25 XP   0   0   10

Etrion Corporation
Buy, Hold or Sell?

Let's analyse Etrion together

PenkeI guess you are interested in Etrion Corporation. 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 Etrion Corporation. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

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

Get notifications about Etrion Corporation

I send you an email if I find something interesting about Etrion Corporation.

Quick analysis of Etrion (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
2.5%

What is your share worth?

Current worth
$0.02
Expected worth in 1 year
$0.01
How sure are you?
27.5%

+ What do you gain per year?

Total Gains per Share
$-0.02
Return On Investment
-16,974.2%

For what price can you sell your share?

Current Price per Share
$0.00
Expected price per share
$0.0001 - $0.0015
How sure are you?
50%

1. Valuation of Etrion (5 min.)




Live pricePrice per Share (EOD)

$0.00

Intrinsic Value Per Share

$-0.42 - $-0.22

Total Value Per Share

$-0.40 - $-0.20

2. Growth of Etrion (5 min.)




Is Etrion growing?

Current yearPrevious yearGrowGrow %
How rich?$7.3m$13.8m-$4.3m-45.8%

How much money is Etrion making?

Current yearPrevious yearGrowGrow %
Making money-$959.5k-$2m$1m114.0%
Net Profit Margin0.0%0.0%--

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

3. Financial Health of Etrion (5 min.)




What can you expect buying and holding a share of Etrion? (5 min.)

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

What can you expect buying and holding a share of Etrion?

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

Speculation

The Price per Share of Etrion is $0.0001. 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 Etrion.
  • 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 Etrion, 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 $0.02. Based on the TTM, the Book Value Change Per Share is $0.00 per quarter. Based on the YOY, the Book Value Change Per Share is $0.00 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Etrion.

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 Eps0.0221,143.7%0.00-2,872.0%-0.01-7,652.0%0.0215,998.8%0.019,167.5%
Usd Book Value Change Per Share0.00-3,364.3%0.00-4,243.6%0.00-3,314.2%0.001,100.6%0.00551.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.0016.4%0.008.2%
Usd Total Gains Per Share0.00-3,364.3%0.00-4,243.6%0.00-3,314.2%0.001,116.9%0.00559.5%
Usd Price Per Share0.00-0.00-0.01-0.10-0.15-
Price to Earnings Ratio0.02--0.18-0.10-2.72--1,265.40-
Price-to-Total Gains Ratio-0.45--1.41-14.13-437.58--10,693.94-
Price to Book Ratio0.07-0.15-0.27-818.91-1,971.18-
Price-to-Total Gains Ratio-0.45--1.41-14.13-437.58--10,693.94-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0001
Number of shares10000000
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (10000000 shares)-42,435.6211,169.48
Gains per Year (10000000 shares)-169,742.4844,677.92
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-169742-1697526544402444668
20-339485-33949413088804889346
30-509227-5092361962132072134024
40-678970-6789782616176096178702
50-848712-8487203270220120223380
60-1018455-10184623924264144268058
70-1188197-11882044578308167312736
80-1357940-13579465232352191357414
90-1527682-15276885886396215402092
100-1697425-16974306540440239446770

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 Share1.03.00.025.0%4.08.00.033.3%8.012.00.040.0%10.030.00.025.0%23.077.00.023.0%
Book Value Change Per Share0.04.00.00.0%3.09.00.025.0%7.013.00.035.0%11.029.00.027.5%37.048.015.037.0%
Dividend per Share0.00.04.00.0%1.00.011.08.3%1.00.019.05.0%1.00.039.02.5%1.00.099.01.0%
Total Gains per Share0.04.00.00.0%3.09.00.025.0%7.013.00.035.0%11.029.00.027.5%37.048.015.037.0%

Fundamentals of Etrion

About Etrion Corporation

Etrion Corporation does not have significant business operations. Previously, it operated as an independent renewable energy developer in Japan. The company was formerly known as PetroFalcon Corporation and changed its name to Etrion Corporation in September 2009. Etrion Corporation was founded in 2009 and is based in Vancouver, Canada.

Fundamental data was last updated by Penke on 2024-05-20 13:50:05.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Etrion Corporation.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Etrion to the Utilities - Renewable industry mean.
  • A Net Profit Margin of 0.0% 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 Etrion Corporation:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-2.2%+2.2%
5Y-2.2%10Y-67.5%+65.3%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Etrion to the Utilities - Renewable industry mean.
  • 69.1% Return on Assets means that Etrion generated $0.69 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Etrion Corporation:

  • The MRQ is 69.1%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is -4.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ69.1%TTM-4.5%+73.6%
TTM-4.5%YOY-11.5%+7.0%
TTM-4.5%5Y-4.9%+0.4%
5Y-4.9%10Y-2.8%-2.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Etrion to the Utilities - Renewable industry mean.
  • 96.0% Return on Equity means Etrion generated $0.96 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Etrion Corporation:

  • The MRQ is 96.0%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is -3.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ96.0%TTM-3.7%+99.7%
TTM-3.7%YOY-13.7%+10.0%
TTM-3.7%5Y24.7%-28.4%
5Y24.7%10Y5.9%+18.8%

1.2. Operating Efficiency of Etrion Corporation.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Etrion is operating .

  • Measures how much profit Etrion 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 Etrion to the Utilities - Renewable 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 Etrion Corporation:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y1.8%-1.8%
5Y1.8%10Y-5.2%+7.0%
1.2.2. Operating Ratio

Measures how efficient Etrion is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Etrion Corporation:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.222-0.222
5Y0.22210Y1.400-1.179

1.3. Liquidity of Etrion Corporation.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A Current Ratio of 3.87 means the company has $3.87 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Etrion Corporation:

  • The MRQ is 3.869. The company is very able to pay all its short-term debts. +2
  • The TTM is 7.084. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.869TTM7.084-3.215
TTM7.084YOY12.806-5.722
TTM7.0845Y6.592+0.492
5Y6.59210Y4.477+2.115
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Etrion to the Utilities - Renewable industry mean.
  • A Quick Ratio of 3.80 means the company can pay off $3.80 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Etrion Corporation:

  • The MRQ is 3.802. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 6.981. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.802TTM6.981-3.179
TTM6.981YOY12.604-5.622
TTM6.9815Y11.589-4.608
5Y11.58910Y6.465+5.125

1.4. Solvency of Etrion Corporation.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Etrion to Utilities - Renewable industry mean.
  • A Debt to Asset Ratio of 0.28 means that Etrion assets are financed with 28.0% credit (debt) and the remaining percentage (100% - 28.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Etrion Corporation:

  • The MRQ is 0.280. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.214. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.280TTM0.214+0.066
TTM0.214YOY0.138+0.077
TTM0.2145Y0.541-0.326
5Y0.54110Y0.770-0.229
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Etrion to the Utilities - Renewable industry mean.
  • A Debt to Equity ratio of 38.9% means that company has $0.39 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Etrion Corporation:

  • The MRQ is 0.389. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.284. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.389TTM0.284+0.105
TTM0.284YOY0.160+0.123
TTM0.2845Y527.561-527.278
5Y527.56110Y276.029+251.533

2. Market Valuation of Etrion Corporation

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Etrion to the Utilities - Renewable industry mean.
  • A PE ratio of 0.02 means the investor is paying $0.02 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Etrion Corporation:

  • The EOD is 0.001. Based on the earnings, the company is cheap. +2
  • The MRQ is 0.018. Based on the earnings, the company is cheap. +2
  • The TTM is -0.176. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD0.001MRQ0.018-0.017
MRQ0.018TTM-0.176+0.193
TTM-0.176YOY0.100-0.275
TTM-0.1765Y2.721-2.897
5Y2.72110Y-1,265.402+1,268.124
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Etrion Corporation:

  • The EOD is -0.005. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.072. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.642. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.005MRQ-0.072+0.067
MRQ-0.072TTM-0.642+0.571
TTM-0.642YOY-0.830+0.188
TTM-0.6425Y331.281-331.923
5Y331.28110Y534.440-203.159
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A PB ratio of 0.07 means the investor is paying $0.07 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Etrion Corporation:

  • The EOD is 0.005. Based on the equity, the company is cheap. +2
  • The MRQ is 0.068. Based on the equity, the company is cheap. +2
  • The TTM is 0.147. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.005MRQ0.068-0.064
MRQ0.068TTM0.147-0.079
TTM0.147YOY0.274-0.127
TTM0.1475Y818.913-818.766
5Y818.91310Y1,971.177-1,152.264
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Etrion Corporation 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---0.003-0.004+26%-0.003-1%0.001-406%0.001-710%
Book Value Per Share--0.0220.029-23%0.042-47%0.041-46%0.020+8%
Current Ratio--3.8697.084-45%12.806-70%6.592-41%4.477-14%
Debt To Asset Ratio--0.2800.214+31%0.138+103%0.541-48%0.770-64%
Debt To Equity Ratio--0.3890.284+37%0.160+143%527.561-100%276.029-100%
Dividend Per Share----0%-0%0.000-100%0.000-100%
Eps--0.021-0.003+114%-0.008+136%0.016+32%0.009+131%
Free Cash Flow Per Share---0.005-0.003-49%-0.003-36%-0.012+123%-0.006+12%
Free Cash Flow To Equity Per Share---0.005-0.003-49%-0.003-36%-0.035+566%-0.017+233%
Gross Profit Margin--0.9470.987-4%1.000-5%2.631-64%11.236-92%
Intrinsic Value_10Y_max---0.219--------
Intrinsic Value_10Y_min---0.421--------
Intrinsic Value_1Y_max---0.016--------
Intrinsic Value_1Y_min---0.027--------
Intrinsic Value_3Y_max---0.053--------
Intrinsic Value_3Y_min---0.094--------
Intrinsic Value_5Y_max---0.095--------
Intrinsic Value_5Y_min---0.176--------
Market Cap33409.402-1400%501141.4861428252.034-65%3766911.801-87%33437800.123-99%49019944.763-99%
Net Profit Margin----0%-0%-0.0220%-0.6750%
Operating Margin----0%-0%0.018-100%-0.0520%
Operating Ratio----0%-0%0.222-100%1.400-100%
Pb Ratio0.005-1400%0.0680.147-54%0.274-75%818.913-100%1971.177-100%
Pe Ratio0.001-1400%0.018-0.176+1090%0.100-82%2.721-99%-1265.402+7134853%
Price Per Share0.000-1400%0.0020.004-65%0.011-87%0.100-99%0.147-99%
Price To Free Cash Flow Ratio-0.005+93%-0.072-0.642+796%-0.830+1057%331.281-100%534.440-100%
Price To Total Gains Ratio-0.030+93%-0.446-1.406+215%14.133-103%437.585-100%-10693.937+2398438%
Quick Ratio--3.8026.981-46%12.604-70%11.589-67%6.465-41%
Return On Assets--0.691-0.045+107%-0.115+117%-0.049+107%-0.028+104%
Return On Equity--0.960-0.037+104%-0.137+114%0.247+289%0.059+1533%
Total Gains Per Share---0.003-0.004+26%-0.003-1%0.001-401%0.001-701%
Usd Book Value--7357000.0009526500.000-23%13886000.000-47%13666944.600-46%6835247.225+8%
Usd Book Value Change Per Share---0.003-0.004+26%-0.003-1%0.001-406%0.001-710%
Usd Book Value Per Share--0.0220.029-23%0.042-47%0.041-46%0.020+8%
Usd Dividend Per Share----0%-0%0.000-100%0.000-100%
Usd Eps--0.021-0.003+114%-0.008+136%0.016+32%0.009+131%
Usd Free Cash Flow---1747009.000-886002.250-49%-1121250.000-36%-3889800.150+123%-1951152.650+12%
Usd Free Cash Flow Per Share---0.005-0.003-49%-0.003-36%-0.012+123%-0.006+12%
Usd Free Cash Flow To Equity Per Share---0.005-0.003-49%-0.003-36%-0.035+566%-0.017+233%
Usd Market Cap33409.402-1400%501141.4861428252.034-65%3766911.801-87%33437800.123-99%49019944.763-99%
Usd Price Per Share0.000-1400%0.0020.004-65%0.011-87%0.100-99%0.147-99%
Usd Profit--7064000.000-959500.000+114%-2053000.000+129%-1829814.200+126%-917628.850+113%
Usd Revenue----0%-0%2739696.050-100%1372763.650-100%
Usd Total Gains Per Share---0.003-0.004+26%-0.003-1%0.001-401%0.001-701%
 EOD+4 -4MRQTTM+12 -18YOY+8 -225Y+17 -1810Y+20 -14

3.2. Fundamental Score

Let's check the fundamental score of Etrion Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.001
Price to Book Ratio (EOD)Between0-10.005
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than13.802
Current Ratio (MRQ)Greater than13.869
Debt to Asset Ratio (MRQ)Less than10.280
Debt to Equity Ratio (MRQ)Less than10.389
Return on Equity (MRQ)Greater than0.150.960
Return on Assets (MRQ)Greater than0.050.691
Total8/10 (80.0%)

3.3. Technical Score

Let's check the technical score of Etrion Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.000
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets10,217
Total Liabilities2,860
Total Stockholder Equity7,357
 As reported
Total Liabilities 2,860
Total Stockholder Equity+ 7,357
Total Assets = 10,217

Assets

Total Assets10,217
Total Current Assets10,217
Long-term Assets0
Total Current Assets
Cash And Cash Equivalents 9,924
Net Receivables 118
Other Current Assets 175
Total Current Assets  (as reported)10,217
Total Current Assets  (calculated)10,217
+/-0
Long-term Assets
Long-term Assets  (as reported)0
Long-term Assets  (calculated)0
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,641
Long-term Liabilities219
Total Stockholder Equity7,357
Total Current Liabilities
Accounts payable 2,480
Other Current Liabilities 161
Total Current Liabilities  (as reported)2,641
Total Current Liabilities  (calculated)2,641
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)219
Long-term Liabilities  (calculated)0
+/- 219
Total Stockholder Equity
Common Stock2,055
Retained Earnings -2,893
Accumulated Other Comprehensive Income -1,266
Other Stockholders Equity 9,461
Total Stockholder Equity (as reported)7,357
Total Stockholder Equity (calculated)7,357
+/-0
Other
Capital Stock2,055
Cash and Short Term Investments 9,924
Common Stock Shares Outstanding 334,094
Liabilities and Stockholders Equity 10,217
Net Debt -9,924
Net Invested Capital 7,357
Net Working Capital 7,576



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,285
2,335
14,468
14,774
15,270
38,033
39,209
44,542
44,831
53,122
71,825
64,087
71,175
70,947
70,722
77,074
77,184
77,510
79,656
77,101
58,347
106,744
105,250
98,344
88,404
86,802
85,456
43,016
43,379
40,120
122,641
365,948
446,216
466,303
528,539
507,626
467,576
475,431
449,615
462,113
452,777
428
437
442
518
567
656
696
668
620
642
657
613
629
659
583
289
312
311
227
212
225
252
205
203
208
373
360
347
352
336
387
382
324,197
160,900
24,140
21,163
18,614
16,444
14,932
14,536
13,745
12,486
11,607
10,217
10,21711,60712,48613,74514,53614,93216,44418,61421,16324,140160,900324,197382387336352347360373208203205252225212227311312289583659629613657642620668696656567518442437428452,777462,113449,615475,431467,576507,626528,539466,303446,216365,948122,64140,12043,37943,01685,45686,80288,40498,344105,250106,74458,34777,10179,65677,51077,18477,07470,72270,94771,17564,08771,82553,12244,83144,54239,20938,03315,27014,77414,4682,3352,2850000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,285
2,335
7,962
7,219
7,323
29,568
29,313
31,448
28,418
24,381
32,381
22,551
25,171
21,128
21,146
27,617
26,646
23,459
26,966
22,146
8,124
35,271
35,484
30,411
33,791
32,191
30,935
28,812
24,779
20,772
39,842
81,997
58,383
47,877
79,938
69,714
59,432
59,680
64,380
81,370
67,611
63
69
64
117
161
224
168
142
119
126
127
82
82
92
88
74
82
73
71
58
54
86
45
40
36
184
159
134
122
98
385
380
322,958
159,663
22,988
21,119
18,570
16,403
14,893
14,536
13,745
12,486
11,607
10,217
10,21711,60712,48613,74514,53614,89316,40318,57021,11922,988159,663322,95838038598122134159184364045865458717382748892828212712611914216822416111764696367,61181,37064,38059,68059,43269,71479,93847,87758,38381,99739,84220,77224,77928,81230,93532,19133,79130,41135,48435,2718,12422,14626,96623,45926,64627,61721,14621,12825,17122,55132,38124,38128,41831,44829,31329,5687,3237,2197,9622,3352,2850000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,177
2,245
6,421
4,945
4,506
27,285
26,197
23,999
20,446
15,910
21,835
14,059
9,297
10,522
11,018
11,075
11,895
9,759
11,793
8,197
4,774
31,150
24,164
23,125
26,667
31,218
29,772
27,006
23,448
16,762
30,586
47,213
45,024
31,605
45,224
39,150
39,656
38,178
31,252
5,973
6,926
6
6
4
9
68
64
39
34
31
27
23
18
14
10
12
42
43
41
42
30
21
16
12
9
7
5
18
123
10
8
5
46
4,865
131,679
21,967
20,578
18,096
16,155
14,536
14,198
13,469
12,236
11,248
9,924
9,92411,24812,23613,46914,19814,53616,15518,09620,57821,967131,6794,865465810123185791216213042414342121014182327313439646894666,9265,97331,25238,17839,65639,15045,22431,60545,02447,21330,58616,76223,44827,00629,77231,21826,66723,12524,16431,1504,7748,19711,7939,75911,89511,07511,01810,5229,29714,05921,83515,91020,44623,99926,19727,2854,5064,9456,4212,2452,1770000000000000000000
       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
0
0
0
0
0
0
0
44
18
22
0
0
1,384
3,145
28,102
27,827
611
28,991
23,365
30,388
1,055
0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000100010001,05530,38823,36528,99161127,82728,1023,1451,384002218440000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
17
1,190
1,942
2,560
2,025
2,628
3,508
4,372
4,870
6,584
7,492
14,791
9,527
9,012
16,484
14,752
13,700
15,173
13,949
3,350
4,121
1,705
6,684
7,124
974
1,163
1,712
1,069
3,878
8,005
34,784
13,359
16,272
34,714
30,564
19,776
21,502
33,128
45,052
29,861
37
43
39
6
36
26
21
6
48
57
53
11
28
25
35
2
9
11
10
6
16
19
14
10
13
15
15
1
14
12
43,610
411
2,285
129
265
257
103
100
97
108
97
104
108
118
11810810497108971001032572651292,28541143,61012141151513101419166101192352528115357486212636639433729,86145,05233,12821,50219,77630,56434,71416,27213,35934,7848,0053,8781,0691,7121,1639747,1246,6841,7054,1213,35013,94915,17313,70014,75216,4849,0129,52714,7917,4926,5844,8704,3723,5082,6282,0252,5601,9421,1901770000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
102
73
54
75
0
0
0
2,598
3,600
3,600
3,962
1,000
1,082
1,080
1,117
58
0
0
0
0
0
0
9,615
602
0
0
0
94
262
132
1,251
0
156
0
0
0
1,697
0
0
0
30,824
20
19
21
101
57
134
109
102
39
43
51
53
40
57
40
30
30
21
20
21
17
50
18
21
16
163
126
9
99
79
380
334
315,808
27,855
756
284
222
113
99
92
98
89
79
175
175798998929911322228475627,855315,8083343807999912616316211850172120213030405740535143391021091345710121192030,8240001,69700015601,251132262940006029,615000000581,1171,0801,0821,0003,9623,6003,6002,5980007554731020000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,507
7,555
7,947
8,466
9,896
13,093
16,413
28,741
39,444
41,537
46,004
49,819
49,576
49,457
50,538
54,051
52,690
54,955
50,223
71,472
69,766
67,933
54,613
54,610
54,521
14,204
18,601
19,348
82,799
283,951
387,833
418,426
448,601
437,912
408,144
415,751
385,235
365,063
367,447
365
368
378
401
406
432
528
526
501
515
530
531
547
567
495
214
231
239
156
154
171
166
161
164
172
189
201
213
229
237
1
1
1,239
1,237
1,152
44
43
41
39
0
0
0
0
0
00000394143441,1521,2371,23911237229213201189172164161166171154156239231214495567547531530515501526528432406401378368365367,447365,063385,235415,751408,144437,912448,601418,426387,833283,95182,79919,34818,60114,20454,52154,61054,61367,93369,76671,47250,22354,95552,69054,05150,53849,45749,57649,81946,00441,53739,44428,74116,41313,0939,8968,4667,9477,5556,507000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,507
7,555
7,947
8,466
9,896
13,093
16,413
28,741
39,444
41,537
46,004
49,819
49,576
49,457
50,538
54,051
52,690
54,955
50,223
71,472
323
367
54,613
563
474
452
884
1,112
59,089
256,226
341,225
359,522
392,593
384,858
364,109
370,680
344,104
349,725
352,208
337
339
346
358
357
376
454
478
457
474
486
481
492
504
444
190
203
211
137
141
156
149
143
147
154
174
184
192
205
214
0
0
16
11
0
0
0
0
0
0
0
0
0
0
0000000000111600214205192184174154147143149156141137211203190444504492481486474457478454376357358346339337352,208349,725344,104370,680364,109384,858392,593359,522341,225256,22659,0891,11288445247456354,61336732371,47250,22354,95552,69054,05150,53849,45749,57649,81946,00441,53739,44428,74116,41313,0939,8968,4667,9477,5556,507000000000000000000000
       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
808
808
808
611
1,042
1,866
1,984
1,901
1,773
1,700
1,755
1,654
1,699
1,733
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000001111111222222221,7331,6991,6541,7551,7001,7731,9011,9841,8661,0426118088088080000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,944
5,925
6,264
12,352
14,405
12,919
13,641
16,601
13,800
11,969
12,190
12,388
11,578
11,445
13
13
15
26
26
26
27
27
26
26
23
23
23
23
19
13
13
13
5
5
5
5
5
5
5
5
8
13
12
12
1,080
1,110
1
0
0
0
0
0
0
0
0
0
0
0
0000000000011,1101,08012121385555555513131319232323232626272726262615131311,44511,57812,38812,19011,96913,80016,60113,64112,91914,40512,3526,2645,9252,9440000000000000000000000000000000000000000000000
       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
2,022
0
0
0
4,473
0
0
0
4,790
0
0
0
0
71,395
69,266
67,261
54,366
54,031
54,038
13,787
17,617
18,239
23,621
27,729
46,790
58,995
56,055
52,488
43,910
45,445
40,206
15,680
17,719
27,649
28,649
32,091
43,823
49,591
56,490
73,574
48,107
44,392
41,779
44,382
50,397
54,948
64,194
51,027
24,670
28,000
27,878
18,604
13,112
9,211
12,065
12,662
12,176
13,542
10,163
8,059
9,020
11,879
11,447
1,222
1,283
0
0
1,152
44
1
41
39
0
0
0
0
0
0000039411441,152001,2831,22211,44711,8799,0208,05910,16313,54212,17612,66212,0659,21113,11218,60427,87828,00024,67051,02764,19454,94850,39744,38241,77944,39248,10773,57456,49049,59143,82332,09128,64927,64917,71915,68040,20645,44543,91052,48856,05558,99546,79027,72923,62118,23917,61713,78754,03854,03154,36667,26169,26671,39500004,7900004,4730002,022000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72
63
5,700
5,183
4,938
3,127
4,241
7,277
5,195
12,331
25,994
16,622
24,175
21,976
18,646
25,680
23,373
25,344
29,910
25,765
6,062
5,918
705
891
919
844
904
9,085
13,529
13,253
100,570
334,422
411,439
426,422
486,827
484,654
465,014
473,292
451,046
467,079
467,423
445
447
450
530
513
607
648
635
590
615
636
607
639
673
685
335
345
351
213
202
217
245
200
200
208
371
356
350
357
339
361
359
304,987
38,370
3,689
3,706
2,856
2,588
2,030
1,508
1,248
2,715
3,126
2,860
2,8603,1262,7151,2481,5082,0302,5882,8563,7063,68938,370304,987359361339357350356371208200200245217202213351345335685673639607636615590635648607513530450447445467,423467,079451,046473,292465,014484,654486,827426,422411,439334,422100,57013,25313,5299,0859048449198917055,9186,06225,76529,91025,34423,37325,68018,64621,97624,17516,62225,99412,3315,1957,2774,2413,1274,9385,1835,70063720000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72
63
4,515
4,044
4,471
2,397
3,906
6,936
4,848
11,976
17,606
8,027
14,883
15,824
12,494
21,127
22,395
24,326
28,911
24,754
6,062
5,918
705
891
919
844
904
9,085
13,529
8,705
44,216
34,149
131,694
129,243
88,858
97,706
39,318
37,772
39,323
57,584
49,908
46
53
50
69
131
44
102
106
69
67
74
80
60
54
51
29
29
27
15
15
15
57
18
17
16
35
21
24
31
52
361
359
303,845
37,199
2,537
2,284
1,454
1,490
1,159
996
879
2,440
3,126
2,641
2,6413,1262,4408799961,1591,4901,4542,2842,53737,199303,84535936152312421351617185715151527292951546080746769106102441316950534649,90857,58439,32337,77239,31897,70688,858129,243131,69434,14944,2168,70513,5299,0859048449198917055,9186,06224,75428,91124,32622,39521,12712,49415,82414,8838,02717,60611,9764,8486,9363,9062,3974,4714,0444,51563720000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,100
2,493
3,733
1,771
1,728
2,670
2,826
2,006
5,977
3,872
10,081
12,070
10,070
11,779
11,913
12,452
10,872
8,288
2,493
2,084
0
0
0
0
0
0
0
0
26,473
9,691
88,090
90,425
55,160
51,285
16,030
19,867
17,948
32,650
30,024
37
43
33
48
112
27
27
78
50
51
50
51
33
30
35
17
18
18
10
10
12
45
12
11
12
12
11
9
11
47
40
41
4,679
0
0
0
0
0
0
0
0
0
0
0
000000000004,679414047119111212111245121010181817353033515051507827271124833433730,02432,65017,94819,86716,03051,28555,16090,42588,0909,69126,473000000002,0842,4938,28810,87212,45211,91311,77910,07012,07010,0813,8725,9772,0062,8262,6701,7281,7713,7332,4933,100000000000000000000000
       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
244,589
256,296
8,320
8,259
12,411
44,847
12,489
11,299
10,886
10,271
8,991
7,585
9,118
45,424
40,276
41,406
0
0
0
0
0
0
0
0
0
0
0
0
00000000000041,40640,27645,4249,1187,5858,99110,27110,88611,29912,48944,84712,4118,2598,320256,296244,5890000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72
63
1,415
1,551
738
626
2,178
4,265
1,964
9,847
11,383
4,073
4,801
3,392
2,424
9,348
10,022
11,414
17,579
16,466
3,569
3,834
703
891
919
844
904
2,356
63
12
15,862
19,645
35,931
31,216
22,656
31,468
12,791
5,349
4,341
4,729
3,140
5
5
6
2
16
13
67
3
16
13
18
6
25
19
10
3
10
7
3
1
2
9
4
2
3
3
3
0
1
0
0
0
301
4,957
236
364
646
96
142
640
23
55
244
2,480
2,4802445523640142966463642364,9573010001033324921371031019256181316367131626553,1404,7294,3415,34912,79131,46822,65631,21635,93119,64515,86212632,3569048449198917033,8343,56916,46617,57911,41410,0229,3482,4243,3924,8014,07311,3839,8471,9644,2652,1786267381,5511,41563720000000000000000000
       Other Current 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
58
123
246
81
0
362
0
0
460
460
460
0
0
0
705
0
0
844
904
9,085
13,466
8,693
1,752
1,973
5,677
6,933
7,102
6,331
10,497
8,209
10,073
11,599
16,140
-541
-1,947
-7,826
-738
-701
-1,185
-3,953
-433
-139
-1,898
-3,875
-648
-572
-3,579
-3,829
-548
-330
-626
-897
-532
-366
-486
-939
-791
-182
-767
-1,805
-1,662
-103
-88
-2,980
-2,673
298,865
32,242
2,301
1,920
808
1,394
1,017
356
856
2,385
2,882
161
1612,8822,3858563561,0171,3948081,9202,30132,242298,865-2,673-2,980-88-103-1,662-1,805-767-182-791-939-486-366-532-897-626-330-548-3,829-3,579-572-648-3,875-1,898-139-433-3,953-1,185-701-738-7,826-1,947-54116,14011,59910,0738,20910,4976,3317,1026,9335,6771,9731,7528,69313,4669,085904844007050004604604600036208124612358000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,185
1,139
467
730
335
341
348
355
8,388
8,595
9,292
6,152
6,152
4,553
978
1,018
1,000
1,011
0
0
0
0
0
0
0
0
0
4,548
56,354
300,273
279,745
297,179
397,969
386,948
425,696
435,520
411,723
402,083
410,305
399
394
400
460
382
563
546
529
521
549
563
526
579
619
634
306
316
324
198
188
202
189
182
183
192
337
335
326
326
287
1,017
1,221
1,142
1,171
1,152
1,422
1,402
1,098
871
512
369
275
0
219
21902753695128711,0981,4021,4221,1521,1711,1421,2211,017287326326335337192183182189202188198324316306634619579526563549521529546563382460400394399410,305402,083411,723435,520425,696386,948397,969297,179279,745300,27356,3544,5480000000001,0111,0001,0189784,5536,1526,1529,2928,5958,3883553483413357304671,1391,185000000000000000000000
       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
329
337
341
348
355
388
394
521
1,381
1,378
553
977
1,015
1,005
1,015
0
0
0
0
0
0
0
5,873
698
1,815
4,703
22,192
10,154
4,832
9,527
25,255
30,744
32,250
36,979
41,933
46,325
43,885
34,399
33,142
40,514
46,306
59,805
62,223
73,789
69,883
63,801
67,706
40,655
51,957
59,263
61,540
36,454
18,369
18,978
17,749
16,694
8,501
8,856
8,794
8,016
17,854
8,029
7,927
6,175
6,182
6,255
1,017
1,221
1,142
1,171
1,152
1,422
1,402
1,098
871
0
369
275
0
0
0027536908711,0981,4021,4221,1521,1711,1421,2211,0176,2556,1826,1757,9278,02917,8548,0168,7948,8568,50116,69417,74918,97818,36936,45461,54059,26351,95740,65567,70663,80169,88373,78962,22359,80546,30640,51433,14234,39943,88546,32541,93336,97932,25030,74425,2559,5274,83210,15422,1924,7031,8156985,87300000001,0151,0051,0159775531,3781,381521394388355348341337329000000000000000000000000
       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
2,594
2,978
3,262
3,506
5,751
8,610
9,486
8,512
10,019
7,072
4,966
2,232
2,541
2,176
1,080
1,110
0
1,063
991
0
0
0
0
0
0
0
0
0
0000000009911,06301,1101,0802,1762,5412,2324,9667,07210,0198,5129,4868,6105,7513,5063,2622,9782,5940000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,213
2,272
8,768
9,591
10,332
34,906
34,969
37,265
39,635
40,791
45,831
47,465
47,000
48,972
52,076
51,394
53,812
52,166
49,746
51,337
52,286
100,825
104,545
97,453
87,485
85,958
84,552
33,931
29,851
26,867
21,835
31,526
34,777
39,881
41,712
22,972
2,562
2,139
-1,431
4,804
-2,236
-17
-11
-9
-12
53
47
45
30
28
25
21
7
-8
-11
-72
-15
-19
-24
13
9
7
6
4
2
-1
0
2
-3
-6
-4
25
22
19,210
122,530
20,451
17,457
15,758
13,856
12,902
13,028
12,497
9,771
8,481
7,357
7,3578,4819,77112,49713,02812,90213,85615,75817,45720,451122,53019,2102225-4-6-320-12467913-24-19-15-72-11-8721252830454753-12-9-11-17-2,2364,804-1,4312,1392,56222,97241,71239,88134,77731,52621,83526,86729,85133,93184,55285,95887,48597,453104,545100,82552,28651,33749,74652,16653,81251,39452,07648,97247,00047,46545,83140,79139,63537,26534,96934,90610,3329,5918,7682,2722,2130000000000000000000
   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
33,340
33,865
35,567
36,525
36,614
40,655
40,586
40,783
43,313
47,427
47,522
51,517
51,439
51,951
51,911
51,234
99,436
107,238
107,028
108,194
107,523
107,539
107,828
106,953
107,578
107,302
123,890
16,804
17,388
23,313
23,045
23,226
33,546
33,270
33,270
33,270
33
33
33
35
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111,304
111,304
2,055
2,055
2,055
2,055
2,055
2,055
2,055
2,055
2,055
2,055
2,0552,0552,0552,0552,0552,0552,0552,0552,0552,055111,304111,3041111111111111111111111111111111111111111111111111111111111111111111111111111111111113533333333,27033,27033,27033,54623,22623,04523,31317,38816,804123,890107,302107,578106,953107,828107,539107,523108,194107,028107,23899,43651,23451,91151,95151,43951,51747,52247,42743,31340,78340,58640,65536,61436,52535,56733,86533,340000000000000000000000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
339
471
650
959
1,316
1,752
2,323
2,845
119
119
119
119
119
119
0
0
0
1,867
0
1,867
1,867
0
0
0
0
0
-2,101
0
0
0
0
-9,609
0
0
-15,950
-20,005
-22,840
-20
-14
-13
-12
-14
-19
-23
-30
-31
-24
-26
-38
-46
-51
-51
-17
-15
-15
-14
-14
-12
-13
-13
-13
-13
-13
-14
-13
-13
-13
-12
-11
-11,781
-5,251
-4,256
-4,646
-1,507
782
-250
-862
-119
6,950
6,922
-1,266
-1,2666,9226,950-119-862-250782-1,507-4,646-4,256-5,251-11,781-11-12-13-13-13-14-13-13-13-13-13-12-14-14-15-15-17-51-51-46-38-26-24-31-30-23-19-14-12-13-14-20-22,840-20,005-15,95000-9,6090000-2,101000001,8671,86701,8670001191191191191191192,8452,3231,7521,31695965047133900000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,692
14,679
10,148
10,184
10,195
33,332
33,670
35,465
36,513
36,612
40,652
40,677
44,066
47,218
52,023
52,653
57,573
58,372
59,148
59,476
59,753
108,101
118,100
116,261
116,275
118,168
118,209
118,532
119,565
120,206
119,551
136,724
32,036
32,735
38,842
39,075
39,291
43,282
10,094
20,005
22,840
11
11
11
11
11
11
11
11
11
11
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
13
14
14
14
13,773
9,461
9,461
9,461
9,461
9,461
9,461
9,461
9,461
9,461
9,461
9,461
9,4619,4619,4619,4619,4619,4619,4619,4619,4619,4619,46113,773141414131313131313131313131312121212121212121111111111111111111122,84020,00510,09443,28239,29139,07538,84232,73532,036136,724119,551120,206119,565118,532118,209118,168116,275116,261118,100108,10159,75359,47659,14858,37257,57352,65352,02347,21844,06640,67740,65236,61236,51335,46533,67033,33210,19510,18410,14814,67913,6920000000000000000000



Balance Sheet

Currency in USD. All numbers in thousands.