0 XP   0   0   0

Akzo Nobel NV
Buy, Hold or Sell?

Should you buy, hold or sell Akzo Nobel NV?

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

Let's analyse Akzo Nobel NV

Let's start. I'm going to help you getting a better view of Akzo Nobel NV. 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Akzo Nobel NV even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Akzo Nobel NV is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Akzo Nobel NV. The closing price on 2023-03-23 was €67.74 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Akzo Nobel NV Daily Candlestick Chart
Akzo Nobel NV Daily Candlestick Chart
Summary









1. Valuation of Akzo Nobel NV




Current price per share

€67.74

2. Growth of Akzo Nobel NV




Is Akzo Nobel NV growing?

Current yearPrevious yearGrowGrow %
How rich?$4.6b$6.3b-$708.5m-12.6%

How much money is Akzo Nobel NV making?

Current yearPrevious yearGrowGrow %
Making money$95.3m$224.5m-$129.1m-135.5%
Net Profit Margin3.3%8.6%--

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

3. Financial Health of Akzo Nobel NV




Comparing to competitors in the Specialty Chemicals industry




  Industry Rankings (Specialty Chemicals)  


Richest
#41 / 588

Most Revenue
#42 / 588

Most Profit
#79 / 588

Most Efficient
#377 / 588


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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 less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able 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.

1.1. Profitability of Akzo Nobel NV.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Akzo Nobel NV earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Akzo Nobel NV to the Specialty Chemicals industry mean.
  • A Net Profit Margin of 0.3% means that €0.00 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Akzo Nobel NV:

  • The MRQ is 0.3%. The company is not making a profit/loss.
  • The TTM is 3.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM3.3%-3.0%
TTM3.3%YOY8.6%-5.4%
TTM3.3%5Y19.4%-16.2%
5Y19.4%10Y12.5%+6.9%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%5.6%-5.3%
TTM3.3%6.3%-3.0%
YOY8.6%7.6%+1.0%
5Y19.4%6.7%+12.7%
10Y12.5%6.1%+6.4%
1.1.2. Return on Assets

Shows how efficient Akzo Nobel NV is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Akzo Nobel NV to the Specialty Chemicals industry mean.
  • 0.1% Return on Assets means that Akzo Nobel NV generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Akzo Nobel NV:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.6%-0.5%
TTM0.6%YOY1.5%-1.0%
TTM0.6%5Y2.6%-2.1%
5Y2.6%10Y1.9%+0.7%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%1.5%-1.4%
TTM0.6%1.7%-1.1%
YOY1.5%1.9%-0.4%
5Y2.6%1.7%+0.9%
10Y1.9%1.8%+0.1%
1.1.3. Return on Equity

Shows how efficient Akzo Nobel NV is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Akzo Nobel NV to the Specialty Chemicals industry mean.
  • 0.2% Return on Equity means Akzo Nobel NV generated €0.00 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Akzo Nobel NV:

  • The MRQ is 0.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM1.7%-1.5%
TTM1.7%YOY3.7%-2.0%
TTM1.7%5Y5.1%-3.5%
5Y5.1%10Y4.2%+0.9%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%2.8%-2.6%
TTM1.7%3.2%-1.5%
YOY3.7%3.5%+0.2%
5Y5.1%3.1%+2.0%
10Y4.2%3.0%+1.2%

1.2. Operating Efficiency of Akzo Nobel NV.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Akzo Nobel NV is operating .

  • Measures how much profit Akzo Nobel NV 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 Akzo Nobel NV to the Specialty Chemicals 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 Akzo Nobel NV:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.1%-5.1%
TTM5.1%YOY11.8%-6.6%
TTM5.1%5Y22.2%-17.1%
5Y22.2%10Y15.6%+6.6%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.4%-7.4%
TTM5.1%8.1%-3.0%
YOY11.8%9.8%+2.0%
5Y22.2%8.6%+13.6%
10Y15.6%7.0%+8.6%
1.2.2. Operating Ratio

Measures how efficient Akzo Nobel NV is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • An Operation Ratio of 1.60 means that the operating costs are €1.60 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Akzo Nobel NV:

  • The MRQ is 1.603. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.095. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.603TTM1.095+0.508
TTM1.095YOY0.884+0.212
TTM1.0955Y0.942+0.153
5Y0.94210Y0.926+0.016
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6031.556+0.047
TTM1.0951.540-0.445
YOY0.8841.437-0.553
5Y0.9421.404-0.462
10Y0.9261.185-0.259

1.3. Liquidity of Akzo Nobel NV.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Akzo Nobel NV is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Current Ratio of 1.09 means the company has €1.09 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Akzo Nobel NV:

  • The MRQ is 1.087. The company is just able to pay all its short-term debts.
  • The TTM is 1.177. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.087TTM1.177-0.090
TTM1.177YOY1.323-0.146
TTM1.1775Y1.544-0.367
5Y1.54410Y1.407+0.137
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0871.888-0.801
TTM1.1771.895-0.718
YOY1.3231.897-0.574
5Y1.5441.918-0.374
10Y1.4071.734-0.327
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Akzo Nobel NV to the Specialty Chemicals industry mean.
  • A Quick Ratio of 0.80 means the company can pay off €0.80 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Akzo Nobel NV:

  • The MRQ is 0.795. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.922. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.795TTM0.922-0.127
TTM0.922YOY0.986-0.064
TTM0.9225Y1.278-0.356
5Y1.27810Y0.901+0.377
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7950.924-0.129
TTM0.9220.945-0.023
YOY0.9860.999-0.013
5Y1.2781.012+0.266
10Y0.9010.996-0.095

1.4. Solvency of Akzo Nobel NV.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Akzo Nobel NV assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Akzo Nobel NV to Specialty Chemicals industry mean.
  • A Debt to Asset Ratio of 0.71 means that Akzo Nobel NV assets are financed with 70.6% credit (debt) and the remaining percentage (100% - 70.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Akzo Nobel NV:

  • The MRQ is 0.706. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.666. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.706TTM0.666+0.040
TTM0.666YOY0.572+0.095
TTM0.6665Y0.560+0.107
5Y0.56010Y0.579-0.020
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7060.420+0.286
TTM0.6660.425+0.241
YOY0.5720.426+0.146
5Y0.5600.434+0.126
10Y0.5790.442+0.137
1.4.2. Debt to Equity Ratio

Measures if Akzo Nobel NV is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Akzo Nobel NV to the Specialty Chemicals industry mean.
  • A Debt to Equity ratio of 240.2% means that company has €2.40 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Akzo Nobel NV:

  • The MRQ is 2.402. The company is just not able to pay all its debts with equity.
  • The TTM is 2.073. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.402TTM2.073+0.329
TTM2.073YOY1.389+0.683
TTM2.0735Y1.400+0.673
5Y1.40010Y1.513-0.114
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4020.727+1.675
TTM2.0730.743+1.330
YOY1.3890.754+0.635
5Y1.4000.801+0.599
10Y1.5130.852+0.661

2. Market Valuation of Akzo Nobel NV

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Akzo Nobel NV generates.

  • Above 15 is considered overpriced but always compare Akzo Nobel NV to the Specialty Chemicals industry mean.
  • A PE ratio of 1,332.82 means the investor is paying €1,332.82 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Akzo Nobel NV:

  • The EOD is 1,443.183. Seems overpriced? -1
  • The MRQ is 1,332.825. Seems overpriced? -1
  • The TTM is 411.950. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD1,443.183MRQ1,332.825+110.359
MRQ1,332.825TTM411.950+920.874
TTM411.950YOY88.801+323.150
TTM411.9505Y163.672+248.278
5Y163.67210Y167.231-3.559
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD1,443.18332.964+1,410.219
MRQ1,332.82534.843+1,297.982
TTM411.95038.647+373.303
YOY88.80145.124+43.677
5Y163.67247.452+116.220
10Y167.23155.854+111.377
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Akzo Nobel NV.

  • 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 Akzo Nobel NV:

  • The MRQ is 13,708.164. Seems overpriced? -1
  • The TTM is 3,529.500. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ13,708.164TTM3,529.500+10,178.664
TTM3,529.500YOY92.225+3,437.276
TTM3,529.5005Y2,095.071+1,434.430
5Y2,095.07110Y2,432.213-337.142
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ13,708.16440.475+13,667.689
TTM3,529.50062.479+3,467.021
YOY92.22562.952+29.273
5Y2,095.071127.562+1,967.509
10Y2,432.213170.689+2,261.524

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

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

  • At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A PB ratio of 2.46 means the investor is paying €2.46 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Akzo Nobel NV:

  • The EOD is 2.665. Good. +1
  • The MRQ is 2.461. Good. +1
  • The TTM is 2.210. Good. +1
Trends
Current periodCompared to+/- 
EOD2.665MRQ2.461+0.204
MRQ2.461TTM2.210+0.250
TTM2.210YOY3.078-0.868
TTM2.2105Y2.491-0.281
5Y2.49110Y2.281+0.210
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD2.6651.993+0.672
MRQ2.4611.992+0.469
TTM2.2102.307-0.097
YOY3.0782.418+0.660
5Y2.4912.434+0.057
10Y2.2812.728-0.447
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Akzo Nobel NV 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---5.296-1.573-70%0.050-10610%-0.133-97%-0.229-96%
Book Value Growth--0.8110.940-14%0.987-18%0.997-19%0.995-19%
Book Value Per Share--25.42329.724-14%31.707-20%32.727-22%31.133-18%
Book Value Per Share Growth--0.8280.949-13%1.002-17%1.010-18%1.001-17%
Current Ratio--1.0871.177-8%1.323-18%1.544-30%1.407-23%
Debt To Asset Ratio--0.7060.666+6%0.572+24%0.560+26%0.579+22%
Debt To Equity Ratio--2.4022.073+16%1.389+73%1.400+72%1.513+59%
Dividend Per Share--2.2240.967+130%0.529+320%0.964+131%0.749+197%
Dividend Per Share Growth--42.99120.625+108%26.579+62%25.613+68%21.211+103%
Eps--0.0470.500-91%1.122-96%2.084-98%1.509-97%
Eps Growth--0.0970.604-84%1.083-91%2.093-95%2.279-96%
Free Cash Flow Per Share--1.144-0.029+103%0.435+163%0.203+464%0.286+300%
Free Cash Flow Per Share Growth--3.6871.344+174%1.381+167%0.556+563%0.561+557%
Free Cash Flow To Equity Per Share--7.8392.771+183%-0.876+111%-1.522+119%-0.928+112%
Free Cash Flow To Equity Per Share Growth--4.6033.469+33%-54.203+1278%-9.718+311%-4.087+189%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.370+171%
Intrinsic Value_10Y_max--21.570--------
Intrinsic Value_10Y_min---8.411--------
Intrinsic Value_1Y_max--2.226--------
Intrinsic Value_1Y_min---0.242--------
Intrinsic Value_3Y_max--6.640--------
Intrinsic Value_3Y_min---1.251--------
Intrinsic Value_5Y_max--10.994--------
Intrinsic Value_5Y_min---2.828--------
Net Profit Margin--0.0030.033-91%0.086-96%0.194-98%0.125-98%
Operating Margin---0.051-100%0.118-100%0.222-100%0.156-100%
Operating Ratio--1.6031.095+46%0.884+81%0.942+70%0.926+73%
Pb Ratio2.665+8%2.4612.210+11%3.078-20%2.491-1%2.281+8%
Pe Ratio1443.183+8%1332.825411.950+224%88.801+1401%163.672+714%167.231+697%
Peg Ratio--13708.1643529.500+288%92.225+14764%2095.071+554%2432.213+464%
Price Per Share67.740+8%62.56065.430-4%97.590-36%80.059-22%70.527-11%
Price To Total Gains Ratio-22.051-8%-20.3658.033-354%34.940-158%-146.855+621%-45.708+124%
Profit Growth--0.0950.600-84%1.068-91%2.071-95%2.252-96%
Quick Ratio--0.7950.922-14%0.986-19%1.278-38%0.901-12%
Return On Assets--0.0010.006-90%0.015-96%0.026-98%0.019-97%
Return On Equity--0.0020.017-89%0.037-95%0.051-96%0.042-96%
Revenue Growth--0.9111.024-11%1.023-11%1.009-10%1.004-9%
Total Gains Per Share---3.072-0.607-80%0.580-630%0.831-470%0.520-691%
Total Gains Per Share Growth---23.090-5.001-78%1.946-1286%1.829-1362%2.039-1233%
Usd Book Value--4694372200.0005626637900.000-17%6335181500.000-26%7060517800.000-34%7060328205.000-34%
Usd Book Value Change Per Share---5.737-1.705-70%0.055-10610%-0.144-97%-0.248-96%
Usd Book Value Per Share--27.54332.203-14%34.352-20%35.457-22%33.729-18%
Usd Dividend Per Share--2.4091.047+130%0.573+320%1.045+131%0.811+197%
Usd Eps--0.0510.541-91%1.216-96%2.257-98%1.635-97%
Usd Free Cash Flow--211263000.000-7854650.000+104%85859450.000+146%30335200.000+596%60480805.000+249%
Usd Free Cash Flow Per Share--1.240-0.032+103%0.471+163%0.220+464%0.310+300%
Usd Free Cash Flow To Equity Per Share--8.4923.002+183%-0.949+111%-1.649+119%-1.005+112%
Usd Price Per Share73.390+8%67.77870.887-4%105.729-36%86.735-22%76.409-11%
Usd Profit--8667200.00095339200.000-91%224534650.000-96%488830080.000-98%354136375.000-98%
Usd Revenue--2823340400.0002937639100.000-4%2596638950.000+9%2572804150.000+10%3217427150.000-12%
Usd Total Gains Per Share---3.328-0.657-80%0.628-630%0.900-470%0.563-691%
 EOD+1 -4MRQTTM+11 -31YOY+13 -295Y+14 -2810Y+13 -30

3.2. Fundamental Score

Let's check the fundamental score of Akzo Nobel NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-151,443.183
Price to Book Ratio (EOD)Between0-12.665
Net Profit Margin (MRQ)Greater than00.003
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.795
Current Ratio (MRQ)Greater than11.087
Debt to Asset Ratio (MRQ)Less than10.706
Debt to Equity Ratio (MRQ)Less than12.402
Return on Equity (MRQ)Greater than0.150.002
Return on Assets (MRQ)Greater than0.050.001
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Akzo Nobel NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose67.380
Total0/1 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-12-312022-03-312022-06-302022-09-302022-12-31
Other Stockholders Equity  4,585,000772,0005,357,000-242,0005,115,000-81,0005,034,000-5,724,000-690,000
Net Interest Income  -8,000-4,000-12,000-16,000-28,000-5,000-33,00067,00034,000



Latest Balance Sheet

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

Summary
Total Assets14,741,000
Total Liabilities10,408,000
Total Stockholder Equity4,333,000
 As reported
Total Liabilities 10,408,000
Total Stockholder Equity+ 4,333,000
Total Assets = 14,741,000

Assets

Total Assets14,741,000
Total Current Assets6,244,000
Long-term Assets6,244,000
Total Current Assets
Cash And Cash Equivalents 1,450,000
Short-term Investments 336,000
Net Receivables 2,447,000
Inventory 1,843,000
Other Current Assets 168,000
Total Current Assets  (as reported)6,244,000
Total Current Assets  (calculated)6,244,000
+/-0
Long-term Assets
Property Plant Equipment 2,259,000
Goodwill 1,377,000
Intangible Assets 4,072,000
Long-term Assets  (as reported)8,497,000
Long-term Assets  (calculated)7,708,000
+/- 789,000

Liabilities & Shareholders' Equity

Total Current Liabilities5,746,000
Long-term Liabilities4,447,000
Total Stockholder Equity4,333,000
Total Current Liabilities
Short Long Term Debt 2,457,000
Accounts payable 2,206,000
Total Current Liabilities  (as reported)5,746,000
Total Current Liabilities  (calculated)4,663,000
+/- 1,083,000
Long-term Liabilities
Long term Debt Total 3,332,000
Capital Lease Obligations Min Short Term Debt284,000
Long-term Liabilities  (as reported)4,447,000
Long-term Liabilities  (calculated)3,616,000
+/- 831,000
Total Stockholder Equity
Common Stock87,000
Retained Earnings 4,936,000
Other Stockholders Equity -690,000
Total Stockholder Equity (as reported)4,333,000
Total Stockholder Equity (calculated)4,333,000
+/-0
Other
Capital Stock87,000
Cash And Equivalents1,450,000
Cash and Short Term Investments 1,786,000
Common Stock Shares Outstanding 170,438
Liabilities and Stockholders Equity 14,741,000
Net Debt 4,141,000
Net Invested Capital 9,924,000
Net Working Capital 498,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-31
> Total Assets 
0
0
0
6,306,899
0
0
0
5,921,264
0
0
0
5,945,203
0
0
0
6,196,943
0
0
0
7,105,959
0
0
0
8,452,406
0
0
0
9,013,264
0
0
0
9,413,213
0
0
0
9,629,263
0
10,394,025
0
11,893,413
0
12,901,237
0
12,060,238
0
12,196,693
0
12,167,849
12,695,178
13,119,090
13,476,463
12,947,443
13,174,446
12,780,800
12,832,428
12,800,293
12,711,907
13,205,257
12,767,382
11,933,477
12,071,008
12,052,468
12,760,728
12,395,975
12,521,852
12,595,433
12,567,593
12,415,579
12,951,832
12,842,466
13,044,678
12,785,261
13,099,051
12,507,376
0
19,243,000
25,253,000
21,996,000
21,715,000
18,734,000
0
0
0
18,880,000
19,614,000
21,041,000
20,218,000
20,094,000
19,707,000
19,130,000
19,431,000
19,869,000
20,513,000
20,923,000
18,381,000
17,963,000
18,008,000
17,540,000
17,120,000
16,063,000
14,864,000
15,104,000
15,486,000
16,299,000
16,978,000
16,251,000
15,837,000
15,963,000
16,228,000
16,624,000
16,045,000
16,196,000
16,672,000
15,946,000
15,775,000
16,178,000
16,583,000
16,804,000
16,662,000
18,784,000
15,961,000
14,433,000
14,045,000
12,984,000
13,171,000
13,208,000
13,248,000
13,177,000
13,394,000
13,898,000
13,457,000
13,878,000
15,651,000
16,185,000
15,537,000
14,741,000
14,741,00015,537,00016,185,00015,651,00013,878,00013,457,00013,898,00013,394,00013,177,00013,248,00013,208,00013,171,00012,984,00014,045,00014,433,00015,961,00018,784,00016,662,00016,804,00016,583,00016,178,00015,775,00015,946,00016,672,00016,196,00016,045,00016,624,00016,228,00015,963,00015,837,00016,251,00016,978,00016,299,00015,486,00015,104,00014,864,00016,063,00017,120,00017,540,00018,008,00017,963,00018,381,00020,923,00020,513,00019,869,00019,431,00019,130,00019,707,00020,094,00020,218,00021,041,00019,614,00018,880,00000018,734,00021,715,00021,996,00025,253,00019,243,000012,507,37613,099,05112,785,26113,044,67812,842,46612,951,83212,415,57912,567,59312,595,43312,521,85212,395,97512,760,72812,052,46812,071,00811,933,47712,767,38213,205,25712,711,90712,800,29312,832,42812,780,80013,174,44612,947,44313,476,46313,119,09012,695,17812,167,849012,196,693012,060,238012,901,237011,893,413010,394,02509,629,2630009,413,2130009,013,2640008,452,4060007,105,9590006,196,9430005,945,2030005,921,2640006,306,899000
   > Total Current Assets 
0
0
0
3,320,848
0
0
0
2,959,647
0
0
0
2,940,027
0
0
0
2,916,534
0
0
0
3,651,249
0
0
0
3,868,216
0
0
0
4,138,748
0
0
0
4,213,718
0
0
0
4,370,177
0
4,761,947
0
5,617,750
0
6,218,947
0
6,021,572
0
6,212,776
0
5,875,235
6,383,548
6,770,156
6,877,091
5,964,590
6,251,638
6,098,989
6,169,125
5,546,285
5,719,397
6,476,608
6,074,436
5,521,685
5,671,880
5,764,295
6,728,574
6,551,336
6,894,270
6,874,215
6,930,462
6,699,600
7,143,762
7,001,922
7,289,418
7,051,063
9,006,674
8,561,606
0
14,969,000
12,450,000
9,191,000
8,547,000
6,357,000
0
0
0
6,235,000
7,265,000
8,014,000
7,891,000
7,425,000
7,204,000
6,681,000
6,784,000
6,574,000
6,704,000
6,988,000
6,939,000
7,007,000
7,042,000
6,752,000
6,748,000
6,349,000
5,646,000
5,686,000
5,800,000
6,174,000
6,163,000
6,067,000
5,806,000
5,679,000
5,798,000
6,085,000
6,250,000
5,857,000
6,139,000
5,912,000
5,874,000
9,043,000
9,365,000
9,519,000
9,539,000
11,613,000
7,748,000
6,480,000
5,899,000
4,744,000
4,359,000
4,719,000
5,041,000
5,064,000
5,169,000
5,487,000
5,143,000
5,348,000
7,091,000
7,031,000
6,442,000
6,244,000
6,244,0006,442,0007,031,0007,091,0005,348,0005,143,0005,487,0005,169,0005,064,0005,041,0004,719,0004,359,0004,744,0005,899,0006,480,0007,748,00011,613,0009,539,0009,519,0009,365,0009,043,0005,874,0005,912,0006,139,0005,857,0006,250,0006,085,0005,798,0005,679,0005,806,0006,067,0006,163,0006,174,0005,800,0005,686,0005,646,0006,349,0006,748,0006,752,0007,042,0007,007,0006,939,0006,988,0006,704,0006,574,0006,784,0006,681,0007,204,0007,425,0007,891,0008,014,0007,265,0006,235,0000006,357,0008,547,0009,191,00012,450,00014,969,00008,561,6069,006,6747,051,0637,289,4187,001,9227,143,7626,699,6006,930,4626,874,2156,894,2706,551,3366,728,5745,764,2955,671,8805,521,6856,074,4366,476,6085,719,3975,546,2856,169,1256,098,9896,251,6385,964,5906,877,0916,770,1566,383,5485,875,23506,212,77606,021,57206,218,94705,617,75004,761,94704,370,1770004,213,7180004,138,7480003,868,2160003,651,2490002,916,5340002,940,0270002,959,6470003,320,848000
       Cash And Cash Equivalents 
0
0
0
390,738
0
0
0
353,126
0
0
0
355,176
0
0
0
299,739
0
0
0
859,555
0
0
0
342,004
0
0
0
339,027
0
0
0
410,975
0
0
0
313,636
0
386,796
0
258,527
0
516,274
0
934,759
0
474,514
0
417,378
513,698
717,726
643,252
456,307
414,175
442,904
553,925
520,322
378,914
1,089,864
1,089,470
725,743
507,288
392,703
1,558,501
1,809,529
1,801,289
1,392,518
1,488,661
1,485,141
1,583,194
1,321,811
1,801,277
1,870,737
1,903,588
1,450,206
0
11,628,000
2,032,000
2,667,000
1,844,000
1,595,000
0
0
0
2,128,000
1,553,000
1,686,000
1,768,000
2,851,000
2,213,000
1,494,000
1,704,000
1,635,000
1,238,000
1,313,000
1,543,000
1,752,000
1,309,000
1,915,000
2,236,000
2,098,000
979,000
1,030,000
1,115,000
1,732,000
1,056,000
1,008,000
1,097,000
1,365,000
1,156,000
1,331,000
1,682,000
1,479,000
1,268,000
1,042,000
1,086,000
1,322,000
1,146,000
958,000
1,040,000
2,788,000
1,334,000
1,158,000
625,000
1,263,000
832,000
1,230,000
1,502,000
1,606,000
1,197,000
1,216,000
1,087,000
1,152,000
1,418,000
1,076,000
1,346,000
1,450,000
1,450,0001,346,0001,076,0001,418,0001,152,0001,087,0001,216,0001,197,0001,606,0001,502,0001,230,000832,0001,263,000625,0001,158,0001,334,0002,788,0001,040,000958,0001,146,0001,322,0001,086,0001,042,0001,268,0001,479,0001,682,0001,331,0001,156,0001,365,0001,097,0001,008,0001,056,0001,732,0001,115,0001,030,000979,0002,098,0002,236,0001,915,0001,309,0001,752,0001,543,0001,313,0001,238,0001,635,0001,704,0001,494,0002,213,0002,851,0001,768,0001,686,0001,553,0002,128,0000001,595,0001,844,0002,667,0002,032,00011,628,00001,450,2061,903,5881,870,7371,801,2771,321,8111,583,1941,485,1411,488,6611,392,5181,801,2891,809,5291,558,501392,703507,288725,7431,089,4701,089,864378,914520,322553,925442,904414,175456,307643,252717,726513,698417,3780474,5140934,7590516,2740258,5270386,7960313,636000410,975000339,027000342,004000859,555000299,739000355,176000353,126000390,738000
       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
273,874
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
507,000
0
0
0
5,460,000
2,701,000
1,526,000
1,576,000
138,000
2,000
50,000
110,000
250,000
301,000
295,000
13,000
58,000
1,081,000
782,000
23,000
336,000
336,00023,000782,0001,081,00058,00013,000295,000301,000250,000110,00050,0002,000138,0001,576,0001,526,0002,701,0005,460,000000507,000000000000000000000000000000000000000000000000000000000000000000000000000000273,874000000000000000000000000000000000000000
       Net Receivables 
0
0
0
1,576,767
0
0
0
1,317,491
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,640,400
3,722,301
0
0
3,384,189
3,392,411
0
0
0
2,809,459
0
0
3,187,538
0
0
0
3,373,098
0
0
0
3,487,266
3,366,165
0
0
2,531,765
0
2,139,000
0
0
0
2,924,000
0
0
0
2,564,000
0
3,180,000
0
0
0
3,206,000
3,105,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,454,000
3,311,000
3,002,000
3,166,000
3,186,000
3,093,000
1,986,000
2,228,000
2,424,000
2,275,000
2,159,000
2,406,000
2,491,000
2,404,000
2,154,000
2,250,000
2,191,000
2,228,000
2,009,000
2,304,000
2,506,000
2,380,000
2,436,000
2,740,000
3,055,000
3,018,000
2,447,000
2,447,0003,018,0003,055,0002,740,0002,436,0002,380,0002,506,0002,304,0002,009,0002,228,0002,191,0002,250,0002,154,0002,404,0002,491,0002,406,0002,159,0002,275,0002,424,0002,228,0001,986,0003,093,0003,186,0003,166,0003,002,0003,311,0003,454,0000000000000000000003,105,0003,206,0000003,180,00002,564,0000002,924,0000002,139,00002,531,765003,366,1653,487,2660003,373,0980003,187,538002,809,4590003,392,4113,384,189003,722,3013,640,400000000000000000000000000000000000000000001,317,4910001,576,767000
       Other Current Assets 
0
0
0
49,958
0
0
0
48,966
0
0
0
1,364,298
0
0
0
1,344,603
0
0
0
1,452,308
0
0
0
1,931,254
0
0
0
2,038,139
0
0
0
2,013,898
0
0
0
2,241,452
0
2,463,761
0
2,807,554
0
3,305,117
0
2,989,718
0
3,455,975
0
3,184,637
3,465,746
0
-1,098
3,234,613
3,516,475
1,007
0
2,817,932
3,127,409
3,146,178
0
2,666,353
2,986,097
0
3,070,359
2,765,562
3,037,120
0
3,413,697
3,228,641
3,551,668
164,346
80,372
3,138,352
5,883,682
3,357,710
0
25,000
8,762,000
4,874,000
4,927,000
57,000
0
0
0
110,000
4,254,000
1,509,000
4,502,000
2,896,000
3,210,000
101,000
86,000
3,015,000
3,424,000
3,667,000
3,484,000
3,710,000
4,100,000
3,278,000
3,029,000
2,825,000
3,148,000
3,115,000
3,106,000
2,897,000
3,404,000
3,415,000
3,128,000
2,810,000
3,070,000
3,169,000
3,000,000
2,846,000
3,232,000
3,241,000
3,160,000
6,120,000
7,054,000
7,389,000
7,349,000
2,226,000
2,487,000
2,571,000
2,477,000
2,204,000
2,315,000
2,261,000
2,295,000
2,049,000
2,368,000
2,576,000
2,479,000
2,488,000
2,740,000
3,055,000
3,018,000
168,000
168,0003,018,0003,055,0002,740,0002,488,0002,479,0002,576,0002,368,0002,049,0002,295,0002,261,0002,315,0002,204,0002,477,0002,571,0002,487,0002,226,0007,349,0007,389,0007,054,0006,120,0003,160,0003,241,0003,232,0002,846,0003,000,0003,169,0003,070,0002,810,0003,128,0003,415,0003,404,0002,897,0003,106,0003,115,0003,148,0002,825,0003,029,0003,278,0004,100,0003,710,0003,484,0003,667,0003,424,0003,015,00086,000101,0003,210,0002,896,0004,502,0001,509,0004,254,000110,00000057,0004,927,0004,874,0008,762,00025,00003,357,7105,883,6823,138,35280,372164,3463,551,6683,228,6413,413,69703,037,1202,765,5623,070,35902,986,0972,666,35303,146,1783,127,4092,817,93201,0073,516,4753,234,613-1,09803,465,7463,184,63703,455,97502,989,71803,305,11702,807,55402,463,76102,241,4520002,013,8980002,038,1390001,931,2540001,452,3080001,344,6030001,364,29800048,96600049,958000
   > Long-term Assets 
0
0
0
2,986,051
0
0
0
2,961,617
0
0
0
3,005,175
0
0
0
3,280,408
0
0
0
3,454,710
0
0
0
4,584,190
0
0
0
4,874,515
0
0
0
5,199,495
0
0
0
5,259,086
0
5,632,078
0
6,275,663
0
6,682,289
0
6,038,666
0
5,983,917
0
6,292,613
6,311,630
6,348,934
6,599,372
6,982,853
6,922,808
6,681,811
6,663,303
7,254,008
6,992,510
6,728,650
6,692,946
6,411,792
6,399,127
6,288,173
6,032,154
5,844,639
5,627,582
5,721,217
5,637,131
5,715,979
5,808,070
5,840,544
5,755,260
5,734,198
4,092,378
3,945,771
0
4,274,000
12,803,000
12,805,000
13,168,000
12,377,000
0
0
0
12,645,000
12,349,000
13,027,000
12,327,000
12,669,000
12,503,000
12,449,000
12,647,000
13,295,000
13,809,000
13,935,000
11,442,000
10,956,000
10,966,000
10,788,000
10,372,000
9,714,000
9,218,000
9,418,000
9,686,000
10,125,000
10,815,000
10,184,000
10,031,000
10,284,000
10,430,000
10,539,000
9,795,000
10,339,000
10,533,000
10,034,000
9,901,000
7,135,000
7,218,000
7,285,000
7,123,000
7,171,000
8,213,000
7,953,000
8,146,000
8,240,000
8,812,000
8,489,000
8,207,000
8,113,000
8,225,000
8,411,000
8,314,000
8,530,000
8,560,000
9,154,000
9,095,000
8,497,000
8,497,0009,095,0009,154,0008,560,0008,530,0008,314,0008,411,0008,225,0008,113,0008,207,0008,489,0008,812,0008,240,0008,146,0007,953,0008,213,0007,171,0007,123,0007,285,0007,218,0007,135,0009,901,00010,034,00010,533,00010,339,0009,795,00010,539,00010,430,00010,284,00010,031,00010,184,00010,815,00010,125,0009,686,0009,418,0009,218,0009,714,00010,372,00010,788,00010,966,00010,956,00011,442,00013,935,00013,809,00013,295,00012,647,00012,449,00012,503,00012,669,00012,327,00013,027,00012,349,00012,645,00000012,377,00013,168,00012,805,00012,803,0004,274,00003,945,7714,092,3785,734,1985,755,2605,840,5445,808,0705,715,9795,637,1315,721,2175,627,5825,844,6396,032,1546,288,1736,399,1276,411,7926,692,9466,728,6506,992,5107,254,0086,663,3036,681,8116,922,8086,982,8536,599,3726,348,9346,311,6306,292,61305,983,91706,038,66606,682,28906,275,66305,632,07805,259,0860005,199,4950004,874,5150004,584,1900003,454,7100003,280,4080003,005,1750002,961,6170002,986,051000
       Property Plant Equipment 
0
0
0
2,609,972
0
0
0
2,546,609
0
0
0
2,566,622
0
0
0
2,662,559
0
0
0
2,933,833
0
0
0
3,942,015
0
0
0
4,112,543
0
0
0
4,375,617
0
0
0
4,370,632
0
4,429,342
0
5,281,206
0
5,597,777
0
4,448,005
0
4,484,788
0
4,513,433
4,525,104
4,618,155
4,850,736
4,575,438
4,573,138
4,408,908
4,407,096
4,405,580
4,230,286
4,133,487
4,097,092
3,959,828
3,883,793
3,880,303
3,662,236
3,532,750
3,576,349
3,674,563
3,574,948
3,429,587
3,337,990
3,334,659
3,338,587
3,345,959
2,226,966
2,225,175
0
2,203,000
3,039,000
3,089,000
3,173,000
3,357,000
0
0
0
3,474,000
3,222,000
3,423,000
3,232,000
3,384,000
3,297,000
3,352,000
3,430,000
3,705,000
3,720,000
3,749,000
3,792,000
3,739,000
3,799,000
3,703,000
3,636,000
3,589,000
3,581,000
3,669,000
3,793,000
3,835,000
4,049,000
3,995,000
3,891,000
4,003,000
3,991,000
4,033,000
3,990,000
4,190,000
4,198,000
4,063,000
4,033,000
1,832,000
1,734,000
1,720,000
1,698,000
1,748,000
2,147,000
2,051,000
2,039,000
2,074,000
2,000,000
1,979,000
1,914,000
1,945,000
2,024,000
2,018,000
2,023,000
2,104,000
2,098,000
2,256,000
2,274,000
2,259,000
2,259,0002,274,0002,256,0002,098,0002,104,0002,023,0002,018,0002,024,0001,945,0001,914,0001,979,0002,000,0002,074,0002,039,0002,051,0002,147,0001,748,0001,698,0001,720,0001,734,0001,832,0004,033,0004,063,0004,198,0004,190,0003,990,0004,033,0003,991,0004,003,0003,891,0003,995,0004,049,0003,835,0003,793,0003,669,0003,581,0003,589,0003,636,0003,703,0003,799,0003,739,0003,792,0003,749,0003,720,0003,705,0003,430,0003,352,0003,297,0003,384,0003,232,0003,423,0003,222,0003,474,0000003,357,0003,173,0003,089,0003,039,0002,203,00002,225,1752,226,9663,345,9593,338,5873,334,6593,337,9903,429,5873,574,9483,674,5633,576,3493,532,7503,662,2363,880,3033,883,7933,959,8284,097,0924,133,4874,230,2864,405,5804,407,0964,408,9084,573,1384,575,4384,850,7364,618,1554,525,1044,513,43304,484,78804,448,00505,597,77705,281,20604,429,34204,370,6320004,375,6170004,112,5430003,942,0150002,933,8330002,662,5590002,566,6220002,546,6090002,609,972000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
285,377
0
0
0
419,760
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,352,000
0
0
0
1,179,000
0
0
0
1,246,000
0
0
0
1,324,000
0
0
0
1,553,000
0
0
0
945,000
0
0
0
990,000
0
0
0
1,093,000
0
0
0
1,096,000
0
0
0
1,155,000
0
0
0
1,377,000
1,377,0000001,155,0000001,096,0000001,093,000000990,000000945,0000001,553,0000001,324,0000001,246,0000001,179,0000001,352,00000000000000000000000000419,760000285,3770000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
170,000
1,495,000
1,448,000
1,400,000
118,000
1,048,000
1,074,000
1,050,000
137,000
1,158,000
1,121,000
1,159,000
258,000
0
0
0
0
0
0
0
0
0
0
0
0
000000000000258,0001,159,0001,121,0001,158,000137,0001,050,0001,074,0001,048,000118,0001,400,0001,448,0001,495,000170,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
31,477
0
0
0
70,816
0
0
0
77,053
0
0
0
105,454
0
108,744
0
131,310
0
133,874
0
304,895
0
287,648
0
404,601
416,666
455,344
478,597
509,131
505,959
518,399
517,469
629,913
649,828
630,974
612,505
589,170
597,382
594,384
597,506
560,637
466,715
472,432
494,558
202,634
488,406
644,080
668,190
262,161
528,483
545,212
0
669,000
0
0
0
7,172,000
0
0
0
7,388,000
0
7,498,000
7,147,000
0
7,074,000
7,028,000
0
0
7,371,000
0
0
3,102,000
0
0
0
2,727,000
0
0
0
2,896,000
0
0
0
2,832,000
0
4,515,000
4,460,000
2,860,000
4,384,000
4,231,000
4,192,000
2,464,000
3,380,000
3,388,000
3,354,000
2,468,000
3,447,000
3,397,000
3,403,000
2,532,000
0
0
0
2,458,000
0
0
0
2,535,000
3,717,000
4,297,000
4,279,000
4,072,000
4,072,0004,279,0004,297,0003,717,0002,535,0000002,458,0000002,532,0003,403,0003,397,0003,447,0002,468,0003,354,0003,388,0003,380,0002,464,0004,192,0004,231,0004,384,0002,860,0004,460,0004,515,00002,832,0000002,896,0000002,727,0000003,102,000007,371,000007,028,0007,074,00007,147,0007,498,00007,388,0000007,172,000000669,0000545,212528,483262,161668,190644,080488,406202,634494,558472,432466,715560,637597,506594,384597,382589,170612,505630,974649,828629,913517,469518,399505,959509,131478,597455,344416,666404,6010287,6480304,8950133,8740131,3100108,7440105,45400077,05300070,81600031,47700000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,713,000
2,063,000
589,000
456,000
292,000
276,000
1,776,000
1,056,000
1,103,000
1,021,000
1,828,000
1,461,000
1,384,000
1,545,000
2,283,000
3,092,000
2,775,000
2,611,000
2,448,000
2,400,000
2,597,000
2,473,000
2,558,000
2,558,000
2,489,000
2,347,000
1,973,000
1,973,0002,347,0002,489,0002,558,0002,558,0002,473,0002,597,0002,400,0002,448,0002,611,0002,775,0003,092,0002,283,0001,545,0001,384,0001,461,0001,828,0001,021,0001,103,0001,056,0001,776,000276,000292,000456,000589,0002,063,0002,713,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
4,320,860
0
0
0
3,912,117
0
0
0
3,798,830
0
0
0
3,822,784
0
0
0
4,196,593
0
0
0
5,426,479
0
0
0
5,716,116
0
0
0
5,750,274
0
0
0
5,458,358
0
5,878,254
0
9,894,949
0
10,318,034
0
10,039,366
0
9,643,555
0
9,554,977
9,933,768
10,242,303
10,221,782
10,183,749
10,171,962
9,662,353
9,534,194
10,562,719
10,350,562
10,892,556
10,273,612
9,295,709
9,234,256
9,375,690
9,574,567
9,221,738
9,412,989
9,443,684
9,170,519
8,841,614
9,127,911
8,975,639
8,851,943
8,522,497
8,587,480
8,444,141
0
8,114,000
13,518,000
11,101,000
11,272,000
10,821,000
0
0
0
10,635,000
10,840,000
11,597,000
10,927,000
10,585,000
10,349,000
9,816,000
9,842,000
10,126,000
10,771,000
10,928,000
10,791,000
10,606,000
11,592,000
10,919,000
10,897,000
10,042,000
9,439,000
9,608,000
9,482,000
10,032,000
10,251,000
9,870,000
9,336,000
8,983,000
9,232,000
9,310,000
9,205,000
9,162,000
9,522,000
9,175,000
8,916,000
9,871,000
10,172,000
10,269,000
10,006,000
6,746,000
7,136,000
7,056,000
7,026,000
6,416,000
6,480,000
7,153,000
7,197,000
7,227,000
7,290,000
7,973,000
7,732,000
8,242,000
9,989,000
10,751,000
10,192,000
10,408,000
10,408,00010,192,00010,751,0009,989,0008,242,0007,732,0007,973,0007,290,0007,227,0007,197,0007,153,0006,480,0006,416,0007,026,0007,056,0007,136,0006,746,00010,006,00010,269,00010,172,0009,871,0008,916,0009,175,0009,522,0009,162,0009,205,0009,310,0009,232,0008,983,0009,336,0009,870,00010,251,00010,032,0009,482,0009,608,0009,439,00010,042,00010,897,00010,919,00011,592,00010,606,00010,791,00010,928,00010,771,00010,126,0009,842,0009,816,00010,349,00010,585,00010,927,00011,597,00010,840,00010,635,00000010,821,00011,272,00011,101,00013,518,0008,114,00008,444,1418,587,4808,522,4978,851,9438,975,6399,127,9118,841,6149,170,5199,443,6849,412,9899,221,7389,574,5679,375,6909,234,2569,295,70910,273,61210,892,55610,350,56210,562,7199,534,1949,662,35310,171,96210,183,74910,221,78210,242,3039,933,7689,554,97709,643,555010,039,366010,318,03409,894,94905,878,25405,458,3580005,750,2740005,716,1160005,426,4790004,196,5930003,822,7840003,798,8300003,912,1170004,320,860000
   > Total Current Liabilities 
0
0
0
2,443,921
0
0
0
2,111,969
0
0
0
2,268,973
0
0
0
2,287,431
0
0
0
2,022,208
0
0
0
2,499,711
0
0
0
2,754,954
0
0
0
3,130,641
0
0
0
2,860,179
0
3,268,135
0
5,697,218
0
5,384,120
0
5,513,050
0
5,069,532
0
4,597,547
4,865,286
5,128,799
5,045,029
4,980,045
4,980,429
3,780,790
3,689,120
4,665,741
3,347,069
3,189,634
2,709,090
2,667,147
2,672,796
2,743,185
2,962,599
3,615,370
2,710,805
2,773,473
2,806,097
3,751,269
3,975,723
4,018,651
3,960,287
3,658,127
4,047,464
4,005,611
0
4,429,000
7,953,000
6,884,000
7,027,000
5,693,000
0
0
0
4,554,000
4,906,000
5,543,000
5,559,000
5,261,000
5,182,000
4,745,000
4,780,000
4,807,000
5,423,000
5,537,000
4,700,000
5,059,000
5,851,000
5,538,000
5,421,000
5,049,000
5,078,000
5,151,000
5,019,000
4,950,000
4,945,000
5,153,000
4,695,000
4,597,000
4,777,000
4,342,000
4,241,000
4,213,000
4,646,000
4,414,000
4,197,000
6,322,000
6,645,000
6,786,000
6,553,000
3,680,000
3,735,000
3,692,000
3,594,000
3,002,000
3,010,000
2,894,000
2,998,000
3,093,000
3,231,000
3,850,000
4,407,000
4,869,000
5,470,000
6,017,000
5,570,000
5,746,000
5,746,0005,570,0006,017,0005,470,0004,869,0004,407,0003,850,0003,231,0003,093,0002,998,0002,894,0003,010,0003,002,0003,594,0003,692,0003,735,0003,680,0006,553,0006,786,0006,645,0006,322,0004,197,0004,414,0004,646,0004,213,0004,241,0004,342,0004,777,0004,597,0004,695,0005,153,0004,945,0004,950,0005,019,0005,151,0005,078,0005,049,0005,421,0005,538,0005,851,0005,059,0004,700,0005,537,0005,423,0004,807,0004,780,0004,745,0005,182,0005,261,0005,559,0005,543,0004,906,0004,554,0000005,693,0007,027,0006,884,0007,953,0004,429,00004,005,6114,047,4643,658,1273,960,2874,018,6513,975,7233,751,2692,806,0972,773,4732,710,8053,615,3702,962,5992,743,1852,672,7962,667,1472,709,0903,189,6343,347,0694,665,7413,689,1203,780,7904,980,4294,980,0455,045,0295,128,7994,865,2864,597,54705,069,53205,513,05005,384,12005,697,21803,268,13502,860,1790003,130,6410002,754,9540002,499,7110002,022,2080002,287,4310002,268,9730002,111,9690002,443,921000
       Short-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
273,874
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,714,393
793,522
823,047
393,753
439,893
355,507
305,800
282,267
257,450
252,258
245,301
231,902
357,143
373,730
528,255
462,533
409,910
327,121
257,092
0
1,635,000
3,200,000
2,470,000
2,323,000
1,338,000
0
0
0
384,000
347,000
2,211,000
2,359,000
907,000
1,899,000
1,401,000
528,000
494,000
1,993,000
1,089,000
347,000
662,000
1,495,000
1,436,000
1,369,000
961,000
1,127,000
1,118,000
878,000
811,000
801,000
964,000
663,000
430,000
695,000
255,000
163,000
87,000
422,000
307,000
135,000
973,000
1,444,000
1,547,000
1,443,000
599,000
710,000
709,000
700,000
169,000
295,000
184,000
167,000
119,000
141,000
607,000
1,083,000
1,556,000
2,008,000
2,319,000
1,953,000
0
01,953,0002,319,0002,008,0001,556,0001,083,000607,000141,000119,000167,000184,000295,000169,000700,000709,000710,000599,0001,443,0001,547,0001,444,000973,000135,000307,000422,00087,000163,000255,000695,000430,000663,000964,000801,000811,000878,0001,118,0001,127,000961,0001,369,0001,436,0001,495,000662,000347,0001,089,0001,993,000494,000528,0001,401,0001,899,000907,0002,359,0002,211,000347,000384,0000001,338,0002,323,0002,470,0003,200,0001,635,0000257,092327,121409,910462,533528,255373,730357,143231,902245,301252,258257,450282,267305,800355,507439,893393,753823,047793,5221,714,393000000000000000273,874000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
283,000
183,000
92,000
3,069,000
2,952,000
2,777,000
800,000
3,742,000
3,846,000
3,740,000
511,000
710,000
709,000
700,000
79,000
0
0
0
33,000
0
0
0
1,469,000
0
0
0
2,457,000
2,457,0000001,469,00000033,00000079,000700,000709,000710,000511,0003,740,0003,846,0003,742,000800,0002,777,0002,952,0003,069,00092,000183,000283,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
15,092
0
0
0
22,096
0
0
0
665,257
0
0
0
972,925
0
0
0
973,484
0
0
0
1,024,987
0
0
0
804,999
0
0
0
16,286
0
0
0
19,081
0
0
0
20,230
0
0
0
22,478
0
0
0
1,277,933
0
0
0
328,728
0
0
0
288,433
0
0
0
1,179,501
3,549,193
3,455,179
3,466,236
1,220,639
2,607,983
2,587,911
0
1,998,000
2,684,000
2,857,000
3,014,000
2,985,000
0
0
0
2,866,000
0
3,332,000
3,200,000
3,305,000
3,283,000
3,344,000
0
3,349,000
3,430,000
0
0
2,146,000
3,233,000
3,263,000
3,233,000
2,128,000
3,101,000
3,220,000
3,357,000
2,373,000
3,458,000
3,480,000
3,405,000
2,387,000
3,351,000
3,338,000
3,375,000
2,409,000
3,591,000
3,520,000
3,554,000
1,876,000
2,632,000
2,677,000
2,593,000
1,843,000
2,595,000
2,550,000
2,454,000
1,883,000
2,321,000
2,311,000
2,423,000
2,032,000
2,735,000
2,872,000
2,978,000
2,376,000
3,087,000
3,292,000
3,166,000
2,206,000
2,206,0003,166,0003,292,0003,087,0002,376,0002,978,0002,872,0002,735,0002,032,0002,423,0002,311,0002,321,0001,883,0002,454,0002,550,0002,595,0001,843,0002,593,0002,677,0002,632,0001,876,0003,554,0003,520,0003,591,0002,409,0003,375,0003,338,0003,351,0002,387,0003,405,0003,480,0003,458,0002,373,0003,357,0003,220,0003,101,0002,128,0003,233,0003,263,0003,233,0002,146,000003,430,0003,349,00003,344,0003,283,0003,305,0003,200,0003,332,00002,866,0000002,985,0003,014,0002,857,0002,684,0001,998,00002,587,9112,607,9831,220,6393,466,2363,455,1793,549,1931,179,501000288,433000328,7280001,277,93300022,47800020,23000019,08100016,286000804,9990001,024,987000973,484000972,925000665,25700022,09600015,09200000000000
       Other Current Liabilities 
0
0
0
2,443,921
0
0
0
2,111,969
0
0
0
2,253,881
0
0
0
2,265,335
0
0
0
1,356,952
0
0
0
1,526,786
0
0
0
1,781,470
0
0
0
2,105,654
0
0
0
2,055,180
0
3,268,135
0
5,407,058
0
5,384,120
0
5,493,969
0
5,069,532
0
4,577,317
4,865,286
5,128,799
5,045,029
4,957,567
4,980,429
3,780,790
3,689,120
1,673,415
2,553,548
2,366,587
2,315,337
1,898,526
2,317,289
2,437,384
2,680,332
3,069,486
2,458,547
2,528,172
2,574,195
2,214,625
52,801
35,217
31,518
2,027,578
1,112,360
1,160,608
0
796,000
1,589,000
925,000
1,056,000
1,370,000
0
0
0
1,304,000
4,559,000
0
0
593,000
0
0
4,252,000
551,000
0
4,448,000
4,353,000
1,631,000
1,123,000
839,000
819,000
1,524,000
850,000
813,000
784,000
1,308,000
686,000
709,000
627,000
1,285,000
731,000
749,000
703,000
1,245,000
633,000
587,000
508,000
3,174,000
2,569,000
2,562,000
2,517,000
838,000
430,000
433,000
440,000
590,000
394,000
399,000
408,000
594,000
355,000
371,000
346,000
530,000
375,000
406,000
451,000
0
0451,000406,000375,000530,000346,000371,000355,000594,000408,000399,000394,000590,000440,000433,000430,000838,0002,517,0002,562,0002,569,0003,174,000508,000587,000633,0001,245,000703,000749,000731,0001,285,000627,000709,000686,0001,308,000784,000813,000850,0001,524,000819,000839,0001,123,0001,631,0004,353,0004,448,0000551,0004,252,00000593,000004,559,0001,304,0000001,370,0001,056,000925,0001,589,000796,00001,160,6081,112,3602,027,57831,51835,21752,8012,214,6252,574,1952,528,1722,458,5473,069,4862,680,3322,437,3842,317,2891,898,5262,315,3372,366,5872,553,5481,673,4153,689,1203,780,7904,980,4294,957,5675,045,0295,128,7994,865,2864,577,31705,069,53205,493,96905,384,12005,407,05803,268,13502,055,1800002,105,6540001,781,4700001,526,7860001,356,9520002,265,3350002,253,8810002,111,9690002,443,921000
   > Long-term Liabilities 
0
0
0
1,876,939
0
0
0
1,800,147
0
0
0
1,529,857
0
0
0
1,535,354
0
0
0
2,174,385
0
0
0
2,926,767
0
0
0
2,961,162
0
0
0
2,619,634
0
0
0
2,598,179
0
2,610,118
0
4,197,730
0
4,933,914
0
4,526,316
0
4,574,022
0
4,957,429
5,068,482
5,113,504
5,176,753
5,203,703
5,191,533
5,881,564
5,845,074
5,896,978
7,003,493
7,702,922
7,564,521
6,628,562
6,561,459
6,632,506
6,611,968
5,606,368
6,702,184
6,670,211
6,364,422
5,090,345
5,152,187
4,956,988
4,891,656
4,864,370
4,540,016
4,438,530
0
3,685,000
5,565,000
4,217,000
4,245,000
5,128,000
0
0
0
6,081,000
5,934,000
6,054,000
5,368,000
5,324,000
5,167,000
5,071,000
5,062,000
5,319,000
5,348,000
5,391,000
6,091,000
5,547,000
5,741,000
5,381,000
5,476,000
4,993,000
4,361,000
4,457,000
4,463,000
5,082,000
5,306,000
4,717,000
4,641,000
4,386,000
4,455,000
4,968,000
4,964,000
4,949,000
4,876,000
4,761,000
4,719,000
3,549,000
3,527,000
3,483,000
3,453,000
3,066,000
3,401,000
3,364,000
3,432,000
3,414,000
3,470,000
4,259,000
4,199,000
4,134,000
4,059,000
4,123,000
3,325,000
3,373,000
4,519,000
4,734,000
4,622,000
4,447,000
4,447,0004,622,0004,734,0004,519,0003,373,0003,325,0004,123,0004,059,0004,134,0004,199,0004,259,0003,470,0003,414,0003,432,0003,364,0003,401,0003,066,0003,453,0003,483,0003,527,0003,549,0004,719,0004,761,0004,876,0004,949,0004,964,0004,968,0004,455,0004,386,0004,641,0004,717,0005,306,0005,082,0004,463,0004,457,0004,361,0004,993,0005,476,0005,381,0005,741,0005,547,0006,091,0005,391,0005,348,0005,319,0005,062,0005,071,0005,167,0005,324,0005,368,0006,054,0005,934,0006,081,0000005,128,0004,245,0004,217,0005,565,0003,685,00004,438,5304,540,0164,864,3704,891,6564,956,9885,152,1875,090,3456,364,4226,670,2116,702,1845,606,3686,611,9686,632,5066,561,4596,628,5627,564,5217,702,9227,003,4935,896,9785,845,0745,881,5645,191,5335,203,7035,176,7535,113,5045,068,4824,957,42904,574,02204,526,31604,933,91404,197,73002,610,11802,598,1790002,619,6340002,961,1620002,926,7670002,174,3850001,535,3540001,529,8570001,800,1470001,876,939000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,994,000
3,178,000
3,404,000
3,362,000
3,332,000
3,332,0003,362,0003,404,0003,178,0001,994,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,045,000
2,229,000
2,116,000
2,077,000
1,249,000
1,229,000
1,184,000
1,156,000
1,267,000
1,336,000
1,326,000
1,394,000
1,372,000
1,434,000
1,480,000
1,438,000
1,363,000
1,294,000
1,362,000
1,325,000
1,379,000
1,341,000
1,330,000
1,260,000
0
01,260,0001,330,0001,341,0001,379,0001,325,0001,362,0001,294,0001,363,0001,438,0001,480,0001,434,0001,372,0001,394,0001,326,0001,336,0001,267,0001,156,0001,184,0001,229,0001,249,0002,077,0002,116,0002,229,0002,045,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,570,000
2,614,000
387,000
0
2,413,000
2,455,000
342,000
1,511,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000001,511,000342,0002,455,0002,413,0000387,0002,614,0002,570,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
1,986,039
0
0
0
2,009,148
0
0
0
2,146,372
0
0
0
2,374,158
0
0
0
2,909,367
0
0
0
3,025,927
0
0
0
3,297,148
0
0
0
3,662,939
0
0
0
4,170,905
0
4,515,772
0
1,998,465
0
2,583,203
0
2,020,872
0
2,553,138
0
2,612,872
2,761,409
2,876,787
3,254,681
2,763,695
3,002,484
3,118,447
3,298,234
2,100,346
2,216,736
2,167,560
2,344,504
2,498,018
2,692,276
2,538,225
3,042,213
3,034,078
2,967,691
2,999,778
3,242,472
3,412,701
3,672,120
3,744,741
4,065,874
4,143,807
4,394,796
3,955,375
0
11,032,000
11,170,000
10,332,000
9,908,000
7,463,000
0
0
0
7,775,000
8,273,000
8,929,000
8,796,000
8,984,000
8,846,000
9,314,000
9,056,000
9,212,000
9,742,000
9,995,000
7,590,000
6,892,000
5,936,000
6,152,000
5,795,000
5,594,000
4,982,000
5,039,000
5,521,000
5,790,000
6,198,000
5,862,000
5,998,000
6,484,000
6,503,000
6,808,000
6,339,000
6,553,000
6,656,000
6,291,000
6,400,000
5,865,000
5,961,000
6,078,000
6,230,000
11,834,000
8,611,000
7,159,000
6,791,000
6,350,000
6,477,000
5,847,000
5,847,000
5,746,000
5,889,000
5,708,000
5,509,000
5,425,000
5,448,000
5,204,000
5,123,000
4,333,000
4,333,0005,123,0005,204,0005,448,0005,425,0005,509,0005,708,0005,889,0005,746,0005,847,0005,847,0006,477,0006,350,0006,791,0007,159,0008,611,00011,834,0006,230,0006,078,0005,961,0005,865,0006,400,0006,291,0006,656,0006,553,0006,339,0006,808,0006,503,0006,484,0005,998,0005,862,0006,198,0005,790,0005,521,0005,039,0004,982,0005,594,0005,795,0006,152,0005,936,0006,892,0007,590,0009,995,0009,742,0009,212,0009,056,0009,314,0008,846,0008,984,0008,796,0008,929,0008,273,0007,775,0000007,463,0009,908,00010,332,00011,170,00011,032,00003,955,3754,394,7964,143,8074,065,8743,744,7413,672,1203,412,7013,242,4722,999,7782,967,6913,034,0783,042,2132,538,2252,692,2762,498,0182,344,5042,167,5602,216,7362,100,3463,298,2343,118,4473,002,4842,763,6953,254,6812,876,7872,761,4092,612,87202,553,13802,020,87202,583,20301,998,46504,515,77204,170,9050003,662,9390003,297,1480003,025,9270002,909,3670002,374,1580002,146,3720002,009,1480001,986,039000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
643,929
0
0
0
650,932
0
0
0
650,556
0
0
0
573,194
0
0
0
572,735
0
0
0
570,908
0
0
0
571,702
0
0
0
571,598
0
0
0
574,329
0
576,979
0
525,000
0
0
0
463,000
0
0
0
0
0
0
0
0
0
0
468,000
0
0
0
0
478,000
0
0
484,000
485,000
0
0
491,000
492,000
0
0
497,000
498,000
0
0
503,000
504,000
505,000
505,000
504,000
505,000
506,000
512,000
512,000
512,000
114,000
114,000
105,000
100,000
100,000
97,000
95,000
95,000
95,000
95,000
94,000
91,000
91,000
89,000
89,000
87,000
87,00089,00089,00091,00091,00094,00095,00095,00095,00095,00097,000100,000100,000105,000114,000114,000512,000512,000512,000506,000505,000504,000505,000505,000504,000503,00000498,000497,00000492,000491,00000485,000484,00000478,0000000468,0000000000000463,000000525,0000576,9790574,329000571,598000571,702000570,908000572,735000573,194000650,556000650,932000643,929000000000000000000000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-3,553,538
0
0
0
-3,078,086
0
0
0
-3,758,561
0
0
0
-4,188,148
0
0
0
-4,572,643
0
0
0
-4,656,032
0
0
0
-4,920,608
0
0
0
-5,073,993
0
0
0
-5,304,358
0
-5,314,044
0
-5,652,965
0
-6,403,724
0
-4,849,198
0
-5,123,073
0
-5,375,872
-5,763,686
-5,940,653
-5,542,287
-5,779,145
-5,899,417
-5,175,937
-5,207,098
0
0
0
2,344,504
0
0
-850,174
0
0
0
702,041
0
0
0
3,744,741
4,065,874
0
0
70,183
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,565,000
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
0
0
0
0
0
0
0000000000000000000000000000000000000000000008,565,000000000000000000070,183004,065,8743,744,741000702,041000-850,174002,344,504000-5,207,098-5,175,937-5,899,417-5,779,145-5,542,287-5,940,653-5,763,686-5,375,8720-5,123,0730-4,849,1980-6,403,7240-5,652,9650-5,314,0440-5,304,358000-5,073,993000-4,920,608000-4,656,032000-4,572,643000-4,188,148000-3,758,561000-3,078,086000-3,553,538000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
3,987,158
0
0
0
3,430,774
0
0
0
4,228,717
0
0
0
4,674,582
0
0
0
5,327,879
0
0
0
7,362,054
0
0
0
7,821,951
0
0
0
8,375,291
0
0
0
9,022,536
0
9,160,050
0
7,007,501
0
8,986,927
0
6,219,138
0
7,676,211
0
7,338,188
8,525,095
8,817,440
8,796,968
7,969,646
8,901,901
8,294,384
8,505,331
-128,651
2,216,736
2,167,560
0
19,057
608,745
0
344,189
828,415
972,002
0
758,045
1,966,398
3,672,120
0
0
2,502,650
4,394,796
1,937,055
0
10,507,000
11,170,000
10,332,000
9,908,000
-1,179,000
0
0
0
7,775,000
8,273,000
8,929,000
8,796,000
8,984,000
8,846,000
9,314,000
23,000
9,212,000
9,742,000
9,995,000
7,590,000
6,414,000
5,936,000
6,152,000
5,311,000
4,465,000
4,982,000
5,039,000
5,030,000
5,298,000
6,198,000
5,862,000
5,501,000
5,986,000
6,503,000
6,808,000
5,836,000
5,079,000
6,151,000
5,786,000
5,896,000
5,360,000
5,455,000
5,566,000
5,718,000
4,743,000
8,497,000
7,045,000
6,686,000
6,250,000
6,377,000
5,750,000
5,752,000
5,651,000
5,794,000
5,613,000
5,415,000
4,585,000
5,357,000
5,115,000
5,034,000
-690,000
-690,0005,034,0005,115,0005,357,0004,585,0005,415,0005,613,0005,794,0005,651,0005,752,0005,750,0006,377,0006,250,000