Provide an analysis of the balance sheet.

Projected Balance Sheet	12/31/2020	12/31/2021	12/31/2022
Assets
Cash and Equivalents	$3,257,203	$1,874,745	$4,639,661
Accounts Receivable	1652621	$1,647,692	$1,657,550
Inventory	$523,497	$712,942	$902,387
Other Current Assets	$280,470	$185,777	$375,163
Total Current Assets	$5,713,791	$4,421,156	$7,006,425
Property Plant & Equipment	$3,068,727	$3,004,616	$3,132,838
Goodwill	$65,976	$63,177	$68,775
Intangibles	$9,629	$7,514	$11,744
Other Long-Term Assets	$158,538	$82,922	$234,154
Total Assets	$9,016,661	$7,579,385	$10,453,936
Liabilities
Accounts Payable	315142	$409,257	$503,372
Other Current Liabilities	$466,454	$526,684	$586,914
Total Current Liabilities	$781,596	$935,941	$1,090,286
Other Long-Term Liabilities	$2,862,562	$3,158,170	$3,453,778
Total Liabilities	$3,644,158	$4,094,111	$4,544,064
Equity
Common Stock	$1,694	$1,685	$1,703
Retained Earnings	$1,284,823	$1,842,421	$2,400,019
Treasury Stock	-$588,012	-$596,963	-$579,061
Paid in Capital & Other	$7,655,718	$7,148,861	$8,162,575
Total Equity	$8,354,223	$8,396,004	$8,437,785
Total Liabilities and Equity	$11,998,381	$12,490,115	$12,981,849