25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Ameren Illinois Company
Buy, Hold or Sell?

Let's analyze Ameren together

I guess you are interested in Ameren Illinois Company. 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 Ameren Illinois Company. 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.

Get notifications about Ameren Illinois Company

I send you an email if I find something interesting about Ameren Illinois Company.

1. Quick Overview

1.1. Quick analysis of Ameren (30 sec.)










1.2. What can you expect buying and holding a share of Ameren? (30 sec.)

How much money do you get?

How much money do you get?
$8.27
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$43.73
Expected worth in 1 year
$46.33
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$10.87
Return On Investment
14.5%

For what price can you sell your share?

Current Price per Share
$75.00
Expected price per share
$73.00 - $75.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ameren (5 min.)




Live pricePrice per Share (EOD)
$75.00
Intrinsic Value Per Share
$-44.22 - $-29.26
Total Value Per Share
$-0.49 - $14.47

2.2. Growth of Ameren (5 min.)




Is Ameren growing?

Current yearPrevious yearGrowGrow %
How rich?$11.6b$10.6b-$285.2m-2.8%

How much money is Ameren making?

Current yearPrevious yearGrowGrow %
Making money$292.5m$279m$13.5m4.6%
Net Profit Margin15.8%13.5%--

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

2.3. Financial Health of Ameren (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ameren?

Welcome investor! Ameren's management wants to use your money to grow the business. In return you get a share of Ameren.

First you should know what it really means to hold a share of Ameren. And how you can make/lose money.

Speculation

The Price per Share of Ameren is $75.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Ameren.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Ameren, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $43.73. Based on the TTM, the Book Value Change Per Share is $0.65 per quarter. Based on the YOY, the Book Value Change Per Share is $0.64 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $2.07 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ameren.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.971.3%5.327.1%0.480.6%1.401.9%0.941.3%
Usd Book Value Change Per Share0.360.5%0.650.9%0.640.8%0.580.8%0.400.5%
Usd Dividend Per Share0.670.9%2.072.8%0.460.6%0.821.1%0.630.8%
Usd Total Gains Per Share1.031.4%2.723.6%1.101.5%1.401.9%1.031.4%
Usd Price Per Share70.05-72.51-80.50-54.86-29.88-
Price to Earnings Ratio18.11-16.74-42.43-27.15-15.97-
Price-to-Total Gains Ratio68.21-48.57-87.45-82.83-81.63-
Price to Book Ratio1.60-1.29-1.98-1.29-0.72-
Price-to-Total Gains Ratio68.21-48.57-87.45-82.83-81.63-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share75
Number of shares13
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share2.070.82
Usd Book Value Change Per Share0.650.58
Usd Total Gains Per Share2.721.40
Gains per Quarter (13 shares)35.3218.25
Gains per Year (13 shares)141.2672.99
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
110734131433063
2215682728561136
332210141312891209
4430135554171121282
5537169695214151355
6645203836256182428
7752237977299212501
88602701118342242574
99673041259384272647
1010743381400427303720

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%100.06.00.094.3%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%15.05.00.075.0%29.011.00.072.5%67.039.00.063.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%104.00.02.098.1%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%37.03.00.092.5%92.014.00.086.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ameren Illinois Company 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--0.3600.650-45%0.637-43%0.582-38%0.401-10%
Book Value Per Share--43.73395.953-54%40.656+8%48.831-10%39.352+11%
Current Ratio--0.6730.6750%0.739-9%0.726-7%0.702-4%
Debt To Asset Ratio--0.7240.695+4%0.721+0%0.715+1%0.711+2%
Debt To Equity Ratio--2.6582.364+12%2.620+1%2.563+4%2.508+6%
Dividend Per Share--0.6672.066-68%0.461+45%0.822-19%0.629+6%
Eps--0.9675.315-82%0.477+103%1.402-31%0.944+2%
Free Cash Flow Per Share---1.7620.103-1809%-1.122-36%-1.015-42%-0.563-68%
Free Cash Flow To Equity Per Share---0.2060.107-293%0.095-318%0.052-495%0.031-775%
Gross Profit Margin--1.0000.649+54%0.746+34%0.879+14%0.939+6%
Intrinsic Value_10Y_max---29.259--------
Intrinsic Value_10Y_min---44.219--------
Intrinsic Value_1Y_max---2.353--------
Intrinsic Value_1Y_min---3.203--------
Intrinsic Value_3Y_max---7.512--------
Intrinsic Value_3Y_min---10.745--------
Intrinsic Value_5Y_max---13.202--------
Intrinsic Value_5Y_min---19.457--------
Market Cap1908930000.000-879%18689340000.00014607664980.500+28%21049398750.000-11%13405134546.100+39%7306002273.050+156%
Net Profit Margin--0.1520.158-4%0.135+13%0.145+5%0.124+22%
Operating Margin--0.2130.230-7%0.205+4%0.226-6%0.224-5%
Operating Ratio--0.7870.780+1%0.812-3%0.793-1%0.791-1%
Pb Ratio1.715+7%1.6021.295+24%1.980-19%1.295+24%0.725+121%
Pe Ratio19.390+7%18.11016.739+8%42.434-57%27.155-33%15.972+13%
Price Per Share75.000+7%70.05072.513-3%80.503-13%54.863+28%29.882+134%
Price To Free Cash Flow Ratio-10.644-7%-9.941-6.500-35%-20.144+103%-11.590+17%-5.246-47%
Price To Total Gains Ratio73.029+7%68.20948.573+40%87.452-22%82.833-18%81.631-16%
Quick Ratio--0.3100.644-52%0.744-58%0.694-55%0.556-44%
Return On Assets--0.0060.011-45%0.007-17%0.008-24%0.007-17%
Return On Equity--0.0220.033-33%0.027-16%0.028-19%0.025-12%
Total Gains Per Share--1.0272.717-62%1.098-6%1.404-27%1.0300%
Usd Book Value--11668000000.00010347000000.000+13%10632250000.000+10%9648750000.000+21%8474175000.000+38%
Usd Book Value Change Per Share--0.3600.650-45%0.637-43%0.582-38%0.401-10%
Usd Book Value Per Share--43.73395.953-54%40.656+8%48.831-10%39.352+11%
Usd Dividend Per Share--0.6672.066-68%0.461+45%0.822-19%0.629+6%
Usd Eps--0.9675.315-82%0.477+103%1.402-31%0.944+2%
Usd Free Cash Flow---470000000.000-331500000.000-29%-294000000.000-37%-331250000.000-30%-179200000.000-62%
Usd Free Cash Flow Per Share---1.7620.103-1809%-1.122-36%-1.015-42%-0.563-68%
Usd Free Cash Flow To Equity Per Share---0.2060.107-293%0.095-318%0.052-495%0.031-775%
Usd Market Cap1908930000.000-879%18689340000.00014607664980.500+28%21049398750.000-11%13405134546.100+39%7306002273.050+156%
Usd Price Per Share75.000+7%70.05072.513-3%80.503-13%54.863+28%29.882+134%
Usd Profit--258000000.000292500000.000-12%279000000.000-8%253200000.000+2%209900000.000+23%
Usd Revenue--1693000000.0001796750000.000-6%2043500000.000-17%1706450000.000-1%1618650000.000+5%
Usd Total Gains Per Share--1.0272.717-62%1.098-6%1.404-27%1.0300%
 EOD+3 -5MRQTTM+7 -29YOY+14 -225Y+9 -2710Y+16 -20

3.3 Fundamental Score

Let's check the fundamental score of Ameren Illinois Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.390
Price to Book Ratio (EOD)Between0-11.715
Net Profit Margin (MRQ)Greater than00.152
Operating Margin (MRQ)Greater than00.213
Quick Ratio (MRQ)Greater than10.310
Current Ratio (MRQ)Greater than10.673
Debt to Asset Ratio (MRQ)Less than10.724
Debt to Equity Ratio (MRQ)Less than12.658
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.006
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Ameren Illinois Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose75.000
Total0/1 (0.0%)

4. In-depth Analysis

4.1 About Ameren Illinois Company

Ameren Illinois Company, doing business as Ameren Illinois, engages in the rate-regulated electric generation, transmission, and distribution business in Illinois. It also engages in the natural gas distribution business. Ameren Illinois Company was formerly known as Central Illinois Public Service Company and changed its name to Ameren Illinois Company in October 2010. The company was founded in 1902 and is headquartered in Collinsville, Illinois. Ameren Illinois Company operates as a subsidiary of Ameren Corporation.

Fundamental data was last updated by Penke on 2024-09-19 16:22:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Ameren to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 15.2% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ameren Illinois Company:

  • The MRQ is 15.2%. The company is making a huge profit. +2
  • The TTM is 15.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.2%TTM15.8%-0.6%
TTM15.8%YOY13.5%+2.4%
TTM15.8%5Y14.5%+1.3%
5Y14.5%10Y12.4%+2.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ameren to the Utilities - Regulated Electric industry mean.
  • 0.6% Return on Assets means that Ameren generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ameren Illinois Company:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.6%TTM1.1%-0.5%
TTM1.1%YOY0.7%+0.4%
TTM1.1%5Y0.8%+0.3%
5Y0.8%10Y0.7%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ameren to the Utilities - Regulated Electric industry mean.
  • 2.2% Return on Equity means Ameren generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ameren Illinois Company:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM3.3%-1.1%
TTM3.3%YOY2.7%+0.7%
TTM3.3%5Y2.8%+0.6%
5Y2.8%10Y2.5%+0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ameren Illinois Company.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ameren is operating .

  • Measures how much profit Ameren 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 Ameren to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 21.3% means the company generated $0.21  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ameren Illinois Company:

  • The MRQ is 21.3%. The company is operating efficient. +1
  • The TTM is 23.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ21.3%TTM23.0%-1.7%
TTM23.0%YOY20.5%+2.5%
TTM23.0%5Y22.6%+0.4%
5Y22.6%10Y22.4%+0.3%
4.3.2.2. Operating Ratio

Measures how efficient Ameren is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.79 means that the operating costs are $0.79 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ameren Illinois Company:

  • The MRQ is 0.787. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.780. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.787TTM0.780+0.006
TTM0.780YOY0.812-0.032
TTM0.7805Y0.793-0.013
5Y0.79310Y0.791+0.002
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ameren Illinois Company.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.67 means the company has $0.67 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ameren Illinois Company:

  • The MRQ is 0.673. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.675. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.673TTM0.675-0.001
TTM0.675YOY0.739-0.065
TTM0.6755Y0.726-0.052
5Y0.72610Y0.702+0.025
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ameren to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.31 means the company can pay off $0.31 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ameren Illinois Company:

  • The MRQ is 0.310. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.644. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.310TTM0.644-0.334
TTM0.644YOY0.744-0.099
TTM0.6445Y0.694-0.049
5Y0.69410Y0.556+0.138
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ameren Illinois Company.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ameren to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.72 means that Ameren assets are financed with 72.4% credit (debt) and the remaining percentage (100% - 72.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ameren Illinois Company:

  • The MRQ is 0.724. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.695. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.724TTM0.695+0.029
TTM0.695YOY0.721-0.026
TTM0.6955Y0.715-0.020
5Y0.71510Y0.711+0.005
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ameren to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 265.8% means that company has $2.66 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ameren Illinois Company:

  • The MRQ is 2.658. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.364. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.658TTM2.364+0.293
TTM2.364YOY2.620-0.255
TTM2.3645Y2.563-0.198
5Y2.56310Y2.508+0.054
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Ameren to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 18.11 means the investor is paying $18.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ameren Illinois Company:

  • The EOD is 19.390. Based on the earnings, the company is fair priced.
  • The MRQ is 18.110. Based on the earnings, the company is fair priced.
  • The TTM is 16.739. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD19.390MRQ18.110+1.280
MRQ18.110TTM16.739+1.371
TTM16.739YOY42.434-25.695
TTM16.7395Y27.155-10.416
5Y27.15510Y15.972+11.183
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Ameren Illinois Company:

  • The EOD is -10.644. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -9.941. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -6.500. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-10.644MRQ-9.941-0.702
MRQ-9.941TTM-6.500-3.441
TTM-6.500YOY-20.144+13.645
TTM-6.5005Y-11.590+5.090
5Y-11.59010Y-5.246-6.343
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 1.60 means the investor is paying $1.60 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ameren Illinois Company:

  • The EOD is 1.715. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.602. Based on the equity, the company is underpriced. +1
  • The TTM is 1.295. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.715MRQ1.602+0.113
MRQ1.602TTM1.295+0.307
TTM1.295YOY1.980-0.685
TTM1.2955Y1.295+0.000
5Y1.29510Y0.725+0.570
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets42,334,000
Total Liabilities30,666,000
Total Stockholder Equity11,539,000
 As reported
Total Liabilities 30,666,000
Total Stockholder Equity+ 11,539,000
Total Assets = 42,334,000

Assets

Total Assets42,334,000
Total Current Assets2,217,000
Long-term Assets40,117,000
Total Current Assets
Cash And Cash Equivalents 37,000
Net Receivables 983,000
Inventory 740,000
Other Current Assets 457,000
Total Current Assets  (as reported)2,217,000
Total Current Assets  (calculated)2,217,000
+/-0
Long-term Assets
Property Plant Equipment 34,873,000
Goodwill 411,000
Long-term Assets  (as reported)40,117,000
Long-term Assets  (calculated)35,284,000
+/- 4,833,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,293,000
Long-term Liabilities27,373,000
Total Stockholder Equity11,539,000
Total Current Liabilities
Short-term Debt 1,490,000
Short Long Term Debt 300,000
Accounts payable 774,000
Other Current Liabilities 832,000
Total Current Liabilities  (as reported)3,293,000
Total Current Liabilities  (calculated)3,396,000
+/- 103,000
Long-term Liabilities
Long term Debt 5,551,000
Long-term Liabilities  (as reported)27,373,000
Long-term Liabilities  (calculated)5,551,000
+/- 21,822,000
Total Stockholder Equity
Common Stock3,000
Retained Earnings 4,299,000
Other Stockholders Equity 7,197,000
Total Stockholder Equity (as reported)11,539,000
Total Stockholder Equity (calculated)11,499,000
+/- 40,000
Other
Capital Stock49,000
Cash and Short Term Investments 37,000
Common Stock Shares Outstanding 266,800
Current Deferred Revenue197,000
Liabilities and Stockholders Equity 42,334,000
Net Debt 17,733,000
Net Invested Capital 12,941,000
Net Working Capital -235,000
Short Long Term Debt Total 17,770,000



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
0
0
0
8,827,500
8,797,300
8,880,400
9,122,100
8,847,400
8,813,100
8,936,900
9,258,700
9,177,600
9,315,289
9,312,463
9,621,682
9,714,430
9,666,815
10,063,415
10,277,936
10,400,575
10,405,000
10,710,000
11,214,000
11,499,000
13,589,000
13,457,000
13,537,000
14,233,000
14,639,000
14,677,000
17,764,000
17,434,000
17,333,000
17,491,000
18,090,000
18,162,000
18,314,000
18,450,000
18,830,000
19,578,000
19,626,000
20,531,000
20,405,000
20,728,000
20,758,000
21,645,000
21,479,000
22,657,000
23,071,000
23,190,000
23,594,000
23,790,000
23,688,000
23,915,000
23,631,000
23,515,000
23,329,000
23,391,000
7,064,000
23,356,000
22,899,000
22,980,000
23,498,000
21,835,000
21,952,000
22,276,000
22,385,000
21,042,000
21,166,000
21,588,000
21,876,000
22,676,000
22,884,000
23,152,000
23,459,000
23,640,000
23,385,000
23,793,000
24,134,000
24,699,000
24,811,000
25,254,000
25,617,000
25,945,000
26,079,000
26,639,000
26,959,000
27,215,000
27,509,000
28,103,000
28,546,000
28,933,000
29,272,000
30,016,000
30,517,000
32,030,000
32,789,000
33,916,000
34,665,000
35,735,000
36,197,000
37,108,000
37,657,000
37,904,000
38,064,000
38,947,000
17,445,000
40,830,000
41,306,000
42,334,000
42,334,00041,306,00040,830,00017,445,00038,947,00038,064,00037,904,00037,657,00037,108,00036,197,00035,735,00034,665,00033,916,00032,789,00032,030,00030,517,00030,016,00029,272,00028,933,00028,546,00028,103,00027,509,00027,215,00026,959,00026,639,00026,079,00025,945,00025,617,00025,254,00024,811,00024,699,00024,134,00023,793,00023,385,00023,640,00023,459,00023,152,00022,884,00022,676,00021,876,00021,588,00021,166,00021,042,00022,385,00022,276,00021,952,00021,835,00023,498,00022,980,00022,899,00023,356,0007,064,00023,391,00023,329,00023,515,00023,631,00023,915,00023,688,00023,790,00023,594,00023,190,00023,071,00022,657,00021,479,00021,645,00020,758,00020,728,00020,405,00020,531,00019,626,00019,578,00018,830,00018,450,00018,314,00018,162,00018,090,00017,491,00017,333,00017,434,00017,764,00014,677,00014,639,00014,233,00013,537,00013,457,00013,589,00011,499,00011,214,00010,710,00010,405,00010,400,57510,277,93610,063,4159,666,8159,714,4309,621,6829,312,4639,315,2899,177,6009,258,7008,936,9008,813,1008,847,4009,122,1008,880,4008,797,3008,827,500000
   > Total Current Assets 
0
0
0
711,200
684,500
798,900
1,075,500
771,200
755,700
841,400
1,150,500
879,000
864,539
779,565
1,005,907
921,182
772,084
911,333
983,081
863,514
784,000
976,000
1,460,000
1,452,000
1,291,000
1,177,000
1,310,000
1,317,000
1,687,000
1,652,000
2,142,000
1,582,000
1,438,000
1,565,000
1,983,000
1,818,000
1,463,000
1,545,000
1,737,000
1,874,000
1,860,000
2,565,000
2,341,000
2,480,000
2,303,000
2,766,000
2,547,000
2,515,000
2,757,000
2,664,000
2,780,000
2,842,000
2,658,000
2,830,000
3,120,000
2,894,000
2,715,000
2,603,000
1,108,000
2,680,000
2,124,000
2,154,000
2,406,000
2,369,000
3,296,000
3,408,000
3,273,000
1,972,000
1,840,000
1,965,000
1,942,000
2,046,000
1,993,000
1,991,000
1,983,000
1,917,000
1,458,000
1,594,000
1,599,000
1,593,000
1,450,000
1,571,000
1,581,000
1,612,000
1,567,000
1,685,000
1,640,000
1,533,000
1,422,000
1,514,000
1,495,000
1,431,000
1,464,000
1,620,000
1,590,000
1,653,000
1,823,000
2,116,000
2,204,000
1,968,000
2,031,000
2,396,000
2,518,000
2,668,000
2,062,000
2,019,000
811,000
2,181,000
2,084,000
2,217,000
2,217,0002,084,0002,181,000811,0002,019,0002,062,0002,668,0002,518,0002,396,0002,031,0001,968,0002,204,0002,116,0001,823,0001,653,0001,590,0001,620,0001,464,0001,431,0001,495,0001,514,0001,422,0001,533,0001,640,0001,685,0001,567,0001,612,0001,581,0001,571,0001,450,0001,593,0001,599,0001,594,0001,458,0001,917,0001,983,0001,991,0001,993,0002,046,0001,942,0001,965,0001,840,0001,972,0003,273,0003,408,0003,296,0002,369,0002,406,0002,154,0002,124,0002,680,0001,108,0002,603,0002,715,0002,894,0003,120,0002,830,0002,658,0002,842,0002,780,0002,664,0002,757,0002,515,0002,547,0002,766,0002,303,0002,480,0002,341,0002,565,0001,860,0001,874,0001,737,0001,545,0001,463,0001,818,0001,983,0001,565,0001,438,0001,582,0002,142,0001,652,0001,687,0001,317,0001,310,0001,177,0001,291,0001,452,0001,460,000976,000784,000863,514983,081911,333772,084921,1821,005,907779,565864,539879,0001,150,500841,400755,700771,2001,075,500798,900684,500711,200000
       Cash And Cash Equivalents 
0
0
0
9,700
45,800
47,100
62,300
76,900
74,200
54,000
331,100
194,900
39,691
48,901
237,537
125,968
91,469
72,530
112,112
67,092
60,000
150,000
629,000
628,000
294,000
101,000
100,000
111,000
633,000
511,000
647,000
69,000
30,000
27,000
278,000
96,000
29,000
51,000
34,000
137,000
161,000
687,000
170,000
355,000
186,000
205,000
206,000
92,000
304,000
251,000
563,000
622,000
360,000
506,000
608,000
545,000
573,000
378,000
116,000
522,000
208,000
117,000
298,000
209,000
161,000
150,000
169,000
30,000
26,000
46,000
13,000
5,000
6,000
2,000
72,000
292,000
13,000
13,000
18,000
9,000
8,000
10,000
9,000
10,000
30,000
29,000
11,000
16,000
8,000
6,000
20,000
16,000
42,000
8,000
6,000
139,000
6,000
99,000
7,000
8,000
7,000
7,000
7,000
10,000
10,000
7,000
8,000
38,000
85,000
37,000
37,00085,00038,0008,0007,00010,00010,0007,0007,0007,0008,0007,00099,0006,000139,0006,0008,00042,00016,00020,0006,0008,00016,00011,00029,00030,00010,0009,00010,0008,0009,00018,00013,00013,000292,00072,0002,0006,0005,00013,00046,00026,00030,000169,000150,000161,000209,000298,000117,000208,000522,000116,000378,000573,000545,000608,000506,000360,000622,000563,000251,000304,00092,000206,000205,000186,000355,000170,000687,000161,000137,00034,00051,00029,00096,000278,00027,00030,00069,000647,000511,000633,000111,000100,000101,000294,000628,000629,000150,00060,00067,092112,11272,53091,469125,968237,53748,90139,691194,900331,10054,00074,20076,90062,30047,10045,8009,700000
       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
0
0
0
0
0
3,405,000
0
0
0
0
0
0
0
0
324,000
277,000
239,000
0
233,000
166,000
153,000
0
0
0
0
0
0
0
0
1,073,000
0
0
0
738,000
0
0
0
823,000
0
0
0
739,000
0
0
0
715,000
0
0
0
676,000
0
0
0
761,000
0
0
0
641,000
0
0
3,386
3,570
3,659,000
0
0
3,347,000
0
3,669,000
0
240,000
1,180,000
3,502,000
1,321,000
0
0
0
0001,321,0003,502,0001,180,000240,00003,669,00003,347,000003,659,0003,5703,38600641,000000761,000000676,000000715,000000739,000000823,000000738,0000001,073,00000000000153,000166,000233,0000239,000277,000324,000000000003,405,000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
419,000
366,600
489,100
522,800
425,600
419,800
504,000
508,200
391,100
328,785
457,083
479,360
530,954
445,368
538,385
559,186
460,361
434,000
534,000
509,000
442,000
540,000
612,000
546,000
547,000
525,000
601,000
731,000
816,000
747,000
819,000
806,000
965,000
899,000
835,000
730,000
887,000
1,080,000
1,088,000
1,212,000
930,000
974,000
918,000
768,000
1,221,000
1,119,000
1,152,000
848,000
1,109,000
1,072,000
1,088,000
1,204,000
1,137,000
1,118,000
1,124,000
398,000
1,014,000
743,000
860,000
870,000
818,000
811,000
808,000
804,000
904,000
990,000
966,000
787,000
769,000
836,000
870,000
855,000
725,000
670,000
838,000
832,000
795,000
752,000
857,000
854,000
838,000
870,000
1,005,000
949,000
837,000
829,000
878,000
807,000
734,000
733,000
885,000
817,000
749,000
735,000
841,000
958,000
820,000
930,000
1,000,000
1,093,000
1,100,000
986,000
923,000
454,000
919,000
861,000
983,000
983,000861,000919,000454,000923,000986,0001,100,0001,093,0001,000,000930,000820,000958,000841,000735,000749,000817,000885,000733,000734,000807,000878,000829,000837,000949,0001,005,000870,000838,000854,000857,000752,000795,000832,000838,000670,000725,000855,000870,000836,000769,000787,000966,000990,000904,000804,000808,000811,000818,000870,000860,000743,0001,014,000398,0001,124,0001,118,0001,137,0001,204,0001,088,0001,072,0001,109,000848,0001,152,0001,119,0001,221,000768,000918,000974,000930,0001,212,0001,088,0001,080,000887,000730,000835,000899,000965,000806,000819,000747,000816,000731,000601,000525,000547,000546,000612,000540,000442,000509,000534,000434,000460,361559,186538,385445,368530,954479,360457,083328,785391,100508,200504,000419,800425,600522,800489,100366,600419,000000
       Other Current Assets 
0
0
0
54,900
39,200
28,900
252,000
22,900
19,200
27,700
53,300
39,800
272,063
36,850
39,684
37,210
30,888
32,160
35,152
40,939
32,000
29,000
42,000
83,000
103,000
44,000
188,000
172,000
117,000
82,000
159,000
74,000
98,000
70,000
59,000
185,000
112,000
110,000
263,000
203,000
130,000
178,000
202,000
460,000
587,000
924,000
617,000
360,000
353,000
528,000
512,000
208,000
358,000
394,000
409,000
376,000
315,000
288,000
355,000
316,000
381,000
335,000
348,000
95,000
60,000
104,000
108,000
85,000
70,000
68,000
66,000
86,000
91,000
95,000
103,000
88,000
63,000
68,000
76,000
98,000
105,000
97,000
96,000
98,000
84,000
72,000
83,000
63,000
70,000
90,000
106,000
118,000
127,000
131,000
210,000
244,000
114,000
518,000
644,000
548,000
437,000
632,000
723,000
651,000
436,000
378,000
109,000
491,000
459,000
457,000
457,000459,000491,000109,000378,000436,000651,000723,000632,000437,000548,000644,000518,000114,000244,000210,000131,000127,000118,000106,00090,00070,00063,00083,00072,00084,00098,00096,00097,000105,00098,00076,00068,00063,00088,000103,00095,00091,00086,00066,00068,00070,00085,000108,000104,00060,00095,000348,000335,000381,000316,000355,000288,000315,000376,000409,000394,000358,000208,000512,000528,000353,000360,000617,000924,000587,000460,000202,000178,000130,000203,000263,000110,000112,000185,00059,00070,00098,00074,000159,00082,000117,000172,000188,00044,000103,00083,00042,00029,00032,00040,93935,15232,16030,88837,21039,68436,850272,06339,80053,30027,70019,20022,900252,00028,90039,20054,900000
   > Long-term Assets 
0
0
0
8,116,300
8,112,800
8,081,500
8,046,600
8,076,200
8,057,400
8,095,500
8,108,200
8,298,600
8,450,750
8,532,898
8,615,775
8,793,248
8,894,731
9,152,082
9,294,855
9,537,061
9,621,000
9,734,000
9,754,000
10,047,000
12,298,000
12,280,000
12,227,000
12,916,000
12,952,000
13,025,000
15,622,000
15,852,000
15,895,000
15,926,000
16,107,000
16,344,000
16,851,000
16,905,000
17,093,000
17,704,000
17,766,000
17,966,000
18,064,000
18,248,000
18,455,000
18,879,000
18,932,000
20,142,000
20,314,000
20,526,000
20,814,000
20,948,000
21,030,000
21,085,000
20,511,000
20,621,000
20,614,000
20,788,000
5,956,000
20,676,000
20,775,000
20,826,000
21,092,000
19,466,000
18,656,000
18,868,000
19,112,000
19,070,000
19,326,000
19,623,000
19,934,000
20,630,000
20,891,000
21,161,000
21,476,000
21,723,000
21,927,000
22,199,000
22,535,000
23,106,000
23,361,000
23,683,000
24,036,000
24,333,000
24,512,000
24,954,000
25,319,000
25,682,000
26,087,000
26,589,000
27,051,000
27,502,000
27,808,000
28,396,000
28,927,000
30,377,000
30,966,000
31,800,000
32,461,000
33,767,000
34,166,000
34,712,000
35,139,000
35,236,000
36,002,000
36,928,000
16,634,000
38,649,000
39,222,000
40,117,000
40,117,00039,222,00038,649,00016,634,00036,928,00036,002,00035,236,00035,139,00034,712,00034,166,00033,767,00032,461,00031,800,00030,966,00030,377,00028,927,00028,396,00027,808,00027,502,00027,051,00026,589,00026,087,00025,682,00025,319,00024,954,00024,512,00024,333,00024,036,00023,683,00023,361,00023,106,00022,535,00022,199,00021,927,00021,723,00021,476,00021,161,00020,891,00020,630,00019,934,00019,623,00019,326,00019,070,00019,112,00018,868,00018,656,00019,466,00021,092,00020,826,00020,775,00020,676,0005,956,00020,788,00020,614,00020,621,00020,511,00021,085,00021,030,00020,948,00020,814,00020,526,00020,314,00020,142,00018,932,00018,879,00018,455,00018,248,00018,064,00017,966,00017,766,00017,704,00017,093,00016,905,00016,851,00016,344,00016,107,00015,926,00015,895,00015,852,00015,622,00013,025,00012,952,00012,916,00012,227,00012,280,00012,298,00010,047,0009,754,0009,734,0009,621,0009,537,0619,294,8559,152,0828,894,7318,793,2488,615,7758,532,8988,450,7508,298,6008,108,2008,095,5008,057,4008,076,2008,046,6008,081,5008,112,8008,116,300000
       Property Plant Equipment 
0
0
0
6,987,100
6,961,300
6,949,800
6,924,400
6,928,000
6,910,600
6,957,200
6,996,500
7,165,200
7,294,892
7,426,793
7,528,343
7,705,672
7,816,819
8,057,790
8,225,397
8,426,562
8,478,000
8,624,000
8,689,000
8,914,000
10,182,000
10,197,000
10,152,000
10,917,000
10,963,000
11,052,000
13,052,000
13,297,000
13,332,000
13,397,000
13,402,000
13,572,000
13,854,000
13,920,000
14,028,000
14,286,000
14,353,000
14,538,000
14,729,000
15,069,000
15,294,000
15,566,000
15,977,000
16,567,000
16,781,000
17,006,000
17,272,000
17,610,000
17,671,000
17,747,000
17,655,000
17,853,000
17,888,000
17,945,000
4,699,000
17,873,000
17,535,000
17,690,000
17,833,000
16,096,000
15,408,000
15,601,000
15,834,000
16,205,000
16,425,000
16,726,000
16,991,000
17,424,000
17,700,000
17,986,000
18,307,000
18,799,000
19,000,000
19,324,000
19,647,000
20,113,000
20,298,000
20,589,000
20,906,000
21,466,000
21,666,000
21,998,000
22,379,000
22,810,000
23,044,000
23,479,000
23,894,000
24,376,000
24,678,000
25,081,000
25,541,000
26,807,000
27,307,000
28,020,000
28,559,000
29,261,000
29,578,000
30,086,000
30,608,000
31,262,000
31,735,000
32,351,000
14,271,000
33,776,000
34,114,000
34,873,000
34,873,00034,114,00033,776,00014,271,00032,351,00031,735,00031,262,00030,608,00030,086,00029,578,00029,261,00028,559,00028,020,00027,307,00026,807,00025,541,00025,081,00024,678,00024,376,00023,894,00023,479,00023,044,00022,810,00022,379,00021,998,00021,666,00021,466,00020,906,00020,589,00020,298,00020,113,00019,647,00019,324,00019,000,00018,799,00018,307,00017,986,00017,700,00017,424,00016,991,00016,726,00016,425,00016,205,00015,834,00015,601,00015,408,00016,096,00017,833,00017,690,00017,535,00017,873,0004,699,00017,945,00017,888,00017,853,00017,655,00017,747,00017,671,00017,610,00017,272,00017,006,00016,781,00016,567,00015,977,00015,566,00015,294,00015,069,00014,729,00014,538,00014,353,00014,286,00014,028,00013,920,00013,854,00013,572,00013,402,00013,397,00013,332,00013,297,00013,052,00011,052,00010,963,00010,917,00010,152,00010,197,00010,182,0008,914,0008,689,0008,624,0008,478,0008,426,5628,225,3978,057,7907,816,8197,705,6727,528,3437,426,7937,294,8927,165,2006,996,5006,957,2006,910,6006,928,0006,924,4006,949,8006,961,3006,987,100000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
320,000
307,000
303,000
326,000
0
326,000
326,000
326,000
830,000
542,000
214,000
214,000
214,000
214,000
214,000
214,000
831,000
831,000
831,000
831,000
831,000
831,000
831,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000
411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000411,000831,000831,000831,000831,000831,000831,000831,000214,000214,000214,000214,000214,000214,000542,000830,000326,000326,000326,0000326,000303,000307,000320,0000000000000000000000000000000000
       Intangible 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
620,000
620,000
631,000
631,000
0
914,000
900,000
878,000
217,000
46,000
823,000
814,000
815,000
806,000
794,000
784,000
167,000
160,000
150,000
138,000
129,000
124,000
113,000
9,000
7,000
7,000
4,000
0
6,000
9,000
12,000
14,000
16,000
16,000
18,000
19,000
22,000
17,000
19,000
20,000
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
00000000000000000000000000000000000000020,00019,00017,00022,00019,00018,00016,00016,00014,00012,0009,0006,00004,0007,0007,0009,000113,000124,000129,000138,000150,000160,000167,000784,000794,000806,000815,000814,000823,00046,000217,000878,000900,000914,0000631,000631,000620,000620,0000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
911,000
970,000
1,004,000
1,022,000
969,000
971,000
1,068,000
1,001,000
1,034,000
1,079,000
1,116,000
1,107,000
1,077,000
1,171,000
1,228,000
1,228,000
1,276,000
1,262,000
1,313,000
1,329,000
1,578,000
1,651,000
1,755,000
1,712,000
1,621,000
0
1,974,000
0
0
0
0
00001,974,00001,621,0001,712,0001,755,0001,651,0001,578,0001,329,0001,313,0001,262,0001,276,0001,228,0001,228,0001,171,0001,077,0001,107,0001,116,0001,079,0001,034,0001,001,0001,068,000971,000969,0001,022,0001,004,000970,000911,0000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
5,569,800
5,587,100
5,673,800
5,766,100
5,552,600
5,551,000
5,675,400
5,834,500
5,848,700
6,012,175
5,983,133
6,124,214
6,278,622
6,269,361
6,660,849
6,682,491
6,813,084
6,670,000
6,917,000
6,959,000
7,449,000
9,228,000
9,066,000
8,969,000
9,675,000
9,231,000
9,232,000
11,723,000
11,425,000
11,481,000
11,212,000
11,619,000
11,781,000
11,983,000
12,086,000
12,263,000
12,979,000
13,051,000
13,894,000
13,629,000
13,954,000
13,981,000
14,804,000
14,412,000
15,478,000
15,798,000
15,836,000
15,548,000
15,730,000
15,578,000
15,715,000
15,722,000
15,631,000
15,449,000
15,448,000
4,562,000
15,204,000
15,320,000
15,280,000
15,472,000
15,068,000
15,436,000
15,751,000
15,660,000
14,356,000
14,511,000
14,874,000
14,960,000
15,821,000
16,038,000
16,246,000
16,303,000
16,552,000
16,374,000
16,729,000
16,799,000
17,454,000
17,605,000
17,954,000
18,130,000
18,619,000
18,707,000
19,111,000
19,161,000
19,442,000
19,662,000
20,170,000
20,342,000
20,732,000
21,045,000
21,647,000
21,886,000
22,950,000
23,512,000
24,434,000
24,851,000
25,906,000
26,262,000
27,099,000
27,327,000
27,267,000
27,328,000
28,121,000
10,775,000
29,352,000
29,734,000
30,666,000
30,666,00029,734,00029,352,00010,775,00028,121,00027,328,00027,267,00027,327,00027,099,00026,262,00025,906,00024,851,00024,434,00023,512,00022,950,00021,886,00021,647,00021,045,00020,732,00020,342,00020,170,00019,662,00019,442,00019,161,00019,111,00018,707,00018,619,00018,130,00017,954,00017,605,00017,454,00016,799,00016,729,00016,374,00016,552,00016,303,00016,246,00016,038,00015,821,00014,960,00014,874,00014,511,00014,356,00015,660,00015,751,00015,436,00015,068,00015,472,00015,280,00015,320,00015,204,0004,562,00015,448,00015,449,00015,631,00015,722,00015,715,00015,578,00015,730,00015,548,00015,836,00015,798,00015,478,00014,412,00014,804,00013,981,00013,954,00013,629,00013,894,00013,051,00012,979,00012,263,00012,086,00011,983,00011,781,00011,619,00011,212,00011,481,00011,425,00011,723,0009,232,0009,231,0009,675,0008,969,0009,066,0009,228,0007,449,0006,959,0006,917,0006,670,0006,813,0846,682,4916,660,8496,269,3616,278,6226,124,2145,983,1336,012,1755,848,7005,834,5005,675,4005,551,0005,552,6005,766,1005,673,8005,587,1005,569,800000
   > Total Current Liabilities 
0
0
0
747,000
720,600
783,900
1,077,600
954,700
941,000
985,700
1,198,300
1,077,200
1,345,453
1,188,266
1,465,396
1,185,961
1,147,246
1,285,505
1,486,529
1,581,024
919,000
989,000
1,030,000
1,201,000
1,057,000
1,263,000
1,249,000
1,457,000
1,016,000
1,034,000
1,374,000
1,807,000
1,675,000
1,380,000
1,396,000
1,487,000
1,499,000
1,408,000
1,840,000
2,202,000
2,249,000
2,820,000
2,504,000
2,902,000
3,510,000
3,078,000
2,918,000
3,063,000
2,881,000
2,545,000
1,926,000
1,711,000
1,640,000
1,760,000
1,914,000
1,888,000
1,837,000
1,727,000
753,000
1,848,000
1,614,000
1,603,000
1,546,000
1,698,000
2,577,000
3,286,000
3,228,000
2,461,000
2,725,000
2,312,000
2,119,000
2,249,000
2,520,000
2,556,000
2,489,000
2,093,000
1,839,000
2,430,000
2,291,000
2,674,000
2,762,000
2,765,000
2,581,000
2,940,000
3,345,000
2,711,000
2,580,000
2,687,000
2,392,000
2,752,000
2,285,000
2,505,000
2,367,000
2,000,000
2,105,000
2,180,000
2,307,000
2,177,000
2,357,000
2,826,000
3,145,000
3,588,000
3,175,000
3,366,000
2,757,000
3,243,000
1,042,000
3,345,000
3,505,000
3,293,000
3,293,0003,505,0003,345,0001,042,0003,243,0002,757,0003,366,0003,175,0003,588,0003,145,0002,826,0002,357,0002,177,0002,307,0002,180,0002,105,0002,000,0002,367,0002,505,0002,285,0002,752,0002,392,0002,687,0002,580,0002,711,0003,345,0002,940,0002,581,0002,765,0002,762,0002,674,0002,291,0002,430,0001,839,0002,093,0002,489,0002,556,0002,520,0002,249,0002,119,0002,312,0002,725,0002,461,0003,228,0003,286,0002,577,0001,698,0001,546,0001,603,0001,614,0001,848,000753,0001,727,0001,837,0001,888,0001,914,0001,760,0001,640,0001,711,0001,926,0002,545,0002,881,0003,063,0002,918,0003,078,0003,510,0002,902,0002,504,0002,820,0002,249,0002,202,0001,840,0001,408,0001,499,0001,487,0001,396,0001,380,0001,675,0001,807,0001,374,0001,034,0001,016,0001,457,0001,249,0001,263,0001,057,0001,201,0001,030,000989,000919,0001,581,0241,486,5291,285,5051,147,2461,185,9611,465,3961,188,2661,345,4531,077,2001,198,300985,700941,000954,7001,077,600783,900720,600747,000000
       Short-term Debt 
0
0
0
138,500
157,300
159,700
320,900
260,200
247,200
211,100
237,200
209,100
532,876
393,279
529,440
247,704
318,262
471,427
506,535
780,297
242,000
189,000
261,000
610,000
358,000
587,000
502,000
659,000
333,000
326,000
294,000
840,000
772,000
511,000
370,000
289,000
614,000
521,000
776,000
1,068,000
1,256,000
1,822,000
1,405,000
1,693,000
2,440,000
1,735,000
1,676,000
1,554,000
1,377,000
1,094,000
563,000
224,000
204,000
354,000
479,000
424,000
489,000
342,000
58,000
528,000
305,000
209,000
211,000
355,000
355,000
909,000
884,000
902,000
1,348,000
912,000
872,000
834,000
1,335,000
1,281,000
1,178,000
696,000
716,000
1,209,000
1,039,000
1,239,000
1,595,000
1,470,000
1,223,000
1,325,000
2,130,000
1,353,000
1,170,000
1,177,000
1,135,000
1,335,000
880,000
882,000
972,000
477,000
629,000
498,000
897,000
439,000
610,000
1,050,000
1,606,000
1,626,000
1,376,000
1,410,000
1,348,000
1,679,000
59,000
1,385,000
2,017,000
1,490,000
1,490,0002,017,0001,385,00059,0001,679,0001,348,0001,410,0001,376,0001,626,0001,606,0001,050,000610,000439,000897,000498,000629,000477,000972,000882,000880,0001,335,0001,135,0001,177,0001,170,0001,353,0002,130,0001,325,0001,223,0001,470,0001,595,0001,239,0001,039,0001,209,000716,000696,0001,178,0001,281,0001,335,000834,000872,000912,0001,348,000902,000884,000909,000355,000355,000211,000209,000305,000528,00058,000342,000489,000424,000479,000354,000204,000224,000563,0001,094,0001,377,0001,554,0001,676,0001,735,0002,440,0001,693,0001,405,0001,822,0001,256,0001,068,000776,000521,000614,000289,000370,000511,000772,000840,000294,000326,000333,000659,000502,000587,000358,000610,000261,000189,000242,000780,297506,535471,427318,262247,704529,440393,279532,876209,100237,200211,100247,200260,200320,900159,700157,300138,500000
       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
0
0
0
0
0
0
0
0
0
0
0
316,000
336,000
2,748,000
394,000
457,000
457,000
313,000
313,000
0
126,000
199,000
310,000
53,000
60,000
41,000
242,000
19,000
323,000
0
0
503,000
507,000
641,000
453,000
364,000
424,000
117,000
59,000
501,000
778,000
300,000
300,000778,000501,00059,000117,000424,000364,000453,000641,000507,000503,00000323,00019,000242,00041,00060,00053,000310,000199,000126,0000313,000313,000457,000457,000394,0002,748,000336,000316,0000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
293,400
148,600
163,300
203,200
297,200
181,000
250,900
262,600
341,300
179,890
244,667
254,979
462,924
251,338
314,609
287,060
392,169
174,000
253,000
175,000
369,000
295,000
297,000
275,000
480,000
249,000
273,000
320,000
567,000
365,000
370,000
461,000
706,000
338,000
404,000
382,000
671,000
454,000
455,000
415,000
687,000
443,000
527,000
509,000
813,000
519,000
523,000
443,000
694,000
427,000
465,000
414,000
651,000
401,000
482,000
193,000
410,000
366,000
479,000
458,000
625,000
341,000
428,000
414,000
806,000
559,000
575,000
466,000
711,000
434,000
486,000
525,000
777,000
429,000
499,000
513,000
805,000
460,000
522,000
548,000
902,000
497,000
565,000
591,000
817,000
522,000
593,000
598,000
874,000
544,000
616,000
640,000
958,000
581,000
779,000
811,000
1,095,000
690,000
897,000
820,000
1,159,000
664,000
719,000
556,000
1,136,000
647,000
774,000
774,000647,0001,136,000556,000719,000664,0001,159,000820,000897,000690,0001,095,000811,000779,000581,000958,000640,000616,000544,000874,000598,000593,000522,000817,000591,000565,000497,000902,000548,000522,000460,000805,000513,000499,000429,000777,000525,000486,000434,000711,000466,000575,000559,000806,000414,000428,000341,000625,000458,000479,000366,000410,000193,000482,000401,000651,000414,000465,000427,000694,000443,000523,000519,000813,000509,000527,000443,000687,000415,000455,000454,000671,000382,000404,000338,000706,000461,000370,000365,000567,000320,000273,000249,000480,000275,000297,000295,000369,000175,000253,000174,000392,169287,060314,609251,338462,924254,979244,667179,890341,300262,600250,900181,000297,200203,200163,300148,600293,400000
       Other Current Liabilities 
0
0
0
315,100
414,700
-100
100
397,300
512,800
523,700
-100
526,800
632,687
550,320
680,977
475,333
577,646
499,469
692,934
408,558
503,000
547,000
594,000
222,000
404,000
379,000
472,000
318,000
434,000
435,000
760,000
335,000
538,000
499,000
565,000
-1,477,000
547,000
483,000
682,000
463,000
539,000
543,000
684,000
374,000
627,000
778,000
684,000
646,000
944,000
888,000
874,000
747,000
966,000
898,000
978,000
713,000
847,000
803,000
422,000
812,000
845,000
818,000
781,000
610,000
1,771,000
1,839,000
1,824,000
648,000
738,000
750,000
710,000
544,000
675,000
716,000
716,000
551,000
596,000
622,000
635,000
523,000
601,000
665,000
702,000
605,000
603,000
679,000
693,000
577,000
624,000
753,000
643,000
672,000
851,000
781,000
727,000
720,789
617,000
652,000
602,000
629,000
849,000
-561,000
-691,000
-902,000
745,000
734,000
295,000
648,000
651,000
832,000
832,000651,000648,000295,000734,000745,000-902,000-691,000-561,000849,000629,000602,000652,000617,000720,789727,000781,000851,000672,000643,000753,000624,000577,000693,000679,000603,000605,000702,000665,000601,000523,000635,000622,000596,000551,000716,000716,000675,000544,000710,000750,000738,000648,0001,824,0001,839,0001,771,000610,000781,000818,000845,000812,000422,000803,000847,000713,000978,000898,000966,000747,000874,000888,000944,000646,000684,000778,000627,000374,000684,000543,000539,000463,000682,000483,000547,000-1,477,000565,000499,000538,000335,000760,000435,000434,000318,000472,000379,000404,000222,000594,000547,000503,000408,558692,934499,469577,646475,333680,977550,320632,687526,800-100523,700512,800397,300100-100414,700315,100000
   > Long-term Liabilities 
0
0
0
4,253,400
4,870,000
4,893,000
4,692,000
4,614,000
4,614,000
4,693,000
4,640,000
4,776,000
4,671,000
4,799,000
4,663,000
5,097,000
5,126,000
5,378,000
5,199,000
5,236,000
5,755,000
5,941,000
5,943,000
6,915,000
8,187,000
7,822,000
7,720,000
8,222,000
8,217,000
8,202,000
10,342,000
9,640,000
9,605,000
9,632,000
10,024,000
10,106,000
10,287,000
10,479,000
10,229,000
10,654,000
10,625,000
10,898,000
10,950,000
10,877,000
10,299,000
11,555,000
11,323,000
12,631,000
12,917,000
13,291,000
13,622,000
14,019,000
13,938,000
13,955,000
13,808,000
13,743,000
13,612,000
13,721,000
3,809,000
13,356,000
13,706,000
13,677,000
13,926,000
13,370,000
12,859,000
12,465,000
12,432,000
11,895,000
11,786,000
12,562,000
12,841,000
13,572,000
13,518,000
13,690,000
13,814,000
14,459,000
14,535,000
14,299,000
14,508,000
14,780,000
14,843,000
15,189,000
15,549,000
15,679,000
15,362,000
16,400,000
16,581,000
16,755,000
17,270,000
17,418,000
18,057,000
18,227,000
18,678,000
19,647,000
19,781,000
20,770,000
21,205,000
22,257,000
22,494,000
23,080,000
23,117,000
23,511,000
24,152,000
23,901,000
24,571,000
24,878,000
9,733,000
26,007,000
26,229,000
27,373,000
27,373,00026,229,00026,007,0009,733,00024,878,00024,571,00023,901,00024,152,00023,511,00023,117,00023,080,00022,494,00022,257,00021,205,00020,770,00019,781,00019,647,00018,678,00018,227,00018,057,00017,418,00017,270,00016,755,00016,581,00016,400,00015,362,00015,679,00015,549,00015,189,00014,843,00014,780,00014,508,00014,299,00014,535,00014,459,00013,814,00013,690,00013,518,00013,572,00012,841,00012,562,00011,786,00011,895,00012,432,00012,465,00012,859,00013,370,00013,926,00013,677,00013,706,00013,356,0003,809,00013,721,00013,612,00013,743,00013,808,00013,955,00013,938,00014,019,00013,622,00013,291,00012,917,00012,631,00011,323,00011,555,00010,299,00010,877,00010,950,00010,898,00010,625,00010,654,00010,229,00010,479,00010,287,00010,106,00010,024,0009,632,0009,605,0009,640,00010,342,0008,202,0008,217,0008,222,0007,720,0007,822,0008,187,0006,915,0005,943,0005,941,0005,755,0005,236,0005,199,0005,378,0005,126,0005,097,0004,663,0004,799,0004,671,0004,776,0004,640,0004,693,0004,614,0004,614,0004,692,0004,893,0004,870,0004,253,400000
       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
0
0
0
0
0
0
0
0
0
0
0
1,276,000
1,236,000
3,225,000
3,335,000
3,304,000
3,298,000
3,367,000
3,417,000
3,453,000
3,501,000
3,575,000
3,670,000
3,632,000
3,699,000
3,745,000
3,797,000
3,807,000
3,785,000
3,820,000
4,042,000
4,170,000
4,247,000
4,338,000
4,397,000
4,247,000
0
4,436,000
0
0
0
0
00004,436,00004,247,0004,397,0004,338,0004,247,0004,170,0004,042,0003,820,0003,785,0003,807,0003,797,0003,745,0003,699,0003,632,0003,670,0003,575,0003,501,0003,453,0003,417,0003,367,0003,298,0003,304,0003,335,0003,225,0001,236,0001,276,0000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
1,855,000
1,920,000
907,000
921,000
822,000
812,000
822,000
743,000
759,000
776,000
823,000
796,000
694,000
771,000
809,000
748,000
742,000
820,000
822,000
730,000
752,000
780,000
828,000
742,000
821,000
0
1,091,000
0
0
0
0
00001,091,0000821,000742,000828,000780,000752,000730,000822,000820,000742,000748,000809,000771,000694,000796,000823,000776,000759,000743,000822,000812,000822,000921,000907,0001,920,0001,855,0000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
3,254,200
3,206,700
3,203,100
3,352,500
3,291,300
3,258,600
3,258,000
3,420,700
3,324,900
3,299,126
3,325,360
3,493,513
3,431,868
3,393,920
3,399,032
3,591,911
3,583,957
3,731,000
3,780,000
4,241,000
4,035,000
4,345,000
4,372,000
4,547,000
4,536,000
5,385,000
5,420,000
6,028,000
5,995,000
5,838,000
6,264,000
6,456,000
6,364,000
6,314,000
6,349,000
6,548,000
6,583,000
6,557,000
6,618,000
6,756,000
6,752,000
6,754,000
6,817,000
7,043,000
7,158,000
7,061,000
7,147,000
7,840,000
7,853,000
7,901,000
7,991,000
7,754,000
7,730,000
7,725,000
7,788,000
2,502,000
7,997,000
7,432,000
7,555,000
7,874,000
6,616,000
6,365,000
6,374,000
6,574,000
6,544,000
6,513,000
6,572,000
6,774,000
6,713,000
6,704,000
6,764,000
7,014,000
6,946,000
6,869,000
6,922,000
7,193,000
7,103,000
7,064,000
7,158,000
7,345,000
7,184,000
7,230,000
7,386,000
7,656,000
7,631,000
7,705,000
7,791,000
8,062,000
8,059,000
8,085,000
8,227,000
8,489,000
8,938,000
9,148,000
9,353,000
9,685,000
9,700,000
9,806,000
9,880,000
10,201,000
10,508,000
10,607,000
10,697,000
6,670,000
11,349,000
11,443,000
11,539,000
11,539,00011,443,00011,349,0006,670,00010,697,00010,607,00010,508,00010,201,0009,880,0009,806,0009,700,0009,685,0009,353,0009,148,0008,938,0008,489,0008,227,0008,085,0008,059,0008,062,0007,791,0007,705,0007,631,0007,656,0007,386,0007,230,0007,184,0007,345,0007,158,0007,064,0007,103,0007,193,0006,922,0006,869,0006,946,0007,014,0006,764,0006,704,0006,713,0006,774,0006,572,0006,513,0006,544,0006,574,0006,374,0006,365,0006,616,0007,874,0007,555,0007,432,0007,997,0002,502,0007,788,0007,725,0007,730,0007,754,0007,991,0007,901,0007,853,0007,840,0007,147,0007,061,0007,158,0007,043,0006,817,0006,754,0006,752,0006,756,0006,618,0006,557,0006,583,0006,548,0006,349,0006,314,0006,364,0006,456,0006,264,0005,838,0005,995,0006,028,0005,420,0005,385,0004,536,0004,547,0004,372,0004,345,0004,035,0004,241,0003,780,0003,731,0003,583,9573,591,9113,399,0323,393,9203,431,8683,493,5133,325,3603,299,1263,324,9003,420,7003,258,0003,258,6003,291,3003,352,5003,203,1003,206,7003,254,200000
   Common Stock
0
0
0
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,372
1,372
1,372
1,372
1,372
1,372
1,375
1,380
1,000
1,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
0
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
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
3,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,00002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0001,0001,0001,3801,3751,3721,3721,3721,3721,3721,3721,4001,4001,4001,4001,4001,4001,4001,4001,400000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-5,285,400
-5,361,900
-5,440,500
-5,527,700
-5,602,800
-5,688,900
-5,771,400
-5,839,500
-5,891,300
-5,967,122
-6,059,772
-6,159,140
-6,204,367
-9,512
-10,871
-9,872
-384
-10,000
-7,000
-3,000
-102,000
-110,000
-110,000
-113,000
-53,000
-58,000
-55,000
-39,000
-55,000
-43,000
-44,000
-30,000
-36,000
-54,000
-42,000
-26,000
62,000
23,000
42,000
41,000
36,000
-19,000
-66,000
51,000
4,000
6,000
-13,000
-21,000
-16,000
-4,000
-13,000
-10,000
-17,000
-20,000
-21,000
17,000
-25,000
-35,000
-30,000
2,000
-8,000
-15,000
-9,000
-19,000
3,000
3,000
6,000
6,000
-9,000
-9,000
-5,000
-5,000
-3,000
-5,000
-1,000
-2,000
-23,000
-23,000
-21,000
-21,000
-18,000
-17,000
-19,000
-17,000
-22,000
-21,000
-21,000
-21,000
-17,000
-16,000
-16,000
-15,000
-1,000
-80,000
-1,000
-80,000
13,000
14,000
14,000
14,000
-1,000
-2,000
-3,000
-4,000
-6,000
-7,000
-9,000
-9,000-7,000-6,000-4,000-3,000-2,000-1,00014,00014,00014,00013,000-80,000-1,000-80,000-1,000-15,000-16,000-16,000-17,000-21,000-21,000-21,000-22,000-17,000-19,000-17,000-18,000-21,000-21,000-23,000-23,000-2,000-1,000-5,000-3,000-5,000-5,000-9,000-9,0006,0006,0003,0003,000-19,000-9,000-15,000-8,0002,000-30,000-35,000-25,00017,000-21,000-20,000-17,000-10,000-13,000-4,000-16,000-21,000-13,0006,0004,00051,000-66,000-19,00036,00041,00042,00023,00062,000-26,000-42,000-54,000-36,000-30,000-44,000-43,000-55,000-39,000-55,000-58,000-53,000-113,000-110,000-110,000-102,000-3,000-7,000-10,000-384-9,872-10,871-9,512-6,204,367-6,159,140-6,059,772-5,967,122-5,891,300-5,839,500-5,771,400-5,688,900-5,602,800-5,527,700-5,440,500-5,361,900-5,285,400000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
6,868,300
6,944,700
7,023,300
7,110,400
7,185,300
7,271,400
7,353,900
7,422,000
7,473,800
7,549,623
7,642,273
7,741,011
7,785,706
1,581,196
1,580,928
1,593,098
1,614,206
1,804,000
1,826,000
2,180,000
2,203,000
2,480,000
2,500,000
2,528,000
2,552,000
3,425,000
3,456,000
3,924,000
3,949,000
3,930,000
4,301,000
4,329,000
4,399,000
4,381,000
4,411,000
4,432,000
4,477,000
4,503,000
4,505,000
4,533,000
4,604,000
4,610,000
4,647,000
4,685,000
4,925,000
4,766,000
4,789,000
5,346,000
5,366,000
5,391,000
5,430,000
5,483,000
5,458,000
5,478,000
5,497,000
2,014,000
5,518,000
5,534,000
5,538,000
5,549,000
5,616,000
5,552,000
5,557,000
5,562,000
5,632,000
5,540,000
5,545,000
5,550,000
5,617,000
5,538,000
5,544,000
5,550,000
5,616,000
5,477,000
5,483,000
5,488,000
5,556,000
5,460,000
5,466,000
5,472,000
5,540,000
5,484,000
5,514,000
5,536,000
5,627,000
5,563,000
5,587,000
5,593,000
5,694,000
5,615,000
5,636,000
5,653,000
6,179,000
6,295,000
6,356,000
6,483,000
6,502,000
6,427,000
6,478,000
6,499,000
6,860,000
6,812,000
6,831,000
2,979,000
7,210,000
7,179,000
7,197,000
7,197,0007,179,0007,210,0002,979,0006,831,0006,812,0006,860,0006,499,0006,478,0006,427,0006,502,0006,483,0006,356,0006,295,0006,179,0005,653,0005,636,0005,615,0005,694,0005,593,0005,587,0005,563,0005,627,0005,536,0005,514,0005,484,0005,540,0005,472,0005,466,0005,460,0005,556,0005,488,0005,483,0005,477,0005,616,0005,550,0005,544,0005,538,0005,617,0005,550,0005,545,0005,540,0005,632,0005,562,0005,557,0005,552,0005,616,0005,549,0005,538,0005,534,0005,518,0002,014,0005,497,0005,478,0005,458,0005,483,0005,430,0005,391,0005,366,0005,346,0004,789,0004,766,0004,925,0004,685,0004,647,0004,610,0004,604,0004,533,0004,505,0004,503,0004,477,0004,432,0004,411,0004,381,0004,399,0004,329,0004,301,0003,930,0003,949,0003,924,0003,456,0003,425,0002,552,0002,528,0002,500,0002,480,0002,203,0002,180,0001,826,0001,804,0001,614,2061,593,0981,580,9281,581,1967,785,7067,741,0117,642,2737,549,6237,473,8007,422,0007,353,9007,271,4007,185,3007,110,4007,023,3006,944,7006,868,300000



6.3. Balance Sheets

Currency in USD. All numbers in thousands.