25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Becton Dickinson and Company
Buy, Hold or Sell?

Let's analyze Becton Dickinson and Company together

I guess you are interested in Becton Dickinson and Company. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Becton Dickinson and Company. 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.

Get notifications about Becton Dickinson and Company

I send you an email if I find something interesting about Becton Dickinson and Company.

1. Quick Overview

1.1. Quick analysis of Becton Dickinson and Company (30 sec.)










1.2. What can you expect buying and holding a share of Becton Dickinson and Company? (30 sec.)

How much money do you get?

How much money do you get?
$3.78
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$89.09
Expected worth in 1 year
$90.04
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$4.74
Return On Investment
2.1%

For what price can you sell your share?

Current Price per Share
$226.40
Expected price per share
$222.96 - $244.50
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Becton Dickinson and Company (5 min.)




Live pricePrice per Share (EOD)
$226.40
Intrinsic Value Per Share
$86.92 - $143.80
Total Value Per Share
$176.01 - $232.89

2.2. Growth of Becton Dickinson and Company (5 min.)




Is Becton Dickinson and Company growing?

Current yearPrevious yearGrowGrow %
How rich?$25.8b$25.7b-$46.5m-0.2%

How much money is Becton Dickinson and Company making?

Current yearPrevious yearGrowGrow %
Making money$431.5m$371m$60.5m14.0%
Net Profit Margin8.5%7.8%--

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

2.3. Financial Health of Becton Dickinson and Company (5 min.)




2.4. Comparing to competitors in the Medical Instruments & Supplies industry (5 min.)




  Industry Rankings (Medical Instruments & Supplies)  


Richest
#3 / 166

Most Revenue
#3 / 166

Most Profit
#5 / 166
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Becton Dickinson and Company?

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

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

Speculation

The Price per Share of Becton Dickinson and Company is $226.40. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Becton Dickinson and Company.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Becton Dickinson and Company, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $89.09. Based on the TTM, the Book Value Change Per Share is $0.24 per quarter. Based on the YOY, the Book Value Change Per Share is $0.16 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.95 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Becton Dickinson and Company.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.450.6%1.490.7%1.230.5%1.310.6%1.000.4%
Usd Book Value Change Per Share-0.030.0%0.240.1%0.160.1%0.790.3%1.790.8%
Usd Dividend Per Share0.950.4%0.950.4%0.960.4%0.920.4%0.780.3%
Usd Total Gains Per Share0.910.4%1.190.5%1.120.5%1.720.8%2.571.1%
Usd Price Per Share241.10-241.52-256.10-246.67-219.93-
Price to Earnings Ratio41.61-43.27-75.63-63.73-28.48-
Price-to-Total Gains Ratio264.50--116.59-16.02-1,268.68-686.76-
Price to Book Ratio2.71-2.73-2.89-2.92-3.89-
Price-to-Total Gains Ratio264.50--116.59-16.02-1,268.68-686.76-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share226.4
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.950.92
Usd Book Value Change Per Share0.240.79
Usd Total Gains Per Share1.191.72
Gains per Quarter (4 shares)4.746.87
Gains per Year (4 shares)18.9627.47
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11549151317
230828302544
3451147443871
4611566595198
57619857463125
691231048976152
71062712310489179
812131142118101206
913634161133114233
1015138180148127260

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%35.05.00.087.5%133.07.00.095.0%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%12.08.00.060.0%25.015.00.062.5%94.046.00.067.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%134.00.06.095.7%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%33.07.00.082.5%111.029.00.079.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Becton Dickinson and Company 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---0.0350.239-115%0.155-122%0.792-104%1.790-102%
Book Value Per Share--89.08788.371+1%88.724+0%84.785+5%65.602+36%
Current Ratio--1.1701.378-15%1.235-5%1.316-11%1.635-28%
Debt To Asset Ratio--0.5480.531+3%0.517+6%0.543+1%0.603-9%
Debt To Equity Ratio--0.5480.968-43%1.073-49%1.163-53%1.604-66%
Dividend Per Share--0.9460.946+0%0.960-1%0.925+2%0.777+22%
Enterprise Value--40829142200.00044034591992.500-7%47913515244.100-15%44667660717.774-9%39583851037.415+3%
Eps--1.4491.485-2%1.230+18%1.310+11%0.996+45%
Ev To Ebitda Ratio--14.64510.856+35%10.257+43%12.250+20%14.137+4%
Ev To Sales Ratio--1.8772.192-14%2.474-24%2.336-20%2.469-24%
Free Cash Flow Per Share--3.0352.643+15%1.818+67%2.232+36%1.903+59%
Free Cash Flow To Equity Per Share--3.4624.443-22%0.136+2440%1.593+117%2.632+32%
Gross Profit Margin--1.0001.0000%1.0000%0.296+238%0.648+54%
Intrinsic Value_10Y_max--143.802--------
Intrinsic Value_10Y_min--86.919--------
Intrinsic Value_1Y_max--8.822--------
Intrinsic Value_1Y_min--7.849--------
Intrinsic Value_3Y_max--30.766--------
Intrinsic Value_3Y_min--24.468--------
Intrinsic Value_5Y_max--57.844--------
Intrinsic Value_5Y_min--41.931--------
Market Cap65457217177.600-7%70064142200.00070199091992.5000%74274015244.100-6%71624010717.774-2%63738876037.415+10%
Net Profit Margin--0.0770.085-9%0.0780%0.082-6%0.074+4%
Operating Margin--0.1200.124-4%0.126-5%0.100+19%0.108+10%
Operating Ratio--0.8860.866+2%0.874+1%0.871+2%0.860+3%
Pb Ratio2.541-6%2.7062.734-1%2.886-6%2.919-7%3.894-30%
Pe Ratio39.069-6%41.60643.272-4%75.630-45%63.725-35%28.485+46%
Price Per Share226.400-6%241.100241.5230%256.095-6%246.669-2%219.926+10%
Price To Free Cash Flow Ratio18.649-6%19.85926.783-26%1524.913-99%332.569-94%191.864-90%
Price To Total Gains Ratio248.370-6%264.496-116.590+144%16.025+1551%1268.677-79%686.761-61%
Quick Ratio--0.6300.830-24%0.517+22%0.692-9%0.997-37%
Return On Assets--0.0070.008-6%0.007+6%0.0070%0.007+3%
Return On Equity--0.0070.015-49%0.014-49%0.016-53%0.019-61%
Total Gains Per Share--0.9121.185-23%1.116-18%1.717-47%2.567-64%
Usd Book Value--25889000000.00025684500000.000+1%25731000000.000+1%24619800000.000+5%19020450000.000+36%
Usd Book Value Change Per Share---0.0350.239-115%0.155-122%0.792-104%1.790-102%
Usd Book Value Per Share--89.08788.371+1%88.724+0%84.785+5%65.602+36%
Usd Dividend Per Share--0.9460.946+0%0.960-1%0.925+2%0.777+22%
Usd Enterprise Value--40829142200.00044034591992.500-7%47913515244.100-15%44667660717.774-9%39583851037.415+3%
Usd Eps--1.4491.485-2%1.230+18%1.310+11%0.996+45%
Usd Free Cash Flow--882000000.000768250000.000+15%528750000.000+67%649650000.000+36%552350000.000+60%
Usd Free Cash Flow Per Share--3.0352.643+15%1.818+67%2.232+36%1.903+59%
Usd Free Cash Flow To Equity Per Share--3.4624.443-22%0.136+2440%1.593+117%2.632+32%
Usd Market Cap65457217177.600-7%70064142200.00070199091992.5000%74274015244.100-6%71624010717.774-2%63738876037.415+10%
Usd Price Per Share226.400-6%241.100241.5230%256.095-6%246.669-2%219.926+10%
Usd Profit--421000000.000431500000.000-2%371000000.000+13%397750000.000+6%306450000.000+37%
Usd Revenue--5437000000.0005044500000.000+8%4843000000.000+12%4802250000.000+13%4104275000.000+32%
Usd Total Gains Per Share--0.9121.185-23%1.116-18%1.717-47%2.567-64%
 EOD+4 -4MRQTTM+16 -23YOY+21 -185Y+22 -1810Y+28 -12

3.3 Fundamental Score

Let's check the fundamental score of Becton Dickinson and Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1539.069
Price to Book Ratio (EOD)Between0-12.541
Net Profit Margin (MRQ)Greater than00.077
Operating Margin (MRQ)Greater than00.120
Quick Ratio (MRQ)Greater than10.630
Current Ratio (MRQ)Greater than11.170
Debt to Asset Ratio (MRQ)Less than10.548
Debt to Equity Ratio (MRQ)Less than10.548
Return on Equity (MRQ)Greater than0.150.007
Return on Assets (MRQ)Greater than0.050.007
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Becton Dickinson and Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.990
Ma 20Greater thanMa 50223.209
Ma 50Greater thanMa 100231.350
Ma 100Greater thanMa 200233.901
OpenGreater thanClose226.750
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Becton Dickinson and Company

Becton, Dickinson and Company develops, manufactures, and sells medical supplies, devices, laboratory equipment, and diagnostic products for healthcare institutions, physicians, life science researchers, clinical laboratories, pharmaceutical industry, and the general public worldwide. The company operates in three segments: BD Medical, BD Life Sciences, and BD Interventional. The BD Medical segment provides peripheral intravenous (IV) and advanced peripheral catheters, central lines, acute dialysis catheters, vascular access technology, vascular care and preparation products, needle-free IV connectors and extensions sets, closed-system drug transfer devices, hazardous drug detections, hypodermic syringes and needles, anesthesia needles and trays, enteral syringes, and sharps disposal systems; IV medication safety and infusion therapy delivery systems, medication compounding workflow systems, automated medication dispensing and supply management systems, and medication inventory optimization and tracking systems; and prefillable drug delivery systems. The BD Life Sciences segment offers specimen and blood collection products; automated blood and tuberculosis culturing, molecular testing, microorganism identification and drug susceptibility, and liquid-based cytology systems, as well as rapid diagnostic assays, microbiology laboratory automation products, and plated media products; and fluorescence-activated cell sorters and analyzers, antibodies and kits, reagent systems, and solutions for single-cell gene expression analysis, as well as clinical oncology, immunological, and transplantation diagnostic/monitoring reagents and analyzers. The BD Interventional segment provides hernia and soft tissue repair, biological and bioresorbable grafts, biosurgery, and other surgical products; surgical infection prevention; peripheral intervention products; and urology and critical care products. The company was founded in 1897 and is headquartered in Franklin Lakes, New Jersey.

Fundamental data was last updated by Penke on 2024-12-07 16:37:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Becton Dickinson and Company earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Becton Dickinson and Company to the Medical Instruments & Supplies industry mean.
  • A Net Profit Margin of 7.7% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Becton Dickinson and Company:

  • The MRQ is 7.7%. The company is making a profit. +1
  • The TTM is 8.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.7%TTM8.5%-0.8%
TTM8.5%YOY7.8%+0.8%
TTM8.5%5Y8.2%+0.3%
5Y8.2%10Y7.4%+0.8%
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ7.7%5.4%+2.3%
TTM8.5%4.5%+4.0%
YOY7.8%7.3%+0.5%
5Y8.2%7.1%+1.1%
10Y7.4%7.6%-0.2%
4.3.1.2. Return on Assets

Shows how efficient Becton Dickinson and Company is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Becton Dickinson and Company to the Medical Instruments & Supplies industry mean.
  • 0.7% Return on Assets means that Becton Dickinson and Company generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Becton Dickinson and Company:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.8%-0.1%
TTM0.8%YOY0.7%+0.1%
TTM0.8%5Y0.7%+0.0%
5Y0.7%10Y0.7%+0.0%
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.9%-0.2%
TTM0.8%0.8%0.0%
YOY0.7%1.5%-0.8%
5Y0.7%1.6%-0.9%
10Y0.7%1.6%-0.9%
4.3.1.3. Return on Equity

Shows how efficient Becton Dickinson and Company is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Becton Dickinson and Company to the Medical Instruments & Supplies industry mean.
  • 0.7% Return on Equity means Becton Dickinson and Company generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Becton Dickinson and Company:

  • The MRQ is 0.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM1.5%-0.7%
TTM1.5%YOY1.4%+0.0%
TTM1.5%5Y1.6%-0.1%
5Y1.6%10Y1.9%-0.3%
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%1.9%-1.2%
TTM1.5%1.4%+0.1%
YOY1.4%2.7%-1.3%
5Y1.6%3.1%-1.5%
10Y1.9%3.0%-1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Becton Dickinson and Company.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Becton Dickinson and Company is operating .

  • Measures how much profit Becton Dickinson and Company 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 Becton Dickinson and Company to the Medical Instruments & Supplies industry mean.
  • An Operating Margin of 12.0% means the company generated $0.12  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Becton Dickinson and Company:

  • The MRQ is 12.0%. The company is operating less efficient.
  • The TTM is 12.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.0%TTM12.4%-0.5%
TTM12.4%YOY12.6%-0.2%
TTM12.4%5Y10.0%+2.4%
5Y10.0%10Y10.8%-0.8%
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ12.0%8.0%+4.0%
TTM12.4%7.2%+5.2%
YOY12.6%9.9%+2.7%
5Y10.0%9.6%+0.4%
10Y10.8%9.5%+1.3%
4.3.2.2. Operating Ratio

Measures how efficient Becton Dickinson and Company is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Instruments & Supplies industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are $0.89 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Becton Dickinson and Company:

  • The MRQ is 0.886. The company is less efficient in keeping operating costs low.
  • The TTM is 0.866. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.886TTM0.866+0.019
TTM0.866YOY0.874-0.008
TTM0.8665Y0.871-0.005
5Y0.87110Y0.860+0.011
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8861.045-0.159
TTM0.8661.056-0.190
YOY0.8741.001-0.127
5Y0.8711.047-0.176
10Y0.8601.008-0.148
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Becton Dickinson and Company.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Becton Dickinson and Company is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Instruments & Supplies industry mean).
  • A Current Ratio of 1.17 means the company has $1.17 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Becton Dickinson and Company:

  • The MRQ is 1.170. The company is just able to pay all its short-term debts.
  • The TTM is 1.378. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.170TTM1.378-0.208
TTM1.378YOY1.235+0.143
TTM1.3785Y1.316+0.062
5Y1.31610Y1.635-0.320
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1702.076-0.906
TTM1.3782.169-0.791
YOY1.2352.521-1.286
5Y1.3162.652-1.336
10Y1.6352.636-1.001
4.4.3.2. Quick Ratio

Measures if Becton Dickinson and Company is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Becton Dickinson and Company to the Medical Instruments & Supplies industry mean.
  • A Quick Ratio of 0.63 means the company can pay off $0.63 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Becton Dickinson and Company:

  • The MRQ is 0.630. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.830. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.830-0.200
TTM0.830YOY0.517+0.313
TTM0.8305Y0.692+0.138
5Y0.69210Y0.997-0.305
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6301.063-0.433
TTM0.8301.064-0.234
YOY0.5171.231-0.714
5Y0.6921.500-0.808
10Y0.9971.628-0.631
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Becton Dickinson and Company.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Becton Dickinson and Company assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Becton Dickinson and Company to Medical Instruments & Supplies industry mean.
  • A Debt to Asset Ratio of 0.55 means that Becton Dickinson and Company assets are financed with 54.8% credit (debt) and the remaining percentage (100% - 54.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Becton Dickinson and Company:

  • The MRQ is 0.548. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.531. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.548TTM0.531+0.017
TTM0.531YOY0.517+0.014
TTM0.5315Y0.543-0.012
5Y0.54310Y0.603-0.060
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5480.371+0.177
TTM0.5310.367+0.164
YOY0.5170.344+0.173
5Y0.5430.366+0.177
10Y0.6030.376+0.227
4.5.4.2. Debt to Equity Ratio

Measures if Becton Dickinson and Company is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Becton Dickinson and Company to the Medical Instruments & Supplies industry mean.
  • A Debt to Equity ratio of 54.8% means that company has $0.55 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Becton Dickinson and Company:

  • The MRQ is 0.548. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.968. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.548TTM0.968-0.420
TTM0.968YOY1.073-0.105
TTM0.9685Y1.163-0.195
5Y1.16310Y1.604-0.441
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5480.554-0.006
TTM0.9680.562+0.406
YOY1.0730.525+0.548
5Y1.1630.597+0.566
10Y1.6040.655+0.949
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Becton Dickinson and Company generates.

  • Above 15 is considered overpriced but always compare Becton Dickinson and Company to the Medical Instruments & Supplies industry mean.
  • A PE ratio of 41.61 means the investor is paying $41.61 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Becton Dickinson and Company:

  • The EOD is 39.069. Based on the earnings, the company is overpriced. -1
  • The MRQ is 41.606. Based on the earnings, the company is overpriced. -1
  • The TTM is 43.272. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD39.069MRQ41.606-2.537
MRQ41.606TTM43.272-1.667
TTM43.272YOY75.630-32.357
TTM43.2725Y63.725-20.453
5Y63.72510Y28.485+35.241
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD39.06915.279+23.790
MRQ41.60615.818+25.788
TTM43.27215.851+27.421
YOY75.63019.680+55.950
5Y63.72521.348+42.377
10Y28.48524.063+4.422
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Becton Dickinson and Company:

  • The EOD is 18.649. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 19.859. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 26.783. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD18.649MRQ19.859-1.211
MRQ19.859TTM26.783-6.924
TTM26.783YOY1,524.913-1,498.130
TTM26.7835Y332.569-305.785
5Y332.56910Y191.864+140.704
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD18.64910.891+7.758
MRQ19.85912.995+6.864
TTM26.7839.288+17.495
YOY1,524.913-0.157+1,525.070
5Y332.5692.951+329.618
10Y191.864-1.143+193.007
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Becton Dickinson and Company is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Instruments & Supplies industry mean).
  • A PB ratio of 2.71 means the investor is paying $2.71 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Becton Dickinson and Company:

  • The EOD is 2.541. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.706. Based on the equity, the company is underpriced. +1
  • The TTM is 2.734. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.541MRQ2.706-0.165
MRQ2.706TTM2.734-0.027
TTM2.734YOY2.886-0.153
TTM2.7345Y2.919-0.186
5Y2.91910Y3.894-0.974
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD2.5412.550-0.009
MRQ2.7062.594+0.112
TTM2.7342.721+0.013
YOY2.8862.782+0.104
5Y2.9193.910-0.991
10Y3.8944.422-0.528
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Becton Dickinson and Company.

4.8.1. Institutions holding Becton Dickinson and Company

Institutions are holding 91.747% of the shares of Becton Dickinson and Company.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc9.1860.1147265587642507210.953
2024-06-30BlackRock Inc7.69950.117822260900-548296-2.4038
2024-09-30State Street Corp4.8260.1369139531161066160.77
2024-09-30T. Rowe Price Associates, Inc.4.70340.377513598486285430426.566
2024-09-30Morgan Stanley - Brokerage Accounts3.79780.191910980225-11679983-51.544
2024-09-30T. Rowe Price Investment Management,Inc.3.08081.2958907390115213914.8562
2024-09-30Geode Capital Management, LLC2.1740.122362855131111011.7994
2024-09-30Generation Investment Management LLP2.05966.7063595463254715910.1186
2024-09-30Massachusetts Financial Services Company1.85580.386453655544604409.3869
2024-09-30Bank of New York Mellon Corp1.57930.204745660921539293.4887
2024-09-30JPMorgan Chase & Co1.38980.07394018211-443367-9.9374
2024-09-30Amvescap Plc.1.38290.186139982022539306.7818
2024-09-30Arnhold & S. Bleichroeder Advisers, LLC1.1651.6707336814356488820.1511
2024-06-30NORGES BANK1.10640.11173198771744732.3837
2024-09-30ClearBridge Advisors, LLC1.09510.600331662711817476.0896
2024-06-30Bank of America Corp1.05270.06293043574122200067.0848
2024-09-30Charles Schwab Investment Management Inc1.0330.13742986543131772378.9614
2024-09-30Ameriprise Financial Inc1.03010.18422978362-2076992-41.085
2024-09-30Amundi0.95270.2408275450399655856.6888
2024-09-30Mitsubishi UFJ Asset Management Co.,Ltd0.94330.70282727214876493.3206
Total 52.113213.6243150670466-4413261-2.9%

4.9.2. Funds holding Becton Dickinson and Company

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15550.12319123278-32198-0.3517
2024-10-31Vanguard Institutional 500 Index Trust2.64970.13997660855901581.1909
2024-09-30T. Rowe Price Capital Appreciation2.04452.18555911098-5448-0.0921
2024-09-30Fidelity 500 Index1.2290.14293553212-7292-0.2048
2024-11-27SPDR® S&P 500® ETF Trust1.22560.12613543550-19720-0.5534
2024-11-27iShares Core S&P 500 ETF1.12820.12623261951100890.3103
2024-06-30Morgan Stanley Glbl Franchise1.06493.34633078718-151242-4.6825
2024-10-31MS INVF Global Brands A0.97523.1612819645-117580-4.0031
2024-10-31Vanguard Value Index Inv0.84820.3121245229582470.3374
2024-10-31First Eagle Global A0.78680.9409227482300
2024-10-31Franklin Rising Dividends A0.74191.78012145000-80000-3.5955
2024-11-27The Health Care Select Sector SPDR® ETF0.73021.19192111163-6715-0.3171
2024-10-31Vanguard Institutional Index I0.63530.13991836811-649-0.0353
2024-10-31Vanguard Dividend Appreciation ETF0.54310.3653157031734960.2231
2024-09-30JPM US Equity Income-Composite0.53130.79631536102-33742-2.1494
2024-09-30JPMorgan Equity Income I0.53130.79611536102-8719-0.5644
2024-10-31State St S&P 500® Indx SL Cl III0.48470.1391140123541000.2935
2024-09-30Columbia Dividend Value0.46810.76621353308-534822-28.3255
2024-09-30JNL/T. Rowe Price Capital Appreciation A0.46212.1885133601117840115.4111
2024-09-30T. Rowe Price Equity Income0.44691.71451292088-17912-1.3673
Total 20.682520.481959797562-721548-1.2%

5.3. Insider Transactions

Insiders are holding 0.281% of the shares of Becton Dickinson and Company.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-06-10Thomas J SpoerelSELL300239.31
2024-05-15Roland GoetteSELL3300236.73
2024-05-13Roland GoetteSELL3300236.7
2024-04-30Michael David GarrisonSELL1715232.81
2024-03-14Thomas J SpoerelSELL282238.29
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. All numbers in thousands.

Summary
Total Assets57,286,000
Total Liabilities31,397,000
Total Stockholder Equity57,286,000
 As reported
Total Liabilities 31,397,000
Total Stockholder Equity+ 57,286,000
Total Assets = 57,286,000

Assets

Total Assets57,286,000
Total Current Assets10,468,000
Long-term Assets46,818,000
Total Current Assets
Cash And Cash Equivalents 1,717,000
Short-term Investments 445,000
Net Receivables 3,033,000
Inventory 3,843,000
Other Current Assets 1,430,000
Total Current Assets  (as reported)10,468,000
Total Current Assets  (calculated)10,468,000
+/-0
Long-term Assets
Property Plant Equipment 6,821,000
Goodwill 26,465,000
Intangible Assets 10,917,000
Long-term Assets Other 2,614,000
Long-term Assets  (as reported)46,818,000
Long-term Assets  (calculated)46,817,000
+/- 1,000

Liabilities & Shareholders' Equity

Total Current Liabilities8,947,000
Long-term Liabilities22,441,000
Total Stockholder Equity57,286,000
Total Current Liabilities
Short-term Debt 2,170,000
Accounts payable 1,896,000
Other Current Liabilities 4,713,000
Total Current Liabilities  (as reported)8,947,000
Total Current Liabilities  (calculated)8,779,000
+/- 168,000
Long-term Liabilities
Long-term Liabilities  (as reported)22,441,000
Long-term Liabilities  (calculated)0
+/- 22,441,000
Total Stockholder Equity
Common Stock371,000
Other Stockholders Equity 56,915,000
Total Stockholder Equity (as reported)57,286,000
Total Stockholder Equity (calculated)57,286,000
+/-0
Other
Cash and Short Term Investments 2,162,000
Common Stock Shares Outstanding 290,602
Liabilities and Stockholders Equity 57,286,000
Net Debt 18,393,000
Net Working Capital 1,521,000
Short Long Term Debt Total 20,110,000



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
1,240,900
0
0
0
1,690,900
0
0
0
1,891,500
0
0
0
2,067,500
0
0
0
2,270,100
2,316,400
2,405,900
2,468,400
2,593,500
2,615,200
2,685,700
2,645,400
2,780,000
2,859,700
2,888,400
3,062,200
3,177,700
3,065,000
3,096,100
3,033,000
3,087,600
2,994,600
2,991,200
3,059,000
3,159,500
3,023,900
3,050,700
3,048,600
2,999,500
2,940,700
2,862,800
2,909,700
2,889,800
2,822,100
2,793,200
3,038,000
3,080,300
3,077,200
3,172,600
3,715,200
3,846,000
3,935,200
4,132,000
4,083,200
4,437,000
4,491,600
4,530,700
4,560,807
4,505,096
4,595,268
4,643,211
4,687,577
4,802,287
4,763,257
4,845,470
4,923,382
5,040,460
5,061,761
5,247,024
5,558,189
5,572,253
5,608,919
5,714,972
5,718,494
5,752,579
5,973,425
6,003,464
6,010,178
6,071,969
6,230,756
6,122,778
6,211,193
6,824,525
6,810,541
6,951,822
7,122,845
7,329,365
7,566,534
7,801,256
8,129,206
7,912,943
7,660,693
7,575,830
8,848,987
9,304,624
9,094,276
8,943,392
9,031,673
9,650,694
10,071,270
10,344,223
10,620,819
10,430,428
11,413,363
11,195,392
11,024,864
11,360,909
11,629,437
11,629,923
11,587,047
12,149,000
12,035,000
12,250,000
12,374,000
12,447,000
18,503,000
28,293,000
27,079,000
26,820,000
26,046,000
26,236,000
26,016,000
25,586,000
24,318,000
24,121,000
37,166,000
37,734,000
55,363,000
54,573,000
53,977,000
53,904,000
52,932,000
52,598,000
52,233,000
51,842,000
51,952,000
53,516,000
53,959,000
54,012,000
54,748,000
54,921,000
54,333,000
53,866,000
53,363,000
54,786,000
53,199,000
52,934,000
53,129,000
54,394,000
53,017,000
52,780,000
52,274,000
54,157,000
55,582,000
57,286,000
57,286,00055,582,00054,157,00052,274,00052,780,00053,017,00054,394,00053,129,00052,934,00053,199,00054,786,00053,363,00053,866,00054,333,00054,921,00054,748,00054,012,00053,959,00053,516,00051,952,00051,842,00052,233,00052,598,00052,932,00053,904,00053,977,00054,573,00055,363,00037,734,00037,166,00024,121,00024,318,00025,586,00026,016,00026,236,00026,046,00026,820,00027,079,00028,293,00018,503,00012,447,00012,374,00012,250,00012,035,00012,149,00011,587,04711,629,92311,629,43711,360,90911,024,86411,195,39211,413,36310,430,42810,620,81910,344,22310,071,2709,650,6949,031,6738,943,3929,094,2769,304,6248,848,9877,575,8307,660,6937,912,9438,129,2067,801,2567,566,5347,329,3657,122,8456,951,8226,810,5416,824,5256,211,1936,122,7786,230,7566,071,9696,010,1786,003,4645,973,4255,752,5795,718,4945,714,9725,608,9195,572,2535,558,1895,247,0245,061,7615,040,4604,923,3824,845,4704,763,2574,802,2874,687,5774,643,2114,595,2684,505,0964,560,8074,530,7004,491,6004,437,0004,083,2004,132,0003,935,2003,846,0003,715,2003,172,6003,077,2003,080,3003,038,0002,793,2002,822,1002,889,8002,909,7002,862,8002,940,7002,999,5003,048,6003,050,7003,023,9003,159,5003,059,0002,991,2002,994,6003,087,6003,033,0003,096,1003,065,0003,177,7003,062,2002,888,4002,859,7002,780,0002,645,4002,685,7002,615,2002,593,5002,468,4002,405,9002,316,4002,270,1000002,067,5000001,891,5000001,690,9000001,240,900
   > Total Current Assets 
576,500
0
0
0
782,800
0
0
0
842,300
0
0
0
883,000
0
0
0
868,600
875,200
924,000
911,400
961,900
970,700
1,032,300
993,100
1,031,600
1,070,300
1,090,600
1,148,600
1,221,200
1,151,600
1,216,900
1,136,100
1,150,700
1,077,600
1,081,100
1,164,800
1,326,600
1,235,500
1,257,000
1,319,300
1,327,500
1,284,300
1,251,200
1,320,500
1,276,800
1,223,700
1,235,000
1,308,000
1,312,600
1,280,500
1,313,700
1,489,400
1,542,800
1,590,000
1,633,600
1,592,800
1,683,700
1,702,600
1,708,230
1,708,026
1,660,677
1,716,309
1,718,022
1,736,976
1,762,942
1,719,487
1,811,135
1,835,745
1,928,707
1,924,668
2,088,110
2,356,556
2,338,569
2,367,343
2,484,331
2,510,466
2,641,334
2,815,625
2,893,173
2,945,885
2,975,314
3,146,465
2,806,611
2,824,253
3,185,253
2,825,122
2,850,600
2,961,234
3,130,566
3,345,067
3,422,601
3,648,472
3,614,675
3,465,138
3,407,797
4,491,537
4,646,954
4,056,893
3,939,493
4,123,061
4,505,250
4,950,841
4,856,630
5,073,133
4,668,331
5,694,144
5,300,585
5,284,715
5,322,071
5,477,472
5,499,998
5,434,511
5,873,000
5,743,000
5,946,000
6,045,000
6,131,000
12,111,000
6,996,000
6,303,000
6,045,000
5,641,000
6,612,000
6,534,000
6,367,000
5,187,000
4,891,000
18,212,000
18,633,000
7,542,000
7,512,000
7,525,000
7,411,000
6,941,000
6,844,000
6,781,000
6,644,000
6,438,000
8,555,000
8,827,000
8,969,000
9,537,000
10,000,000
9,538,000
8,838,000
8,307,000
10,152,000
9,547,000
8,141,000
8,175,000
9,587,000
8,588,000
8,676,000
8,156,000
10,340,000
12,207,000
10,468,000
10,468,00012,207,00010,340,0008,156,0008,676,0008,588,0009,587,0008,175,0008,141,0009,547,00010,152,0008,307,0008,838,0009,538,00010,000,0009,537,0008,969,0008,827,0008,555,0006,438,0006,644,0006,781,0006,844,0006,941,0007,411,0007,525,0007,512,0007,542,00018,633,00018,212,0004,891,0005,187,0006,367,0006,534,0006,612,0005,641,0006,045,0006,303,0006,996,00012,111,0006,131,0006,045,0005,946,0005,743,0005,873,0005,434,5115,499,9985,477,4725,322,0715,284,7155,300,5855,694,1444,668,3315,073,1334,856,6304,950,8414,505,2504,123,0613,939,4934,056,8934,646,9544,491,5373,407,7973,465,1383,614,6753,648,4723,422,6013,345,0673,130,5662,961,2342,850,6002,825,1223,185,2532,824,2532,806,6113,146,4652,975,3142,945,8852,893,1732,815,6252,641,3342,510,4662,484,3312,367,3432,338,5692,356,5562,088,1101,924,6681,928,7071,835,7451,811,1351,719,4871,762,9421,736,9761,718,0221,716,3091,660,6771,708,0261,708,2301,702,6001,683,7001,592,8001,633,6001,590,0001,542,8001,489,4001,313,7001,280,5001,312,6001,308,0001,235,0001,223,7001,276,8001,320,5001,251,2001,284,3001,327,5001,319,3001,257,0001,235,5001,326,6001,164,8001,081,1001,077,6001,150,7001,136,1001,216,9001,151,6001,221,2001,148,6001,090,6001,070,3001,031,600993,1001,032,300970,700961,900911,400924,000875,200868,600000883,000000842,300000782,800000576,500
       Cash And Cash Equivalents 
118,400
0
0
0
172,800
0
0
0
189,000
0
0
0
123,500
0
0
0
61,000
60,400
76,400
48,700
41,700
47,600
64,500
71,500
30,200
60,100
103,500
44,100
56,600
76,600
96,700
44,200
39,100
27,700
31,000
51,500
94,900
119,000
47,600
120,700
198,500
199,200
156,600
187,800
135,200
152,700
151,300
121,000
112,600
118,500
113,100
103,400
83,300
128,600
73,900
67,000
59,900
70,900
65,064
76,940
49,196
79,012
79,926
71,291
82,129
153,544
180,127
175,981
243,115
226,427
285,471
455,217
519,886
534,640
660,469
659,511
719,378
822,037
825,497
918,391
1,042,890
1,168,973
776,534
720,995
1,000,289
533,425
409,655
444,164
511,482
750,762
560,999
735,908
830,477
597,619
542,712
1,331,601
1,394,244
1,182,306
830,688
750,106
1,215,989
1,249,355
748,588
1,158,037
1,175,282
2,196,278
1,839,490
1,658,719
1,671,165
1,917,472
2,023,860
1,962,086
1,890,000
1,679,000
1,731,000
1,661,000
1,861,000
8,540,000
1,912,000
1,559,000
1,424,000
1,583,000
1,696,000
1,686,000
1,541,000
919,000
548,000
13,852,000
14,179,000
1,124,000
1,251,000
1,384,000
1,140,000
943,000
686,000
523,000
536,000
560,000
2,351,000
2,882,000
2,825,000
3,248,000
3,734,000
3,153,000
2,283,000
1,903,000
3,147,000
2,558,000
1,006,000
612,000
1,981,000
923,000
1,416,000
1,180,000
2,394,000
4,487,000
1,717,000
1,717,0004,487,0002,394,0001,180,0001,416,000923,0001,981,000612,0001,006,0002,558,0003,147,0001,903,0002,283,0003,153,0003,734,0003,248,0002,825,0002,882,0002,351,000560,000536,000523,000686,000943,0001,140,0001,384,0001,251,0001,124,00014,179,00013,852,000548,000919,0001,541,0001,686,0001,696,0001,583,0001,424,0001,559,0001,912,0008,540,0001,861,0001,661,0001,731,0001,679,0001,890,0001,962,0862,023,8601,917,4721,671,1651,658,7191,839,4902,196,2781,175,2821,158,037748,5881,249,3551,215,989750,106830,6881,182,3061,394,2441,331,601542,712597,619830,477735,908560,999750,762511,482444,164409,655533,4251,000,289720,995776,5341,168,9731,042,890918,391825,497822,037719,378659,511660,469534,640519,886455,217285,471226,427243,115175,981180,127153,54482,12971,29179,92679,01249,19676,94065,06470,90059,90067,00073,900128,60083,300103,400113,100118,500112,600121,000151,300152,700135,200187,800156,600199,200198,500120,70047,600119,00094,90051,50031,00027,70039,10044,20096,70076,60056,60044,100103,50060,10030,20071,50064,50047,60041,70048,70076,40060,40061,000000123,500000189,000000172,800000118,400
       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
4,700
700
11,310
6,225
5,561
2,339
3,592
5,497
4,571
1,981
1,959
0
1,850
2,868
3,543
0
0
0
0
0
32,119
51,494
53,394
77,479
86,808
88,375
89,751
96,918
106,386
109,928
170,357
132,314
158,040
168,875
200,356
232,494
199,942
179,164
187,477
420,359
551,561
276,107
427,414
695,130
528,206
997,807
1,109,832
763,289
388,031
497,413
272,569
529,735
509,566
594,640
396,845
337,118
718,000
834,000
895,000
978,000
884,000
244,000
217,000
159,000
95,000
46,000
326,000
360,000
366,000
364,000
363,000
52,000
37,000
84,000
16,000
15,000
17,000
5,000
10,000
12,000
30,000
8,000
6,000
22,000
20,000
17,000
24,000
24,000
12,000
8,000
15,000
14,000
8,000
0
6,000
8,000
8,000
2,000
827,000
851,000
445,000
445,000851,000827,0002,0008,0008,0006,00008,00014,00015,0008,00012,00024,00024,00017,00020,00022,0006,0008,00030,00012,00010,0005,00017,00015,00016,00084,00037,00052,000363,000364,000366,000360,000326,00046,00095,000159,000217,000244,000884,000978,000895,000834,000718,000337,118396,845594,640509,566529,735272,569497,413388,031763,2891,109,832997,807528,206695,130427,414276,107551,561420,359187,477179,164199,942232,494200,356168,875158,040132,314170,357109,928106,38696,91889,75188,37586,80877,47953,39451,49432,119000003,5432,8681,85001,9591,9814,5715,4973,5922,3395,5616,22511,3107004,70000000000000000000000000000000000000000000000000000000000
       Net Receivables 
208,200
0
0
0
252,200
0
0
0
295,800
0
0
0
339,400
0
0
0
361,000
324,900
363,700
366,400
422,200
379,900
431,100
427,200
468,000
444,200
478,400
520,300
585,100
500,600
508,400
508,000
557,800
463,300
509,800
525,900
589,900
491,100
552,200
544,600
573,100
527,400
552,000
555,100
580,300
508,400
533,100
580,200
595,700
532,400
559,400
677,500
726,600
677,700
754,300
737,000
812,500
791,000
768,874
753,227
751,720
738,310
722,640
735,537
768,047
657,328
737,389
735,464
745,998
743,139
792,130
825,155
781,342
818,863
801,014
806,674
807,380
818,147
885,938
839,231
842,806
853,934
864,697
889,229
885,748
928,725
974,074
1,034,047
1,083,152
1,020,751
1,168,119
1,175,256
1,079,051
1,072,010
1,062,106
1,144,944
1,168,662
1,075,263
1,142,155
1,090,093
1,205,377
1,093,190
1,209,700
1,250,195
1,228,637
1,139,081
1,237,850
1,160,344
1,249,549
1,167,722
1,220,014
1,254,595
1,240,000
1,113,000
1,130,000
1,204,000
1,187,000
1,031,000
1,572,000
1,645,000
1,618,000
1,513,000
1,574,000
1,618,000
1,618,000
1,518,000
1,569,000
1,749,000
1,744,000
2,000,000
2,293,000
2,243,000
2,319,000
2,216,000
2,279,000
2,220,000
2,335,000
2,074,000
2,160,000
1,993,000
2,398,000
2,370,000
2,118,000
2,078,000
2,497,000
2,177,000
2,303,000
2,218,000
2,191,000
2,282,000
2,413,000
2,414,000
2,534,000
2,267,000
2,559,000
2,596,000
3,033,000
3,033,0002,596,0002,559,0002,267,0002,534,0002,414,0002,413,0002,282,0002,191,0002,218,0002,303,0002,177,0002,497,0002,078,0002,118,0002,370,0002,398,0001,993,0002,160,0002,074,0002,335,0002,220,0002,279,0002,216,0002,319,0002,243,0002,293,0002,000,0001,744,0001,749,0001,569,0001,518,0001,618,0001,618,0001,574,0001,513,0001,618,0001,645,0001,572,0001,031,0001,187,0001,204,0001,130,0001,113,0001,240,0001,254,5951,220,0141,167,7221,249,5491,160,3441,237,8501,139,0811,228,6371,250,1951,209,7001,093,1901,205,3771,090,0931,142,1551,075,2631,168,6621,144,9441,062,1061,072,0101,079,0511,175,2561,168,1191,020,7511,083,1521,034,047974,074928,725885,748889,229864,697853,934842,806839,231885,938818,147807,380806,674801,014818,863781,342825,155792,130743,139745,998735,464737,389657,328768,047735,537722,640738,310751,720753,227768,874791,000812,500737,000754,300677,700726,600677,500559,400532,400595,700580,200533,100508,400580,300555,100552,000527,400573,100544,600552,200491,100589,900525,900509,800463,300557,800508,000508,400500,600585,100520,300478,400444,200468,000427,200431,100379,900422,200366,400363,700324,900361,000000339,400000295,800000252,200000208,200
       Inventory 
182,700
0
0
0
268,300
0
0
0
305,100
0
0
0
356,400
0
0
0
355,200
381,500
382,400
404,600
397,600
421,200
418,000
401,300
406,300
437,400
422,400
464,500
453,400
449,800
453,200
464,800
445,900
450,700
445,500
447,100
420,000
422,400
423,700
419,300
408,600
410,400
394,400
400,900
402,500
403,500
402,800
444,700
438,300
438,500
469,700
515,200
536,800
592,200
599,600
594,000
642,500
666,400
685,501
706,565
678,676
697,458
710,527
723,837
707,744
704,400
696,872
724,335
697,696
714,028
761,177
811,195
795,014
790,654
769,646
768,016
738,778
796,248
807,228
797,368
775,949
811,404
842,712
876,386
875,738
926,598
975,582
1,023,348
1,051,959
1,079,995
1,146,901
1,144,412
1,080,426
1,170,100
1,180,740
1,207,007
1,156,762
1,163,999
1,166,044
1,121,643
1,145,337
1,195,477
1,276,931
1,331,103
1,244,972
1,261,730
1,320,580
1,239,118
1,240,679
1,359,822
1,391,825
1,409,108
1,402,000
1,467,000
1,512,000
1,553,000
1,495,000
1,512,000
2,278,000
2,020,000
1,959,000
1,985,000
1,846,000
1,835,000
1,719,000
1,692,000
1,747,000
1,829,000
1,818,000
2,966,000
2,544,000
2,562,000
2,451,000
2,522,000
2,627,000
2,629,000
2,579,000
2,760,000
2,793,000
2,945,000
2,743,000
2,814,000
2,895,000
2,947,000
2,866,000
3,035,000
3,258,000
3,163,000
3,224,000
3,604,000
3,656,000
3,588,000
3,273,000
3,304,000
3,229,000
3,255,000
3,843,000
3,843,0003,255,0003,229,0003,304,0003,273,0003,588,0003,656,0003,604,0003,224,0003,163,0003,258,0003,035,0002,866,0002,947,0002,895,0002,814,0002,743,0002,945,0002,793,0002,760,0002,579,0002,629,0002,627,0002,522,0002,451,0002,562,0002,544,0002,966,0001,818,0001,829,0001,747,0001,692,0001,719,0001,835,0001,846,0001,985,0001,959,0002,020,0002,278,0001,512,0001,495,0001,553,0001,512,0001,467,0001,402,0001,409,1081,391,8251,359,8221,240,6791,239,1181,320,5801,261,7301,244,9721,331,1031,276,9311,195,4771,145,3371,121,6431,166,0441,163,9991,156,7621,207,0071,180,7401,170,1001,080,4261,144,4121,146,9011,079,9951,051,9591,023,348975,582926,598875,738876,386842,712811,404775,949797,368807,228796,248738,778768,016769,646790,654795,014811,195761,177714,028697,696724,335696,872704,400707,744723,837710,527697,458678,676706,565685,501666,400642,500594,000599,600592,200536,800515,200469,700438,500438,300444,700402,800403,500402,500400,900394,400410,400408,600419,300423,700422,400420,000447,100445,500450,700445,900464,800453,200449,800453,400464,500422,400437,400406,300401,300418,000421,200397,600404,600382,400381,500355,200000356,400000305,100000268,300000182,700
       Other Current Assets 
67,200
0
0
0
89,500
0
0
0
52,400
0
0
0
63,700
0
0
0
91,400
108,400
101,500
91,700
100,400
122,000
118,700
93,100
127,100
128,600
86,300
119,700
126,100
124,600
158,600
119,100
107,900
135,900
94,800
140,300
221,800
203,000
233,500
234,700
147,300
147,300
148,200
176,700
158,800
159,100
147,800
162,100
166,000
191,100
171,500
193,300
196,100
191,500
205,800
194,800
164,100
173,600
177,481
165,069
175,524
199,190
201,337
200,814
200,451
202,234
194,788
199,965
240,048
238,206
245,789
264,989
242,327
223,186
253,202
276,265
63,694
63,712
60,362
56,891
226,861
223,779
232,917
240,725
317,092
326,446
320,932
327,361
325,933
324,684
346,226
360,402
424,779
446,245
434,762
30,856
375,725
359,218
373,192
80,706
410,341
415,012
511,579
570,509
631,409
599,642
630,096
696,799
651,112
437,816
467,454
471,604
623,000
650,000
678,000
649,000
704,000
784,000
1,000
-1,000
-1,000
514,000
1,000
1,000
1,000
1,000
664,000
-1,000
-1,000
1,368,000
1,408,000
1,321,000
1,484,000
1,255,000
1,242,000
1,397,000
1,110,000
987,000
1,000
903,000
891,000
889,000
1,065,000
1,000
1,071,000
1,040,000
1,429,000
1,594,000
1,712,000
-1,000
5,187,000
1,283,000
1,380,000
1,403,000
1,377,000
1,046,000
1,430,000
1,430,0001,046,0001,377,0001,403,0001,380,0001,283,0005,187,000-1,0001,712,0001,594,0001,429,0001,040,0001,071,0001,0001,065,000889,000891,000903,0001,000987,0001,110,0001,397,0001,242,0001,255,0001,484,0001,321,0001,408,0001,368,000-1,000-1,000664,0001,0001,0001,0001,000514,000-1,000-1,0001,000784,000704,000649,000678,000650,000623,000471,604467,454437,816651,112696,799630,096599,642631,409570,509511,579415,012410,34180,706373,192359,218375,72530,856434,762446,245424,779360,402346,226324,684325,933327,361320,932326,446317,092240,725232,917223,779226,86156,89160,36263,71263,694276,265253,202223,186242,327264,989245,789238,206240,048199,965194,788202,234200,451200,814201,337199,190175,524165,069177,481173,600164,100194,800205,800191,500196,100193,300171,500191,100166,000162,100147,800159,100158,800176,700148,200147,300147,300234,700233,500203,000221,800140,30094,800135,900107,900119,100158,600124,600126,100119,70086,300128,600127,10093,100118,700122,000100,40091,700101,500108,40091,40000063,70000052,40000089,50000067,200
   > Long-term Assets 
664,400
0
0
0
908,100
0
0
0
1,049,200
0
0
0
1,184,500
0
0
0
1,401,500
1,441,200
1,481,900
1,557,000
1,631,600
1,644,500
1,653,400
1,652,300
1,748,400
1,789,400
1,797,800
1,913,600
1,956,500
1,913,400
1,879,200
1,896,900
1,936,900
1,917,000
1,910,100
1,894,200
1,832,900
1,788,400
1,793,700
1,729,300
1,672,000
1,656,400
1,611,600
1,589,200
1,613,000
1,598,400
1,558,200
1,730,000
1,767,700
1,796,700
1,858,900
2,225,800
2,303,200
2,345,200
2,498,400
2,490,400
2,753,300
2,789,000
2,822,470
2,852,781
2,844,419
2,878,959
2,925,189
2,950,601
3,039,345
3,043,770
3,034,335
3,087,637
3,111,753
3,137,093
3,158,914
3,201,633
3,233,684
3,241,576
3,230,641
3,208,028
3,111,245
3,157,800
3,110,291
3,064,293
3,096,655
3,084,291
3,316,167
3,386,940
3,639,272
3,985,419
4,101,222
4,161,611
4,198,799
4,221,467
4,378,655
4,480,734
4,298,268
4,195,555
4,168,033
4,357,450
4,657,670
5,037,383
5,003,899
4,908,612
5,145,444
5,120,429
5,487,593
5,547,686
5,762,097
5,719,219
5,894,807
5,740,149
6,038,838
6,151,965
6,129,925
6,152,536
6,278,000
6,291,000
6,304,000
6,329,000
6,318,000
6,392,000
21,298,000
20,777,000
20,775,000
20,406,000
19,624,000
19,480,000
19,220,000
19,131,000
19,227,000
18,953,000
19,100,000
47,823,000
47,061,000
46,452,000
46,494,000
45,989,000
45,752,000
45,453,000
45,197,000
45,515,000
44,962,000
45,131,000
45,043,000
45,212,000
44,920,000
44,796,000
45,029,000
45,056,000
44,634,000
43,653,000
44,792,000
44,954,000
44,808,000
44,430,000
44,104,000
44,117,000
43,817,000
43,375,000
46,818,000
46,818,00043,375,00043,817,00044,117,00044,104,00044,430,00044,808,00044,954,00044,792,00043,653,00044,634,00045,056,00045,029,00044,796,00044,920,00045,212,00045,043,00045,131,00044,962,00045,515,00045,197,00045,453,00045,752,00045,989,00046,494,00046,452,00047,061,00047,823,00019,100,00018,953,00019,227,00019,131,00019,220,00019,480,00019,624,00020,406,00020,775,00020,777,00021,298,0006,392,0006,318,0006,329,0006,304,0006,291,0006,278,0006,152,5366,129,9256,151,9656,038,8385,740,1495,894,8075,719,2195,762,0975,547,6865,487,5935,120,4295,145,4444,908,6125,003,8995,037,3834,657,6704,357,4504,168,0334,195,5554,298,2684,480,7344,378,6554,221,4674,198,7994,161,6114,101,2223,985,4193,639,2723,386,9403,316,1673,084,2913,096,6553,064,2933,110,2913,157,8003,111,2453,208,0283,230,6413,241,5763,233,6843,201,6333,158,9143,137,0933,111,7533,087,6373,034,3353,043,7703,039,3452,950,6012,925,1892,878,9592,844,4192,852,7812,822,4702,789,0002,753,3002,490,4002,498,4002,345,2002,303,2002,225,8001,858,9001,796,7001,767,7001,730,0001,558,2001,598,4001,613,0001,589,2001,611,6001,656,4001,672,0001,729,3001,793,7001,788,4001,832,9001,894,2001,910,1001,917,0001,936,9001,896,9001,879,2001,913,4001,956,5001,913,6001,797,8001,789,4001,748,4001,652,3001,653,4001,644,5001,631,6001,557,0001,481,9001,441,2001,401,5000001,184,5000001,049,200000908,100000664,400
       Property Plant Equipment 
479,000
0
0
0
631,300
0
0
0
754,900
0
0
0
925,400
0
0
0
1,100,600
1,132,800
1,171,100
1,208,300
1,276,100
1,290,600
1,300,000
1,298,500
1,351,400
1,373,200
1,361,800
1,400,700
1,429,500
1,400,800
1,398,400
1,403,100
1,403,100
1,387,300
1,380,100
1,384,900
1,376,300
1,340,800
1,344,300
1,289,000
1,281,000
1,267,600
1,232,200
1,232,300
1,244,100
1,234,100
1,209,200
1,244,300
1,250,700
1,253,700
1,258,000
1,269,100
1,302,700
1,317,900
1,326,700
1,354,600
1,431,100
1,442,700
1,486,520
1,538,884
1,576,058
1,603,176
1,623,032
1,658,408
1,716,023
1,725,843
1,724,503
1,743,528
1,765,730
1,769,885
1,780,787
1,815,347
1,844,771
1,850,438
1,854,291
1,845,726
1,880,997
1,915,097
1,894,277
1,872,831
1,933,718
1,927,472
1,955,592
2,015,427
2,133,548
2,206,130
2,266,227
2,334,848
2,497,338
2,543,999
2,670,435
2,741,225
2,744,474
2,694,811
2,663,073
2,782,501
2,966,629
2,999,426
2,967,677
2,887,393
3,100,492
3,081,855
3,165,683
3,217,123
3,211,197
3,212,312
3,274,122
3,149,975
3,303,928
3,316,778
3,314,964
3,351,662
3,476,000
3,495,000
3,512,000
3,551,000
3,605,000
3,565,000
3,992,000
4,047,000
4,060,000
3,957,000
3,779,000
3,813,000
3,901,000
3,827,000
3,941,000
4,410,000
4,638,000
5,262,000
5,411,000
5,321,000
5,375,000
5,362,000
5,473,000
5,550,000
5,659,000
5,782,000
5,664,000
5,841,000
5,923,000
6,096,000
6,142,000
6,164,000
6,393,000
6,384,000
6,406,000
6,005,000
6,012,000
6,247,000
6,356,000
6,474,000
6,557,000
6,647,000
6,591,000
6,518,000
6,821,000
6,821,0006,518,0006,591,0006,647,0006,557,0006,474,0006,356,0006,247,0006,012,0006,005,0006,406,0006,384,0006,393,0006,164,0006,142,0006,096,0005,923,0005,841,0005,664,0005,782,0005,659,0005,550,0005,473,0005,362,0005,375,0005,321,0005,411,0005,262,0004,638,0004,410,0003,941,0003,827,0003,901,0003,813,0003,779,0003,957,0004,060,0004,047,0003,992,0003,565,0003,605,0003,551,0003,512,0003,495,0003,476,0003,351,6623,314,9643,316,7783,303,9283,149,9753,274,1223,212,3123,211,1973,217,1233,165,6833,081,8553,100,4922,887,3932,967,6772,999,4262,966,6292,782,5012,663,0732,694,8112,744,4742,741,2252,670,4352,543,9992,497,3382,334,8482,266,2272,206,1302,133,5482,015,4271,955,5921,927,4721,933,7181,872,8311,894,2771,915,0971,880,9971,845,7261,854,2911,850,4381,844,7711,815,3471,780,7871,769,8851,765,7301,743,5281,724,5031,725,8431,716,0231,658,4081,623,0321,603,1761,576,0581,538,8841,486,5201,442,7001,431,1001,354,6001,326,7001,317,9001,302,7001,269,1001,258,0001,253,7001,250,7001,244,3001,209,2001,234,1001,244,1001,232,3001,232,2001,267,6001,281,0001,289,0001,344,3001,340,8001,376,3001,384,9001,380,1001,387,3001,403,1001,403,1001,398,4001,400,8001,429,5001,400,7001,361,8001,373,2001,351,4001,298,5001,300,0001,290,6001,276,1001,208,3001,171,1001,132,8001,100,600000925,400000754,900000631,300000479,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
431,452
460,095
462,826
493,351
492,327
504,458
508,685
533,514
536,788
544,609
544,913
543,442
473,211
490,768
487,591
478,795
470,049
471,121
551,228
561,600
565,146
614,590
615,898
618,761
621,414
621,587
632,940
652,054
625,768
608,285
597,471
610,782
621,872
769,975
764,059
754,951
763,961
760,962
866,260
867,778
991,121
992,736
1,032,493
1,016,576
1,076,077
1,097,691
1,099,682
1,092,337
1,109,000
1,105,000
1,124,000
1,116,000
1,090,000
1,140,000
7,663,000
7,464,000
7,537,000
7,372,000
7,448,000
7,425,000
7,419,000
7,363,000
7,405,000
7,513,000
7,563,000
22,699,000
23,491,000
23,505,000
23,600,000
23,505,000
23,513,000
23,498,000
23,376,000
23,435,000
23,415,000
23,549,000
23,620,000
23,758,000
23,772,000
23,814,000
23,901,000
24,116,000
24,096,000
23,968,000
24,621,000
24,763,000
24,780,000
24,584,000
24,522,000
24,597,000
24,566,000
24,546,000
26,465,000
26,465,00024,546,00024,566,00024,597,00024,522,00024,584,00024,780,00024,763,00024,621,00023,968,00024,096,00024,116,00023,901,00023,814,00023,772,00023,758,00023,620,00023,549,00023,415,00023,435,00023,376,00023,498,00023,513,00023,505,00023,600,00023,505,00023,491,00022,699,0007,563,0007,513,0007,405,0007,363,0007,419,0007,425,0007,448,0007,372,0007,537,0007,464,0007,663,0001,140,0001,090,0001,116,0001,124,0001,105,0001,109,0001,092,3371,099,6821,097,6911,076,0771,016,5761,032,493992,736991,121867,778866,260760,962763,961754,951764,059769,975621,872610,782597,471608,285625,768652,054632,940621,587621,414618,761615,898614,590565,146561,600551,228471,121470,049478,795487,591490,768473,211543,442544,913544,609536,788533,514508,685504,458492,327493,351462,826460,095431,4520000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,044,000
1,082,000
0
1,132,000
826,000
785,000
796,000
816,000
817,000
43,000
38,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000038,00043,000817,000816,000796,000785,000826,0001,132,00001,082,0001,044,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
24,000
0
0
0
148,200
0
0
0
253,000
0
0
0
255,800
0
0
0
283,600
163,500
160,500
157,700
155,800
152,900
149,800
148,800
150,000
160,900
181,500
222,000
223,700
213,800
208,600
207,300
216,100
212,000
208,100
219,100
217,700
211,700
208,800
196,200
181,500
188,000
177,600
171,800
175,900
168,700
164,100
302,500
331,900
356,600
389,800
730,100
746,300
773,900
876,700
828,100
1,034,700
1,012,200
685,504
665,907
639,063
938,026
937,122
910,584
469,331
431,163
1,144,306
618,696
902,251
627,981
901,099
648,353
648,501
653,766
652,041
876,372
755,218
775,182
761,882
992,841
571,607
572,413
553,121
543,087
525,667
642,640
616,596
606,852
613,455
589,030
595,031
597,121
571,692
554,778
569,698
580,698
603,873
782,256
791,655
779,597
793,401
796,957
964,166
971,093
1,115,169
1,107,139
1,136,842
1,110,495
1,158,866
1,224,409
1,222,607
1,202,792
1,206,000
1,189,000
1,185,000
1,160,000
1,126,000
1,181,000
7,903,000
7,510,000
7,387,000
7,218,000
6,877,000
6,745,000
6,351,000
6,198,000
6,116,000
6,049,000
5,893,000
18,678,000
17,000,000
16,642,000
16,441,000
16,060,000
15,705,000
15,342,000
14,977,000
14,725,000
14,374,000
14,109,000
13,813,000
13,557,000
13,248,000
12,997,000
12,784,000
12,611,000
12,266,000
11,887,000
12,311,000
11,989,000
555,000
11,313,000
10,947,000
10,614,000
10,260,000
9,911,000
10,917,000
10,917,0009,911,00010,260,00010,614,00010,947,00011,313,000555,00011,989,00012,311,00011,887,00012,266,00012,611,00012,784,00012,997,00013,248,00013,557,00013,813,00014,109,00014,374,00014,725,00014,977,00015,342,00015,705,00016,060,00016,441,00016,642,00017,000,00018,678,0005,893,0006,049,0006,116,0006,198,0006,351,0006,745,0006,877,0007,218,0007,387,0007,510,0007,903,0001,181,0001,126,0001,160,0001,185,0001,189,0001,206,0001,202,7921,222,6071,224,4091,158,8661,110,4951,136,8421,107,1391,115,169971,093964,166796,957793,401779,597791,655782,256603,873580,698569,698554,778571,692597,121595,031589,030613,455606,852616,596642,640525,667543,087553,121572,413571,607992,841761,882775,182755,218876,372652,041653,766648,501648,353901,099627,981902,251618,6961,144,306431,163469,331910,584937,122938,026639,063665,907685,5041,012,2001,034,700828,100876,700773,900746,300730,100389,800356,600331,900302,500164,100168,700175,900171,800177,600188,000181,500196,200208,800211,700217,700219,100208,100212,000216,100207,300208,600213,800223,700222,000181,500160,900150,000148,800149,800152,900155,800157,700160,500163,500283,600000255,800000253,000000148,20000024,000
       Long-term Assets Other 
161,400
0
0
0
128,600
0
0
0
41,300
0
0
0
3,300
0
0
0
17,300
144,900
150,300
191,000
199,700
201,000
203,600
205,000
247,000
255,300
254,500
290,900
303,300
298,800
272,200
286,500
317,700
317,700
321,900
290,200
238,900
235,900
240,600
244,100
209,500
200,800
201,800
185,100
193,000
195,600
184,900
183,200
185,100
186,400
211,100
226,600
254,200
253,400
295,000
307,700
287,500
334,100
650,446
647,990
629,298
337,757
365,035
381,609
422,539
426,669
165,526
725,413
443,772
739,227
477,028
737,933
740,412
737,372
724,309
485,930
475,030
467,521
454,132
198,621
591,330
584,406
256,226
266,826
414,911
522,059
602,501
601,150
466,592
466,851
480,249
490,334
356,334
337,681
337,791
383,469
465,296
485,726
480,508
486,671
487,590
480,655
491,484
491,692
444,610
407,032
451,350
463,103
499,967
513,087
492,672
505,745
487,000
502,000
483,000
502,000
497,000
506,000
-2,817,000
674,000
673,000
-1,559,000
-1,487,000
712,000
753,000
-871,000
-754,000
938,000
968,000
1,184,000
1,159,000
984,000
1,078,000
1,062,000
1,061,000
1,063,000
1,075,000
1,573,000
1,509,000
1,632,000
1,687,000
1,801,000
1,758,000
1,821,000
1,952,000
1,945,000
1,866,000
-3,141,000
-3,361,000
-2,907,000
-2,477,000
2,059,000
2,078,000
2,259,000
-7,303,000
-6,951,000
2,614,000
2,614,000-6,951,000-7,303,0002,259,0002,078,0002,059,000-2,477,000-2,907,000-3,361,000-3,141,0001,866,0001,945,0001,952,0001,821,0001,758,0001,801,0001,687,0001,632,0001,509,0001,573,0001,075,0001,063,0001,061,0001,062,0001,078,000984,0001,159,0001,184,000968,000938,000-754,000-871,000753,000712,000-1,487,000-1,559,000673,000674,000-2,817,000506,000497,000502,000483,000502,000487,000505,745492,672513,087499,967463,103451,350407,032444,610491,692491,484480,655487,590486,671480,508485,726465,296383,469337,791337,681356,334490,334480,249466,851466,592601,150602,501522,059414,911266,826256,226584,406591,330198,621454,132467,521475,030485,930724,309737,372740,412737,933477,028739,227443,772725,413165,526426,669422,539381,609365,035337,757629,298647,990650,446334,100287,500307,700295,000253,400254,200226,600211,100186,400185,100183,200184,900195,600193,000185,100201,800200,800209,500244,100240,600235,900238,900290,200321,900317,700317,700286,500272,200298,800303,300290,900254,500255,300247,000205,000203,600201,000199,700191,000150,300144,90017,3000003,30000041,300000128,600000161,400
> Total Liabilities 
559,800
0
0
0
887,000
0
0
0
1,030,200
0
0
0
1,107,700
0
0
0
1,198,600
1,204,800
1,313,400
1,322,300
1,359,900
1,358,000
1,418,500
1,369,500
1,416,200
1,451,200
1,473,800
1,562,600
1,582,800
1,514,600
1,537,000
1,468,500
1,630,700
1,598,000
1,594,100
1,598,800
1,677,800
1,702,300
1,661,800
1,633,300
1,601,100
1,596,400
1,540,800
1,602,900
1,564,600
1,486,100
1,475,400
1,695,700
1,694,900
1,695,700
1,685,500
2,235,300
2,232,200
2,268,500
2,447,700
2,414,900
2,668,300
2,686,300
2,656,295
2,605,442
2,549,098
2,565,132
2,509,588
2,467,594
2,473,520
2,408,493
2,434,061
2,408,637
2,552,486
2,489,424
2,542,103
2,660,107
2,675,299
2,563,904
2,554,519
2,640,166
2,684,716
2,631,213
2,586,133
2,716,139
2,788,017
2,825,356
2,613,903
2,654,720
2,988,321
2,879,541
2,822,334
2,894,950
2,967,408
3,042,258
2,942,080
3,055,093
2,977,375
2,893,722
2,771,807
3,637,091
4,161,912
3,834,117
3,793,758
3,877,796
4,216,114
5,193,337
5,245,162
5,322,419
5,602,253
6,685,809
6,719,104
6,790,360
7,225,020
7,159,968
7,041,141
6,870,527
7,107,000
6,956,000
6,935,000
6,996,000
7,394,000
13,434,000
21,134,000
19,826,000
19,655,000
18,823,000
18,570,000
17,983,000
17,952,000
16,735,000
16,157,000
24,580,000
24,786,000
34,116,000
33,421,000
32,619,000
32,910,000
31,529,000
31,288,000
30,735,000
30,665,000
30,751,000
32,565,000
29,937,000
30,237,000
30,085,000
30,094,000
30,197,000
30,189,000
29,202,000
30,260,000
27,705,000
27,633,000
27,627,000
28,705,000
27,080,000
26,984,000
26,941,000
28,509,000
29,714,000
31,397,000
31,397,00029,714,00028,509,00026,941,00026,984,00027,080,00028,705,00027,627,00027,633,00027,705,00030,260,00029,202,00030,189,00030,197,00030,094,00030,085,00030,237,00029,937,00032,565,00030,751,00030,665,00030,735,00031,288,00031,529,00032,910,00032,619,00033,421,00034,116,00024,786,00024,580,00016,157,00016,735,00017,952,00017,983,00018,570,00018,823,00019,655,00019,826,00021,134,00013,434,0007,394,0006,996,0006,935,0006,956,0007,107,0006,870,5277,041,1417,159,9687,225,0206,790,3606,719,1046,685,8095,602,2535,322,4195,245,1625,193,3374,216,1143,877,7963,793,7583,834,1174,161,9123,637,0912,771,8072,893,7222,977,3753,055,0932,942,0803,042,2582,967,4082,894,9502,822,3342,879,5412,988,3212,654,7202,613,9032,825,3562,788,0172,716,1392,586,1332,631,2132,684,7162,640,1662,554,5192,563,9042,675,2992,660,1072,542,1032,489,4242,552,4862,408,6372,434,0612,408,4932,473,5202,467,5942,509,5882,565,1322,549,0982,605,4422,656,2952,686,3002,668,3002,414,9002,447,7002,268,5002,232,2002,235,3001,685,5001,695,7001,694,9001,695,7001,475,4001,486,1001,564,6001,602,9001,540,8001,596,4001,601,1001,633,3001,661,8001,702,3001,677,8001,598,8001,594,1001,598,0001,630,7001,468,5001,537,0001,514,6001,582,8001,562,6001,473,8001,451,2001,416,2001,369,5001,418,5001,358,0001,359,9001,322,3001,313,4001,204,8001,198,6000001,107,7000001,030,200000887,000000559,800
   > Total Current Liabilities 
282,800
0
0
0
445,400
0
0
0
493,000
0
0
0
525,800
0
0
0
567,700
569,700
598,900
599,100
573,800
565,100
530,200
487,300
531,300
618,800
647,800
730,700
713,300
645,300
625,600
539,500
636,100
578,900
567,300
563,800
678,300
682,700
695,200
720,200
720,000
707,300
714,800
886,000
766,100
676,200
658,400
849,300
678,200
668,400
754,800
1,078,300
1,091,900
1,121,600
1,299,400
1,259,500
1,329,300
1,354,700
1,464,634
1,440,418
1,353,538
1,362,484
1,305,249
1,255,894
1,264,676
1,309,307
1,337,169
1,280,312
1,252,453
1,275,057
1,314,245
1,012,635
1,043,374
940,815
891,456
1,006,108
1,050,082
1,165,472
1,138,963
1,261,473
1,299,375
1,552,236
1,287,299
1,366,893
1,576,329
1,472,270
1,346,874
1,414,780
1,478,809
1,496,806
1,378,907
1,465,949
1,416,579
1,638,196
1,510,687
1,646,462
1,777,093
1,538,827
1,467,466
1,531,426
1,671,673
1,612,353
1,578,911
1,657,926
1,823,228
1,606,374
1,621,489
1,889,669
1,978,055
2,003,782
1,878,039
1,692,817
2,130,000
1,997,000
2,016,000
2,093,000
2,235,000
2,081,000
4,497,000
4,517,000
4,386,000
4,529,000
4,380,000
4,219,000
4,400,000
4,570,000
4,018,000
3,273,000
3,342,000
4,895,000
4,426,000
6,106,000
7,216,000
7,145,000
7,108,000
6,237,000
5,598,000
6,726,000
8,755,000
6,067,000
5,823,000
7,021,000
5,376,000
7,749,000
6,626,000
6,735,000
6,657,000
7,080,000
7,811,000
7,625,000
7,304,000
6,877,000
6,641,000
7,540,000
7,327,000
6,605,000
8,947,000
8,947,0006,605,0007,327,0007,540,0006,641,0006,877,0007,304,0007,625,0007,811,0007,080,0006,657,0006,735,0006,626,0007,749,0005,376,0007,021,0005,823,0006,067,0008,755,0006,726,0005,598,0006,237,0007,108,0007,145,0007,216,0006,106,0004,426,0004,895,0003,342,0003,273,0004,018,0004,570,0004,400,0004,219,0004,380,0004,529,0004,386,0004,517,0004,497,0002,081,0002,235,0002,093,0002,016,0001,997,0002,130,0001,692,8171,878,0392,003,7821,978,0551,889,6691,621,4891,606,3741,823,2281,657,9261,578,9111,612,3531,671,6731,531,4261,467,4661,538,8271,777,0931,646,4621,510,6871,638,1961,416,5791,465,9491,378,9071,496,8061,478,8091,414,7801,346,8741,472,2701,576,3291,366,8931,287,2991,552,2361,299,3751,261,4731,138,9631,165,4721,050,0821,006,108891,456940,8151,043,3741,012,6351,314,2451,275,0571,252,4531,280,3121,337,1691,309,3071,264,6761,255,8941,305,2491,362,4841,353,5381,440,4181,464,6341,354,7001,329,3001,259,5001,299,4001,121,6001,091,9001,078,300754,800668,400678,200849,300658,400676,200766,100886,000714,800707,300720,000720,200695,200682,700678,300563,800567,300578,900636,100539,500625,600645,300713,300730,700647,800618,800531,300487,300530,200565,100573,800599,100598,900569,700567,700000525,800000493,000000445,400000282,800
       Short-term Debt 
61,200
0
0
0
154,700
0
0
0
182,600
0
0
0
189,200
0
0
0
188,500
203,900
237,500
217,400
167,000
180,700
149,300
120,500
141,700
227,000
276,800
334,300
285,100
251,600
240,300
156,600
206,800
183,700
187,100
149,700
173,200
218,700
232,700
233,700
205,800
222,200
262,600
427,200
227,400
161,500
201,600
355,000
132,400
99,300
233,800
446,900
385,200
465,000
658,400
592,600
631,300
611,300
729,721
701,242
637,735
659,177
617,313
539,355
454,012
489,484
559,862
471,050
434,642
430,734
485,228
163,628
121,920
10,504
6,782
6,063
49,289
108,263
141,052
244,531
206,509
405,652
305,998
308,967
427,218
205,866
208,454
205,772
207,634
208,206
208,248
204,349
201,312
408,900
405,554
405,737
402,965
205,441
200,573
202,221
202,758
235,295
241,431
239,784
234,932
203,894
206,330
410,737
405,142
408,243
407,436
207,432
207,000
205,000
202,000
205,000
203,000
202,000
1,710,000
1,804,000
1,452,000
1,951,000
1,651,000
1,351,000
1,001,000
1,974,000
1,224,000
453,000
203,000
703,000
202,000
1,900,000
2,601,000
3,254,000
3,057,000
2,168,000
1,309,000
2,456,000
4,357,000
1,630,000
707,000
1,737,000
1,000
2,033,000
500,000
1,064,000
1,051,000
1,682,000
2,179,000
2,188,000
2,214,000
1,856,000
1,141,000
2,016,000
2,016,000
1,192,000
2,170,000
2,170,0001,192,0002,016,0002,016,0001,141,0001,856,0002,214,0002,188,0002,179,0001,682,0001,051,0001,064,000500,0002,033,0001,0001,737,000707,0001,630,0004,357,0002,456,0001,309,0002,168,0003,057,0003,254,0002,601,0001,900,000202,000703,000203,000453,0001,224,0001,974,0001,001,0001,351,0001,651,0001,951,0001,452,0001,804,0001,710,000202,000203,000205,000202,000205,000207,000207,432407,436408,243405,142410,737206,330203,894234,932239,784241,431235,295202,758202,221200,573205,441402,965405,737405,554408,900201,312204,349208,248208,206207,634205,772208,454205,866427,218308,967305,998405,652206,509244,531141,052108,26349,2896,0636,78210,504121,920163,628485,228430,734434,642471,050559,862489,484454,012539,355617,313659,177637,735701,242729,721611,300631,300592,600658,400465,000385,200446,900233,80099,300132,400355,000201,600161,500227,400427,200262,600222,200205,800233,700232,700218,700173,200149,700187,100183,700206,800156,600240,300251,600285,100334,300276,800227,000141,700120,500149,300180,700167,000217,400237,500203,900188,500000189,200000182,600000154,70000061,200
       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
3,971,000
0
0
0
752,000
0
1,651,000
1,351,000
819,000
1,974,000
1,224,000
19,016,000
203,000
703,000
202,000
1,900,000
1,891,000
0
3,057,000
2,168,000
1,309,000
2,456,000
4,357,000
1,630,000
707,000
1,737,000
1,000
2,033,000
500,000
1,064,000
1,051,000
1,682,000
2,179,000
2,188,000
2,214,000
1,856,000
1,141,000
2,016,000
2,016,000
1,192,000
0
01,192,0002,016,0002,016,0001,141,0001,856,0002,214,0002,188,0002,179,0001,682,0001,051,0001,064,000500,0002,033,0001,0001,737,000707,0001,630,0004,357,0002,456,0001,309,0002,168,0003,057,00001,891,0001,900,000202,000703,000203,00019,016,0001,224,0001,974,000819,0001,351,0001,651,0000752,0000003,971,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
379,200
365,800
361,400
381,700
245,900
384,400
380,900
366,700
237,000
391,900
370,900
396,400
262,200
393,700
385,200
382,800
264,300
395,200
380,300
414,200
118,100
464,000
462,400
486,500
124,200
485,100
452,200
458,800
128,000
514,700
456,700
494,200
128,500
569,100
520,900
631,400
208,500
656,600
0
667,000
209,400
743,300
734,913
739,176
183,967
703,307
687,936
716,539
205,046
819,823
777,307
809,262
224,645
844,323
829,017
849,007
221,462
930,311
884,674
1,000,045
206,941
1,045,481
985,820
1,005,938
252,262
1,146,584
981,301
1,057,926
243,602
1,266,404
1,138,420
1,209,008
266,993
1,288,600
1,170,659
1,261,600
260,882
1,229,296
1,105,133
1,236,320
264,181
1,333,386
1,266,893
1,315,597
325,402
1,377,058
1,337,480
1,418,142
304,836
1,402,480
1,415,159
1,478,932
350,455
1,595,539
1,470,603
1,485,385
333,000
1,792,000
1,814,000
1,888,000
401,000
1,878,000
2,787,000
2,713,000
631,000
2,578,000
2,527,000
2,672,000
665,000
2,596,000
2,794,000
2,820,000
797,000
4,193,000
4,224,000
4,207,000
1,106,000
3,891,000
4,050,000
4,069,000
1,092,000
4,269,000
4,398,000
4,437,000
1,355,000
5,284,000
5,375,000
5,716,000
1,793,000
5,671,000
5,606,000
5,398,000
1,699,000
5,437,000
5,090,000
5,021,000
1,641,000
5,524,000
4,871,000
4,964,000
1,896,000
1,896,0004,964,0004,871,0005,524,0001,641,0005,021,0005,090,0005,437,0001,699,0005,398,0005,606,0005,671,0001,793,0005,716,0005,375,0005,284,0001,355,0004,437,0004,398,0004,269,0001,092,0004,069,0004,050,0003,891,0001,106,0004,207,0004,224,0004,193,000797,0002,820,0002,794,0002,596,000665,0002,672,0002,527,0002,578,000631,0002,713,0002,787,0001,878,000401,0001,888,0001,814,0001,792,000333,0001,485,3851,470,6031,595,539350,4551,478,9321,415,1591,402,480304,8361,418,1421,337,4801,377,058325,4021,315,5971,266,8931,333,386264,1811,236,3201,105,1331,229,296260,8821,261,6001,170,6591,288,600266,9931,209,0081,138,4201,266,404243,6021,057,926981,3011,146,584252,2621,005,938985,8201,045,481206,9411,000,045884,674930,311221,462849,007829,017844,323224,645809,262777,307819,823205,046716,539687,936703,307183,967739,176734,913743,300209,400667,0000656,600208,500631,400520,900569,100128,500494,200456,700514,700128,000458,800452,200485,100124,200486,500462,400464,000118,100414,200380,300395,200264,300382,800385,200393,700262,200396,400370,900391,900237,000366,700380,900384,400245,900381,700361,400365,800379,2000000000000000000
       Other Current Liabilities 
221,600
0
0
0
290,700
0
0
0
310,400
0
0
0
336,600
0
0
0
0
0
0
0
160,900
0
0
100
152,600
-100
100
0
166,000
0
100
100
165,000
0
-100
-100
387,000
0
100
0
390,000
0
0
0
410,700
0
100
100
417,300
0
100
0
498,200
0
641,000
-100
488,600
100
0
0
531,836
0
0
0
605,618
0
0
0
282,928
0
0
0
337,130
0
0
0
408,916
11,728
12,091
11,004
400,710
0
981,301
0
415,084
1,266,404
1,138,420
0
522,753
1,288,600
1,170,659
0
435,268
1,229,296
1,105,133
1,240,725
459,742
1,333,386
1,266,893
1,329,205
-148,831,487
1,377,058
1,337,480
1,418,142
-224,593,540
1,402,480
1,415,159
1,478,932
-260,482,542
1,595,539
1,470,603
1,485,385
1,571,000
1,792,000
1,814,000
1,888,000
1,000
1,879,000
2,787,000
2,713,000
-464,000
2,578,000
2,729,000
2,868,000
1,050,000
2,596,000
2,794,000
2,820,000
733,000
4,192,000
4,224,000
4,206,000
1,000
3,891,000
4,051,000
4,069,000
4,289,000
4,270,000
4,398,000
4,437,000
5,116,000
5,284,000
5,375,000
5,716,000
6,126,000
5,671,000
5,606,000
-4,934,000
3,933,000
-4,862,000
5,090,000
5,021,000
5,500,000
5,524,000
-4,871,000
5,413,000
4,713,000
4,713,0005,413,000-4,871,0005,524,0005,500,0005,021,0005,090,000-4,862,0003,933,000-4,934,0005,606,0005,671,0006,126,0005,716,0005,375,0005,284,0005,116,0004,437,0004,398,0004,270,0004,289,0004,069,0004,051,0003,891,0001,0004,206,0004,224,0004,192,000733,0002,820,0002,794,0002,596,0001,050,0002,868,0002,729,0002,578,000-464,0002,713,0002,787,0001,879,0001,0001,888,0001,814,0001,792,0001,571,0001,485,3851,470,6031,595,539-260,482,5421,478,9321,415,1591,402,480-224,593,5401,418,1421,337,4801,377,058-148,831,4871,329,2051,266,8931,333,386459,7421,240,7251,105,1331,229,296435,26801,170,6591,288,600522,75301,138,4201,266,404415,0840981,3010400,71011,00412,09111,728408,916000337,130000282,928000605,618000531,83600100488,600-100641,0000498,20001000417,3001001000410,700000390,00001000387,000-100-1000165,0001001000166,0000100-100152,60010000160,9000000000336,600000310,400000290,700000221,600
   > Long-term Liabilities 
277,000
0
0
0
441,600
0
0
0
537,200
0
0
0
581,900
0
0
0
630,900
635,100
714,500
723,200
786,100
792,900
888,300
882,200
884,900
832,400
826,000
831,900
869,500
869,300
911,400
929,000
994,600
1,019,100
1,026,800
1,035,000
999,500
1,019,600
966,600
913,100
881,100
889,100
826,000
716,900
798,500
809,900
817,000
846,400
1,016,700
1,027,300
930,700
1,157,000
1,140,300
1,146,900
1,148,300
1,155,400
1,339,000
1,331,600
1,191,661
1,165,024
1,195,560
1,202,648
1,204,339
1,211,700
1,208,844
1,099,186
1,096,892
1,128,325
1,300,033
1,214,367
1,227,858
1,647,472
1,631,925
1,623,089
1,663,063
1,634,058
1,634,634
1,465,741
1,447,170
1,454,666
1,488,642
1,273,120
1,326,604
1,287,827
1,411,992
1,407,271
1,475,460
1,480,170
1,488,599
1,545,452
1,563,173
1,589,144
1,560,796
1,255,526
1,261,120
1,990,629
2,384,819
2,295,290
2,326,292
2,346,370
2,544,441
3,580,984
3,666,251
3,664,493
3,779,025
5,079,435
5,097,615
4,900,691
5,246,965
5,156,186
5,163,102
5,177,710
4,977,000
4,959,000
4,919,000
4,903,000
5,159,000
11,353,000
16,637,000
15,309,000
15,269,000
14,294,000
14,190,000
13,764,000
13,552,000
12,165,000
12,139,000
21,307,000
21,444,000
29,221,000
28,995,000
26,513,000
25,694,000
24,384,000
24,180,000
24,498,000
25,067,000
24,025,000
23,810,000
23,870,000
24,414,000
23,064,000
24,718,000
22,448,000
23,563,000
22,467,000
23,603,000
20,625,000
19,822,000
20,002,000
21,401,000
20,203,000
20,343,000
19,401,000
21,182,000
23,109,000
22,441,000
22,441,00023,109,00021,182,00019,401,00020,343,00020,203,00021,401,00020,002,00019,822,00020,625,00023,603,00022,467,00023,563,00022,448,00024,718,00023,064,00024,414,00023,870,00023,810,00024,025,00025,067,00024,498,00024,180,00024,384,00025,694,00026,513,00028,995,00029,221,00021,444,00021,307,00012,139,00012,165,00013,552,00013,764,00014,190,00014,294,00015,269,00015,309,00016,637,00011,353,0005,159,0004,903,0004,919,0004,959,0004,977,0005,177,7105,163,1025,156,1865,246,9654,900,6915,097,6155,079,4353,779,0253,664,4933,666,2513,580,9842,544,4412,346,3702,326,2922,295,2902,384,8191,990,6291,261,1201,255,5261,560,7961,589,1441,563,1731,545,4521,488,5991,480,1701,475,4601,407,2711,411,9921,287,8271,326,6041,273,1201,488,6421,454,6661,447,1701,465,7411,634,6341,634,0581,663,0631,623,0891,631,9251,647,4721,227,8581,214,3671,300,0331,128,3251,096,8921,099,1861,208,8441,211,7001,204,3391,202,6481,195,5601,165,0241,191,6611,331,6001,339,0001,155,4001,148,3001,146,9001,140,3001,157,000930,7001,027,3001,016,700846,400817,000809,900798,500716,900826,000889,100881,100913,100966,6001,019,600999,5001,035,0001,026,8001,019,100994,600929,000911,400869,300869,500831,900826,000832,400884,900882,200888,300792,900786,100723,200714,500635,100630,900000581,900000537,200000441,600000277,000
       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