0 XP   0   0   0

ARC Resources Ltd.
Buy, Hold or Sell?

Should you buy, hold or sell ARC Resources Ltd.?

I guess you are interested in ARC Resources Ltd.. 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 ARC Resources Ltd.

Let's start. I'm going to help you getting a better view of ARC Resources Ltd.. 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 ARC Resources Ltd. 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 ARC Resources Ltd. is doing in the market. If the company is worth buying. The latest step is to find out how other investors value ARC Resources Ltd.. The closing price on 2023-03-24 was $11.09 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.
ARC Resources Ltd. Daily Candlestick Chart
ARC Resources Ltd. Daily Candlestick Chart
Summary









1. Valuation of ARC Resources Ltd.




Current price per share

$11.09

2. Growth of ARC Resources Ltd.




Is ARC Resources Ltd. growing?

Current yearPrevious yearGrowGrow %
How rich?$4.8b$3.6b$786.3m17.7%

How much money is ARC Resources Ltd. making?

Current yearPrevious yearGrowGrow %
Making money$418.8m$143.1m$275.7m65.8%
Net Profit Margin22.7%15.3%--

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

3. Financial Health of ARC Resources Ltd.




Comparing to competitors in the Oil & Gas E&P industry




  Industry Rankings (Oil & Gas E&P)  


Richest
#28 / 418

Most Revenue
#30 / 418

Most Profit
#34 / 418

Most Efficient
#148 / 418


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is inefficient 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 just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of ARC Resources Ltd..

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit ARC Resources Ltd. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare ARC Resources Ltd. to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of 29.8% means that $0.30 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of ARC Resources Ltd.:

  • The MRQ is 29.8%. The company is making a huge profit. +2
  • The TTM is 22.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ29.8%TTM22.7%+7.2%
TTM22.7%YOY15.3%+7.3%
TTM22.7%5Y0.2%+22.5%
5Y0.2%10Y8.8%-8.5%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ29.8%19.8%+10.0%
TTM22.7%20.2%+2.5%
YOY15.3%-5.8%+21.1%
5Y0.2%-23.8%+24.0%
10Y8.8%-33.7%+42.5%
1.1.2. Return on Assets

Shows how efficient ARC Resources Ltd. is using its assets to generate profit.

  • Above 5% is considered healthy but always compare ARC Resources Ltd. to the Oil & Gas E&P industry mean.
  • 6.4% Return on Assets means that ARC Resources Ltd. generated $0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of ARC Resources Ltd.:

  • The MRQ is 6.4%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.4%TTM5.0%+1.4%
TTM5.0%YOY2.1%+2.9%
TTM5.0%5Y1.0%+3.9%
5Y1.0%10Y1.0%0.0%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%1.9%+4.5%
TTM5.0%2.2%+2.8%
YOY2.1%-1.4%+3.5%
5Y1.0%-1.8%+2.8%
10Y1.0%-2.5%+3.5%
1.1.3. Return on Equity

Shows how efficient ARC Resources Ltd. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare ARC Resources Ltd. to the Oil & Gas E&P industry mean.
  • 11.1% Return on Equity means ARC Resources Ltd. generated $0.11 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of ARC Resources Ltd.:

  • The MRQ is 11.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.2%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ11.1%TTM9.2%+2.0%
TTM9.2%YOY4.1%+5.1%
TTM9.2%5Y1.9%+7.2%
5Y1.9%10Y1.9%+0.1%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ11.1%4.3%+6.8%
TTM9.2%5.3%+3.9%
YOY4.1%-1.1%+5.2%
5Y1.9%-3.6%+5.5%
10Y1.9%-4.8%+6.7%

1.2. Operating Efficiency of ARC Resources Ltd..

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient ARC Resources Ltd. is operating .

  • Measures how much profit ARC Resources Ltd. 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 ARC Resources Ltd. to the Oil & Gas E&P 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 ARC Resources Ltd.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM19.8%-19.8%
TTM19.8%YOY16.8%+3.0%
TTM19.8%5Y24.4%-4.6%
5Y24.4%10Y16.3%+8.1%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-26.5%-26.5%
TTM19.8%25.7%-5.9%
YOY16.8%-4.8%+21.6%
5Y24.4%-17.6%+42.0%
10Y16.3%-32.0%+48.3%
1.2.2. Operating Ratio

Measures how efficient ARC Resources Ltd. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 1.14 means that the operating costs are $1.14 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of ARC Resources Ltd.:

  • The MRQ is 1.138. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.109. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.138TTM1.109+0.029
TTM1.109YOY1.139-0.030
TTM1.1095Y1.540-0.431
5Y1.54010Y1.019+0.520
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1380.981+0.157
TTM1.1090.940+0.169
YOY1.1391.259-0.120
5Y1.5401.266+0.274
10Y1.0191.272-0.253

1.3. Liquidity of ARC Resources Ltd..

1.3. Liquidity
1.3.1. Current Ratio

Measures if ARC Resources Ltd. is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 0.57 means the company has $0.57 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of ARC Resources Ltd.:

  • The MRQ is 0.575. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.469. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.575TTM0.469+0.106
TTM0.469YOY0.966-0.497
TTM0.4695Y0.875-0.406
5Y0.87510Y0.694+0.180
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5751.276-0.701
TTM0.4691.247-0.778
YOY0.9661.085-0.119
5Y0.8751.341-0.466
10Y0.6941.619-0.925
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare ARC Resources Ltd. to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 0.49 means the company can pay off $0.49 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of ARC Resources Ltd.:

  • The MRQ is 0.487. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.411. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.487TTM0.411+0.076
TTM0.411YOY0.358+0.053
TTM0.4115Y0.352+0.059
5Y0.35210Y0.274+0.078
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4870.683-0.196
TTM0.4110.655-0.244
YOY0.3580.609-0.251
5Y0.3520.709-0.357
10Y0.2740.787-0.513

1.4. Solvency of ARC Resources Ltd..

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of ARC Resources Ltd. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare ARC Resources Ltd. to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 0.43 means that ARC Resources Ltd. assets are financed with 42.8% credit (debt) and the remaining percentage (100% - 42.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of ARC Resources Ltd.:

  • The MRQ is 0.428. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.470. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.428TTM0.470-0.042
TTM0.470YOY0.495-0.025
TTM0.4705Y0.443+0.027
5Y0.44310Y0.429+0.013
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4280.413+0.015
TTM0.4700.435+0.035
YOY0.4950.483+0.012
5Y0.4430.476-0.033
10Y0.4290.450-0.021
1.4.2. Debt to Equity Ratio

Measures if ARC Resources Ltd. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare ARC Resources Ltd. to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 74.7% means that company has $0.75 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of ARC Resources Ltd.:

  • The MRQ is 0.747. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.891. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.747TTM0.891-0.144
TTM0.891YOY0.980-0.089
TTM0.8915Y0.805+0.087
5Y0.80510Y0.759+0.046
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7470.580+0.167
TTM0.8910.671+0.220
YOY0.9800.708+0.272
5Y0.8050.776+0.029
10Y0.7590.730+0.029

2. Market Valuation of ARC Resources Ltd.

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare ARC Resources Ltd. to the Oil & Gas E&P industry mean.
  • A PE ratio of 15.51 means the investor is paying $15.51 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of ARC Resources Ltd.:

  • The EOD is 12.770. Very good. +2
  • The MRQ is 15.510. Very good. +2
  • The TTM is -34.511. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD12.770MRQ15.510-2.740
MRQ15.510TTM-34.511+50.021
TTM-34.511YOY36.234-70.745
TTM-34.5115Y-23.864-10.646
5Y-23.86410Y142.736-166.600
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD12.7704.954+7.816
MRQ15.5105.075+10.435
TTM-34.5111.855-36.366
YOY36.234-3.228+39.462
5Y-23.864-3.964-19.900
10Y142.736-2.820+145.556
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of ARC Resources Ltd..

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of ARC Resources Ltd.:

  • The MRQ is 17.688. Seems overpriced? -1
  • The TTM is 440.518. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ17.688TTM440.518-422.830
TTM440.518YOY51.814+388.704
TTM440.5185Y127.131+313.387
5Y127.13110Y553.714-426.583
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ17.6883.569+14.119
TTM440.5189.916+430.602
YOY51.8141.686+50.128
5Y127.13121.061+106.070
10Y553.71441.540+512.174

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

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

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of 1.73 means the investor is paying $1.73 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of ARC Resources Ltd.:

  • The EOD is 1.422. Good. +1
  • The MRQ is 1.727. Good. +1
  • The TTM is 1.895. Good. +1
Trends
Current periodCompared to+/- 
EOD1.422MRQ1.727-0.305
MRQ1.727TTM1.895-0.167
TTM1.895YOY1.598+0.297
TTM1.8955Y1.701+0.194
5Y1.70110Y3.669-1.969
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD1.4221.135+0.287
MRQ1.7271.252+0.475
TTM1.8951.342+0.553
YOY1.5981.157+0.441
5Y1.7011.252+0.449
10Y3.6691.481+2.188
2. Total Gains per Share

2.4. Latest News of ARC Resources Ltd.

Does ARC Resources Ltd. 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 ARC Resources Ltd. to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2023-03-25
13:16
Is It Smart To Buy ARC Resources Ltd. (TSE:ARX) Before It Goes Ex-Dividend?Read
2023-03-19
13:59
ARC Resources (TSE:ARX) Has Announced That It Will Be Increasing Its Dividend To CA$0.15Read

3. Summary

3.1. Key Performance Indicators

The key performance indicators of ARC Resources Ltd. 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--0.6980.395+77%0.737-5%0.219+220%0.095+638%
Book Value Growth--1.0701.030+4%1.258-15%1.058+1%1.026+4%
Book Value Per Share--7.7986.852+14%5.264+48%4.702+66%4.063+92%
Book Value Per Share Growth--1.0981.060+4%1.201-9%1.052+4%1.023+7%
Current Ratio--0.5750.469+23%0.966-40%0.875-34%0.694-17%
Debt To Asset Ratio--0.4280.470-9%0.495-14%0.443-3%0.4290%
Debt To Equity Ratio--0.7470.891-16%0.980-24%0.805-7%0.759-2%
Dividend Per Share--0.0900.083+9%0.035+157%0.054+67%0.090-1%
Dividend Per Share Growth--0.9861.179-16%1.263-22%1.121-12%1.181-17%
Eps--0.8680.655+33%0.213+308%0.152+472%0.107+710%
Eps Growth--0.8773.809-77%4.076-78%-0.210+124%0.511+72%
Free Cash Flow Per Share--0.5910.676-13%0.250+136%0.212+179%0.097+511%
Free Cash Flow Per Share Growth--0.7031.266-44%1.274-45%1.684-58%0.615+14%
Free Cash Flow To Equity Per Share---0.0520.013-494%-0.020-61%-0.021-60%-0.015-72%
Free Cash Flow To Equity Per Share Growth---0.9761.072-191%161.413-101%33.451-103%17.143-106%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max--73.108--------
Intrinsic Value_10Y_min--10.146--------
Intrinsic Value_1Y_max--3.378--------
Intrinsic Value_1Y_min--0.497--------
Intrinsic Value_3Y_max--13.159--------
Intrinsic Value_3Y_min--1.953--------
Intrinsic Value_5Y_max--26.567--------
Intrinsic Value_5Y_min--3.900--------
Net Profit Margin--0.2980.227+32%0.153+94%0.002+13670%0.088+241%
Operating Margin---0.198-100%0.168-100%0.244-100%0.163-100%
Operating Ratio--1.1381.109+3%1.1390%1.540-26%1.019+12%
Pb Ratio1.422-21%1.7271.895-9%1.598+8%1.701+2%3.669-53%
Pe Ratio12.770-21%15.510-34.511+323%36.234-57%-23.864+254%142.736-89%
Peg Ratio--17.688440.518-96%51.814-66%127.131-86%553.714-97%
Price Per Share11.090-21%13.47012.855+5%8.289+63%8.056+67%13.817-3%
Price To Total Gains Ratio14.070-21%17.089-9.959+158%-40.016+334%-49.713+391%78.876-78%
Profit Growth--0.8543.720-77%3.967-78%-0.250+129%0.488+75%
Quick Ratio--0.4870.411+18%0.358+36%0.352+38%0.274+78%
Return On Assets--0.0640.050+28%0.021+208%0.010+513%0.010+508%
Return On Equity--0.1110.092+21%0.041+173%0.019+477%0.019+495%
Revenue Growth--1.0251.069-4%1.586-35%1.151-11%1.103-7%
Total Gains Per Share--0.7880.477+65%0.772+2%0.272+190%0.185+326%
Total Gains Per Share Growth--1.1462.059-44%7.047-84%0.728+58%1.396-18%
Usd Book Value--4841751950.0004443681857.500+9%3657311045.000+32%3034878980.758+60%2580742192.775+88%
Usd Book Value Change Per Share--0.6980.395+77%0.737-5%0.219+220%0.095+638%
Usd Book Value Per Share--7.7986.852+14%5.264+48%4.702+66%4.063+92%
Usd Dividend Per Share--0.0900.083+9%0.035+157%0.054+67%0.090-1%
Usd Eps--0.8680.655+33%0.213+308%0.152+472%0.107+710%
Usd Free Cash Flow--367051880.000438948640.000-16%173119830.000+112%134060532.500+174%67030266.250+448%
Usd Free Cash Flow Per Share--0.5910.676-13%0.250+136%0.212+179%0.097+511%
Usd Free Cash Flow To Equity Per Share---0.0520.013-494%-0.020-61%-0.021-60%-0.015-72%
Usd Price Per Share11.090-21%13.47012.855+5%8.289+63%8.056+67%13.817-3%
Usd Profit--539225700.000418845927.500+29%143102205.000+277%98804023.996+446%68882218.446+683%
Usd Revenue--1806515250.0001792034020.000+1%1002679637.500+80%696340634.098+159%459584087.178+293%
Usd Total Gains Per Share--0.7880.477+65%0.772+2%0.272+190%0.185+326%
 EOD+3 -2MRQTTM+26 -16YOY+25 -175Y+31 -1110Y+30 -13

3.2. Fundamental Score

Let's check the fundamental score of ARC Resources Ltd. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.770
Price to Book Ratio (EOD)Between0-11.422
Net Profit Margin (MRQ)Greater than00.298
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.487
Current Ratio (MRQ)Greater than10.575
Debt to Asset Ratio (MRQ)Less than10.428
Debt to Equity Ratio (MRQ)Less than10.747
Return on Equity (MRQ)Greater than0.150.111
Return on Assets (MRQ)Greater than0.050.064
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of ARC Resources Ltd. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.431
Ma 20Greater thanMa 5011.181
Ma 50Greater thanMa 10011.513
Ma 100Greater thanMa 20012.516
OpenGreater thanClose10.950
Total0/5 (0.0%)



Reversals in quarterly reports

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

 2021-12-312022-03-312022-06-302022-09-302022-12-31
Retained Earnings  -973,226-140,810-1,114,036385,244-728,792433,491-295,301396,524101,223



Latest Balance Sheet

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

Summary
Total Assets11,623,900
Total Liabilities4,970,400
Total Stockholder Equity6,653,500
 As reported
Total Liabilities 4,970,400
Total Stockholder Equity+ 6,653,500
Total Assets = 11,623,900

Assets

Total Assets11,623,900
Total Current Assets986,500
Long-term Assets986,500
Total Current Assets
Cash And Cash Equivalents 57,100
Net Receivables 835,300
Inventory 6,700
Total Current Assets  (as reported)986,500
Total Current Assets  (calculated)899,100
+/- 87,400
Long-term Assets
Goodwill 248,200
Long Term Investments 14,500
Long-term Assets  (as reported)10,637,400
Long-term Assets  (calculated)262,700
+/- 10,374,700

Liabilities & Shareholders' Equity

Total Current Liabilities1,715,700
Long-term Liabilities3,254,700
Total Stockholder Equity6,653,500
Total Current Liabilities
Accounts payable 1,190,900
Other Current Liabilities 303,000
Total Current Liabilities  (as reported)1,715,700
Total Current Liabilities  (calculated)1,493,900
+/- 221,800
Long-term Liabilities
Long term Debt 990,000
Capital Lease Obligations Min Short Term Debt795,300
Long-term Liabilities  (as reported)3,254,700
Long-term Liabilities  (calculated)1,785,300
+/- 1,469,400
Total Stockholder Equity
Retained Earnings 139,100
Total Stockholder Equity (as reported)6,653,500
Total Stockholder Equity (calculated)139,100
+/- 6,514,400
Other
Capital Stock6,497,600
Common Stock Shares Outstanding 620,888
Net Debt 932,900
Net Invested Capital 7,643,500
Net Working Capital -729,200



Balance Sheet

Currency in CAD. All numbers in thousands.

 Trend2022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
347,777
423,963
421,371
444,302
892,253
914,993
885,037
868,126
854,719
893,623
890,675
933,374
1,030,253
1,731,928
1,664,158
1,759,271
1,739,794
1,732,632
1,835,272
1,916,042
1,905,191
1,980,794
2,134,909
2,788,303
2,807,259
2,933,986
2,989,887
2,983,961
2,982,452
3,249,527
3,490,469
3,544,698
3,501,218
3,588,581
3,464,068
3,095,579
2,960,428
3,158,325
3,407,127
3,721,008
3,959,129
3,821,623
4,808,668
4,961,384
5,174,088
5,245,381
5,059,804
5,221,045
5,410,779
5,279,870
5,679,324
5,671,336
5,519,965
5,285,415
5,430,844
5,399,605
5,384,163
5,612,126
5,442,897
5,443,163
5,192,938
5,079,645
4,560,571
4,285,962
4,531,524
4,557,911
4,545,967
4,457,881
4,634,042
4,779,637
4,888,480
4,961,339
4,829,010
6,059,800
5,846,300
6,016,200
5,952,400
5,878,900
5,819,200
5,778,300
5,172,600
5,136,800
4,982,900
4,954,200
6,011,100
11,047,600
11,192,900
11,380,300
11,421,100
11,468,800
11,520,700
11,623,900
11,623,90011,520,70011,468,80011,421,10011,380,30011,192,90011,047,6006,011,1004,954,2004,982,9005,136,8005,172,6005,778,3005,819,2005,878,9005,952,4006,016,2005,846,3006,059,8004,829,0104,961,3394,888,4804,779,6374,634,0424,457,8814,545,9674,557,9114,531,5244,285,9624,560,5715,079,6455,192,9385,443,1635,442,8975,612,1265,384,1635,399,6055,430,8445,285,4155,519,9655,671,3365,679,3245,279,8705,410,7795,221,0455,059,8045,245,3815,174,0884,961,3844,808,6683,821,6233,959,1293,721,0083,407,1273,158,3252,960,4283,095,5793,464,0683,588,5813,501,2183,544,6983,490,4693,249,5272,982,4522,983,9612,989,8872,933,9862,807,2592,788,3032,134,9091,980,7941,905,1911,916,0421,835,2721,732,6321,739,7941,759,2711,664,1581,731,9281,030,253933,374890,675893,623854,719868,126885,037914,993892,253444,302421,371423,963347,777
   > 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
856,005
842,034
795,681
674,075
652,611
591,265
647,100
458,200
559,400
407,400
283,900
188,500
193,200
193,700
194,600
163,400
162,300
1,240,700
554,600
616,600
730,000
851,800
954,500
911,200
986,500
986,500911,200954,500851,800730,000616,600554,6001,240,700162,300163,400194,600193,700193,200188,500283,900407,400559,400458,200647,100591,265652,611674,075795,681842,034856,0050000000000000000000000000000000000000000000000000000000000000000000
       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
33,131
0
7,023
2,339
0
0
32,873
0
0
0
0
295
282
292
301
2,268
2,284
476
490
505
492
236,995
196,130
85,563
10,003
5,917
0
8,688
5,998
446
6,110
150,221
177,700
153,962
120,873
127,249
45,338
33,666
165,352
142,868
177,863
266,048
175,528
199,721
168,100
251,100
259,600
147,900
50,700
6,400
8,500
6,000
100
2,400
400
1,064,900
1,300
27,200
0
6,700
16,600
78,200
57,100
57,10078,20016,6006,700027,2001,3001,064,9004002,4001006,0008,5006,40050,700147,900259,600251,100168,100199,721175,528266,048177,863142,868165,35233,66645,338127,249120,873153,962177,700150,2216,1104465,9988,68805,91710,00385,563196,130236,9954925054904762,2842,268301292282295000032,873002,3397,023033,13100000000000000000000000000000
       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
3,693
3,511
4,329
4,567
3,047
3,236
2,019
1,377
1,425
1,713
1,869
2,286
3,104
3,389
3,801
4,404
4,554
3,098
3,153
3,282
2,779
2,312
2,384
2,785
3,275
334,871
339,368
213,652
320
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000320213,652339,368334,8713,2752,7852,3842,3122,7793,2823,1533,0984,5544,4043,8013,3893,1042,2861,8691,7131,4251,3772,0193,2363,0474,5674,3293,5113,693000000000000000000000000000000000000000000
       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
122,191
92,466
85,615
80,662
105,540
96,802
147,900
147,900
114,000
132,100
101,900
104,600
115,600
62,500
95,900
106,300
135,600
166,500
494,000
534,600
634,800
801,600
866,200
756,000
835,300
835,300756,000866,200801,600634,800534,600494,000166,500135,600106,30095,90062,500115,600104,600101,900132,100114,000147,900147,90096,802105,54080,66285,61592,466122,1910000000000000000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
3,788
4,401
4,256
5,445
4,429
4,144
4,834
4,274
8,019
18,784
12,581
23,440
26,743
12,025
12,307
19,383
14,704
28,454
30,188
41,561
37,825
28,008
43,733
30,661
32,206
45,025
77,465
39,361
37,064
28,232
27,090
28,713
29,658
58,893
59,929
97,367
79,037
61,534
49,512
83,230
39,129
44,509
80,146
35,631
44,648
32,258
104,411
39,476
18,827
67,602
13,588
25,717
130,712
183,086
97,335
132,632
160,249
179,686
101,122
97,494
233,219
267,107
318,241
326,805
371,303
281,189
307,500
40,900
168,800
119,800
119,700
84,700
60,200
117,500
90,700
44,800
16,300
100
1,500
100
37,300
0
400
0
0
00400037,3001001,50010016,30044,80090,700117,50060,20084,700119,700119,800168,80040,900307,500281,189371,303326,805318,241267,107233,21997,494101,122179,686160,249132,63297,335183,086130,71225,71713,58867,60218,82739,476104,41132,25844,64835,63180,14644,50939,12983,23049,51261,53479,03797,36759,92958,89329,65828,71327,09028,23237,06439,36177,46545,02532,20630,66143,73328,00837,82541,56130,18828,45414,70419,38312,30712,02526,74323,44012,58118,7848,0194,2744,8344,1444,4295,4454,2564,4013,7880000000
   > 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
5,545,000
5,595,000
5,630,700
5,585,100
4,978,900
4,942,200
4,819,500
4,791,900
4,770,400
10,493,000
10,576,300
10,650,300
10,568,400
10,514,300
10,609,500
10,637,400
10,637,40010,609,50010,514,30010,568,40010,650,30010,576,30010,493,0004,770,4004,791,9004,819,5004,942,2004,978,9005,585,1005,630,7005,595,0005,545,0000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
319,734
388,750
383,720
402,717
840,078
864,555
837,858
823,685
815,119
852,355
829,609
888,639
941,971
1,537,950
1,461,504
1,554,001
1,539,457
1,481,890
1,559,101
1,676,347
1,663,460
1,749,652
1,864,235
2,512,845
2,525,582
2,620,874
2,654,653
2,653,572
2,660,443
2,884,892
3,147,655
3,153,406
3,089,660
3,147,586
3,074,495
2,774,984
2,684,536
2,874,097
3,100,355
3,396,768
3,554,954
3,427,485
4,272,082
4,446,239
4,658,009
4,753,996
4,549,281
4,739,924
4,932,782
4,787,786
4,973,124
4,981,355
4,944,630
4,697,247
4,893,986
4,889,297
4,808,959
5,096,148
4,946,156
4,807,246
4,375,000
4,329,945
3,820,353
3,566,289
3,770,567
3,981,586
3,995,582
3,298,184
3,447,833
3,657,385
3,890,959
3,963,332
3,908,542
5,032,200
5,032,300
5,066,500
5,242,400
5,307,400
5,361,700
5,332,700
4,709,000
4,690,800
4,571,300
4,543,700
4,522,200
10,244,800
10,328,100
10,399,600
10,318,600
10,263,300
10,350,100
0
010,350,10010,263,30010,318,60010,399,60010,328,10010,244,8004,522,2004,543,7004,571,3004,690,8004,709,0005,332,7005,361,7005,307,4005,242,4005,066,5005,032,3005,032,2003,908,5423,963,3323,890,9593,657,3853,447,8333,298,1843,995,5823,981,5863,770,5673,566,2893,820,3534,329,9454,375,0004,807,2464,946,1565,096,1484,808,9594,889,2974,893,9864,697,2474,944,6304,981,3554,973,1244,787,7864,932,7824,739,9244,549,2814,753,9964,658,0094,446,2394,272,0823,427,4853,554,9543,396,7683,100,3552,874,0972,684,5362,774,9843,074,4953,147,5863,089,6603,153,4063,147,6552,884,8922,660,4432,653,5722,654,6532,620,8742,525,5822,512,8451,864,2351,749,6521,663,4601,676,3471,559,1011,481,8901,539,4571,554,0011,461,5041,537,950941,971888,639829,609852,355815,119823,685837,858864,555840,078402,717383,720388,750319,734
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
116,720
115,880
121,505
120,327
118,224
124,865
130,999
130,317
128,594
135,470
135,156
134,890
141,060
141,249
135,175
136,238
149,186
158,951
158,122
153,591
154,343
148,051
129,520
124,980
135,535
147,400
149,810
155,210
148,037
236,323
243,932
255,824
257,629
236,358
243,405
250,505
244,075
252,672
250,151
244,099
236,449
240,737
233,644
224,615
232,593
221,627
213,579
195,618
198,671
186,406
179,322
190,835
192,031
189,047
184,700
186,434
191,438
198,417
197,848
192,209
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200
248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200248,200192,209197,848198,417191,438186,434184,700189,047192,031190,835179,322186,406198,671195,618213,579221,627232,593224,615233,644240,737236,449244,099250,151252,672244,075250,505243,405236,358257,629255,824243,932236,323148,037155,210149,810147,400135,535124,980129,520148,051154,343153,591158,122158,951149,186136,238135,175141,249141,060134,890135,156135,470128,594130,317130,999124,865118,224120,327121,505115,880116,7200000000000000
       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
2,500
2,500
2,600
11,200
14,500
14,50011,2002,6002,5002,500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
116,720
115,880
121,505
120,327
118,224
124,865
130,999
130,317
128,594
135,470
135,156
134,890
141,060
141,249
135,175
136,238
149,186
158,951
158,122
153,591
154,343
148,051
129,520
124,980
135,535
147,400
149,810
155,210
148,037
236,323
243,932
255,824
257,629
236,358
243,405
250,505
244,075
252,672
250,151
244,099
236,449
240,737
233,644
224,615
232,593
221,627
213,579
195,618
198,671
186,406
179,322
190,835
192,031
189,047
184,700
186,434
191,438
198,417
197,848
192,209
0
0
0
217,400
218,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000218,000217,400000192,209197,848198,417191,438186,434184,700189,047192,031190,835179,322186,406198,671195,618213,579221,627232,593224,615233,644240,737236,449244,099250,151252,672244,075250,505243,405236,358257,629255,824243,932236,323148,037155,210149,810147,400135,535124,980129,520148,051154,343153,591158,122158,951149,186136,238135,175141,249141,060134,890135,156135,470128,594130,317130,999124,865118,224120,327121,505115,880116,7200000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,545,000
5,595,000
5,630,700
5,585,100
4,978,900
0
0
0
0
0
0
0
0
0
0
0
000000000004,978,9005,585,1005,630,7005,595,0005,545,0000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
90,705
156,080
164,979
121,053
373,876
388,685
395,630
354,197
360,372
305,799
331,326
381,034
340,592
698,801
655,594
562,867
574,304
576,199
637,511
628,138
649,778
730,460
784,114
1,213,996
1,227,501
1,199,298
1,229,054
1,329,960
1,319,675
1,339,739
1,433,585
1,496,238
1,520,709
1,654,686
1,438,046
1,335,141
1,103,965
1,137,857
1,195,660
1,463,973
1,302,344
1,300,301
1,641,240
1,757,372
1,960,936
1,914,677
1,945,910
2,120,330
2,238,898
2,209,755
2,246,768
2,247,934
2,193,057
2,031,628
2,091,756
2,202,673
2,335,475
2,371,943
2,324,761
2,386,800
2,131,305
2,053,710
1,936,388
1,837,801
1,896,125
1,970,600
1,997,334
1,864,638
1,946,518
1,964,366
1,973,139
2,036,748
1,985,441
2,485,800
2,278,300
2,340,400
2,383,600
2,267,700
2,317,100
2,338,400
2,332,400
2,360,300
2,292,700
2,163,600
3,062,800
5,341,700
5,671,200
5,452,800
5,800,900
5,537,300
5,300,000
4,970,400
4,970,4005,300,0005,537,3005,800,9005,452,8005,671,2005,341,7003,062,8002,163,6002,292,7002,360,3002,332,4002,338,4002,317,1002,267,7002,383,6002,340,4002,278,3002,485,8001,985,4412,036,7481,973,1391,964,3661,946,5181,864,6381,997,3341,970,6001,896,1251,837,8011,936,3882,053,7102,131,3052,386,8002,324,7612,371,9432,335,4752,202,6732,091,7562,031,6282,193,0572,247,9342,246,7682,209,7552,238,8982,120,3301,945,9101,914,6771,960,9361,757,3721,641,2401,300,3011,302,3441,463,9731,195,6601,137,8571,103,9651,335,1411,438,0461,654,6861,520,7091,496,2381,433,5851,339,7391,319,6751,329,9601,229,0541,199,2981,227,5011,213,996784,114730,460649,778628,138637,511576,199574,304562,867655,594698,801340,592381,034331,326305,799360,372354,197395,630388,685373,876121,053164,979156,08090,705
   > Total Current Liabilities 
15,220
17,103
27,803
30,702
36,276
38,966
37,273
33,132
30,287
30,574
34,237
42,919
56,010
87,574
94,886
100,369
121,697
125,361
176,550
138,417
181,641
165,625
185,733
167,747
168,115
177,267
227,384
203,620
193,551
201,817
229,652
281,228
313,712
446,283
295,538
205,786
189,770
148,091
190,797
193,251
226,906
198,197
254,591
274,323
395,898
366,826
339,396
387,565
357,590
295,408
364,654
376,335
369,099
320,949
383,220
363,363
493,394
483,928
415,930
378,711
282,945
243,656
221,555
180,406
162,463
171,760
186,534
332,267
392,699
379,560
370,134
396,413
371,718
498,700
340,600
284,500
295,200
269,200
360,100
365,000
341,900
317,400
368,200
367,700
472,000
1,463,500
1,655,600
1,511,100
2,104,900
2,177,000
1,990,800
1,715,700
1,715,7001,990,8002,177,0002,104,9001,511,1001,655,6001,463,500472,000367,700368,200317,400341,900365,000360,100269,200295,200284,500340,600498,700371,718396,413370,134379,560392,699332,267186,534171,760162,463180,406221,555243,656282,945378,711415,930483,928493,394363,363383,220320,949369,099376,335364,654295,408357,590387,565339,396366,826395,898274,323254,591198,197226,906193,251190,797148,091189,770205,786295,538446,283313,712281,228229,652201,817193,551203,620227,384177,267168,115167,747185,733165,625181,641138,417176,550125,361121,697100,36994,88687,57456,01042,91934,23730,57430,28733,13237,27338,96636,27630,70227,80317,10315,220
       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
763,506
754,901
749,248
68,351
58,908
58,933
0
0
0
0
0
152,400
148,900
0
0
0
0
0
0
0
0
0
0
0
0
000000000000148,900152,4000000058,93358,90868,351749,248754,901763,5060000000000000000000000000000000000000000000000000000000000000000000
       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
763,506
754,901
749,248
68,351
58,908
58,933
77,500
76,300
80,500
65,400
64,100
152,400
148,900
161,400
156,000
152,800
146,700
144,700
134,500
0
0
0
0
0
0
000000134,500144,700146,700152,800156,000161,400148,900152,40064,10065,40080,50076,30077,50058,93358,90868,351749,248754,901763,5060000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
10,779
12,422
20,380
18,065
23,095
23,958
23,815
22,359
20,814
19,769
24,163
32,717
42,086
69,765
76,669
72,592
63,311
65,981
81,476
86,095
90,526
98,238
116,941
127,433
120,623
115,651
161,246
33,451
28,354
32,090
41,049
32,608
196,862
208,207
203,852
159,763
152,577
116,959
157,407
158,460
194,899
166,260
209,892
218,455
246,856
245,070
271,307
299,108
247,679
211,722
264,176
303,366
287,766
243,403
311,833
258,402
305,882
344,860
318,957
291,799
153,452
163,291
141,344
99,343
91,650
111,799
115,013
120,405
191,467
138,758
127,428
135,512
135,213
176,600
195,000
160,400
176,300
155,500
158,600
139,400
141,000
98,800
112,600
106,600
155,000
526,700
594,500
710,200
819,100
1,062,400
1,175,300
1,190,900
1,190,9001,175,3001,062,400819,100710,200594,500526,700155,000106,600112,60098,800141,000139,400158,600155,500176,300160,400195,000176,600135,213135,512127,428138,758191,467120,405115,013111,79991,65099,343141,344163,291153,452291,799318,957344,860305,882258,402311,833243,403287,766303,366264,176211,722247,679299,108271,307245,070246,856218,455209,892166,260194,899158,460157,407116,959152,577159,763203,852208,207196,86232,60841,04932,09028,35433,451161,246115,651120,623127,433116,94198,23890,52686,09581,47665,98163,31172,59276,66969,76542,08632,71724,16319,76920,81422,35923,81523,95823,09518,06520,38012,42210,779
       Other Current Liabilities 
4,441
4,682
7,422
12,638
13,181
15,008
13,457
10,773
9,472
10,805
10,074
10,202
13,924
17,808
18,217
20,802
51,380
52,341
88,064
45,078
84,113
60,387
61,805
40,314
47,492
61,617
66,138
170,169
165,197
169,727
188,603
248,620
116,850
238,077
91,686
46,022
37,193
31,132
33,389
34,791
32,007
31,937
44,699
55,868
133,271
87,606
34,378
48,740
69,641
43,859
58,638
32,957
41,601
37,916
31,717
65,330
138,190
95,961
54,112
44,316
87,248
38,101
37,927
39,231
28,756
33,424
33,209
173,538
162,848
172,310
174,354
201,993
168,745
234,900
59,900
37,500
5,100
3,500
3,400
49,300
17,100
39,600
77,900
80,700
135,700
649,300
905,000
640,300
1,102,400
937,600
655,300
303,000
303,000655,300937,6001,102,400640,300905,000649,300135,70080,70077,90039,60017,10049,3003,4003,5005,10037,50059,900234,900168,745201,993174,354172,310162,848173,53833,20933,42428,75639,23137,92738,10187,24844,31654,11295,961138,19065,33031,71737,91641,60132,95758,63843,85969,64148,74034,37887,606133,27155,86844,69931,93732,00734,79133,38931,13237,19346,02291,686238,077116,850248,620188,603169,727165,197170,16966,13861,61747,49240,31461,80560,38784,11345,07888,06452,34151,38020,80218,21717,80813,92410,20210,07410,8059,47210,77313,45715,00813,18112,6387,4224,6824,441
   > 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
0
0
0
0
0
0
0
2,088,400
1,998,500
1,957,000
1,973,400
1,990,500
2,042,900
1,924,500
1,795,900
2,590,800
3,878,200
4,015,600
3,941,700
3,696,000
3,360,300
3,309,200
3,254,700
3,254,7003,309,2003,360,3003,696,0003,941,7004,015,6003,878,2002,590,8001,795,9001,924,5002,042,9001,990,5001,973,4001,957,0001,998,5002,088,4000000000000000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
-763,506
-754,901
-749,248
-68,351
-58,908
-58,933
0
0
0
53,800
49,900
-104,300
-102,700
42,400
38,100
33,600
49,200
45,600
902,600
881,500
869,300
849,000
826,500
806,100
795,300
795,300806,100826,500849,000869,300881,500902,60045,60049,20033,60038,10042,400-102,700-104,30049,90053,800000-58,933-58,908-68,351-749,248-754,901-763,5060000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
257,072
267,883
256,392
323,249
518,377
526,308
489,407
513,929
494,347
587,824
559,348
552,341
689,661
1,033,127
1,008,564
1,196,404
1,165,490
1,156,434
1,197,761
1,287,904
1,255,414
1,250,334
1,350,795
1,574,307
1,579,758
1,734,688
1,760,833
1,654,001
1,662,777
1,909,788
2,056,884
2,048,460
1,980,509
1,933,895
2,026,022
1,760,437
1,856,463
2,020,468
2,211,467
2,257,034
2,656,786
2,521,323
3,167,428
3,204,012
3,213,152
3,330,704
3,113,894
3,100,716
3,171,881
3,070,115
3,432,556
3,423,403
3,326,908
3,253,787
3,339,088
3,196,931
3,048,688
3,240,184
3,118,136
3,056,363
3,061,633
3,025,935
2,624,183
2,448,161
2,635,399
2,587,311
2,548,633
2,593,243
2,687,523
2,815,272
2,915,341
2,924,591
2,843,568
3,574,000
3,568,000
3,675,800
3,568,800
3,611,200
3,502,100
3,439,900
2,840,200
2,776,500
2,690,200
2,790,600
2,948,300
5,705,900
5,521,700
5,927,500
5,620,200
5,931,500
6,220,700
6,653,500
6,653,5006,220,7005,931,5005,620,2005,927,5005,521,7005,705,9002,948,3002,790,6002,690,2002,776,5002,840,2003,439,9003,502,1003,611,2003,568,8003,675,8003,568,0003,574,0002,843,5682,924,5912,915,3412,815,2722,687,5232,593,2432,548,6332,587,3112,635,3992,448,1612,624,1833,025,9353,061,6333,056,3633,118,1363,240,1843,048,6883,196,9313,339,0883,253,7873,326,9083,423,4033,432,5563,070,1153,171,8813,100,7163,113,8943,330,7043,213,1523,204,0123,167,4282,521,3232,656,7862,257,0342,211,4672,020,4681,856,4631,760,4372,026,0221,933,8951,980,5092,048,4602,056,8841,909,7881,662,7771,654,0011,760,8331,734,6881,579,7581,574,3071,350,7951,250,3341,255,4141,287,9041,197,7611,156,4341,165,4901,196,4041,008,5641,033,127689,661552,341559,348587,824494,347513,929489,407526,308518,377323,249256,392267,883257,072
   Common Stock
338,338
346,836
340,754
409,307
601,480
630,221
607,490
653,222
652,076
764,528
760,412
767,804
916,628
1,207,306
1,238,794
1,440,429
1,436,352
1,446,262
1,536,400
1,631,187
1,633,433
1,634,935
1,736,298
1,945,400
1,962,546
2,082,173
2,114,064
2,049,232
2,090,508
2,320,144
2,501,462
2,517,106
2,474,808
2,516,796
2,454,580
2,172,173
2,302,934
2,512,470
2,747,942
2,807,605
3,163,778
3,032,970
3,697,503
3,204,112
3,234,179
3,284,928
3,038,949
3,156,124
3,275,232
3,218,999
3,703,247
3,699,053
3,640,736
3,557,588
3,654,413
3,577,897
3,471,584
3,628,245
3,491,562
3,399,966
3,456,810
3,549,268
3,368,306
3,277,870
3,521,913
3,563,868
3,527,687
3,463,983
3,498,836
3,592,981
3,724,039
3,713,432
3,607,605
4,658,500
4,658,500
4,658,500
4,658,500
4,658,500
4,658,300
4,658,300
4,658,200
4,658,200
4,658,200
4,658,200
4,658,200
7,573,900
7,388,500
7,221,100
7,110,000
6,903,700
6,614,500
0
06,614,5006,903,7007,110,0007,221,1007,388,5007,573,9004,658,2004,658,2004,658,2004,658,2004,658,2004,658,3004,658,3004,658,5004,658,5004,658,5004,658,5004,658,5003,607,6053,713,4323,724,0393,592,9813,498,8363,463,9833,527,6873,563,8683,521,9133,277,8703,368,3063,549,2683,456,8103,399,9663,491,5623,628,2453,471,5843,577,8973,654,4133,557,5883,640,7363,699,0533,703,2473,218,9993,275,2323,156,1243,038,9493,284,9283,234,1793,204,1123,697,5033,032,9703,163,7782,807,6052,747,9422,512,4702,302,9342,172,1732,454,5802,516,7962,474,8082,517,1062,501,4622,320,1442,090,5082,049,2322,114,0642,082,1731,962,5461,945,4001,736,2981,634,9351,633,4331,631,1871,536,4001,446,2621,436,3521,440,4291,238,7941,207,306916,628767,804760,412764,528652,076653,222607,490630,221601,480409,307340,754346,836338,338
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders 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
223
0
-77
-240
-80
-155
-400
0
0
0
0
0
0
0
0
0
0
0
-100
-1,600
-2,500
-4,500
-10,900
-28,200
0
0-28,200-10,900-4,500-2,500-1,600-10000000000000-400-155-80-240-7702230000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in CAD. All numbers in thousands.