0 XP   0   0   0

UDR Inc
Buy, Hold or Sell?

I guess you are interested in UDR Inc. 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 Udr

Let's start. I'm going to help you getting a better view of UDR Inc. 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 UDR Inc 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 UDR Inc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value UDR Inc. The closing price on 2022-09-30 was $41.71 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.
UDR Inc Daily Candlestick Chart


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is 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 able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of UDR Inc.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Udr to the REIT-Residential industry mean.
  • A Net Profit Margin of 11.1% means that $0.11 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of UDR Inc:

  • The MRQ is 1.4%. The company is making a profit. +1
  • The TTM is 11.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ1.4%TTM11.1%-9.7%
TTM11.1%YOY1.4%+9.7%
TTM11.1%5Y12.2%-1.2%
5Y12.2%10Y15.4%-3.2%
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%29.9%-28.5%
TTM11.1%31.0%-19.9%
YOY1.4%21.0%-19.6%
5Y12.2%23.1%-10.9%
10Y15.4%23.4%-8.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Udr to the REIT-Residential industry mean.
  • 0.4% Return on Assets means that Udr generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of UDR Inc:

  • The MRQ is 0.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.4%-0.3%
TTM0.4%YOY0.0%+0.3%
TTM0.4%5Y0.4%0.0%
5Y0.4%10Y0.5%-0.1%
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%1.1%-1.1%
TTM0.4%1.0%-0.6%
YOY0.0%0.8%-0.8%
5Y0.4%1.0%-0.6%
10Y0.5%1.0%-0.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Udr to the REIT-Residential industry mean.
  • 0.1% Return on Equity means the company generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of UDR Inc:

  • The MRQ is 0.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM1.1%-1.0%
TTM1.1%YOY0.1%+1.0%
TTM1.1%5Y1.1%0.0%
5Y1.1%10Y1.3%-0.2%
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%2.0%-1.9%
TTM1.1%2.0%-0.9%
YOY0.1%1.6%-1.5%
5Y1.1%1.8%-0.7%
10Y1.3%1.6%-0.3%

1.2. Operating Efficiency of UDR Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Udr is operating .

  • Measures how much profit Udr 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 Udr to the REIT-Residential industry mean.
  • An Operating Margin of 11.4% means the company generated $0.11  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of UDR Inc:

  • The MRQ is 11.4%. The company is operating less efficient.
  • The TTM is 21.7%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ11.4%TTM21.7%-10.3%
TTM21.7%YOY21.0%+0.7%
TTM21.7%5Y26.4%-4.7%
5Y26.4%10Y29.5%-3.1%
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ11.4%47.5%-36.1%
TTM21.7%40.4%-18.7%
YOY21.0%30.7%-9.7%
5Y26.4%31.6%-5.2%
10Y29.5%30.8%-1.3%
1.2.2. Operating Ratio

Measures how efficient Udr is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT-Residential industry mean).
  • An Operation Ratio of 86.0% means that the operating costs are $0.86for each $1 in net sales.

Let's take a look of the Operating Ratio trends of UDR Inc:

  • The MRQ is 0.860. The company is less efficient in keeping operating costs low.
  • The TTM is 0.878. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.860TTM0.878-0.019
TTM0.878YOY0.899-0.020
TTM0.8785Y0.845+0.033
5Y0.84510Y0.841+0.005
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8600.838+0.022
TTM0.8780.816+0.062
YOY0.8990.802+0.097
5Y0.8450.784+0.061
10Y0.8410.790+0.051

1.3. Liquidity of UDR Inc.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to REIT-Residential industry mean).
  • A Current Ratio of 65.7% means the company has $0.66 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of UDR Inc:

  • The MRQ is 0.657. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.535. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.657TTM0.535+0.121
TTM0.535YOY0.617-0.081
TTM0.5355Y0.776-0.241
5Y0.77610Y1.239-0.463
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6570.6570.000
TTM0.5351.173-0.638
YOY0.6171.004-0.387
5Y0.7761.402-0.626
10Y1.2391.355-0.116
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy (always compare to REIT-Residential industry mean)
  • A Quick Ratio of 5.4% means the company can pay off $0.05 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of UDR Inc:

  • The MRQ is 0.054. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 6.661. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.054TTM6.661-6.607
TTM6.661YOY0.270+6.391
TTM6.6615Y1.533+5.129
5Y1.53310Y0.950+0.583
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0540.221-0.167
TTM6.6610.638+6.023
YOY0.2700.398-0.128
5Y1.5330.544+0.989
10Y0.9500.537+0.413

1.4. Solvency of UDR Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy (always compare to REIT-Residential industry mean).
  • A Debt to Asset Ratio of 0.56 means that Udr assets are financed with 55.6% credit (debt) and the remaining percentage (100% - 55.6%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of UDR Inc:

  • The MRQ is 0.556. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.624. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.556TTM0.624-0.068
TTM0.624YOY0.679-0.054
TTM0.6245Y0.642-0.018
5Y0.64210Y0.618+0.024
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5560.519+0.037
TTM0.6240.511+0.113
YOY0.6790.522+0.157
5Y0.6420.517+0.125
10Y0.6180.516+0.102
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy (always compare to REIT-Residential industry mean).
  • A Debt to Equity ratio of 158.0% means that company has $1.58 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of UDR Inc:

  • The MRQ is 1.580. The company is just able to pay all its debts with equity.
  • The TTM is 1.957. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.580TTM1.957-0.377
TTM1.957YOY2.147-0.190
TTM1.9575Y1.877+0.080
5Y1.87710Y1.675+0.202
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5801.111+0.469
TTM1.9571.074+0.883
YOY2.1471.104+1.043
5Y1.8771.114+0.763
10Y1.6751.097+0.578

2. Market Valuation of UDR Inc

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Udr.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 96.76 means the investor is paying $96.76 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of UDR Inc:

  • The EOD is 87.660. Seems overpriced? -1
  • The MRQ is 96.760. Seems overpriced? -1
  • The TTM is 156.837. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD87.660MRQ96.760-9.100
MRQ96.760TTM156.837-60.076
TTM156.837YOY427.611-270.774
TTM156.8375Y156.532+0.305
5Y156.53210Y74.529+82.003
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
EOD87.6608.392+79.268
MRQ96.7608.961+87.799
TTM156.83719.223+137.614
YOY427.61110.843+416.768
5Y156.53212.293+144.239
10Y74.52910.269+64.260
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Udr.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of UDR Inc:

  • The MRQ is 0.089. Very good. +2
  • The TTM is -0.768. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ0.089TTM-0.768+0.857
TTM-0.768YOY-5.556+4.788
TTM-0.7685Y-1.615+0.847
5Y-1.61510Y-0.900-0.716
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0890.040+0.049
TTM-0.7680.079-0.847
YOY-5.556-0.150-5.406
5Y-1.615-0.062-1.553
10Y-0.900-0.080-0.820

2. Books
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to REIT-Residential industry mean).
  • A PB ratio of 3.01 means the investor is paying $3.01 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of UDR Inc:

  • The EOD is 2.730. Good. +1
  • The MRQ is 3.013. Neutral. Compare to industry.
  • The TTM is 4.379. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD2.730MRQ3.013-0.283
MRQ3.013TTM4.379-1.365
TTM4.379YOY3.969+0.409
TTM4.3795Y3.932+0.446
5Y3.93210Y3.355+0.578
Compared to industry (REIT-Residential)
PeriodCompanyIndustry (mean)+/- 
EOD2.7301.331+1.399
MRQ3.0131.529+1.484
TTM4.3791.749+2.630
YOY3.9691.495+2.474
5Y3.9321.423+2.509
10Y3.3551.175+2.180

2.4. Latest News of UDR Inc

Does UDR Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from UDR Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-09-26
16:01
Should Investors Retain UDR Stock in Their Portfolio for Now?Read

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of UDR Inc.

3.1. Institutions holding UDR Inc

Institutions are holding 102.815% of the shares of UDR Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-06-30Vanguard Group Inc15.74750.0662511674175394521.0655
2022-06-30Cohen & Steers Inc11.97963.5238924552-655546-1.6563
2022-06-30State Street Corporation6.24090.055920278250-295561-1.4366
2022-06-30Amvescap Plc.3.8940.1765126526595981624.9621
2022-06-30FMR Inc3.26750.0487106169078162918.329
2022-06-30JPMorgan Chase & Co2.48060.05178059929193358431.5618
2022-06-30Daiwa Securities Group Inc2.22192.53947219452134700.1869
2022-03-31PGGM Investments2.17492.1103706682100
2022-06-30Geode Capital Management, LLC2.02680.04436585412669701.0274
2022-06-30CenterSquare Investment Management LLC1.91542.9532622358269215412.5131
2022-06-30Dimensional Fund Advisors, Inc.1.47840.07934803625-11482-0.2385
2022-06-30Northern Trust Corp1.34880.04324382605-158948-3.4999
2022-06-30Legal & General Group PLC1.24540.065940467093471499.3835
2022-06-30Charles Schwab Investment Management Inc1.0910.05683544975-9564-0.2691
2022-06-30Nuveen Asset Management, LLC0.87160.050428319082186098.3653
2022-03-31Morgan Stanley - Brokerage Accounts0.82050.02062666139882133.4219
2022-06-30Bank of America Corp0.77180.0131250767327189412.161
2022-06-30Canada Pension Plan Investment Board0.75650.1882458145-146700-5.6318
2022-06-30Bank of New York Mellon Corp0.74840.025624317241138504.9118
2022-06-30UBS Asset Mgmt Americas Inc0.73860.05792399779-23077-0.9525
Total 61.820112.167200868263  

3.2. Funds holding UDR Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-08-31Vanguard Real Estate Index Investor4.50070.910214623891253100.1734
2022-08-31Vanguard Total Stock Mkt Idx Inv2.90520.03619439779142900.1516
2022-08-31Vanguard Mid Cap Index Institutional2.25240.2342731868484200.1152
2022-08-31Vanguard 500 Index Investor2.070.046726011423050.633
2022-06-30Cohen & Steers Realty Shares L1.77393.71115763805-131793-2.2354
2022-06-30Cohen & Steers Real Estate Securities A1.73663.4507564260900
2022-03-17Daiwa US-REIT Open Mother Fund1.52354.78134950258-493023-9.0575
2022-06-30Cohen & Steers Instl Realty Shares1.47183.482478227900
2022-03-15Fidelity US REIT Mother Fund1.41013.914645817491512003.4127
2022-03-07AMOne Shinko US-REIT Open1.12625.30583659197-219190-5.6516
2022-07-31Fidelity® Real Estate Investment Port1.04523.2079339614100
2022-07-31Fidelity® 500 Index0.98910.04153213671364821.1482
2022-08-31SPDR® S&P 500 ETF Trust0.98430.04013198214-4248-0.1326
2022-08-31Vanguard Mid-Cap Value ETF0.86190.45182800603117730.4221
2022-08-31iShares Core S&P 500 ETF0.81270.04264058500
2022-07-31DFA Real Estate Securities I0.6921.1147224858700
2022-08-31Vanguard Institutional Index I0.66820.04012171197-29031-1.3195
2022-08-31Invesco S&P 500® Low Volatility ETF0.6440.85672092454-21000-0.9936
2022-08-31Vanguard Real Estate II Index0.59741.0311194120660360.3119
2022-07-31Invesco Real Estate C0.50864.378616527131382479.1284
Total 28.573837.068592843633  

3.3. Insider Transactions

Insiders are holding 0.592% of the shares of UDR Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2021-11-11Harry G AlcockSELL1700055.3
2021-09-23Thomas W ToomeySELL3000054.45
2021-09-01Jerry A DavisSELL1000054.33119887
2021-08-06Clinton D McdonnoughSELL500055.54
2021-08-03Harry G. AlcockSELL1500054.9552667
2021-08-02Jerry A. DavisSELL2000055.45129887
2021-07-30Thomas W ToomeySELL6000055.71
2021-07-23Jerry A DavisSELL2000054.48
2021-06-14Thomas W ToomeySELL6000049.981133726
2021-06-10Tracy L HofmeisterSELL200050.59794
2021-04-07Thomas W ToomeySELL1000044.41193726
2021-03-16Thomas W ToomeySELL4000045.53 
2021-01-14Thomas W ToomeySELL12000038.811251226
2021-01-04Thomas W ToomeySELL10000038.51371226
2020-06-08Harry G AlcockSELL1000042.577261
2020-06-05Thomas W ToomeySELL3000040.731501226
2020-04-09Jerry A DavisSELL1000040170497
2020-02-21Harry G AlcockSELL1000050.7887261
2020-02-18Warren L TroupeSELL4000050.2400761
2020-01-02Jerry A DavisSELL1000046.72173065

4. Summary

4.1. Key Performance Indicators

The key performance indicators of UDR Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Per Share--15.27912.803+19%10.484+46%11.158+37%11.185+37%
Book Value Per Share Growth--0.7181.463-51%-0.536+175%0.225+219%0.023+2988%
Current Ratio--0.6570.535+23%0.617+6%0.776-15%1.239-47%
Debt To Asset Ratio--0.5560.624-11%0.679-18%0.642-13%0.618-10%
Debt To Equity Ratio--1.5801.957-19%2.147-26%1.877-16%1.675-6%
Dividend Per Share--0.3820.366+4%0.364+5%0.344+11%0.304+26%
Eps--0.0120.119-90%0.010+24%0.120-90%0.138-91%
Eps Growth--1090.034328.758+232%-62.784+106%46.957+2221%61.375+1676%
Gains Per Share--1.1001.829-40%-0.172+116%0.569+93%0.327+236%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0140.111-88%0.014+2%0.122-89%0.154-91%
Operating Margin--0.1140.217-47%0.210-46%0.264-57%0.295-61%
Operating Ratio--0.8600.878-2%0.899-4%0.845+2%0.841+2%
Pb Ratio2.730-10%3.0134.379-31%3.969-24%3.932-23%3.355-10%
Pe Ratio87.660-10%96.760156.837-38%427.611-77%156.532-38%74.529+30%
Peg Ratio--0.089-0.768+965%-5.556+6359%-1.615+1920%-0.900+1114%
Price Per Share41.710-10%46.04054.095-15%40.970+12%43.474+6%37.215+24%
Quick Ratio--0.0546.661-99%0.270-80%1.533-96%0.950-94%
Return On Assets--0.0000.004-87%0.000+15%0.004-89%0.005-91%
Return On Equity--0.0010.011-88%0.001-10%0.011-89%0.013-90%
 EOD+3 -0MRQTTM+10 -9YOY+14 -55Y+9 -1010Y+8 -11

4.2. Fundamental Score

Let's check the fundamental score of UDR Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1587.660
Price to Book Ratio (EOD)Between0-12.730
Net Profit Margin (MRQ)Greater than00.014
Operating Margin (MRQ)Greater than00.114
Quick Ratio (MRQ)Greater than10.054
Current Ratio (MRQ)Greater than10.657
Debt to Asset Ratio (MRQ)Less than10.556
Debt to Equity Ratio (MRQ)Less than11.580
Return on Equity (MRQ)Greater than0.150.001
Return on Assets (MRQ)Greater than0.050.000
Total3/10 (30.0%)

4.3. Technical Score

Let's check the technical score of UDR Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.695
Ma 20Greater thanMa 5044.049
Ma 50Greater thanMa 10046.093
Ma 100Greater thanMa 20046.044
OpenGreater thanClose41.580
Total1/5 (20.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Net Working Capital  147,885-78,66569,22033,362102,582101,865204,447-490,806-286,359
Net non Operating Income Other  12,28710,40122,68816,08938,777-35,8052,972-11,200-8,228



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets10,996,986
Total Liabilities6,114,187
Total Stockholder Equity3,869,424
 As reported
Total Liabilities 6,114,187
Total Stockholder Equity+ 3,869,424
Total Assets = 10,996,986

Assets

Total Assets10,996,986
Total Current Assets465,266
Long-term Assets465,266
Total Current Assets
Cash And Cash Equivalents 921
Net Receivables 37,548
Inventory 399,029
Other Current Assets 27,768
Total Current Assets  (as reported)465,266
Total Current Assets  (calculated)465,266
+/-0
Long-term Assets
Property Plant Equipment 195,755
Long Term Investments 691,864
Long-term Assets Other 9,644,101
Long-term Assets  (as reported)10,531,720
Long-term Assets  (calculated)10,531,720
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities708,523
Long-term Liabilities5,405,664
Total Stockholder Equity3,869,424
Total Current Liabilities
Short-term Debt 355,927
Short Long Term Debt 355,927
Accounts payable 137,095
Other Current Liabilities 215,501
Total Current Liabilities  (as reported)708,523
Total Current Liabilities  (calculated)1,064,450
+/- 355,927
Long-term Liabilities
Long term Debt Total 5,517,234
Capital Lease Obligations Min Short Term Debt-165,046
Warrants1,013,165
Other Liabilities 53,476
Long-term Liabilities  (as reported)5,405,664
Long-term Liabilities  (calculated)6,418,829
+/- 1,013,165
Total Stockholder Equity
Common Stock3,249
Retained Earnings -3,426,760
Accumulated Other Comprehensive Income 4,345
Capital Surplus 7,243,825
Total Stockholder Equity (as reported)3,869,424
Total Stockholder Equity (calculated)3,824,659
+/- 44,765
Other
Capital Stock48,014
Cash and Short Term Investments 921
Common Stock Shares Outstanding 319,572
Common Stock Total Equity3,249
Liabilities and Stockholders Equity 9,983,611
Net Debt 5,707,194
Net Invested Capital 9,341,893
Net Tangible Assets 4,837,824
Net Working Capital -286,359
Minority Interest 210
Preferred Stock Total Equity 44,765
Short Long Term Debt Total 5,708,115



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total 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
3,654,351
3,585,728
3,507,424
3,453,957
3,420,663
3,342,472
3,323,011
3,348,091
3,364,124
3,405,377
3,273,910
3,276,136
3,251,246
3,446,338
3,413,696
3,543,643
3,605,208
3,640,972
3,891,148
4,332,001
4,354,016
4,363,241
4,480,429
4,541,593
4,530,842
4,718,832
4,682,266
4,675,875
4,744,995
4,803,517
4,674,598
4,801,121
5,070,205
5,036,146
5,100,212
5,144,295
5,185,530
4,970,898
5,010,257
5,132,617
5,115,716
5,079,369
5,477,358
5,529,540
5,501,877
5,961,777
6,804,903
6,721,354
6,942,515
6,972,621
6,910,902
6,888,509
6,890,781
6,743,543
6,756,066
6,807,722
6,834,023
6,932,405
6,898,088
6,846,534
6,858,511
6,939,730
6,922,730
7,663,844
7,601,568
7,610,082
7,651,169
7,679,584
7,735,911
7,767,934
7,760,705
7,733,273
7,709,048
7,707,358
7,678,784
7,711,728
7,955,725
8,197,266
8,697,597
9,636,472
9,691,105
9,564,471
9,551,388
9,637,533
9,566,556
9,919,271
10,400,564
10,775,220
10,684,964
10,996,986
10,996,98610,684,96410,775,22010,400,5649,919,2719,566,5569,637,5339,551,3889,564,4719,691,1059,636,4728,697,5978,197,2667,955,7257,711,7287,678,7847,707,3587,709,0487,733,2737,760,7057,767,9347,735,9117,679,5847,651,1697,610,0827,601,5687,663,8446,922,7306,939,7306,858,5116,846,5346,898,0886,932,4056,834,0236,807,7226,756,0666,743,5436,890,7816,888,5096,910,9026,972,6216,942,5156,721,3546,804,9035,961,7775,501,8775,529,5405,477,3585,079,3695,115,7165,132,6175,010,2574,970,8985,185,5305,144,2955,100,2125,036,1465,070,2054,801,1214,674,5984,803,5174,744,9954,675,8754,682,2664,718,8324,530,8424,541,5934,480,4294,363,2414,354,0164,332,0013,891,1483,640,9723,605,2083,543,6433,413,6963,446,3383,251,2463,276,1363,273,9103,405,3773,364,1243,348,0913,323,0113,342,4723,420,6633,453,9573,507,4243,585,7283,654,3510000000000000000000000000000000000000000000000000000000000
   > Total Current 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
36,045
54,507
132,383
115,967
107,701
55,983
75,114
53,405
50,316
52,062
52,524
56,305
323,403
267,011
220,381
257,574
285,182
81,618
103,556
86,915
101,064
89,004
100,884
63,866
56,697
74,401
64,632
67,205
72,617
276,680
198,276
589,477
549,625
533,039
587,826
602,080
346,191
400,492
377,986
229,565
241,545
134,041
144,617
168,306
237,794
319,055
426,234
384,178
435,844
503,604
573,375
629,935
704,529
407,286
416,101
251,150
61,128
61,517
83,285
256,695
269,717
310,417
378,509
182,163
432,687
461,660
386,174
55,278
510,664
465,266
465,266510,66455,278386,174461,660432,687182,163378,509310,417269,717256,69583,28561,51761,128251,150416,101407,286704,529629,935573,375503,604435,844384,178426,234319,055237,794168,306144,617134,041241,545229,565377,986400,492346,191602,080587,826533,039549,625589,477198,276276,68072,61767,20564,63274,40156,69763,866100,88489,004101,06486,915103,55681,618285,182257,574220,381267,011323,40356,30552,52452,06250,31653,40575,11455,983107,701115,967132,38354,50736,045000000000000000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,305
0
0
0
4,641
0
0
0
14,925
4,513
1,627
12,940
4,824
1,973
753
1,988
7,904
1,661
6,167
5,480
15,543
36,336
6,290
28,748
2,143
1,676
2,928
2,353
3,219
60,187
1,412
2,861
12,740
37,132
4,983
24,954
5,985
19,920
8,074
10,107
9,486
11,692
21,634
13,482
12,503
3,558
184,112
82,377
12,115
7,121
9,035
11,149
30,249
15,891
26,816
14,605
15,224
6,274
2,990
1,321
6,742
3,668
5,167
3,301
2,112
2,460
1,411
1,788
2,038
1,083
1,055
1,084
185,216
1,043
981
1,895
8,106
980
833
927
1,409
1,172
3,370
1,063
967
895
921
9218959671,0633,3701,1721,4099278339808,1061,8959811,043185,2161,0841,0551,0832,0381,7881,4112,4602,1123,3015,1673,6686,7421,3212,9906,27415,22414,60526,81615,89130,24911,1499,0357,12112,11582,377184,1123,55812,50313,48221,63411,6929,48610,1078,07419,9205,98524,9544,98337,13212,7402,8611,41260,1873,2192,3532,9281,6762,14328,7486,29036,33615,5435,4806,1671,6617,9041,9887531,9734,82412,9401,6274,51314,9250004,64100010,3050000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44,943
0
0
0
26,830
0
0
0
11,773
0
0
0
7,540
0
0
0
6,086
0
11,290
0
4,583
0
0
0
5,602
31,541
31,039
5,883
6,295
9,082
8,515
10,070
7,726
32,133
33,979
37,020
37,650
37,992
37,878
41,873
3,866
15,355
20,220
19,641
24,634
24,218
24,580
25,091
23,561
24,628
24,843
23,022
22,796
23,131
23,334
23,969
22,340
23,266
22,912
23,722
20,798
21,030
55,256
108,395
19,994
19,757
19,602
20,413
19,792
19,770
29,857
26,996
0
0
0
0
0
0
0
0
0
0
0
0
14,352,234
669,343
0
0669,34314,352,23400000000000026,99629,85719,77019,79220,41319,60219,75719,994108,39555,25621,03020,79823,72222,91223,26622,34023,96923,33423,13122,79623,02224,84324,62823,56125,09124,58024,21824,63419,64120,22015,3553,86641,87337,87837,99237,65037,02033,97932,1337,72610,0708,5159,0826,2955,88331,03931,5415,6020004,583011,29006,0860007,54000011,77300026,83000044,9430000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
5,000
95,945
64,805
36,120
13,960
10,000
10,500
6,500
6,500
6,500
12,655
219,807
224,776
207,450
207,450
207,300
7,300
7,300
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
0
13,200
39,409
63,998
64,006
66,193
66,700
66,707
83,033
84,568
44,248
18,318
14,369
15,494
15,494
15,494
16,694
16,694
19,694
19,694
19,790
19,790
17,290
18,594
19,469
39,469
40,709
41,009
42,259
36,974
37,494
37,899
153,650
151,543
155,956
156,996
157,992
155,206
139,047
25,741
26,860
26,577
37,548
37,54826,57726,86025,741139,047155,206157,992156,996155,956151,543153,65037,89937,49436,97442,25941,00940,70939,46919,46918,59417,29019,79019,79019,69419,69416,69416,69415,49415,49415,49414,36918,31844,24884,56883,03366,70766,70066,19364,00663,99839,40913,20007,8007,8007,8007,8007,8007,8007,8007,8007,3007,300207,300207,450207,450224,776219,80712,6556,5006,5006,50010,50010,00013,96036,12064,80595,9455,0005,000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current 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
29,384
32,050
30,958
35,619
35,245
35,733
36,366
40,762
42,140
42,634
43,671
40,431
43,409
40,823
10,070
37,384
8,617
35,356
34,282
35,480
35,352
35,252
41,104
42,714
37,205
44,967
43,350
54,702
55,859
53,159
51,901
23,561
24,628
24,843
23,022
22,796
23,131
53,609
23,969
22,340
23,266
22,912
23,722
20,798
21,030
55,256
108,395
19,994
19,757
19,602
20,413
19,792
19,770
29,857
26,996
23,675
23,111
23,042
21,646
25,185
21,949
22,043
23,273
-224,105
33,428
32,700
28,170
-360,611
-643,311
27,768
27,768-643,311-360,61128,17032,70033,428-224,10523,27322,04321,94925,18521,64623,04223,11123,67526,99629,85719,77019,79220,41319,60219,75719,994108,39555,25621,03020,79823,72222,91223,26622,34023,96953,60923,13122,79623,02224,84324,62823,56151,90153,15955,85954,70243,35044,96737,20542,71441,10435,25235,35235,48034,28235,3568,61737,38410,07040,82343,40940,43143,67142,63442,14040,76236,36635,73335,24535,61930,95832,05029,384000000000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term 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
4,317,971
4,308,734
4,348,046
4,425,626
4,423,141
4,662,849
4,607,152
4,622,470
4,694,679
4,751,455
4,622,074
4,744,816
4,746,802
4,769,135
4,879,831
4,886,721
4,900,348
4,889,280
4,906,701
5,045,702
5,014,652
4,990,365
5,376,474
5,465,674
5,445,180
5,887,376
6,740,271
6,654,149
6,869,898
6,695,941
6,712,626
6,299,032
6,341,156
6,210,504
6,168,240
6,205,642
6,487,832
6,531,913
6,520,102
6,616,969
6,616,966
6,805,689
6,778,113
7,495,538
7,363,774
7,291,027
7,224,935
7,295,406
7,300,067
7,264,330
7,187,330
7,103,338
7,004,519
7,300,072
7,262,683
7,460,578
7,894,597
8,135,749
8,614,312
9,379,777
9,421,388
9,254,054
9,172,879
9,455,370
9,133,869
9,457,611
10,014,390
10,719,942
10,174,300
10,531,720
10,531,72010,174,30010,719,94210,014,3909,457,6119,133,8699,455,3709,172,8799,254,0549,421,3889,379,7778,614,3128,135,7497,894,5977,460,5787,262,6837,300,0727,004,5197,103,3387,187,3307,264,3307,300,0677,295,4067,224,9357,291,0277,363,7747,495,5386,778,1136,805,6896,616,9666,616,9696,520,1026,531,9136,487,8326,205,6426,168,2406,210,5046,341,1566,299,0326,712,6266,695,9416,869,8986,654,1496,740,2715,887,3765,445,1805,465,6745,376,4744,990,3655,014,6525,045,7024,906,7014,889,2804,900,3484,886,7214,879,8314,769,1354,746,8024,744,8164,622,0744,751,4554,694,6794,622,4704,607,1524,662,8494,423,1414,425,6264,348,0464,308,7344,317,971000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,218,750
3,186,500
3,379,458
3,317,641
3,454,921
3,525,530
3,532,509
3,803,636
4,235,409
4,279,665
4,260,174
4,300,217
4,388,595
4,390,654
4,607,936
4,550,850
4,566,395
4,595,637
4,643,769
4,530,415
4,580,782
4,288,095
4,415,171
4,716,159
4,753,064
4,757,109
4,753,957
4,784,582
4,963,754
4,938,356
4,915,867
5,292,468
5,243,021
5,200,271
5,572,548
6,386,798
6,242,744
5,909,989
5,991,715
6,008,930
6,131,146
6,174,634
5,945,039
5,960,393
5,989,031
6,025,040
5,942,996
6,049,258
5,948,487
5,931,548
0
0
6,531,627
6,485,337
6,470,139
6,480,363
342,282
6,760,909
6,756,889
6,753,022
6,847,040
6,795,926
6,757,548
6,701,337
6,541,999
94,145
93,939
135,889
204,225
203,410
202,586
201,754
200,913
200,064
199,206
198,339
197,463
196,578
195,755
195,755196,578197,463198,339199,206200,064200,913201,754202,586203,410204,225135,88993,93994,1456,541,9996,701,3376,757,5486,795,9266,847,0406,753,0226,756,8896,760,909342,2826,480,3636,470,1396,485,3376,531,627005,931,5485,948,4876,049,2585,942,9966,025,0405,989,0315,960,3935,945,0396,174,6346,131,1466,008,9305,991,7155,909,9896,242,7446,386,7985,572,5485,200,2715,243,0215,292,4684,915,8674,938,3564,963,7544,784,5824,753,9574,757,1094,753,0644,716,1594,415,1714,288,0954,580,7824,530,4154,643,7694,595,6374,566,3954,550,8504,607,9364,390,6544,388,5954,300,2174,260,1744,279,6654,235,4093,803,6363,532,5093,525,5303,454,9213,317,6413,379,4583,186,5003,218,750000000000000000000000000000000000000000000000000000000000000000000000
       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
55,355
58,264
151,923
149,095
177,404
187,176
213,040
548,961
580,098
579,338
507,037
0
0
531,712
507,655
517,927
612,688
650,441
718,226
763,540
6,782,145
6,747,398
938,906
944,864
933,403
917,941
827,025
818,990
843,167
839,864
720,830
732,578
739,910
767,376
780,869
749,100
769,000
791,180
588,262
588,395
598,058
646,355
600,233
620,111
619,172
643,902
702,461
669,343
691,864
691,864669,343702,461643,902619,172620,111600,233646,355598,058588,395588,262791,180769,000749,100780,869767,376739,910732,578720,830839,864843,167818,990827,025917,941933,403944,864938,9066,747,3986,782,145763,540718,226650,441612,688517,927507,655531,71200507,037579,338580,098548,961213,040187,176177,404149,095151,92358,26455,355000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
81,458
0
0
0
0
0
0
0
0
0
0
000000000081,458000000000000000000000009,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
3,591,576
3,522,086
3,444,664
3,398,709
3,379,628
3,292,714
3,281,507
3,316,620
3,335,334
3,379,186
3,250,611
3,276,136
3,251,246
3,446,338
3,413,696
3,543,643
3,605,208
3,640,972
3,891,148
4,332,001
4,341,434
4,336,360
4,374,586
4,456,662
4,453,577
4,693,570
4,637,927
4,657,630
4,705,278
4,763,050
4,659,862
4,778,952
4,781,129
4,801,443
4,879,831
4,916,379
4,900,348
4,915,841
4,932,703
5,109,953
5,079,354
5,053,751
5,444,572
5,496,807
5,467,030
5,912,123
6,763,980
6,684,217
6,901,539
6,724,520
6,739,436
6,788,827
6,792,839
6,642,965
6,655,188
6,671,644
6,710,433
6,838,007
6,841,196
6,794,601
6,813,477
6,898,334
6,882,193
7,619,610
7,560,176
7,529,965
7,519,779
7,637,688
7,693,904
7,729,631
7,719,910
7,691,974
7,648,726
7,635,737
7,609,695
137,710
131,581
23,042
158,424
171,902
282,056
211,098
314,436
9,636,124
265,086
9,776,854
10,373,760
216,311
9,791,571
214,765
214,7659,791,571216,31110,373,7609,776,854265,0869,636,124314,436211,098282,056171,902158,42423,042131,581137,7107,609,6957,635,7377,648,7267,691,9747,719,9107,729,6317,693,9047,637,6887,519,7797,529,9657,560,1767,619,6106,882,1936,898,3346,813,4776,794,6016,841,1966,838,0076,710,4336,671,6446,655,1886,642,9656,792,8396,788,8276,739,4366,724,5206,901,5396,684,2176,763,9805,912,1235,467,0305,496,8075,444,5725,053,7515,079,3545,109,9534,932,7034,915,8414,900,3484,916,3794,879,8314,801,4434,781,1294,778,9524,659,8624,763,0504,705,2784,657,6304,637,9274,693,5704,453,5774,456,6624,374,5864,336,3604,341,4344,332,0013,891,1483,640,9723,605,2083,543,6433,413,6963,446,3383,251,2463,276,1363,250,6113,379,1863,335,3343,316,6203,281,5073,292,7143,379,6283,398,7093,444,6643,522,0863,591,5760000000000000000000000000000000000000000000000000000000000
> Total 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
2,267,194
2,227,605
2,173,056
2,146,739
2,166,330
2,212,972
2,236,017
2,229,701
2,230,402
2,280,281
2,168,096
2,205,649
2,168,097
2,247,616
2,156,997
2,286,001
2,372,057
2,422,190
2,688,204
3,052,957
3,105,346
3,104,087
3,252,133
3,350,050
3,371,393
3,573,696
3,516,503
3,531,787
3,634,742
3,772,724
3,627,645
3,719,679
3,366,001
3,403,233
3,550,508
3,496,243
3,647,566
3,465,143
3,572,763
3,634,877
3,598,565
3,592,507
3,684,689
3,800,453
3,741,191
3,943,820
4,265,344
4,166,095
4,152,907
3,614,381
3,621,902
3,894,677
3,958,653
3,876,248
3,927,161
3,995,218
4,092,154
4,249,010
4,118,970
4,110,584
4,047,470
4,081,228
4,047,512
4,763,233
4,627,815
4,661,213
4,725,171
4,582,614
4,696,000
4,869,466
4,907,804
4,897,909
4,823,270
4,938,608
5,071,321
4,788,951
4,993,361
5,229,251
5,425,822
6,247,158
6,212,715
6,149,526
6,217,936
6,378,942
6,550,155
7,114,098
7,277,024
7,300,916
6,029,937
6,114,187
6,114,1876,029,9377,300,9167,277,0247,114,0986,550,1556,378,9426,217,9366,149,5266,212,7156,247,1585,425,8225,229,2514,993,3614,788,9515,071,3214,938,6084,823,2704,897,9094,907,8044,869,4664,696,0004,582,6144,725,1714,661,2134,627,8154,763,2334,047,5124,081,2284,047,4704,110,5844,118,9704,249,0104,092,1543,995,2183,927,1613,876,2483,958,6533,894,6773,621,9023,614,3814,152,9074,166,0954,265,3443,943,8203,741,1913,800,4533,684,6893,592,5073,598,5653,634,8773,572,7633,465,1433,647,5663,496,2433,550,5083,403,2333,366,0013,719,6793,627,6453,772,7243,634,7423,531,7873,516,5033,573,6963,371,3933,350,0503,252,1333,104,0873,105,3463,052,9572,688,2042,422,1902,372,0572,286,0012,156,9972,247,6162,168,0972,205,6492,168,0962,280,2812,230,4022,229,7012,236,0172,212,9722,166,3302,146,7392,173,0562,227,6052,267,1940000000000000000000000000000000000000000000000000000000000
   > Total 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
136,811
149,140
154,189
152,117
125,216
144,123
158,346
161,718
134,175
146,269
157,845
166,161
156,842
181,542
166,699
192,163
187,741
185,899
169,749
208,288
125,442
127,093
149,158
206,903
166,509
213,710
238,314
212,209
176,572
233,779
240,450
189,931
185,503
217,146
216,268
226,715
192,469
203,825
208,254
210,935
184,294
193,181
188,241
209,672
209,375
228,135
242,725
237,416
437,036
231,685
252,992
246,192
506,156
584,648
650,515
233,364
227,484
626,809
311,227
574,058
477,141
490,557
549,183
519,524
504,310
811,093
675,040
590,304
623,411
708,523
708,523623,411590,304675,040811,093504,310519,524549,183490,557477,141574,058311,227626,809227,484233,364650,515584,648506,156246,192252,992231,685437,036237,416242,725228,135209,375209,672188,241193,181184,294210,935208,254203,825192,469226,715216,268217,146185,503189,931240,450233,779176,572212,209238,314213,710166,509206,903149,158127,093125,442208,288169,749185,899187,741192,163166,699181,542156,842166,161157,845146,269134,175161,718158,346144,123125,216152,117154,189149,140136,811000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76,000
170,000
228,500
0
0
287,500
276,500
160,000
152,500
389,000
457,000
110,000
150,000
76,348
259,199
246,925
21,350
256,140
35,336
32,619
321,767
332,707
404,947
466,010
101,131
90,000
425,378
60,000
316,583
239,797
202,180
252,086
218,024
227,813
497,318
358,086
249,546
317,194
355,927
355,927317,194249,546358,086497,318227,813218,024252,086202,180239,797316,58360,000425,37890,000101,131466,010404,947332,707321,76732,61935,336256,14021,350246,925259,19976,348150,000110,000457,000389,000152,500160,000276,500287,50000228,500170,00076,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
10,368
0
0
0
2,112
0
37,916
37,300
413
3,537,301
3,634,648
1,133
33,670
32,498
31,820
935
0
72,845
392,000
60,000
300,000
215,000
185,000
230,000
218,024
227,813
497,318
358,086
249,546
317,194
355,927
355,927317,194249,546358,086497,318227,813218,024230,000185,000215,000300,00060,000392,00072,845093531,82032,49833,6701,1333,634,6483,537,30141337,30037,91602,11200010,368000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,850
38,527
39,850
47,144
54,277
60,211
63,467
66,688
61,494
59,264
57,911
84,775
80,470
80,393
79,848
55,137
78,634
81,772
88,360
63,485
46,945
50,376
49,845
55,460
32,752
44,268
51,159
54,878
37,269
43,180
39,040
51,512
38,100
36,928
37,136
71,395
67,044
58,453
56,560
80,685
56,449
59,585
63,766
105,925
90,622
104,179
109,066
95,485
75,440
102,793
97,164
87,003
83,060
111,056
98,607
118,682
76,007
89,566
82,233
91,282
63,857
72,054
56,401
81,356
77,676
91,275
91,601
103,835
74,608
92,161
96,009
102,956
83,054
74,344
73,812
76,343
65,334
63,250
72,680
90,032
82,254
111,264
102,197
110,999
104,218
119,405
114,601
136,954
117,240
137,095
137,095117,240136,954114,601119,405104,218110,999102,197111,26482,25490,03272,68063,25065,33476,34373,81274,34483,054102,95696,00992,16174,608103,83591,60191,27577,67681,35656,40172,05463,85791,28282,23389,56676,007118,68298,607111,05683,06087,00397,164102,79375,44095,485109,066104,17990,622105,92563,76659,58556,44980,68556,56058,45367,04471,39537,13636,92838,10051,51239,04043,18037,26954,87851,15944,26832,75255,46049,84550,37646,94563,48588,36081,77278,63455,13779,84880,39380,47084,77557,91159,26461,49466,68863,46760,21154,27747,14439,85038,52737,8500000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90,305
91,976
98,818
84,741
73,335
81,619
82,845
78,335
66,870
73,838
80,388
76,792
68,085
73,860
86,401
84,373
59,438
56,824
60,800
94,753
89,866
98,764
104,344
96,657
92,464
99,855
107,187
106,840
96,906
103,089
118,805
114,649
118,742
144,614
129,563
120,768
120,697
127,446
113,189
127,603
68,993
67,508
85,392
100,978
75,887
80,520
100,142
87,624
101,132
101,556
113,828
26,928
-67,557
-122,410
117,661
108,033
-171,038
-162,241
-33,979
-32,847
-268,563
-335,873
21,840
-21,684
55,351
-122,339
-95,801
112,231
106,288
139,524
156,983
-178,531
90,395
105,357
110,693
55,890
72,150
138,181
178,547
167,443
155,090
177,113
194,900
190,501
172,279
194,370
202,353
203,804
135,956
215,501
215,501135,956203,804202,353194,370172,279190,501194,900177,113155,090167,443178,547138,18172,15055,890110,693105,35790,395-178,531156,983139,524106,288112,231-95,801-122,33955,351-21,68421,840-335,873-268,563-32,847-33,979-162,241-171,038108,033117,661-122,410-67,55726,928113,828101,556101,13287,624100,14280,52075,887100,97885,39267,50868,993127,603113,189127,446120,697120,768129,563144,614118,742114,649118,805103,08996,906106,840107,18799,85592,46496,657104,34498,76489,86694,75360,80056,82459,43884,37386,40173,86068,08576,79280,38873,83866,87078,33582,84581,61973,33584,74198,81891,97690,3050000000000000000000000000000000000000000000000000000000000
   > Long-term 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
2,057,640
2,035,323
2,107,825
2,008,727
2,132,037
2,234,887
2,267,308
2,519,724
2,879,982
2,968,535
2,954,947
3,097,944
3,197,933
3,246,177
3,429,573
3,358,157
3,370,069
3,500,567
3,626,455
3,469,800
3,553,518
3,209,159
3,221,691
3,383,809
3,304,080
3,459,825
3,279,244
3,403,014
3,426,589
3,473,123
3,465,414
3,535,531
3,593,550
3,574,682
3,730,110
4,027,030
3,953,886
3,976,335
3,380,602
3,381,452
3,704,746
3,773,150
3,659,102
3,710,893
3,768,503
3,899,685
4,045,185
3,910,716
3,899,649
3,863,176
3,888,047
3,859,271
4,553,561
4,418,440
4,433,078
4,482,446
4,345,198
4,258,964
4,637,781
4,654,812
4,651,717
4,317,114
4,353,960
4,420,806
4,555,587
4,765,877
4,602,442
5,114,595
5,673,100
5,735,574
5,658,969
5,668,753
5,859,418
6,045,845
6,303,005
6,601,984
6,710,612
5,406,526
5,405,664
5,405,6645,406,5266,710,6126,601,9846,303,0056,045,8455,859,4185,668,7535,658,9695,735,5745,673,1005,114,5954,602,4424,765,8774,555,5874,420,8064,353,9604,317,1144,651,7174,654,8124,637,7814,258,9644,345,1984,482,4464,433,0784,418,4404,553,5613,859,2713,888,0473,863,1763,899,6493,910,7164,045,1853,899,6853,768,5033,710,8933,659,1023,773,1503,704,7463,381,4523,380,6023,976,3353,953,8864,027,0303,730,1103,574,6823,593,5503,535,5313,465,4143,473,1233,426,5893,403,0143,279,2443,459,8253,304,0803,383,8093,221,6913,209,1593,553,5183,469,8003,626,4553,500,5673,370,0693,358,1573,429,5733,246,1773,197,9333,097,9442,954,9472,968,5352,879,9822,519,7242,267,3082,234,8872,132,0372,008,7272,107,8252,035,3232,057,640000000000000000000000000000000000000000000000000000000000000000000000
       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
3,411,658
3,479,670
3,567,504
3,463,477
3,699,586
3,972,186
3,918,370
3,913,404
3,345,068
3,342,715
3,409,333
3,499,107
3,394,723
3,463,172
3,523,703
3,628,246
3,747,794
3,628,192
3,583,105
3,516,669
3,564,403
3,513,234
3,570,795
3,411,825
3,465,177
3,544,390
3,401,478
3,537,292
3,634,648
3,679,011
3,671,663
3,680,673
3,752,112
3,811,180
3,547,787
3,589,829
3,870,589
3,935,897
4,707,524
4,885,138
4,766,804
4,917,646
4,976,548
5,041,175
5,452,107
5,522,439
5,412,787
5,479,010
5,517,234
5,517,2345,479,0105,412,7875,522,4395,452,1075,041,1754,976,5484,917,6464,766,8044,885,1384,707,5243,935,8973,870,5893,589,8293,547,7873,811,1803,752,1123,680,6733,671,6633,679,0113,634,6483,537,2923,401,4783,544,3903,465,1773,411,8253,570,7953,513,2343,564,4033,516,6693,583,1053,628,1923,747,7943,628,2463,523,7033,463,1723,394,7233,499,1073,409,3333,342,7153,345,0683,913,4043,918,3703,972,1863,699,5863,463,4773,567,5043,479,6703,411,658000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
236,475
251,643
243,305
0
223,418
225,595
237,653
220,964
217,597
240,708
266,589
249,814
282,480
311,883
290,278
312,158
946,436
970,620
929,985
900,756
909,482
904,778
967,797
943,182
948,138
876,120
922,329
992,805
972,740
1,051,498
1,000,532
1,072,181
1,018,665
819,133
834,466
759,986
856,294
989,686
1,104,276
1,192,723
1,299,442
1,262,144
1,013,165
1,013,1651,262,1441,299,4421,192,7231,104,276989,686856,294759,986834,466819,1331,018,6651,072,1811,000,5321,051,498972,740992,805922,329876,120948,138943,182967,797904,778909,482900,756929,985970,620946,436312,158290,278311,883282,480249,814266,589240,708217,597220,964237,653225,595223,4180243,305251,643236,475000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
20,845
21,977
22,107
22,524
23,266
22,606
21,494
20,481
21,541
41,214
21,707
21,583
20,919
23,735
21,971
24,219
40,866
58,068
62,306
28,005
46,751
28,460
78,096
38,156
53,220
52,730
62,873
31,284
29,904
32,091
31,173
79,532
58,715
59,231
62,129
58,878
60,279
59,678
59,602
60,624
59,045
53,756
55,861
54,989
55,896
59,535
66,791
64,616
62,931
64,964
68,195
71,995
48,448
26,726
26,757
27,203
30,731
30,802
32,710
34,064
34,624
33,366
33,879
36,330
35,995
37,916
37,300
34,238
36,894
35,336
32,619
31,916
35,321
34,519
31,821
35,060
36,332
35,222
36,382
48,353
48,474
45,607
46,861
49,008
48,568
49,882
51,631
55,441
53,821
53,476
53,47653,82155,44151,63149,88248,56849,00846,86145,60748,47448,35336,38235,22236,33235,06031,82134,51935,32131,91632,61935,33636,89434,23837,30037,91635,99536,33033,87933,36634,62434,06432,71030,80230,73127,20326,75726,72648,44871,99568,19564,96462,93164,61666,79159,53555,89654,98955,86153,75659,04560,62459,60259,67860,27958,87862,12959,23158,71579,53231,17332,09129,90431,28462,87352,73053,22038,15678,09628,46046,75128,00562,30658,06840,86624,21921,97123,73520,91921,58321,70741,21421,54120,48121,49422,60623,26622,52422,10721,97720,8450000000000000000000000000000000000000000000000000000000000
       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
28,836
28,824
28,943
28,931
29,011
29,106
29,100
29,449
29,430
29,458
29,406
0
0
0
25,443
0
0
0
4,880
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000004,88000025,44300029,40629,45829,43029,44929,10029,10629,01128,93128,94328,82428,836000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,294,295
1,266,884
1,244,675
1,218,892
1,168,173
1,047,428
1,009,588
1,042,725
1,060,431
1,053,273
1,034,867
1,001,271
1,015,238
1,109,495
1,168,484
1,163,436
1,141,777
1,128,969
1,116,107
1,195,451
1,168,728
1,179,959
1,151,835
1,107,724
1,078,303
1,065,330
1,079,424
1,055,255
1,045,038
972,889
987,706
1,019,393
1,596,655
1,529,257
1,449,377
1,570,677
1,534,575
1,502,313
1,434,008
1,395,441
1,408,346
1,369,489
1,672,005
1,606,343
1,633,588
1,826,873
2,326,092
2,314,050
2,533,179
3,110,106
3,051,630
2,992,916
2,931,208
2,866,372
2,828,019
2,811,648
2,741,009
2,682,533
2,778,260
2,735,097
2,810,181
2,857,642
2,874,359
2,899,755
2,972,867
2,946,676
2,922,906
3,093,110
3,036,165
2,892,615
2,845,023
2,825,800
2,877,460
2,757,494
2,593,255
2,905,625
2,948,982
2,949,404
3,246,562
3,358,542
3,464,115
3,397,322
3,312,656
3,234,200
3,001,728
2,784,270
3,096,687
3,442,874
3,392,673
3,869,424
3,869,4243,392,6733,442,8743,096,6872,784,2703,001,7283,234,2003,312,6563,397,3223,464,1153,358,5423,246,5622,949,4042,948,9822,905,6252,593,2552,757,4942,877,4602,825,8002,845,0232,892,6153,036,1653,093,1102,922,9062,946,6762,972,8672,899,7552,874,3592,857,6422,810,1812,735,0972,778,2602,682,5332,741,0092,811,6482,828,0192,866,3722,931,2082,992,9163,051,6303,110,1062,533,1792,314,0502,326,0921,826,8731,633,5881,606,3431,672,0051,369,4891,408,3461,395,4411,434,0081,502,3131,534,5751,570,6771,449,3771,529,2571,596,6551,019,393987,706972,8891,045,0381,055,2551,079,4241,065,3301,078,3031,107,7241,151,8351,179,9591,168,7281,195,4511,116,1071,128,9691,141,7771,163,4361,168,4841,109,4951,015,2381,001,2711,034,8671,053,2731,060,4311,042,7251,009,5881,047,4281,168,1731,218,8921,244,6751,266,8841,294,2950000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
103,165
103,487
103,188
102,219
101,369
100,046
99,150
103,133
107,125
107,361
107,124
106,605
109,028
115,885
120,163
127,295
127,753
127,771
127,819
136,430
136,940
137,105
1,372
1,340
1,343
1,346
1,347
1,350
1,357
1,350
1,343
1,333
1,294
1,283
1,281
1,488
1,491
1,506
1,528
1,555
1,614
1,630
1,821
1,825
1,873
1,967
2,190
2,197
2,280
2,502
2,501
2,501
2,507
2,507
2,507
2,507
2,514
2,515
2,552
2,551
2,590
2,591
2,620
2,618
2,671
2,671
2,672
2,673
2,674
2,676
2,676
2,678
2,676
2,677
2,684
2,755
2,818
2,831
2,929
2,946
2,949
2,951
2,945
2,966
2,968
2,968
3,083
3,181
3,184
3,249
3,2493,1843,1813,0832,9682,9682,9662,9452,9512,9492,9462,9292,8312,8182,7552,6842,6772,6762,6782,6762,6762,6742,6732,6722,6712,6712,6182,6202,5912,5902,5512,5522,5152,5142,5072,5072,5072,5072,5012,5012,5022,2802,1972,1901,9671,8731,8251,8211,6301,6141,5551,5281,5061,4911,4881,2811,2831,2941,3331,3431,3501,3571,3501,3471,3461,3431,3401,372137,105136,940136,430127,819127,771127,753127,295120,163115,885109,028106,605107,124107,361107,125103,13399,150100,046101,369102,219103,188103,487103,1650000000000000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-822,057
-895,069
973,864
-1,045,117
-1,075,499
-1,111,356
-1,142,895
-1,126,561
-1,024,148
-1,082,458
-1,143,781
-1,210,054
-1,279,095
1,321,202
1,342,070
-1,414,997
-1,478,814
-1,493,890
-1,528,917
-1,557,953
-1,525,159
-1,610,086
-1,584,459
-1,685,173
-1,712,418
-1,746,617
-1,585,825
-1,644,621
-1,792,674
-1,843,490
-1,871,603
-1,808,907
-1,929,124
-2,075,402
-2,063,996
-2,281,262
-2,336,609
-2,496,328
-2,462,132
-2,360,636
-2,432,882
-2,500,827
-2,685,770
-2,923,073
-3,143,000
-3,335,108
-3,485,080
-3,549,788
-3,426,760
-3,426,760-3,549,788-3,485,080-3,335,108-3,143,000-2,923,073-2,685,770-2,500,827-2,432,882-2,360,636-2,462,132-2,496,328-2,336,609-2,281,262-2,063,996-2,075,402-1,929,124-1,808,907-1,871,603-1,843,490-1,792,674-1,644,621-1,585,825-1,746,617-1,712,418-1,685,173-1,584,459-1,610,086-1,525,159-1,557,953-1,528,917-1,493,890-1,478,814-1,414,9971,342,0701,321,202-1,279,095-1,210,054-1,143,781-1,082,458-1,024,148-1,126,561-1,142,895-1,111,356-1,075,499-1,045,117973,864-895,069-822,057000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-9,958
-6,885
-4,572
-2,799
-1,862
-930
-935,677
-959,095
-978,651
-1,031,498
-1,071,918
-1,076,694
-1,123,829
-1,182,300
-1,208,005
-1,178,828
-1,253,727
-1,308,548
-1,371,021
-1,378,992
-1,371,759
-895,057
772
637
-1,078,689
-11,055
-5,112
-2,714
2
-1,416,057
-3,605
-3,741
-3,469
-3,696
-10,285
-15,427
-13,902
-13,939
-13,604
-13,073
-11,257
-9,499
-7,811
-6,608
-5,125
-3,704
-2,305
-866
-8,855
-15,445
-9,190
-14,187
-12,678
-12,035
-12,974
-11,146
-5,609
-4,288
-4,395