Sunteți pe pagina 1din 4

Balance Sheet

2010 2009 2008 2007 2006

Cash and short term invest. 240 282 449 11 82


Inventories 631 547 369 403 338
Other current assests 60 57 53 99 51

Total current assets 931 886 871 513 471

Property equipment 2907 2591 2380 2297 2230


Accumulated depreciation -1355 -1254 -1147 -1030 -906
Other assets 24 25 27 53 55

Total assets 2,507 2,248 2,131 1,833 1,850

Currents maturities of LTD 43 40 46 8 11


Notes payable 0 0 0 68 20
Accounts payable 56 58 63 47 43
Accruals + other current liab. 252 244 310 124 232

Total current liab. 351 342 419 247 306

Long-term debt 191 149 179 238 133


Deferred tax 7 1
Stockholder's equity 1958 1756 1533 1348 1411

Total liab. + equity 2,507 2,248 2,131 1,833 1,850

Income Statements
2010 2009 2008 2007 2006

Sales 4,733 4,821 3,970 3,552 4,125


Cost of Sales 2,644 2,676 2,230 2,072 2,228

Gross profit 2,089 2,145 1,740 1,480 1,897


G + A expense 1,802 1,857 1,473 1,433 1,578

Income from operations 287 288 267 47 319


Other Income expence 36 81 43 -8 35
Income before tax 323 369 310 39 354
Tax 120 144 125 6 148

Net Income 203 224 185 33 206


Sheet
2005 2004 2003 2002 2001

65 51 93 145 74
276 249 248 174 144
58 50 32 26 26

399 350 373 345 244

1960 1739 1484 1234 1130


-790 -674 -576 -496 -428
33 29 31 34 34

1,602 1,444 1,312 1,117 980

5 8 7 21 20
0 0 5 70 20
64 36 42 31 23
167 178 193 136 110

236 222 247 258 173

130 133 136 222 244

1236 1089 929 637 563

1,602 1,444 1,312 1,117 980

tements
2005 2004 2003 2002 2001

3,777 3,464 2,679 1,991 1,607


2,098 1,879 1,484 1,100 806

1,679 1,586 1,195 891 801


1,453 1,312 1,000 754 691

226 274 195 137 110


23 2 3 -8 -10
249 276 198 129 100
94 111 80 54 41

155 165 118 75 59