25 XP   0   0   10

BE Semiconductor Industries NV
Buy, Hold or Sell?

Let's analyse BE Semiconductor Industries NV together

PenkeI guess you are interested in BE Semiconductor Industries NV. 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 BE Semiconductor Industries NV. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about BE Semiconductor Industries NV

I send you an email if I find something interesting about BE Semiconductor Industries NV.

Quick analysis of BE Semiconductor Industries NV (30 sec.)










What can you expect buying and holding a share of BE Semiconductor Industries NV? (30 sec.)

How much money do you get?

How much money do you get?
‚ā¨2.86
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
‚ā¨5.85
Expected worth in 1 year
‚ā¨4.59
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
‚ā¨1.42
Return On Investment
0.9%

For what price can you sell your share?

Current Price per Share
‚ā¨153.25
Expected price per share
‚ā¨131.95 - ‚ā¨179.88
How sure are you?
50%

1. Valuation of BE Semiconductor Industries NV (5 min.)




Live pricePrice per Share (EOD)

‚ā¨153.25

Intrinsic Value Per Share

‚ā¨22.18 - ‚ā¨46.15

Total Value Per Share

‚ā¨28.03 - ‚ā¨52.00

2. Growth of BE Semiconductor Industries NV (5 min.)




Is BE Semiconductor Industries NV growing?

Current yearPrevious yearGrowGrow %
How rich?$513.8m$672.8m-$230.1m-52.0%

How much money is BE Semiconductor Industries NV making?

Current yearPrevious yearGrowGrow %
Making money$47.2m$55.5m-$8.3m-17.6%
Net Profit Margin29.6%31.1%--

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

3. Financial Health of BE Semiconductor Industries NV (5 min.)




4. Comparing to competitors in the Semiconductor Equipment & Materials industry (5 min.)




  Industry Rankings (Semiconductor Equipment & Materials)  


Richest
#63 / 150

Most Revenue
#50 / 150

Most Profit
#26 / 150

What can you expect buying and holding a share of BE Semiconductor Industries NV? (5 min.)

Welcome investor! BE Semiconductor Industries NV's management wants to use your money to grow the business. In return you get a share of BE Semiconductor Industries NV.

What can you expect buying and holding a share of BE Semiconductor Industries NV?

First you should know what it really means to hold a share of BE Semiconductor Industries NV. And how you can make/lose money.

Speculation

The Price per Share of BE Semiconductor Industries NV is ‚ā¨153.25. 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 BE Semiconductor Industries NV.
  • 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 BE Semiconductor Industries NV, 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 ‚ā¨5.85. Based on the TTM, the Book Value Change Per Share is ‚ā¨-0.31 per quarter. Based on the YOY, the Book Value Change Per Share is ‚ā¨-0.26 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 ‚ā¨0.67 per quarter.
Based on historical numbers we can estimate the returns while holding a share of BE Semiconductor Industries NV.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share
Usd Eps0.440.3%0.570.4%0.650.4%0.610.4%0.480.3%
Usd Book Value Change Per Share0.770.5%-0.34-0.2%-0.28-0.2%0.070.0%0.060.0%
Usd Dividend Per Share0.000.0%0.720.5%0.850.6%1.531.0%1.170.8%
Usd Total Gains Per Share0.770.5%0.380.2%0.560.4%1.601.0%1.230.8%
Usd Price Per Share151.79-125.86-60.74-69.62-51.49-
Price to Earnings Ratio85.72-57.66-27.00-31.79-30.25-
Price-to-Total Gains Ratio197.86--2,434.36--66.09--483.64--236.61-
Price to Book Ratio24.25-23.27-7.72-12.10-9.39-
Price-to-Total Gains Ratio197.86--2,434.36--66.09--483.64--236.61-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share163.931525
Number of shares6
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.721.53
Usd Book Value Change Per Share-0.340.07
Usd Total Gains Per Share0.381.60
Gains per Quarter (6 shares)2.279.60
Gains per Year (6 shares)9.0838.41
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
117-8-137228
234-16873466
351-24171105104
469-32261477142
586-40351839180
6103-484422011218
7120-575325712256
8137-656229314294
9154-737133016332
10172-818036718370

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%40.00.00.0100.0%71.016.04.078.0%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%11.09.00.055.0%22.018.00.055.0%49.042.00.053.8%
Dividend per Share1.00.03.025.0%6.00.06.050.0%14.00.06.070.0%31.00.09.077.5%40.00.051.044.0%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%36.04.00.090.0%66.025.00.072.5%

Fundamentals of BE Semiconductor Industries NV

About BE Semiconductor Industries NV

BE Semiconductor Industries N.V. engages in the development, manufacture, marketing, sale, and service of semiconductor assembly equipment for the semiconductor and electronics industries in China, the United States, Malaysia, Ireland, Korea, Taiwan, Thailand, Other Asia Pacific and Europe, and internationally. It operates through three segments: Die Attach, Packaging, and Plating. The company's principal products include die attach equipment, such as single chip, multi-chip, multi module, flip chip, thermal compression bonding, fan out wafer level packaging, hybrid and embedded bridge die bonding, and die sorting systems; and packaging equipment, including conventional, ultra-thin, and wafer level molding, as well as trim and form, and singulation systems. It also provides plating equipment, such as tin, copper, and precious metal and solar plating systems, as well as related process chemicals; and tooling, conversion kits, spare parts, and other services. The company's principal brand names include Datacon, Esec, Fico, and Meco. It offers its products primarily to multinational chip manufacturers, assembly subcontractors, and electronics and industrial companies. BE Semiconductor Industries N.V. was incorporated in 1995 and is headquartered in Duiven, the Netherlands.

Fundamental data was last updated by Penke on 2024-06-16 06:44:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is 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 very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is overpriced.

1.1. Profitability of BE Semiconductor Industries NV.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit¬†BE Semiconductor Industries NV earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare¬†BE Semiconductor Industries NV to the¬†Semiconductor Equipment & Materials industry mean.
  • A Net Profit Margin of 23.2%¬†means that¬†€0.23 for each €1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of BE Semiconductor Industries NV:

  • The MRQ is 23.2%. The company is making a huge profit. +2
  • The TTM is 29.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ23.2%TTM29.6%-6.4%
TTM29.6%YOY31.1%-1.5%
TTM29.6%5Y31.0%-1.4%
5Y31.0%10Y25.8%+5.2%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ23.2%9.6%+13.6%
TTM29.6%9.5%+20.1%
YOY31.1%12.8%+18.3%
5Y31.0%11.0%+20.0%
10Y25.8%9.5%+16.3%
1.1.2. Return on Assets

Shows how efficient BE Semiconductor Industries NV is using its assets to generate profit.

  • Above 5% is considered healthy¬†but always compare¬†BE Semiconductor Industries NV to the¬†Semiconductor Equipment & Materials industry mean.
  • 3.6% Return on Assets means that¬†BE Semiconductor Industries NV generated¬†€0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of BE Semiconductor Industries NV:

  • The MRQ is 3.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 5.0%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM5.0%-1.4%
TTM5.0%YOY4.5%+0.5%
TTM5.0%5Y4.9%+0.1%
5Y4.9%10Y4.5%+0.4%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%1.2%+2.4%
TTM5.0%1.2%+3.8%
YOY4.5%1.8%+2.7%
5Y4.9%1.7%+3.2%
10Y4.5%1.5%+3.0%
1.1.3. Return on Equity

Shows how efficient BE Semiconductor Industries NV is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare¬†BE Semiconductor Industries NV to the¬†Semiconductor Equipment & Materials industry mean.
  • 7.1% Return on Equity means BE Semiconductor Industries NV generated €0.07¬†for each¬†€1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of BE Semiconductor Industries NV:

  • The MRQ is 7.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 10.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.1%TTM10.8%-3.8%
TTM10.8%YOY8.2%+2.6%
TTM10.8%5Y10.4%+0.5%
5Y10.4%10Y8.7%+1.7%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1%2.3%+4.8%
TTM10.8%2.3%+8.5%
YOY8.2%3.4%+4.8%
5Y10.4%2.7%+7.7%
10Y8.7%2.5%+6.2%

1.2. Operating Efficiency of BE Semiconductor Industries NV.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient BE Semiconductor Industries NV is operating .

  • Measures how much profit BE Semiconductor Industries NV 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¬†BE Semiconductor Industries NV to the¬†Semiconductor Equipment & Materials industry mean.
  • An Operating Margin of 27.8%¬†means the company generated €0.28 ¬†for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of BE Semiconductor Industries NV:

  • The MRQ is 27.8%. The company is operating very efficient. +2
  • The TTM is 36.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ27.8%TTM36.6%-8.7%
TTM36.6%YOY38.0%-1.4%
TTM36.6%5Y35.9%+0.6%
5Y35.9%10Y29.9%+6.0%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ27.8%12.5%+15.3%
TTM36.6%3.7%+32.9%
YOY38.0%12.5%+25.5%
5Y35.9%11.6%+24.3%
10Y29.9%8.1%+21.8%
1.2.2. Operating Ratio

Measures how efficient BE Semiconductor Industries NV is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Semiconductor Equipment & Materials industry mean).
  • An Operation Ratio of 0.72 means that the operating costs are €0.72 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of BE Semiconductor Industries NV:

  • The MRQ is 0.722. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.644. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.722TTM0.644+0.078
TTM0.644YOY0.620+0.024
TTM0.6445Y0.640+0.004
5Y0.64010Y0.697-0.058
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7221.457-0.735
TTM0.6441.446-0.802
YOY0.6201.410-0.790
5Y0.6401.424-0.784
10Y0.6971.300-0.603

1.3. Liquidity of BE Semiconductor Industries NV.

1.3. Liquidity
1.3.1. Current Ratio

Measures if BE Semiconductor Industries NV is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to¬†Semiconductor Equipment & Materials industry mean).
  • A Current Ratio of 4.75¬†means the company has €4.75 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of BE Semiconductor Industries NV:

  • The MRQ is 4.750. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.863. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.750TTM4.863-0.113
TTM4.863YOY5.905-1.042
TTM4.8635Y5.677-0.814
5Y5.67710Y4.916+0.760
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7502.470+2.280
TTM4.8632.398+2.465
YOY5.9052.504+3.401
5Y5.6772.690+2.987
10Y4.9162.399+2.517
1.3.2. Quick Ratio

Measures if BE Semiconductor Industries NV is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but¬†always compare¬†BE Semiconductor Industries NV to the¬†Semiconductor Equipment & Materials industry mean.
  • A Quick Ratio of 5.28¬†means the company can pay off €5.28 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of BE Semiconductor Industries NV:

  • The MRQ is 5.275. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.050. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ5.275TTM5.050+0.226
TTM5.050YOY5.379-0.330
TTM5.0505Y5.586-0.536
5Y5.58610Y4.628+0.958
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2750.831+4.444
TTM5.0500.894+4.156
YOY5.3790.982+4.397
5Y5.5861.161+4.425
10Y4.6281.165+3.463

1.4. Solvency of BE Semiconductor Industries NV.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of BE Semiconductor Industries NV assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare¬†BE Semiconductor Industries NV to Semiconductor Equipment & Materials industry mean.
  • A Debt to Asset Ratio of 0.49¬†means that BE Semiconductor Industries NV assets are¬†financed with 48.8% credit (debt) and the remaining percentage (100% - 48.8%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of BE Semiconductor Industries NV:

  • The MRQ is 0.488. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.534. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.488TTM0.534-0.046
TTM0.534YOY0.453+0.081
TTM0.5345Y0.528+0.006
5Y0.52810Y0.452+0.076
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4880.359+0.129
TTM0.5340.357+0.177
YOY0.4530.371+0.082
5Y0.5280.362+0.166
10Y0.4520.374+0.078
1.4.2. Debt to Equity Ratio

Measures if BE Semiconductor Industries NV is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but¬†always compare¬†BE Semiconductor Industries NV to the¬†Semiconductor Equipment & Materials industry mean.
  • A Debt to Equity ratio of 95.3% means that company has €0.95 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of BE Semiconductor Industries NV:

  • The MRQ is 0.953. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.153. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.953TTM1.153-0.200
TTM1.153YOY0.829+0.324
TTM1.1535Y1.154-0.001
5Y1.15410Y0.909+0.245
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9530.577+0.376
TTM1.1530.563+0.590
YOY0.8290.644+0.185
5Y1.1540.584+0.570
10Y0.9090.653+0.256

2. Market Valuation of BE Semiconductor Industries NV

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures¬†how much money you pay¬†for each share for¬†every €1 in earnings BE Semiconductor Industries NV generates.

  • Above 15 is considered overpriced but¬†always compare¬†BE Semiconductor Industries NV to the¬†Semiconductor Equipment & Materials industry mean.
  • A PE ratio of 85.72 means the investor is paying €85.72¬†for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of BE Semiconductor Industries NV:

  • The EOD is 92.578. Based on the earnings, the company is expensive. -2
  • The MRQ is 85.721. Based on the earnings, the company is expensive. -2
  • The TTM is 57.660. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD92.578MRQ85.721+6.856
MRQ85.721TTM57.660+28.061
TTM57.660YOY27.000+30.660
TTM57.6605Y31.790+25.870
5Y31.79010Y30.250+1.540
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD92.57821.821+70.757
MRQ85.72121.645+64.076
TTM57.66024.615+33.045
YOY27.00015.968+11.032
5Y31.79025.233+6.557
10Y30.25023.603+6.647
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of BE Semiconductor Industries NV:

  • The EOD is 62.989. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 58.324. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 62.337. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD62.989MRQ58.324+4.665
MRQ58.324TTM62.337-4.013
TTM62.337YOY25.038+37.299
TTM62.3375Y30.205+32.131
5Y30.20510Y39.429-9.223
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD62.989-1.104+64.093
MRQ58.324-1.470+59.794
TTM62.3371.839+60.498
YOY25.0382.540+22.498
5Y30.2053.699+26.506
10Y39.429-0.691+40.120
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of BE Semiconductor Industries NV is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy¬†(always compare to Semiconductor Equipment & Materials industry mean).
  • A PB ratio of 24.25 means the investor is paying €24.25¬†for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of BE Semiconductor Industries NV:

  • The EOD is 26.194. Based on the equity, the company is expensive. -2
  • The MRQ is 24.254. Based on the equity, the company is expensive. -2
  • The TTM is 23.269. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD26.194MRQ24.254+1.940
MRQ24.254TTM23.269+0.985
TTM23.269YOY7.717+15.552
TTM23.2695Y12.095+11.174
5Y12.09510Y9.393+2.702
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD26.1942.523+23.671
MRQ24.2542.415+21.839
TTM23.2692.459+20.810
YOY7.7172.418+5.299
5Y12.0952.806+9.289
10Y9.3933.024+6.369
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of BE Semiconductor Industries NV 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--0.717-0.315+144%-0.264+137%0.068+948%0.058+1147%
Book Value Per Share--5.8515.022+16%7.410-21%5.502+6%4.999+17%
Current Ratio--4.7504.863-2%5.905-20%5.677-16%4.916-3%
Debt To Asset Ratio--0.4880.534-9%0.453+8%0.528-8%0.452+8%
Debt To Equity Ratio--0.9531.153-17%0.829+15%1.154-17%0.909+5%
Dividend Per Share---0.668-100%0.792-100%1.428-100%1.093-100%
Eps--0.4140.535-23%0.611-32%0.574-28%0.445-7%
Free Cash Flow Per Share--0.6080.533+14%0.765-21%0.561+8%0.466+31%
Free Cash Flow To Equity Per Share--0.416-0.603+245%-0.153+137%-0.054+113%0.078+430%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--46.149--------
Intrinsic Value_10Y_min--22.176--------
Intrinsic Value_1Y_max--3.098--------
Intrinsic Value_1Y_min--1.937--------
Intrinsic Value_3Y_max--10.473--------
Intrinsic Value_3Y_min--6.102--------
Intrinsic Value_5Y_max--19.249--------
Intrinsic Value_5Y_min--10.543--------
Market Cap11749677500.000+1%11650862117.4009691986483.438+20%4808536725.025+142%5346280690.566+118%3905076432.245+198%
Net Profit Margin--0.2320.296-22%0.311-25%0.310-25%0.258-10%
Operating Margin--0.2780.366-24%0.380-27%0.359-23%0.299-7%
Operating Ratio--0.7220.644+12%0.620+16%0.640+13%0.697+4%
Pb Ratio26.194+7%24.25423.269+4%7.717+214%12.095+101%9.393+158%
Pe Ratio92.578+7%85.72157.660+49%27.000+217%31.790+170%30.250+183%
Price Per Share153.250+7%141.900117.663+21%56.780+150%65.087+118%48.135+195%
Price To Free Cash Flow Ratio62.989+7%58.32462.337-6%25.038+133%30.205+93%39.429+48%
Price To Total Gains Ratio213.681+7%197.855-2434.363+1330%-66.090+133%-483.635+344%-236.607+220%
Quick Ratio--5.2755.050+4%5.379-2%5.586-6%4.628+14%
Return On Assets--0.0360.050-28%0.045-19%0.049-26%0.045-20%
Return On Equity--0.0710.108-35%0.082-14%0.104-32%0.087-18%
Total Gains Per Share--0.7170.354+103%0.527+36%1.496-52%1.151-38%
Usd Book Value--513857137.500442656300.950+16%672808941.575-24%483911848.730+6%430527855.153+19%
Usd Book Value Change Per Share--0.767-0.337+144%-0.283+137%0.073+948%0.062+1147%
Usd Book Value Per Share--6.2585.372+16%7.927-21%5.886+6%5.347+17%
Usd Dividend Per Share---0.715-100%0.847-100%1.527-100%1.170-100%
Usd Eps--0.4430.573-23%0.653-32%0.614-28%0.476-7%
Usd Free Cash Flow--53420818.00046966248.200+14%69599228.225-23%49408640.725+8%40391176.695+32%
Usd Free Cash Flow Per Share--0.6510.570+14%0.819-21%0.600+8%0.498+31%
Usd Free Cash Flow To Equity Per Share--0.444-0.645+245%-0.164+137%-0.058+113%0.084+430%
Usd Market Cap12568630021.750+1%12462927206.98310367517941.333+20%5143691734.759+142%5718916454.698+118%4177260259.573+198%
Usd Price Per Share163.932+7%151.790125.864+21%60.738+150%69.624+118%51.490+195%
Usd Profit--36347336.30047204523.875-23%55532673.225-35%50182675.645-28%38367491.493-5%
Usd Revenue--156512085.800158254092.250-1%174860917.325-10%155414680.570+1%137418636.105+14%
Usd Total Gains Per Share--0.7670.379+103%0.564+36%1.600-52%1.231-38%
 EOD+4 -4MRQTTM+20 -15YOY+10 -255Y+17 -1810Y+16 -19

3.2. Fundamental Score

Let's check the fundamental score of BE Semiconductor Industries NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1592.578
Price to Book Ratio (EOD)Between0-126.194
Net Profit Margin (MRQ)Greater than00.232
Operating Margin (MRQ)Greater than00.278
Quick Ratio (MRQ)Greater than15.275
Current Ratio (MRQ)Greater than14.750
Debt to Asset Ratio (MRQ)Less than10.488
Debt to Equity Ratio (MRQ)Less than10.953
Return on Equity (MRQ)Greater than0.150.071
Return on Assets (MRQ)Greater than0.050.036
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of BE Semiconductor Industries NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.554
Ma 20Greater thanMa 50147.200
Ma 50Greater thanMa 100138.800
Ma 100Greater thanMa 200144.149
OpenGreater thanClose155.300
Total4/5 (80.0%)



Reversals in quarterly reports

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

 2023-03-312023-06-302023-09-302023-12-312024-03-31
Long-term Assets Other  1,170-71,163641,227-111,216-90,205-88,989



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets938,164
Total Liabilities457,789
Total Stockholder Equity480,375
 As reported
Total Liabilities 457,789
Total Stockholder Equity+ 480,375
Total Assets = 938,164

Assets

Total Assets938,164
Total Current Assets731,385
Long-term Assets206,779
Total Current Assets
Cash And Cash Equivalents 232,053
Short-term Investments 215,000
Net Receivables 150,192
Inventory 99,384
Other Current Assets 34,756
Total Current Assets  (as reported)731,385
Total Current Assets  (calculated)731,385
+/-0
Long-term Assets
Property Plant Equipment 58,229
Goodwill 45,613
Intangible Assets 90,241
Long-term Assets  (as reported)206,779
Long-term Assets  (calculated)194,083
+/- 12,696

Liabilities & Shareholders' Equity

Total Current Liabilities153,972
Long-term Liabilities303,817
Total Stockholder Equity480,375
Total Current Liabilities
Short-term Debt 984
Short Long Term Debt 984
Accounts payable 52,382
Other Current Liabilities 100,606
Total Current Liabilities  (as reported)153,972
Total Current Liabilities  (calculated)154,956
+/- 984
Long-term Liabilities
Long term Debt 265,142
Capital Lease Obligations 13,625
Long-term Liabilities Other 12,914
Long-term Liabilities  (as reported)303,817
Long-term Liabilities  (calculated)291,681
+/- 12,136
Total Stockholder Equity
Total Stockholder Equity (as reported)480,375
Total Stockholder Equity (calculated)0
+/- 480,375
Other
Cash and Short Term Investments 447,053
Common Stock Shares Outstanding 82,106
Liabilities and Stockholders Equity 938,164
Net Debt 47,698
Net Invested Capital 266,126
Net Working Capital 577,413
Property Plant and Equipment Gross 58,229
Short Long Term Debt Total 279,751



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
195,000
199,646
0
199,818
197,773
197,451
188,121
191,763
188,110
187,191
192,574
202,440
203,806
303,504
316,860
325,609
333,376
316,055
321,356
272,359
268,553
260,876
255,541
245,219
239,964
230,971
225,767
221,030
231,015
234,392
235,805
227,174
313,103
306,161
302,707
300,807
311,150
311,937
315,086
314,008
317,535
319,189
304,502
285,005
285,119
289,852
275,929
242,879
220,380
275,697
272,131
269,540
274,799
311,207
327,107
350,484
350,225
353,516
353,383
348,915
351,732
376,487
374,086
363,402
377,083
366,647
348,563
340,710
369,209
407,865
431,822
444,408
512,167
441,113
428,746
432,726
453,584
438,758
442,971
587,569
626,381
618,522
666,926
874,953
937,798
787,449
784,442
772,689
795,010
653,518
672,053
696,880
725,744
691,171
864,836
911,356
990,808
985,343
1,070,006
1,144,041
1,217,705
1,165,941
1,186,449
1,135,190
1,112,102
856,711
850,956
896,553
938,164
938,164896,553850,956856,7111,112,1021,135,1901,186,4491,165,9411,217,7051,144,0411,070,006985,343990,808911,356864,836691,171725,744696,880672,053653,518795,010772,689784,442787,449937,798874,953666,926618,522626,381587,569442,971438,758453,584432,726428,746441,113512,167444,408431,822407,865369,209340,710348,563366,647377,083363,402374,086376,487351,732348,915353,383353,516350,225350,484327,107311,207274,799269,540272,131275,697220,380242,879275,929289,852285,119285,005304,502319,189317,535314,008315,086311,937311,150300,807302,707306,161313,103227,174235,805234,392231,015221,030225,767230,971239,964245,219255,541260,876268,553272,359321,356316,055333,376325,609316,860303,504203,806202,440192,574187,191188,110191,763188,121197,451197,773199,8180199,646195,000
   > Total Current Assets 
111,466
102,797
0
108,636
103,343
106,922
98,855
103,172
98,375
98,618
105,874
118,477
119,049
217,333
207,959
217,745
224,639
212,890
217,528
207,341
195,919
194,847
190,602
189,387
183,415
173,250
167,196
163,886
174,394
178,191
181,294
175,507
176,792
171,085
168,027
170,792
182,906
184,840
190,039
203,910
0
0
0
0
0
0
0
0
0
0
0
172,800
175,074
206,457
226,020
244,288
246,390
248,228
246,411
236,651
238,364
260,961
257,740
242,808
256,121
245,993
228,757
219,006
246,493
284,736
307,137
308,946
369,711
301,879
294,953
298,836
322,079
309,522
316,628
460,079
500,149
496,843
550,193
762,429
824,380
670,877
668,379
603,619
611,463
523,388
535,216
550,250
580,906
548,669
723,535
755,532
832,927
824,367
903,914
936,148
1,009,441
946,191
960,455
936,698
915,998
654,896
647,094
688,292
731,385
731,385688,292647,094654,896915,998936,698960,455946,1911,009,441936,148903,914824,367832,927755,532723,535548,669580,906550,250535,216523,388611,463603,619668,379670,877824,380762,429550,193496,843500,149460,079316,628309,522322,079298,836294,953301,879369,711308,946307,137284,736246,493219,006228,757245,993256,121242,808257,740260,961238,364236,651246,411248,228246,390244,288226,020206,457175,074172,80000000000000203,910190,039184,840182,906170,792168,027171,085176,792175,507181,294178,191174,394163,886167,196173,250183,415189,387190,602194,847195,919207,341217,528212,890224,639217,745207,959217,333119,049118,477105,87498,61898,375103,17298,855106,922103,343108,6360102,797111,466
       Cash And Cash Equivalents 
27,241
21,394
0
33,636
25,998
23,588
24,099
42,974
45,332
45,880
48,915
52,129
52,681
135,181
122,711
122,798
120,372
114,960
131,648
141,752
128,556
128,207
114,149
119,974
115,291
109,303
109,134
108,707
107,283
99,807
102,409
106,494
72,962
66,110
60,206
72,894
74,603
70,529
74,295
98,012
0
0
0
0
0
0
0
0
0
0
0
73,125
47,714
48,092
54,965
69,305
65,543
61,806
76,624
87,484
93,539
77,272
89,783
106,358
91,886
81,140
78,494
89,586
91,931
83,794
105,383
135,322
161,560
113,694
132,834
157,818
169,756
132,075
153,264
224,790
204,018
158,057
217,356
527,806
440,983
215,457
263,492
295,539
327,503
231,729
253,727
278,398
347,639
251,621
339,459
375,406
347,979
298,802
455,267
451,395
489,700
376,581
406,759
491,686
489,927
192,977
205,025
188,477
232,053
232,053188,477205,025192,977489,927491,686406,759376,581489,700451,395455,267298,802347,979375,406339,459251,621347,639278,398253,727231,729327,503295,539263,492215,457440,983527,806217,356158,057204,018224,790153,264132,075169,756157,818132,834113,694161,560135,322105,38383,79491,93189,58678,49481,14091,886106,35889,78377,27293,53987,48476,62461,80665,54369,30554,96548,09247,71473,1250000000000098,01274,29570,52974,60372,89460,20666,11072,962106,494102,40999,807107,283108,707109,134109,303115,291119,974114,149128,207128,556141,752131,648114,960120,372122,798122,711135,18152,68152,12948,91545,88045,33242,97424,09923,58825,99833,636021,39427,241
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,054
0
0
0
0
0
0
0
971
0
0
0
206
0
0
0
80,205
105,000
105,000
80,000
168
130,000
180,000
180,000
130,220
130,000
130,000
130,000
130,204
80,000
115,000
225,071
223,442
257,847
212,575
135,204
195,789
181,920
200,000
230,000
180,000
155,000
185,370
186,150
225,000
215,000
215,000225,000186,150185,370155,000180,000230,000200,000181,920195,789135,204212,575257,847223,442225,071115,00080,000130,204130,000130,000130,000130,220180,000180,000130,00016880,000105,000105,00080,20500020600097100000001,054000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
38,966
33,822
0
35,636
37,883
38,889
34,026
31,634
21,737
22,119
28,433
33,175
28,552
38,879
41,011
48,255
50,936
47,397
41,225
33,424
28,592
26,878
33,631
32,075
23,759
24,387
18,694
19,087
22,252
26,200
30,229
25,050
28,188
28,451
36,152
35,746
36,782
39,665
41,624
42,909
44,965
45,323
34,572
53,077
44,631
45,993
37,843
27,725
17,901
26,117
35,926
41,490
52,906
76,121
78,568
91,185
86,790
92,587
72,262
72,139
60,906
93,708
78,381
58,552
82,408
79,313
70,516
53,697
72,158
117,598
117,423
93,248
114,477
106,966
88,449
80,640
80,310
106,209
94,560
89,845
212,060
152,102
251,354
151,654
289,928
185,647
329,273
106,347
212,591
92,526
217,407
81,420
171,797
117,158
320,996
93,218
405,584
232,293
348,845
175,000
216,000
244,000
203,000
148,000
300,921
343,913
313,156
178,073
150,192
150,192178,073313,156343,913300,921148,000203,000244,000216,000175,000348,845232,293405,58493,218320,996117,158171,79781,420217,40792,526212,591106,347329,273185,647289,928151,654251,354152,102212,06089,84594,560106,20980,31080,64088,449106,966114,47793,248117,423117,59872,15853,69770,51679,31382,40858,55278,38193,70860,90672,13972,26292,58786,79091,18578,56876,12152,90641,49035,92626,11717,90127,72537,84345,99344,63153,07734,57245,32344,96542,90941,62439,66536,78235,74636,15228,45128,18825,05030,22926,20022,25219,08718,69424,38723,75932,07533,63126,87828,59233,42441,22547,39750,93648,25541,01138,87928,55233,17528,43322,11921,73731,63434,02638,88937,88335,636033,82238,966
       Inventory 
35,259
30,892
0
31,182
30,734
32,605
29,953
22,340
23,502
23,954
22,821
26,367
29,642
34,255
35,423
39,749
45,372
43,877
39,457
29,361
30,873
30,746
33,829
33,454
34,656
31,747
32,637
27,832
35,475
40,509
38,507
34,093
57,866
60,170
58,033
53,738
56,449
59,567
60,969
58,156
58,947
55,021
51,131
46,824
50,670
50,085
52,505
47,053
44,969
67,502
62,927
55,133
65,158
72,860
80,069
79,269
82,368
89,319
88,504
73,348
74,445
79,470
78,577
69,403
74,379
76,626
71,745
65,167
73,832
73,241
76,555
69,428
83,371
72,154
65,607
53,877
61,056
60,825
56,579
55,054
72,450
70,386
71,772
70,947
81,575
78,415
65,910
60,237
60,929
59,517
52,992
46,578
46,872
52,122
52,051
51,645
61,709
78,100
85,172
94,399
103,738
102,549
102,026
92,117
101,024
93,863
103,060
92,505
99,384
99,38492,505103,06093,863101,02492,117102,026102,549103,73894,39985,17278,10061,70951,64552,05152,12246,87246,57852,99259,51760,92960,23765,91078,41581,57570,94771,77270,38672,45055,05456,57960,82561,05653,87765,60772,15483,37169,42876,55573,24173,83265,16771,74576,62674,37969,40378,57779,47074,44573,34888,50489,31982,36879,26980,06972,86065,15855,13362,92767,50244,96947,05352,50550,08550,67046,82451,13155,02158,94758,15660,96959,56756,44953,73858,03360,17057,86634,09338,50740,50935,47527,83232,63731,74734,65633,45433,82930,74630,87329,36139,45743,87745,37239,74935,42334,25529,64226,36722,82123,95423,50222,34029,95332,60530,73431,182030,89235,259
       Other Current Assets 
10,000
16,689
0
8,182
8,728
11,840
10,776
6,224
7,803
6,665
5,705
6,805
8,174
9,018
8,813
6,943
7,959
6,657
5,198
2,804
7,898
9,016
8,992
3,883
9,709
7,813
6,731
8,261
9,384
11,675
10,148
9,869
17,776
16,354
13,636
8,414
15,071
15,078
13,151
4,833
8,585
7,595
16,475
3,285
9,151
7,062
7,879
2,298
5,688
12,070
7,858
44,542
9,296
9,384
12,418
95,714
11,689
97,103
9,021
75,819
9,474
10,511
10,999
67,047
7,448
88,227
8,002
64,253
8,572
127,701
7,776
104,196
10,303
116,031
8,063
87,141
10,957
116,622
12,225
180,235
11,621
268,400
9,711
163,676
11,894
377,005
9,704
247,843
10,440
232,142
11,090
225,274
14,598
244,926
11,029
328,481
17,655
447,465
14,630
390,354
18,390
467,061
18,725
204,895
24,126
24,143
25,853
2,977
34,756
34,7562,97725,85324,14324,126204,89518,725467,06118,390390,35414,630447,46517,655328,48111,029244,92614,598225,27411,090232,14210,440247,8439,704377,00511,894163,6769,711268,40011,621180,23512,225116,62210,95787,1418,063116,03110,303104,1967,776127,7018,57264,2538,00288,2277,44867,04710,99910,5119,47475,8199,02197,10311,68995,71412,4189,3849,29644,5427,85812,0705,6882,2987,8797,0629,1513,28516,4757,5958,5854,83313,15115,07815,0718,41413,63616,35417,7769,86910,14811,6759,3848,2616,7317,8139,7093,8838,9929,0167,8982,8045,1986,6577,9596,9438,8139,0188,1746,8055,7056,6657,8036,22410,77611,8408,7288,182016,68910,000
   > Long-term Assets 
83,535
96,849
0
91,182
94,429
90,529
89,266
88,591
89,736
88,573
86,700
83,963
84,757
86,172
108,902
107,865
108,737
103,164
103,828
65,018
72,634
66,030
64,939
55,833
56,549
57,721
58,571
57,144
56,621
56,201
54,511
51,667
136,311
135,076
134,680
130,015
128,245
127,097
125,047
110,098
0
0
0
0
0
0
0
0
0
0
0
96,740
99,725
104,750
101,087
106,196
103,835
105,288
106,972
112,264
113,368
115,526
116,346
120,594
120,962
120,654
119,806
121,704
122,716
123,129
124,685
135,462
142,456
139,234
133,793
133,890
131,505
129,236
126,343
127,490
126,232
121,679
116,733
112,524
113,418
116,572
116,063
169,070
183,547
130,130
136,837
146,630
144,838
142,502
141,301
155,824
157,881
160,976
166,092
207,893
208,264
219,750
225,994
198,492
196,104
201,815
203,862
208,261
206,779
206,779208,261203,862201,815196,104198,492225,994219,750208,264207,893166,092160,976157,881155,824141,301142,502144,838146,630136,837130,130183,547169,070116,063116,572113,418112,524116,733121,679126,232127,490126,343129,236131,505133,890133,793139,234142,456135,462124,685123,129122,716121,704119,806120,654120,962120,594116,346115,526113,368112,264106,972105,288103,835106,196101,087104,75099,72596,74000000000000110,098125,047127,097128,245130,015134,680135,076136,31151,66754,51156,20156,62157,14458,57157,72156,54955,83364,93966,03072,63465,018103,828103,164108,737107,865108,90286,17284,75783,96386,70088,57389,73688,59189,26690,52994,42991,182096,84983,535
       Property Plant Equipment 
42,931
37,994
0
35,182
37,605
35,792
34,960
34,533
34,371
33,034
31,987
27,345
26,938
27,263
28,232
29,391
29,466
29,536
31,483
28,516
28,164
22,308
22,073
23,124
25,299
27,743
29,594
30,048
29,937
30,131
29,523
28,522
42,024
41,271
40,704
40,367
39,336
38,204
37,776
22,777
22,408
21,975
21,704
21,210
21,367
23,531
24,155
27,307
26,204
26,815
25,103
24,312
24,863
26,316
26,064
26,032
25,272
26,096
26,421
26,506
25,755
25,744
25,849
26,061
25,576
25,212
24,339
24,649
24,486
24,682
25,646
27,248
28,314
27,834
25,644
26,718
26,355
25,016
24,419
26,993
26,630
25,920
25,011
26,517
26,918
27,098
26,580
28,551
41,488
39,013
43,612
41,515
39,331
36,820
35,444
37,713
36,697
37,624
38,398
40,490
39,445
48,114
49,513
50,752
48,790
52,521
52,466
55,758
58,229
58,22955,75852,46652,52148,79050,75249,51348,11439,44540,49038,39837,62436,69737,71335,44436,82039,33141,51543,61239,01341,48828,55126,58027,09826,91826,51725,01125,92026,63026,99324,41925,01626,35526,71825,64427,83428,31427,24825,64624,68224,48624,64924,33925,21225,57626,06125,84925,74425,75526,50626,42126,09625,27226,03226,06426,31624,86324,31225,10326,81526,20427,30724,15523,53121,36721,21021,70421,97522,40822,77737,77638,20439,33640,36740,70441,27142,02428,52229,52330,13129,93730,04829,59427,74325,29923,12422,07322,30828,16428,51631,48329,53629,46629,39128,23227,26326,93827,34531,98733,03434,37134,53334,96035,79237,60535,182037,99442,931
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,025
0
0
0
14,690
0
13,723
0
12,846
13,074
13,117
12,967
12,070
69,615
68,636
70,232
67,342
68,732
66,361
66,321
64,111
64,031
63,923
63,563
63,218
62,729
62,744
63,408
43,394
43,766
43,318
43,057
43,162
43,686
44,435
43,596
43,823
43,277
43,151
43,615
44,062
43,770
44,247
44,061
43,854
44,094
43,973
43,663
43,541
43,403
43,537
44,105
44,553
45,667
45,307
45,289
45,542
43,461
45,362
45,261
45,867
45,738
45,104
44,813
44,687
44,443
44,937
44,964
45,099
45,279
45,157
45,533
45,289
45,423
45,262
44,880
44,484
44,851
44,732
44,966
45,170
45,358
46,012
46,677
45,746
45,556
45,564
45,813
45,402
45,613
45,61345,40245,81345,56445,55645,74646,67746,01245,35845,17044,96644,73244,85144,48444,88045,26245,42345,28945,53345,15745,27945,09944,96444,93744,44344,68744,81345,10445,73845,86745,26145,36243,46145,54245,28945,30745,66744,55344,10543,53743,40343,54143,66343,97344,09443,85444,06144,24743,77044,06243,61543,15143,27743,82343,59644,43543,68643,16243,05743,31843,76643,39463,40862,74462,72963,21863,56363,92364,03164,11166,32166,36168,73267,34270,23268,63669,61512,07012,96713,11713,07412,846013,723014,69000013,0250000000000000000000
       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
50,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000050,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
39,483
30,892
0
29,273
28,412
27,869
27,323
26,774
26,289
25,403
24,785
24,156
23,456
22,805
36,782
34,936
34,744
34,270
35,023
31,785
39,810
36,682
36,150
31,755
30,362
29,126
28,194
26,375
26,070
25,513
24,725
22,948
86,666
86,106
85,465
83,420
13,826
12,947
12,190
15,063
77,855
75,732
74,136
70,721
72,756
72,719
73,396
51,535
57,248
60,551
61,694
19,696
21,244
22,114
22,129
22,919
23,018
24,355
25,206
27,818
29,634
31,264
32,109
32,858
33,236
34,072
35,194
35,594
37,480
38,493
39,338
40,274
45,077
44,511
41,795
40,374
41,309
38,696
37,950
37,844
37,807
36,829
34,696
34,140
34,604
36,889
37,680
38,334
38,899
39,439
41,174
42,593
44,380
46,101
47,802
50,660
54,078
57,450
61,747
68,746
71,963
76,141
80,838
81,218
82,191
85,409
87,639
93,668
90,241
90,24193,66887,63985,40982,19181,21880,83876,14171,96368,74661,74757,45054,07850,66047,80246,10144,38042,59341,17439,43938,89938,33437,68036,88934,60434,14034,69636,82937,80737,84437,95038,69641,30940,37441,79544,51145,07740,27439,33838,49337,48035,59435,19434,07233,23632,85832,10931,26429,63427,81825,20624,35523,01822,91922,12922,11421,24419,69661,69460,55157,24851,53573,39672,71972,75670,72174,13675,73277,85515,06312,19012,94713,82683,42085,46586,10686,66622,94824,72525,51326,07026,37528,19429,12630,36231,75536,15036,68239,81031,78535,02334,27034,74434,93636,78222,80523,45624,15624,78525,40326,28926,77427,32327,86928,41229,273030,89239,483
       Long-term Assets Other 
1,121
27,963
0
26,727
28,412
26,867
26,984
27,285
29,076
30,136
29,929
32,462
34,363
36,104
43,889
43,537
44,527
39,358
37,322
4,717
4,660
7,040
6,716
954
888
852
783
722
614
557
263
198
7,621
7,699
8,511
4,871
6,349
4,632
8,761
3,816
0
0
0
0
0
0
0
0
0
0
0
1,141
1,215
1,239
1,224
1,291
1,286
1,343
1,338
1,372
1,438
1,450
1,460
309
1,553
1,518
1,289
68
1,500
1,530
1,551
212
1,777
1,731
1,711
235
2,696
2,721
2,500
243
2,585
2,555
2,487
214
2,746
2,818
2,289
2,317
2,302
2,313
2,347
2,255
1,097
1,094
1,058
1,043
1,078
1,084
1,034
1,051
1,023
1,076
1,243
1,213
1,170
1,163
1,227
1,216
-88,989
-88,9891,2161,2271,1631,1701,2131,2431,0761,0231,0511,0341,0841,0781,0431,0581,0941,0972,2552,3472,3132,3022,3172,2892,8182,7462142,4872,5552,5852432,5002,7212,6962351,7111,7311,7772121,5511,5301,500681,2891,5181,5533091,4601,4501,4381,3721,3381,3431,2861,2911,2241,2391,2151,141000000000003,8168,7614,6326,3494,8718,5117,6997,6211982635576147227838528889546,7167,0404,6604,71737,32239,35844,52743,53743,88936,10434,36332,46229,92930,13629,07627,28526,98426,86728,41226,727027,9631,121
> Total Liabilities 
68,104
71,549
0
72,545
68,153
70,128
60,755
66,763
61,124
59,693
65,376
68,705
65,974
66,146
74,217
77,971
77,194
63,801
54,743
43,659
44,099
43,077
43,317
44,506
44,156
37,201
35,909
37,654
48,613
51,152
51,802
50,196
132,372
129,289
124,437
119,356
128,400
125,851
126,743
119,477
121,394
126,429
123,160
106,287
109,563
112,482
96,307
96,595
82,934
103,676
103,437
113,264
115,785
128,041
132,367
131,472
127,800
96,828
101,170
92,852
95,702
113,848
106,671
98,451
109,615
106,363
86,040
76,552
96,983
121,164
118,909
115,584
144,866
114,240
104,702
100,506
114,894
126,298
120,791
242,532
260,338
274,772
283,208
440,821
465,471
444,528
420,189
400,501
420,190
392,593
401,331
398,372
409,055
403,490
536,157
540,129
576,260
517,814
524,198
524,767
522,810
532,249
528,390
506,655
516,509
478,214
475,987
475,140
457,789
457,789475,140475,987478,214516,509506,655528,390532,249522,810524,767524,198517,814576,260540,129536,157403,490409,055398,372401,331392,593420,190400,501420,189444,528465,471440,821283,208274,772260,338242,532120,791126,298114,894100,506104,702114,240144,866115,584118,909121,16496,98376,55286,040106,363109,61598,451106,671113,84895,70292,852101,17096,828127,800131,472132,367128,041115,785113,264103,437103,67682,93496,59596,307112,482109,563106,287123,160126,429121,394119,477126,743125,851128,400119,356124,437129,289132,37250,19651,80251,15248,61337,65435,90937,20144,15644,50643,31743,07744,09943,65954,74363,80177,19477,97174,21766,14665,97468,70565,37659,69361,12466,76360,75570,12868,15372,545071,54968,104
   > Total Current Liabilities 
49,914
42,344
0
46,454
42,154
44,536
35,724
42,718
36,786
35,931
42,275
49,163
47,128
47,560
56,065
61,421
61,346
48,014
38,680
29,912
30,995
29,541
30,206
31,632
31,646
25,149
23,337
25,691
31,387
33,567
34,619
33,850
54,846
46,786
43,596
53,688
58,798
58,010
55,713
61,634
64,678
68,283
66,641
52,367
57,030
60,064
53,512
53,029
41,832
62,962
63,236
73,356
84,666
96,880
101,775
98,742
122,583
91,498
95,809
77,684
79,662
97,092
89,481
82,994
93,438
90,216
69,760
59,787
80,355
103,884
101,977
91,993
123,086
94,220
84,890
67,379
82,007
90,543
87,012
97,538
114,158
127,841
137,165
146,286
167,886
144,943
119,838
100,926
109,174
82,984
90,464
86,628
97,079
97,412
94,031
101,486
148,506
178,809
186,691
187,578
198,739
169,447
164,529
143,891
161,010
133,886
134,981
137,233
153,972
153,972137,233134,981133,886161,010143,891164,529169,447198,739187,578186,691178,809148,506101,48694,03197,41297,07986,62890,46482,984109,174100,926119,838144,943167,886146,286137,165127,841114,15897,53887,01290,54382,00767,37984,89094,220123,08691,993101,977103,88480,35559,78769,76090,21693,43882,99489,48197,09279,66277,68495,80991,498122,58398,742101,77596,88084,66673,35663,23662,96241,83253,02953,51260,06457,03052,36766,64168,28364,67861,63455,71358,01058,79853,68843,59646,78654,84633,85034,61933,56731,38725,69123,33725,14931,64631,63230,20629,54130,99529,91238,68048,01461,34661,42156,06547,56047,12849,16342,27535,93136,78642,71835,72444,53642,15446,454042,34449,914
       Short-term Debt 
1,897
1,065
0
1,727
1,671
1,730
1,612
11,085
7,803
8,790
12,346
9,016
9,004
1,534
1,708
1,692
1,712
1,714
1,817
1,651
3,324
1,551
1,214
1,229
906
907
920
932
1,197
1,037
871
752
17,953
10,523
10,227
21,134
20,919
20,330
18,563
18,608
0
0
0
0
0
0
0
0
0
0
0
13,908
15,526
17,962
19,305
16,038
43,290
13,947
25,491
23,749
22,264
26,501
28,741
24,928
25,034
22,275
19,566
15,574
16,388
18,064
16,571
14,383
25,488
19,248
20,588
8,000
8,000
8,000
10,244
14,095
10,240
8,000
9,186
12,970
12,516
15,666
12,742
4,314
4,832
1,472
1,476
4,291
1,000
91
91
2,976
0
3,381
0
3,475
0
3,866
0
5,698
2,372
298
100
6,883
984
9846,8831002982,3725,69803,86603,47503,38102,97691911,0004,2911,4761,4724,8324,31412,74215,66612,51612,9709,1868,00010,24014,09510,2448,0008,0008,00020,58819,24825,48814,38316,57118,06416,38815,57419,56622,27525,03424,92828,74126,50122,26423,74925,49113,94743,29016,03819,30517,96215,52613,9080000000000018,60818,56320,33020,91921,13410,22710,52317,9537528711,0371,1979329209079061,2291,2141,5513,3241,6511,8171,7141,7121,6921,7081,5349,0049,01612,3468,7907,80311,0851,6121,7301,6711,72701,0651,897
       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
136,698
133,344
131,533
131,960
280,244
280,931
0
0
1,502
4,832
1,472
1,476
991
1,000
91
91
0
0
0
0
0
0
0
0
2,361
2,372
298
100
3,144
984
9843,1441002982,3722,3610000000091911,0009911,4761,4724,8321,50200280,931280,244131,960131,533133,344136,6980000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
23,190
18,376
0
22,545
17,456
19,672
12,643
10,573
9,475
11,108
12,626
20,338
17,015
22,302
20,915
27,044
24,175
14,143
8,444
5,530
6,596
10,010
11,242
13,115
14,131
8,890
8,543
10,320
14,828
17,144
17,140
14,321
12,513
13,952
14,425
14,905
19,476
17,893
17,357
15,463
17,007
11,485
10,778
13,724
18,446
17,369
14,396
11,028
6,044
11,942
21,183
27,290
31,334
39,171
40,883
42,626
38,652
38,243
27,085
21,377
22,605
34,465
24,563
24,010
31,535
33,655
23,488
21,056
35,072
51,768
43,534
38,381
48,381
39,301
27,193
27,529
37,677
46,819
36,279
38,949
52,418
63,590
56,686
62,721
73,428
62,600
40,247
33,158
35,573
32,054
30,453
30,278
34,310
45,939
38,715
44,017
65,351
91,472
84,342
74,711
79,398
68,819
52,803
41,431
48,877
47,371
48,782
46,889
52,382
52,38246,88948,78247,37148,87741,43152,80368,81979,39874,71184,34291,47265,35144,01738,71545,93934,31030,27830,45332,05435,57333,15840,24762,60073,42862,72156,68663,59052,41838,94936,27946,81937,67727,52927,19339,30148,38138,38143,53451,76835,07221,05623,48833,65531,53524,01024,56334,46522,60521,37727,08538,24338,65242,62640,88339,17131,33427,29021,18311,9426,04411,02814,39617,36918,44613,72410,77811,48517,00715,46317,35717,89319,47614,90514,42513,95212,51314,32117,14017,14414,82810,3208,5438,89014,13113,11511,24210,0106,5965,5308,44414,14324,17527,04420,91522,30217,01520,33812,62611,1089,47510,57312,64319,67217,45622,545018,37623,190
       Other Current Liabilities 
24,828
22,903
0
22,182
23,027
23,133
21,468
21,061
19,508
16,034
17,303
19,809
21,109
23,724
33,442
32,684
35,459
33,871
30,236
24,382
24,400
19,531
17,750
17,288
16,608
15,352
13,873
14,439
1
15,386
16,608
18,777
24,381
22,310
18,944
17,649
18,403
19,788
19,793
27,563
19,362
18,845
18,698
17,698
18,094
19,980
19,669
20,699
17,806
34,459
25,601
31,416
37,806
38,172
41,587
14,728
40,641
10,738
43,233
8,342
34,977
36,126
36,177
188
36,869
7,050
26,706
545
28,895
9,258
41,872
990
49,217
7,237
37,109
613
36,330
11,517
40,489
837
51,500
17,250
71,293
731
81,942
17,197
66,849
1,383
68,769
18,620
58,535
1,539
61,769
15,766
55,225
2,220
83,155
28,724
102,349
2,564
119,341
96,762
111,726
75,637
109,761
86,217
86,099
357
100,606
100,60635786,09986,217109,76175,637111,72696,762119,3412,564102,34928,72483,1552,22055,22515,76661,7691,53958,53518,62068,7691,38366,84917,19781,94273171,29317,25051,50083740,48911,51736,33061337,1097,23749,21799041,8729,25828,89554526,7067,05036,86918836,17736,12634,9778,34243,23310,73840,64114,72841,58738,17237,80631,41625,60134,45917,80620,69919,66919,98018,09417,69818,69818,84519,36227,56319,79319,78818,40317,64918,94422,31024,38118,77716,60815,386114,43913,87315,35216,60817,28817,75019,53124,40024,38230,23633,87135,45932,68433,44223,72421,10919,80917,30316,03419,50821,06121,46823,13323,02722,182022,90324,828
   > Long-term Liabilities 
18,190
29,206
0
26,091
25,998
25,592
25,032
24,045
24,338
23,761
23,101
19,542
18,846
18,587
18,152
16,550
15,848
15,788
16,064
13,748
13,103
13,537
13,111
12,874
12,511
12,051
12,572
11,963
17,226
17,586
17,183
16,346
77,526
82,503
80,841
65,668
69,602
67,840
71,031
57,843
0
0
0
0
0
0
0
0
0
0
0
39,908
31,119
31,161
30,592
32,730
5,217
5,330
5,361
15,168
16,040
16,756
17,190
15,457
16,177
16,147
16,280
16,765
16,628
17,280
16,932
23,591
21,780
20,020
19,812
33,127
32,887
35,755
33,779
144,994
146,180
146,931
146,043
294,535
297,585
299,585
300,351
299,575
311,016
309,609
310,867
311,744
311,976
306,078
442,126
438,643
427,754
339,005
337,507
337,189
324,071
362,802
363,861
362,764
355,499
344,328
341,006
337,907
303,817
303,817337,907341,006344,328355,499362,764363,861362,802324,071337,189337,507339,005427,754438,643442,126306,078311,976311,744310,867309,609311,016299,575300,351299,585297,585294,535146,043146,931146,180144,99433,77935,75532,88733,12719,81220,02021,78023,59116,93217,28016,62816,76516,28016,14716,17715,45717,19016,75616,04015,1685,3615,3305,21732,73030,59231,16131,11939,9080000000000057,84371,03167,84069,60265,66880,84182,50377,52616,34617,18317,58617,22611,96312,57212,05112,51112,87413,11113,53713,10313,74816,06415,78815,84816,55018,15218,58718,84619,54223,10123,76124,33824,04525,03225,59225,99826,091029,20618,190
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
283,319
285,053
284,926
285,403
279,370
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000279,370285,403284,926285,053283,31900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,012
0
0
0
927
906
885
863
842
4,005
2,920
3,103
2,503
2,583
2,617
2,617
2,774
2,865
2,926
3,009
3,117
2,899
3,004
3,138
2,622
2,693
2,762
2,619
1,740
1,322
1,471
1,949
3,922
3,889
4,092
4,127
7,427
8,190
8,329
8,396
9,050
9,101
9,115
8,987
8,262
8,465
8,663
8,807
14,657
12,843
11,045
10,799
13,574
13,355
16,245
16,542
15,675
16,349
16,647
16,575
17,211
17,125
16,162
15,618
27,751
28,003
26,290
25,814
26,818
26,573
26,708
30,559
31,735
31,792
27,395
27,563
28,189
27,993
30,643
30,241
25,577
0
0
0
0
0
0000025,57730,24130,64327,99328,18927,56327,39531,79231,73530,55926,70826,57326,81825,81426,29028,00327,75115,61816,16217,12517,21116,57516,64716,34915,67516,54216,24513,35513,57410,79911,04512,84314,6578,8078,6638,4658,2628,9879,1159,1019,0508,3968,3298,1907,4274,1274,0923,8893,9221,9491,4711,3221,7402,6192,7622,6932,6223,1383,0042,8993,1173,0092,9262,8652,7742,6172,6172,5832,5033,1032,9204,0058428638859069270001,01200000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,999
0
0
0
33,392
0
0
0
36,963
0
0
0
41,109
0
0
0
49,681
0
0
0
67,945
0
0
0
80,844
0
0
0
0
0
0000080,84400067,94500049,68100041,10900036,96300033,39200036,9990000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
126,897
128,097
0
127,273
129,620
127,323
127,366
125,000
126,986
127,499
127,198
133,735
137,831
237,358
242,643
247,638
256,182
252,254
266,613
228,700
224,454
217,799
212,224
200,670
195,771
193,740
189,632
183,186
182,223
183,078
183,839
176,862
180,615
176,733
178,115
181,273
182,555
185,841
188,070
194,238
196,141
192,451
181,342
178,379
175,556
176,997
179,622
145,880
137,446
171,584
168,694
155,783
159,014
182,450
194,740
218,244
222,425
255,854
252,213
255,041
255,008
261,617
266,393
263,794
266,311
259,014
261,253
262,965
271,033
285,426
311,638
327,296
365,773
325,234
322,405
330,616
337,086
310,823
320,543
343,411
364,417
342,048
382,016
434,132
472,327
342,921
364,253
372,188
374,820
260,925
270,722
298,508
316,689
287,681
328,679
371,227
414,548
467,529
545,808
619,274
694,895
633,692
658,059
628,535
595,593
378,497
374,969
421,413
480,375
480,375421,413374,969378,497595,593628,535658,059633,692694,895619,274545,808467,529414,548371,227328,679287,681316,689298,508270,722260,925374,820372,188364,253342,921472,327434,132382,016342,048364,417343,411320,543310,823337,086330,616322,405325,234365,773327,296311,638285,426271,033262,965261,253259,014266,311263,794266,393261,617255,008255,041252,213255,854222,425218,244194,740182,450159,014155,783168,694171,584137,446145,880179,622176,997175,556178,379181,342192,451196,141194,238188,070185,841182,555181,273178,115176,733180,615176,862183,839183,078182,223183,186189,632193,740195,771200,670212,224217,799224,454228,700266,613252,254256,182247,638242,643237,358137,831133,735127,198127,499126,986125,000127,366127,323129,620127,2730128,097126,897
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
23,973
0
0
0
28,920
0
0
0
28,983
0
0
0
28,142
0
0
0
27,974
0
0
0
28,002
180,684
179,997
178,307
29,767
186,635
190,055
192,300
30,693
196,141
30,693
181,342
30,693
175,556
30,693
179,622
30,693
137,446
30,693
168,694
30,693
159,014
31,057
194,740
31,057
222,425
36,431
252,213
36,431
256,030
36,431
267,415
36,431
267,468
224,509
262,523
36,431
272,226
228,454
312,913
36,431
367,301
234,099
324,044
36,031
338,690
225,929
322,180
400
366,043
400
383,718
400
472,327
219,868
364,253
800
374,820
800
270,722
800
316,689
800
328,679
786
414,548
786
545,808
786
694,895
811
658,059
811
595,593
811
374,969
811
0
0811374,969811595,593811658,059811694,895786545,808786414,548786328,679800316,689800270,722800374,820800364,253219,868472,327400383,718400366,043400322,180225,929338,69036,031324,044234,099367,30136,431312,913228,454272,22636,431262,523224,509267,46836,431267,41536,431256,03036,431252,21336,431222,42531,057194,74031,057159,01430,693168,69430,693137,44630,693179,62230,693175,55630,693181,34230,693196,14130,693192,300190,055186,63529,767178,307179,997180,68428,00200027,97400028,14200028,98300028,92000023,97300000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
-28,642
-30,155
-30,257
-32,673
-32,239
-34,565
-35,626
-33,237
-34,092
-34,801
210,251
-30,717
-35,690
-34,277
-32,549
199,445
-38,006
-38,850
-39,242
-38,492
-38,045
-39,786
-42,597
-42,868
-37,937
-37,070
-37,993
-37,928
-31,167
0
0
0
0
0
0
0
0
0
0
0
-39,029
0
0
0
-29,098
0
0
0
-31,577
0
0
0
-30,019
0
13,013
0
-29,901
0
12,251
0
-31,990
0
29,178
0
-45,506
0
73,403
0
-49,023
0
51,141
0
-50,247
0
41,603
0
-51,599
0
52,539
0
-55,556
0
64,872
0
-54,976
0
72,378
0
33,765
0
123,882
0
136,985
0
131,575
0
149,679
0
0149,6790131,5750136,9850123,882033,765072,3780-54,976064,8720-55,556052,5390-51,599041,6030-50,247051,1410-49,023073,4030-45,506029,1780-31,990012,2510-29,901013,0130-30,019000-31,577000-29,098000-39,02900000000000-31,167-37,928-37,993-37,070-37,937-42,868-42,597-39,786-38,045-38,492-39,242-38,850-38,006199,445-32,549-34,277-35,690-30,717210,251-34,801-34,092-33,237-35,626-34,565-32,239-32,673-30,257-30,155-28,64200000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
177,101
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000177,10100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
126,897
128,097
0
127,273
129,620
127,323
127,366
125,000
126,986
127,499
127,198
124,616
151,175
245,064
249,794
218,725
251,095
252,975
270,405
218,515
247,701
0
236,965
209,963
234,729
232,465
0
208,432
238,002
238,670
222,331
207,558
220,401
219,329
252,047
215,273
219,625
223,834
225,997
215,294
0
0
0
0
0
0
0
0
0
0
0
219,333
159,014
193,933
194,740
224,509
222,425
214,470
252,213
237,064
255,008
0
-1,022
234,896
-1,157
13,013
-1,270
229,102
-1,193
12,251
-1,275
237,040
-1,528
0
-1,639
300,847
-1,604
0
-1,637
331,312
-1,626
217,798
-1,702
310,599
472,327
0
364,253
297,128
374,820
177,101
270,722
275,847
316,689
168,169
328,679
297,992
414,548
272,520
545,808
323,512
694,895
381,664
658,059
271,350
0
165,609
0
108,144
0
0108,1440165,6090271,350658,059381,664694,895323,512545,808272,520414,548297,992328,679168,169316,689275,847270,722177,101374,820297,128364,2530472,327310,599-1,702217,798-1,626331,312-1,6370-1,604300,847-1,6390-1,528237,040-1,27512,251-1,193229,102-1,27013,013-1,157234,896-1,0220255,008237,064252,213214,470222,425224,509194,740193,933159,014219,33300000000000215,294225,997223,834219,625215,273252,047219,329220,401207,558222,331238,670238,002208,4320232,465234,729209,963236,9650247,701218,515270,405252,975251,095218,725249,794245,064151,175124,616127,198127,499126,986125,000127,366127,323129,620127,2730128,097126,897



Balance Sheet

Currency in EUR. All numbers in thousands.