843
2,843
2,784
2,784
2,504
2,504
1,678
1,678
2,605
2,605
2,424
2,424
4,312
4,312
4,185
4,185
4,242
4,242
3,741
3,741
3,630
3,630
3,904
3,904
3,733
3,733
5,194
5,194
5,454
5,454
5,476
5,476
1,357
1,357
1,348
1,348
1,260
1,260
1,100
1,100
1,082
1,082
967
967
4,354
4,354
4,516
4,516
3,504
3,866
3,559
3,517
4,940
4,898
4,922
4,922
7,192
7,192
6,834
6,834
4,467
4,467
2,704
2,704
2,265
2,265
1,789
1,7892,2652,2652,7042,7044,4674,4676,8346,8347,1927,1924,9224,9224,8984,9403,5173,5593,8663,5044,5164,5164,3544,3549679671,0821,0821,1001,1001,2601,2601,3481,3481,3571,3575,4765,4765,4545,4545,1945,1943,7333,7333,9043,9043,6303,6303,7413,7414,2424,2424,1854,1854,3124,3122,4242,4242,6052,6051,6781,6782,5042,5042,7842,7842,8432,8433,4443,4443,8773,8775,4525,4525,93509,384017,558020,974020,436024,409021,959050,187000000000000
> Total Liabilities 
0
0
0
0
0
0
5,173
0
0
0
11,346
0
11,784
0
21,652
0
22,358
0
18,987
0
27,692
0
28,180
0
14,105
0
28,696
14,446
14,446
18,047
18,047
20,231
20,231
16,665
16,665
11,348
11,348
8,808
8,808
6,676
6,676
11,020
11,020
17,981
17,981
11,317
11,317
13,938
13,938
16,767
12,999
10,405
10,405
12,532
12,532
12,986
12,986
13,644
13,644
13,068
13,068
11,781
11,781
12,281
12,281
10,828
10,828
9,983
9,983
14,457
14,457
10,928
10,928
12,005
12,005
9,558
9,558
11,794
11,794
13,620
13,620
14,320
14,320
13,612
13,612
13,647
13,647
20,860
20,860
0
22,449
0
19,386
0
20,330
0
14,307
0
10,080
11,542
11,54210,080014,307020,330019,386022,449020,86020,86013,64713,64713,61213,61214,32014,32013,62013,62011,79411,7949,5589,55812,00512,00510,92810,92814,45714,4579,9839,98310,82810,82812,28112,28111,78111,78113,06813,06813,64413,64412,98612,98612,53212,53210,40510,40512,99916,76713,93813,93811,31711,31717,98117,98111,02011,0206,6766,6768,8088,80811,34811,34816,66516,66520,23120,23118,04718,04714,44614,44628,696014,105028,180027,692018,987022,358021,652011,784011,3460005,173000000
   > Total Current Liabilities 
0
0
0
0
0
0
4,866
0
0
0
8,699
0
8,950
0
19,740
0
15,981
0
16,608
0
26,183
0
27,508
0
13,574
0
28,240
13,502
13,502
17,155
17,155
19,309
19,309
16,428
16,428
11,204
11,204
8,558
8,558
6,440
6,440
10,946
10,946
17,910
17,910
11,075
11,075
13,677
13,677
12,865
12,865
10,263
10,263
9,475
9,475
10,262
10,262
10,315
10,315
10,182
10,182
8,427
8,427
9,633
9,633
9,006
9,006
8,350
8,350
12,079
12,079
9,291
9,291
10,246
10,246
8,458
8,458
9,895
9,895
12,441
12,441
12,954
12,954
12,940
12,940
13,063
13,063
13,473
13,473
15,528
15,528
13,394
13,394
13,366
13,366
9,568
9,568
9,376
5,040
7,819
7,8195,0409,3769,5689,56813,36613,36613,39413,39415,52815,52813,47313,47313,06313,06312,94012,94012,95412,95412,44112,4419,8959,8958,4588,45810,24610,2469,2919,29112,07912,0798,3508,3509,0069,0069,6339,6338,4278,42710,18210,18210,31510,31510,26210,2629,4759,47510,26310,26312,86512,86513,67713,67711,07511,07517,91017,91010,94610,9466,4406,4408,5588,55811,20411,20416,42816,42819,30919,30917,15517,15513,50213,50228,240013,574027,508026,183016,608015,981019,74008,95008,6990004,866000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
84
0
0
0
197
0
0
0
124
0
0
0
4,412
0
0
0
4,846
0
0
0
13
0
0
0
0
0
0
0
1,863
0
0
0
1,311
0
0
0
2,397
0
0
0
73
0
0
0
0
0
0
0
4
0
0
0
5
0
0
0
263
0
0
0
208
0
0
0
0
0
0
0
155
0
1,726
0
0
0
398
0
1,406
0
0
0
1,378
0
0
0
893
44
448930001,3780001,40603980001,72601550000000208000263000500040000000730002,3970001,3110001,8630000000130004,8460004,4120001240001970008400000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
6,964
0
3,308
0
10,642
0
5,831
0
12,681
0
21,744
0
4,593
0
21,297
0
0
7,347
8,080
10,687
10,687
10,078
10,349
6,612
6,612
4,136
3,423
4,496
4,496
5,855
5,855
6,676
6,676
5,105
5,105
7,401
7,401
5,939
5,939
5,509
5,509
4,256
4,256
5,417
5,417
4,511
4,511
5,249
5,249
1,581
1,581
0
0
2,368
2,368
0
0
2,737
2,737
0
0
2,704
2,704
0
0
2,009
2,009
0
0
2,641
2,641
2,408
2,408
1,500
1,500
3,945
3,945
1,820
1,820
4,183
4,183
1,490
1,490
2,452
2,452
1,306
1,306
0
01,3061,3062,4522,4521,4901,4904,1834,1831,8201,8203,9453,9451,5001,5002,4082,4082,6412,641002,0092,009002,7042,704002,7372,737002,3682,368001,5811,5815,2495,2494,5114,5115,4175,4174,2564,2565,5095,5095,9395,9397,4017,4015,1055,1056,6766,6765,8555,8554,4964,4963,4234,1366,6126,61210,34910,07810,68710,6878,0807,3470021,29704,593021,744012,68105,831010,64203,30806,964000000000000
       Other Current Liabilities 
0
0
0
0
0
0
4,354
0
0
0
4,685
0
1,923
0
16,348
0
2,284
0
10,580
0
8,244
0
3,660
0
6,052
0
590
10,210
10,210
4,962
1,331
6,789
6,789
6,337
2,741
4,592
4,592
4,422
1,583
1,944
1,944
3,228
2,209
8,257
8,257
4,659
2,897
4,784
4,784
4,529
2,621
4,074
4,074
5,146
2,618
4,845
4,845
5,804
2,940
4,929
4,929
6,842
3,346
9,629
9,629
6,633
4,488
8,347
8,347
9,342
5,830
9,291
9,291
7,542
5,193
8,458
8,458
7,886
5,882
12,441
12,441
6,383
7,539
8,806
8,806
7,602
7,522
7,738
7,738
6,626
7,886
7,893
7,893
5,565
6,401
6,003
6,003
4,214
-5,040
0
0-5,0404,2146,0036,0036,4015,5657,8937,8937,8866,6267,7387,7387,5227,6028,8068,8067,5396,38312,44112,4415,8827,8868,4588,4585,1937,5429,2919,2915,8309,3428,3478,3474,4886,6339,6299,6293,3466,8424,9294,9292,9405,8044,8454,8452,6185,1464,0744,0742,6214,5294,7844,7842,8974,6598,2578,2572,2093,2281,9441,9441,5834,4224,5924,5922,7416,3376,7896,7891,3314,96210,21010,21059006,05203,66008,244010,58002,284016,34801,92304,6850004,354000000
   > Long-term Liabilities 
0
0
0
0
0
0
307
0
0
0
2,647
0
0
0
1,912
0
0
0
2,379
0
0
0
672
0
0
0
456
0
0
0
892
0
0
0
237
0
0
0
250
0
0
0
74
0
0
0
242
0
0
0
134
0
0
0
3,057
0
0
0
3,329
0
0
0
3,354
0
0
0
1,822
0
0
0
2,378
0
0
0
1,759
0
0
0
1,899
0
0
0
1,366
0
0
0
584
0
0
0
6,921
0
0
0
6,964
0
0
0
5,040
0
05,0400006,9640006,9210005840001,3660001,8990001,7590002,3780001,8220003,3540003,3290003,057000134000242000740002500002370008920004560006720002,3790001,9120002,647000307000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,772
0
6,158
0
5,355
0
6,103
0
4,020
0
2,999
2,920
2,9202,99904,02006,10305,35506,15806,7720000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
334
0
500
0
561
0
708
0
727
0
458
0
348
0
103
264
264
777
777
814
814
128
128
144
144
250
105
236
236
74
74
71
71
60
60
0
0
3,815
47
142
142
3,057
3,057
2,724
2,724
3,329
3,329
2,879
2,879
3,349
3,349
2,645
2,645
1,821
1,821
1,633
1,633
2,378
2,378
1,637
1,637
1,759
1,759
1,100
1,100
1,115
1,115
500
500
1,366
1,366
672
672
584
584
615
615
763
763
637
637
861
861
719
719
775
775
0
07757757197198618616376377637636156155845846726721,3661,3665005001,1151,1151,1001,1001,7591,7591,6371,6372,3782,3781,6331,6331,8211,8212,6452,6453,3493,3492,8792,8793,3293,3292,7242,7243,0573,057142142473,815006060717174742362361052501441441281288148147777772642641030348045807270708056105000334000000000000
> Total Stockholder Equity
0
0
0
0
0
0
34,201
0
0
0
58,138
0
71,424
0
42,143
0
36,299
0
32,393
0
32,461
0
34,911
0
18,031
0
10,338
7,276
7,276
6,481
6,481
8,565
8,565
12,329
12,329
14,695
14,695
14,368
14,368
13,245
13,245
12,324
12,324
16,968
16,968
18,285
18,285
17,141
17,141
11,706
15,920
14,259
14,259
7,026
7,026
10,716
10,716
11,140
11,140
11,854
11,854
11,531
11,531
12,335
12,335
8,765
8,765
10,445
10,445
13,148
13,148
17,269
17,269
20,254
20,254
22,716
22,716
26,020
26,020
20,699
20,699
23,590
23,590
17,222
17,222
12,620
12,620
13,966
13,966
0
15,373
0
17,849
0
19,572
0
13,559
0
13,888
11,710
11,71013,888013,559019,572017,849015,373013,96613,96612,62012,62017,22217,22223,59023,59020,69920,69926,02026,02022,71622,71620,25420,25417,26917,26913,14813,14810,44510,4458,7658,76512,33512,33511,53111,53111,85411,85411,14011,14010,71610,7167,0267,02614,25914,25915,92011,70617,14117,14118,28518,28516,96816,96812,32412,32413,24513,24514,36814,36814,69514,69512,32912,3298,5658,5656,4816,4817,2767,27610,338018,031034,911032,461032,393036,299042,143071,424058,13800034,201000000
   Common Stock
0
0
0
0
0
0
29,892
0
0
0
52,038
0
63,299
0
63,528
0
61,180
0
66,042
0
66,102
0
68,105
0
73,103
0
73,103
73,083
73,083
79,200
79,200
79,200
79,200
79,200
79,200
79,200
79,200
79,317
79,317
77,510
77,510
76,830
76,830
76,548
76,548
76,234
76,234
76,232
76,232
76,234
76,234
76,166
76,166
76,015
76,015
75,854
75,854
75,718
75,718
75,472
75,472
75,378
75,378
75,375
75,375
75,345
75,345
75,286
75,286
75,253
75,253
75,253
75,253
75,253
75,253
75,253
75,253
75,230
75,230
74,062
74,062
73,253
73,253
71,607
71,607
71,338
71,338
71,338
71,338
71,468
71,468
71,618
71,618
70,873
70,873
53,429
53,429
53,292
53,292
53,240
53,24053,29253,29253,42953,42970,87370,87371,61871,61871,46871,46871,33871,33871,33871,33871,60771,60773,25373,25374,06274,06275,23075,23075,25375,25375,25375,25375,25375,25375,25375,25375,28675,28675,34575,34575,37575,37575,37875,37875,47275,47275,71875,71875,85475,85476,01576,01576,16676,16676,23476,23476,23276,23276,23476,23476,54876,54876,83076,83077,51077,51079,31779,31779,20079,20079,20079,20079,20079,20079,20079,20073,08373,08373,103073,103068,105066,102066,042061,180063,528063,299052,03800029,892000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
-366
0
0
0
-865
0
0
0
-1,529
0
0
0
-3,087
0
0
0
-1,321
0
0
0
-2,441
0
0
0
-3,245
0
0
0
867
0
0
0
160
0
0
0
-1,299
0
0
0
-1,674
0
0
0
-1,361
0
0
0
-2,926
0
0
0
-2,925
0
0
0
-1,809
0
0
0
-2,255
0
0
0
-1,119
0
0
0
-1,248
0
0
0
-1,964
0
0
0
-1,310
0
0
0
-227
0
0
0
-476
0
0
0
235
0
0
0
-6,039
0
0-6,039000235000-476000-227000-1,310000-1,964000-1,248000-1,119000-2,255000-1,809000-2,925000-2,926000-1,361000-1,674000-1,299000160000867000-3,245000-2,441000-1,321000-3,087000-1,529000-865000-366000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
234
0
0
0
875
0
0
0
1,521
0
0
0
2,643
0
0
0
8,453
0
0
0
4,854
0
0
0
4,040
0
0
0
8,259
0
0
0
4,871
0
0
0
3,640
0
0
0
2,007
0
0
0
3,012
0
0
0
1,094
0
0
0
1,278
0
0
0
3,053
0
0
0
2,652
0
0
0
4,705
0
0
0
3,511
-1,146
-1,146
-1,964
2,342
-1,659
-1,659
-1,310
2,297
-810
-810
-227
4,013
-69
-69
-476
4,188
-963
-963
235
235
-5,720
-5,720
-6,039
-13,888
0
0-13,888-6,039-5,720-5,720235235-963-9634,188-476-69-694,013-227-810-8102,297-1,310-1,659-1,6592,342-1,964-1,146-1,1463,5110004,7050002,6520003,0530001,2780001,0940003,0120002,0070003,6400004,8710008,2590004,0400004,8540008,4530002,6430001,521000875000234000000



Balance Sheet

Currency in USD. All numbers in thousands.