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

Broadridge Financial Solutions Inc
Buy, Hold or Sell?

Let's analyze Broadridge together

I guess you are interested in Broadridge Financial Solutions Inc. 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 Broadridge Financial Solutions Inc. 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 Broadridge Financial Solutions Inc

I send you an email if I find something interesting about Broadridge Financial Solutions Inc.

1. Quick Overview

1.1. Quick analysis of Broadridge (30 sec.)










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

How much money do you get?

How much money do you get?
$3.16
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$18.68
Expected worth in 1 year
$19.64
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$4.12
Return On Investment
1.8%

For what price can you sell your share?

Current Price per Share
$233.53
Expected price per share
$222.01 - $237.96
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Broadridge (5 min.)




Live pricePrice per Share (EOD)
$233.53
Intrinsic Value Per Share
$15.31 - $58.66
Total Value Per Share
$33.99 - $77.35

2.2. Growth of Broadridge (5 min.)




Is Broadridge growing?

Current yearPrevious yearGrowGrow %
How rich?$2.2b$2b$142.6m6.6%

How much money is Broadridge making?

Current yearPrevious yearGrowGrow %
Making money$171.7m$167.7m$4m2.3%
Net Profit Margin9.9%10.1%--

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

2.3. Financial Health of Broadridge (5 min.)




2.4. Comparing to competitors in the Information Technology Services industry (5 min.)




  Industry Rankings (Information Technology Services)  


Richest
#28 / 379

Most Revenue
#35 / 379

Most Profit
#20 / 379
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Broadridge?

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

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

Speculation

The Price per Share of Broadridge is $233.53. 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 Broadridge.
  • 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 Broadridge, 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 $18.68. 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 $0.43 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 $0.79 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Broadridge.

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 Eps0.680.3%1.440.6%1.410.6%1.230.5%1.000.4%
Usd Book Value Change Per Share0.420.2%0.240.1%0.430.2%0.450.2%0.270.1%
Usd Dividend Per Share0.790.3%0.790.3%0.720.3%0.650.3%0.490.2%
Usd Total Gains Per Share1.210.5%1.030.4%1.150.5%1.090.5%0.760.3%
Usd Price Per Share215.03-205.66-156.35-159.22-120.68-
Price to Earnings Ratio79.56-53.35-41.31-63.55-50.09-
Price-to-Total Gains Ratio178.14-866.80--216.93-340.62-85.24-
Price to Book Ratio11.51-11.23-9.14-10.58-9.94-
Price-to-Total Gains Ratio178.14-866.80--216.93-340.62-85.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share233.53
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.790.65
Usd Book Value Change Per Share0.240.45
Usd Total Gains Per Share1.031.09
Gains per Quarter (4 shares)4.124.37
Gains per Year (4 shares)16.4917.47
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
113461077
225822211424
3381138312141
4511554412958
5631970523675
6762386624392
789271027250109
8101311188357126
9114341349364143
101273815010371160

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%75.00.00.0100.0%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%12.08.00.060.0%24.016.00.060.0%47.026.02.062.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%69.00.06.092.0%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%32.08.00.080.0%59.014.02.078.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Broadridge Financial Solutions Inc 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--0.4160.239+74%0.429-3%0.446-7%0.271+54%
Book Value Per Share--18.68218.325+2%17.087+9%15.158+23%11.906+57%
Current Ratio--1.3891.318+5%1.156+20%1.202+16%1.404-1%
Debt To Asset Ratio--0.7250.732-1%0.752-4%0.746-3%0.698+4%
Debt To Equity Ratio--2.6342.732-4%3.055-14%2.979-12%2.440+8%
Dividend Per Share--0.7910.7910%0.717+10%0.646+22%0.493+60%
Enterprise Value--19877143000.00018772563000.000+6%12730659250.000+56%13797981895.500+44%10994664522.750+81%
Eps--0.6761.445-53%1.409-52%1.225-45%0.998-32%
Ev To Ebitda Ratio--19.14914.184+35%13.801+39%15.878+21%15.127+27%
Ev To Sales Ratio--3.4922.957+18%2.070+69%2.496+40%2.341+49%
Free Cash Flow Per Share---1.1301.862-161%1.868-160%1.298-187%1.069-206%
Free Cash Flow To Equity Per Share--0.1560.264-41%0.020+664%1.219-87%0.884-82%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--58.664--------
Intrinsic Value_10Y_min--15.306--------
Intrinsic Value_1Y_max--5.844--------
Intrinsic Value_1Y_min--3.836--------
Intrinsic Value_3Y_max--17.586--------
Intrinsic Value_3Y_min--9.599--------
Intrinsic Value_5Y_max--29.359--------
Intrinsic Value_5Y_min--13.209--------
Market Cap27297088170.000+7%25395043000.00024436013000.000+4%18618459250.000+36%18858081895.500+35%14366464522.750+77%
Net Profit Margin--0.0560.099-43%0.101-45%0.096-41%0.094-40%
Operating Margin--0.0960.161-41%0.166-42%0.167-43%0.156-38%
Operating Ratio--0.9050.847+7%0.848+7%0.864+5%0.862+5%
Pb Ratio12.500+8%11.51011.234+2%9.141+26%10.581+9%9.938+16%
Pe Ratio86.403+8%79.55853.351+49%41.309+93%63.549+25%50.087+59%
Price Per Share233.530+8%215.030205.660+5%156.345+38%159.223+35%120.676+78%
Price To Free Cash Flow Ratio-51.686-9%-47.5928.507-659%0.664-7269%20.394-333%15.368-410%
Price To Total Gains Ratio193.462+8%178.136866.805-79%-216.925+222%340.622-48%85.240+109%
Quick Ratio--1.2231.160+5%1.026+19%1.051+16%1.229-1%
Return On Assets--0.0100.021-53%0.020-51%0.020-51%0.025-61%
Return On Equity--0.0360.078-54%0.080-55%0.080-55%0.084-57%
Total Gains Per Share--1.2071.030+17%1.146+5%1.092+11%0.764+58%
Usd Book Value--2206400000.0002177375000.000+1%2034725000.000+8%1795765000.000+23%1419600000.000+55%
Usd Book Value Change Per Share--0.4160.239+74%0.429-3%0.446-7%0.271+54%
Usd Book Value Per Share--18.68218.325+2%17.087+9%15.158+23%11.906+57%
Usd Dividend Per Share--0.7910.7910%0.717+10%0.646+22%0.493+60%
Usd Enterprise Value--19877143000.00018772563000.000+6%12730659250.000+56%13797981895.500+44%10994664522.750+81%
Usd Eps--0.6761.445-53%1.409-52%1.225-45%0.998-32%
Usd Free Cash Flow---133400000.000221550000.000-160%222450000.000-160%153695000.000-187%127432500.000-205%
Usd Free Cash Flow Per Share---1.1301.862-161%1.868-160%1.298-187%1.069-206%
Usd Free Cash Flow To Equity Per Share--0.1560.264-41%0.020+664%1.219-87%0.884-82%
Usd Market Cap27297088170.000+7%25395043000.00024436013000.000+4%18618459250.000+36%18858081895.500+35%14366464522.750+77%
Usd Price Per Share233.530+8%215.030205.660+5%156.345+38%159.223+35%120.676+78%
Usd Profit--79800000.000171750000.000-54%167750000.000-52%145080000.000-45%118910000.000-33%
Usd Revenue--1422900000.0001624675000.000-12%1552175000.000-8%1413700000.000+1%1177312500.000+21%
Usd Total Gains Per Share--1.2071.030+17%1.146+5%1.092+11%0.764+58%
 EOD+5 -3MRQTTM+19 -20YOY+22 -175Y+20 -1910Y+19 -20

3.3 Fundamental Score

Let's check the fundamental score of Broadridge Financial Solutions Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1586.403
Price to Book Ratio (EOD)Between0-112.500
Net Profit Margin (MRQ)Greater than00.056
Operating Margin (MRQ)Greater than00.096
Quick Ratio (MRQ)Greater than11.223
Current Ratio (MRQ)Greater than11.389
Debt to Asset Ratio (MRQ)Less than10.725
Debt to Equity Ratio (MRQ)Less than12.634
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.010
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Broadridge Financial Solutions Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.120
Ma 20Greater thanMa 50232.476
Ma 50Greater thanMa 100224.003
Ma 100Greater thanMa 200217.759
OpenGreater thanClose234.930
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Broadridge Financial Solutions Inc

Broadridge Financial Solutions, Inc. provides investor communications and technology-driven solutions for the financial services industry. The company's Investor Communication Solutions segment handles the proxy materials distribution and voting processes for bank, broker-dealer, corporate issuer, and fund clients, as well as distributes regulatory reports, prospectuses, class action, and corporate action/reorganization event information, as well as tax reporting solutions. The segment also offers ProxyEdge, an electronic proxy delivery and voting solution; data-driven solutions and an end-to-end platform for content management, composition, and omni-channel distribution of regulatory, marketing, and transactional information, as well as mutual fund trade processing services; solutions for public corporations and mutual funds; data and analytics solutions; SEC filing and capital markets transaction services; registrar, stock transfer, and record-keeping services; and omni-channel customer communications solutions, as well as operates Broadridge Communications Cloud platform that creates, delivers, and manages communications and customer engagement activities. Its Global Technology and Operations segment provides solutions that automate the front-to-back transaction lifecycle of equity, mutual fund, fixed income, foreign exchange and exchange-traded derivatives, order capture and execution, trade confirmation, margin, cash management, clearing and settlement, reference data management, reconciliations, securities financing and collateral management, asset servicing, compliance and regulatory reporting, portfolio accounting, and custody-related services. This segment also offers business process outsourcing services; technology solutions, such portfolio management, compliance, fee billing, and operational support solutions; and capital market and wealth and investment management solutions. The company was founded in 1962 and is headquartered in Lake Success, New York.

Fundamental data was last updated by Penke on 2024-12-07 17:25:04.

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 less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is 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 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 unable 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 expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Broadridge earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Broadridge to the Information Technology Services industry mean.
  • A Net Profit Margin of 5.6% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Broadridge Financial Solutions Inc:

  • The MRQ is 5.6%. The company is making a profit. +1
  • The TTM is 9.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.6%TTM9.9%-4.3%
TTM9.9%YOY10.1%-0.2%
TTM9.9%5Y9.6%+0.3%
5Y9.6%10Y9.4%+0.2%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6%3.9%+1.7%
TTM9.9%3.9%+6.0%
YOY10.1%3.7%+6.4%
5Y9.6%3.5%+6.1%
10Y9.4%3.4%+6.0%
4.3.1.2. Return on Assets

Shows how efficient Broadridge is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Broadridge to the Information Technology Services industry mean.
  • 1.0% Return on Assets means that Broadridge generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Broadridge Financial Solutions Inc:

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM2.1%-1.1%
TTM2.1%YOY2.0%+0.1%
TTM2.1%5Y2.0%+0.1%
5Y2.0%10Y2.5%-0.5%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.2%-0.2%
TTM2.1%1.3%+0.8%
YOY2.0%1.3%+0.7%
5Y2.0%1.2%+0.8%
10Y2.5%1.3%+1.2%
4.3.1.3. Return on Equity

Shows how efficient Broadridge is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Broadridge to the Information Technology Services industry mean.
  • 3.6% Return on Equity means Broadridge generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Broadridge Financial Solutions Inc:

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 7.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.6%TTM7.8%-4.2%
TTM7.8%YOY8.0%-0.1%
TTM7.8%5Y8.0%-0.2%
5Y8.0%10Y8.4%-0.4%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%3.0%+0.6%
TTM7.8%2.9%+4.9%
YOY8.0%2.9%+5.1%
5Y8.0%2.8%+5.2%
10Y8.4%3.0%+5.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Broadridge Financial Solutions Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Broadridge is operating .

  • Measures how much profit Broadridge 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 Broadridge to the Information Technology Services industry mean.
  • An Operating Margin of 9.6% means the company generated $0.10  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Broadridge Financial Solutions Inc:

  • The MRQ is 9.6%. The company is operating less efficient.
  • The TTM is 16.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ9.6%TTM16.1%-6.6%
TTM16.1%YOY16.6%-0.4%
TTM16.1%5Y16.7%-0.6%
5Y16.7%10Y15.6%+1.2%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ9.6%6.7%+2.9%
TTM16.1%6.0%+10.1%
YOY16.6%4.9%+11.7%
5Y16.7%4.4%+12.3%
10Y15.6%4.5%+11.1%
4.3.2.2. Operating Ratio

Measures how efficient Broadridge is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • An Operation Ratio of 0.91 means that the operating costs are $0.91 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Broadridge Financial Solutions Inc:

  • The MRQ is 0.905. The company is less efficient in keeping operating costs low.
  • The TTM is 0.847. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.905TTM0.847+0.058
TTM0.847YOY0.848-0.001
TTM0.8475Y0.864-0.016
5Y0.86410Y0.862+0.002
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9051.012-0.107
TTM0.8471.026-0.179
YOY0.8480.995-0.147
5Y0.8641.041-0.177
10Y0.8621.022-0.160
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Broadridge Financial Solutions Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Broadridge is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 1.39 means the company has $1.39 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Broadridge Financial Solutions Inc:

  • The MRQ is 1.389. The company is just able to pay all its short-term debts.
  • The TTM is 1.318. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.389TTM1.318+0.071
TTM1.318YOY1.156+0.162
TTM1.3185Y1.202+0.116
5Y1.20210Y1.404-0.202
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3891.462-0.073
TTM1.3181.461-0.143
YOY1.1561.535-0.379
5Y1.2021.625-0.423
10Y1.4041.634-0.230
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Broadridge to the Information Technology Services industry mean.
  • A Quick Ratio of 1.22 means the company can pay off $1.22 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Broadridge Financial Solutions Inc:

  • The MRQ is 1.223. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.160. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.223TTM1.160+0.062
TTM1.160YOY1.026+0.134
TTM1.1605Y1.051+0.109
5Y1.05110Y1.229-0.178
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2230.932+0.291
TTM1.1600.953+0.207
YOY1.0261.140-0.114
5Y1.0511.217-0.166
10Y1.2291.293-0.064
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Broadridge Financial Solutions Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Broadridge assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Broadridge to Information Technology Services industry mean.
  • A Debt to Asset Ratio of 0.72 means that Broadridge assets are financed with 72.5% credit (debt) and the remaining percentage (100% - 72.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Broadridge Financial Solutions Inc:

  • The MRQ is 0.725. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.732. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.725TTM0.732-0.007
TTM0.732YOY0.752-0.020
TTM0.7325Y0.746-0.014
5Y0.74610Y0.698+0.048
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7250.508+0.217
TTM0.7320.498+0.234
YOY0.7520.491+0.261
5Y0.7460.500+0.246
10Y0.6980.489+0.209
4.5.4.2. Debt to Equity Ratio

Measures if Broadridge is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Broadridge to the Information Technology Services industry mean.
  • A Debt to Equity ratio of 263.4% means that company has $2.63 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Broadridge Financial Solutions Inc:

  • The MRQ is 2.634. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.732. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.634TTM2.732-0.098
TTM2.732YOY3.055-0.323
TTM2.7325Y2.979-0.247
5Y2.97910Y2.440+0.539
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6341.015+1.619
TTM2.7321.000+1.732
YOY3.0550.948+2.107
5Y2.9791.015+1.964
10Y2.4401.050+1.390
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 Broadridge generates.

  • Above 15 is considered overpriced but always compare Broadridge to the Information Technology Services industry mean.
  • A PE ratio of 79.56 means the investor is paying $79.56 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Broadridge Financial Solutions Inc:

  • The EOD is 86.403. Based on the earnings, the company is expensive. -2
  • The MRQ is 79.558. Based on the earnings, the company is expensive. -2
  • The TTM is 53.351. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD86.403MRQ79.558+6.845
MRQ79.558TTM53.351+26.207
TTM53.351YOY41.309+12.043
TTM53.3515Y63.549-10.197
5Y63.54910Y50.087+13.462
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD86.40315.381+71.022
MRQ79.55815.033+64.525
TTM53.35115.242+38.109
YOY41.30915.526+25.783
5Y63.54917.960+45.589
10Y50.08720.270+29.817
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 Broadridge Financial Solutions Inc:

  • The EOD is -51.686. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -47.592. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 8.507. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-51.686MRQ-47.592-4.095
MRQ-47.592TTM8.507-56.099
TTM8.507YOY0.664+7.844
TTM8.5075Y20.394-11.887
5Y20.39410Y15.368+5.026
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD-51.6866.562-58.248
MRQ-47.5926.813-54.405
TTM8.5074.413+4.094
YOY0.6643.728-3.064
5Y20.3944.800+15.594
10Y15.3684.276+11.092
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 Broadridge is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 11.51 means the investor is paying $11.51 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Broadridge Financial Solutions Inc:

  • The EOD is 12.500. Based on the equity, the company is expensive. -2
  • The MRQ is 11.510. Based on the equity, the company is expensive. -2
  • The TTM is 11.234. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD12.500MRQ11.510+0.990
MRQ11.510TTM11.234+0.276
TTM11.234YOY9.141+2.092
TTM11.2345Y10.581+0.653
5Y10.58110Y9.938+0.643
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD12.5002.602+9.898
MRQ11.5102.397+9.113
TTM11.2342.533+8.701
YOY9.1412.509+6.632
5Y10.5812.943+7.638
10Y9.9383.397+6.541
4.6.2. Total Gains per Share

2.4. Latest News of Broadridge Financial Solutions Inc

Does Broadridge Financial Solutions Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Broadridge Financial Solutions Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-10
16:36
Reuters NEXT Live: Goldman Sachs, Google and OpenAI execs to talk economics and techRead
2024-12-08
08:23
Syria Live: Rebels say Assad gone, regime toppledRead
2024-12-03
15:49
South Korea Martial Law Live: Yoon accuses opposition of taking parliament hostageRead
2024-11-26
13:38
Trump camp says China is 'attacking' US with fentanyl. They aim to fight backRead
2024-11-22
12:39
Enslaved on OnlyFans: Women describe lives of isolation, torment and sexual servitudeRead
2024-11-19
14:43
Live updates: Moscow says Ukraine used U.S. ATACMS missiles to strike Russian territory for first timeRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Broadridge Financial Solutions Inc.

4.8.1. Institutions holding Broadridge Financial Solutions Inc

Institutions are holding 92.981% of the shares of Broadridge Financial Solutions Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc12.16540.054814220092-64994-0.455
2024-06-30BlackRock Inc8.66330.0452101265334034154.149
2024-09-30Morgan Stanley - Brokerage Accounts4.57640.08345349289-6083659-53.2116
2024-09-30State Street Corp4.4330.04555181715514391.0027
2024-09-30HHG PLC2.76910.35623236793-51403-1.5633
2024-09-30Geode Capital Management, LLC2.56640.05212999874152080.5095
2024-09-30Apg All Pensions Group2.36363.53292762786-1230159-30.8083
2024-09-30Capital Research & Mgmt Co - Division 32.3540.11352751609-644501-18.9776
2024-09-30T. Rowe Price Investment Management,Inc.2.27830.34532663099-18557-0.692
2024-09-30T. Rowe Price Associates, Inc.2.03080.05882373761-1649032-40.9922
2024-09-30Jensen Investment Management1.40582.95441643215-95065-5.4689
2024-09-30Barclays PLC1.37570.09181608021-54032-3.2509
2024-09-30Mitsubishi UFJ Asset Management Co.,Ltd1.37410.36921606228436632.7943
2024-09-30Stifel Financial Corp1.3640.3595159441558130.3659
2024-09-30Amvescap Plc.1.20280.05841405931591644.393
2024-09-30Northern Trust Corp1.1040.04541290460-28902-2.1906
2024-09-30Wells Fargo & Co1.03570.05891210595-32836-2.6408
2024-09-30Bahl & Gaynor Inc.0.94141.21841100341-8526-0.7689
2024-09-30Veritas Investment Partners (UK) Ltd.0.92254.12171078269-30453-2.7467
2024-09-30Legal & General Group PLC0.90010.04721052077296212.897
Total 55.826414.012665255103-9383796-14.4%

4.9.2. Funds holding Broadridge Financial Solutions Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15950.0453693163-13078-0.3529
2024-10-31Vanguard Institutional 500 Index Trust2.64620.0513093078361131.1813
2024-10-31Vanguard Mid Cap Index Institutional2.11840.2985247614544990.182
2024-09-30Janus Henderson Enterprise D1.52691.6828178476000
2024-09-30Janus Inst Mid Cap Growth CF1.52691.6838178476000
2024-06-30Morgan Stanley Glbl Franchise1.31931.41691542068-75756-4.6826
2024-09-30MS INVF Global Brands A1.25861.40361471196-22097-1.4797
2024-11-27SPDR® S&P 500® ETF Trust1.22780.05421435133-8004-0.5546
2024-09-30Fidelity 500 Index1.22740.05151434711-21249-1.4594
2024-10-31Vanguard Growth Index Investor1.17520.1103137373186770.6357
2024-11-27iShares Core S&P 500 ETF1.12680.0541131709540710.31
2024-09-30T. Rowe Price US Mid-Cap Growth Equity1.10220.88351288400-3500-0.2709
2024-09-30T. Rowe Price Mid-Cap Growth1.10220.88351288400-2700-0.2091
2024-10-31Jensen Quality Growth J1.10023.1058128600000
2024-09-30T. Rowe Price Dividend Growth1.05031.0117122766600
2024-09-30T. Rowe Price US Dividend Growth Eq Comp1.05031.01171227666-119800-8.8908
2024-09-30American Funds Capital Income Bldr A1.01150.2299118231500
2024-10-31Vanguard Mid-Cap Growth ETF0.7050.655382405921680.2638
2024-09-30American Funds Washington Mutual A0.67050.087678376800
2024-09-30Capital Group Wash Mutual Invtrs Comp0.67050.087678376800
Total 26.775714.808331297882-210656-0.7%

5.3. Insider Transactions

Insiders are holding 0.675% of the shares of Broadridge Financial Solutions Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-03Thomas P CareySELL15710230.32
2024-11-11Maura A MarkusSELL3880227.02
2024-11-11Thomas P CareySELL10757226.82
2024-11-07Douglas Richard DeschutterSELL24185220.21
2024-09-10Christopher John PerrySELL17534213.41
2024-09-06Richard J DalySELL21938207.66
2024-08-26Leslie A BrunSELL5739210.05
2024-08-23Timothy C GokeySELL25000209.31
2024-08-21Christopher John PerrySELL6501210.22
2024-08-19Christopher John PerrySELL162210
2024-08-16Christopher John PerrySELL300210
2024-08-16Timothy C GokeySELL25000209.11
2024-08-14Christopher John PerrySELL31539207.37
2024-08-08Laura MatlinSELL673216
2024-06-05Robert N DuelksSELL3473198.06
2024-05-20Thomas P CareySELL2500200.4
2024-03-07Douglas Richard DeschutterSELL12200204.71
2024-02-29Robert N DuelksSELL830201.58
2024-02-28Thomas P CareySELL12731201.02
2024-02-06Douglas Richard DeschutterSELL22722199
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets8,017,100
Total Liabilities5,810,700
Total Stockholder Equity2,206,400
 As reported
Total Liabilities 5,810,700
Total Stockholder Equity+ 2,206,400
Total Assets = 8,017,100

Assets

Total Assets8,017,100
Total Current Assets1,350,200
Long-term Assets6,666,900
Total Current Assets
Cash And Cash Equivalents 292,800
Short-term Investments 700
Net Receivables 895,300
Other Current Assets 162,100
Total Current Assets  (as reported)1,350,200
Total Current Assets  (calculated)1,350,900
+/- 700
Long-term Assets
Property Plant Equipment 160,300
Goodwill 3,511,700
Intangible Assets 1,265,400
Long-term Assets Other 1,444,400
Long-term Assets  (as reported)6,666,900
Long-term Assets  (calculated)6,381,800
+/- 285,100

Liabilities & Shareholders' Equity

Total Current Liabilities972,400
Long-term Liabilities4,838,300
Total Stockholder Equity2,206,400
Total Current Liabilities
Short-term Debt 39,500
Accounts payable 168,000
Other Current Liabilities 528,100
Total Current Liabilities  (as reported)972,400
Total Current Liabilities  (calculated)735,600
+/- 236,800
Long-term Liabilities
Long-term Liabilities  (as reported)4,838,300
Long-term Liabilities  (calculated)0
+/- 4,838,300
Total Stockholder Equity
Common Stock1,600
Retained Earnings 3,412,000
Accumulated Other Comprehensive Income -302,500
Other Stockholders Equity -904,700
Total Stockholder Equity (as reported)2,206,400
Total Stockholder Equity (calculated)2,206,400
+/-0
Other
Cash and Short Term Investments 292,800
Common Stock Shares Outstanding 118,100
Current Deferred Revenue201,100
Liabilities and Stockholders Equity 8,017,100
Net Debt 3,510,000
Net Working Capital 377,800
Short Long Term Debt Total 3,802,800



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-31
> Total Assets 
0
2,134,700
0
2,139,300
2,326,300
2,678,200
2,574,900
2,911,300
3,237,000
2,833,600
3,690,500
2,402,600
2,444,200
2,774,700
2,886,200
2,695,700
2,863,900
1,794,400
1,519,300
1,515,000
1,853,400
1,904,000
1,927,200
1,896,900
2,014,300
1,987,600
1,830,500
1,856,200
1,921,900
2,018,200
1,907,200
1,939,000
2,129,900
2,192,100
2,078,600
2,099,800
2,281,200
2,368,100
2,299,500
2,353,600
2,524,000
2,879,800
2,942,300
2,967,300
3,242,000
3,149,800
3,224,500
3,249,900
3,484,700
3,304,700
3,381,700
3,357,600
3,602,100
3,880,700
4,220,100
4,384,600
4,913,500
4,889,800
4,749,700
4,858,300
5,186,800
8,119,800
8,028,400
8,115,900
8,349,500
8,168,800
8,090,600
8,051,300
8,432,300
8,233,200
8,071,200
7,999,800
8,215,400
8,242,400
8,017,100
8,017,1008,242,4008,215,4007,999,8008,071,2008,233,2008,432,3008,051,3008,090,6008,168,8008,349,5008,115,9008,028,4008,119,8005,186,8004,858,3004,749,7004,889,8004,913,5004,384,6004,220,1003,880,7003,602,1003,357,6003,381,7003,304,7003,484,7003,249,9003,224,5003,149,8003,242,0002,967,3002,942,3002,879,8002,524,0002,353,6002,299,5002,368,1002,281,2002,099,8002,078,6002,192,1002,129,9001,939,0001,907,2002,018,2001,921,9001,856,2001,830,5001,987,6002,014,3001,896,9001,927,2001,904,0001,853,4001,515,0001,519,3001,794,4002,863,9002,695,7002,886,2002,774,7002,444,2002,402,6003,690,5002,833,6003,237,0002,911,3002,574,9002,678,2002,326,3002,139,30002,134,7000
   > Total Current Assets 
0
1,405,900
0
0
1,613,600
1,960,000
1,844,900
2,168,800
2,487,400
2,079,200
2,941,600
1,681,500
1,730,100
2,003,600
2,123,600
1,980,000
2,138,200
992,400
640,300
608,000
705,600
751,400
685,300
634,900
749,600
777,400
620,900
653,600
711,300
807,000
656,600
687,200
814,200
880,600
775,600
780,400
932,000
861,400
795,500
828,200
1,003,800
1,289,100
885,800
899,400
1,118,200
989,600
1,034,300
1,051,200
1,203,000
991,100
967,900
966,400
1,195,400
1,042,300
1,095,100
1,010,600
1,361,000
1,328,000
1,120,000
1,148,500
1,378,600
1,261,300
1,211,100
1,266,600
1,495,100
1,328,400
1,222,000
1,282,700
1,568,200
1,392,500
1,326,900
1,363,600
1,565,100
1,540,900
1,350,200
1,350,2001,540,9001,565,1001,363,6001,326,9001,392,5001,568,2001,282,7001,222,0001,328,4001,495,1001,266,6001,211,1001,261,3001,378,6001,148,5001,120,0001,328,0001,361,0001,010,6001,095,1001,042,3001,195,400966,400967,900991,1001,203,0001,051,2001,034,300989,6001,118,200899,400885,8001,289,1001,003,800828,200795,500861,400932,000780,400775,600880,600814,200687,200656,600807,000711,300653,600620,900777,400749,600634,900685,300751,400705,600608,000640,300992,4002,138,2001,980,0002,123,6002,003,6001,730,1001,681,5002,941,6002,079,2002,487,4002,168,8001,844,9001,960,0001,613,600001,405,9000
       Cash And Cash Equivalents 
0
50,100
0
84,800
43,200
88,600
86,400
104,200
269,800
198,300
68,000
299,100
310,300
280,900
231,500
147,100
177,900
412,600
180,700
187,800
151,300
241,500
252,800
238,200
218,800
320,500
211,800
259,100
182,200
266,000
183,100
240,300
244,400
347,600
331,300
314,100
310,100
324,100
286,300
305,100
354,400
727,700
227,400
235,700
269,500
271,100
288,800
366,500
352,100
263,900
204,600
249,700
292,100
273,200
358,300
234,000
402,000
476,600
356,600
365,600
355,700
274,500
316,700
281,100
277,300
224,700
227,000
280,000
331,600
252,300
234,000
277,000
235,600
304,400
292,800
292,800304,400235,600277,000234,000252,300331,600280,000227,000224,700277,300281,100316,700274,500355,700365,600356,600476,600402,000234,000358,300273,200292,100249,700204,600263,900352,100366,500288,800271,100269,500235,700227,400727,700354,400305,100286,300324,100310,100314,100331,300347,600244,400240,300183,100266,000182,200259,100211,800320,500218,800238,200252,800241,500151,300187,800180,700412,600177,900147,100231,500280,900310,300299,10068,000198,300269,800104,20086,40088,60043,20084,800050,1000
       Short-term Investments 
0
40,300
0
40,400
143,200
66,400
27,000
3,100
2,500
33,700
425,000
83,600
149,700
246,500
191,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
200
400
400
300
400
0
0
0
0
0
0
0
0
0
600
600
600
700
700
700
700
800
800
700
7008008007007007007006006006000000000004003004004002001001001001001001001001001001001001001001001001001000000000000000000000191,000246,500149,70083,600425,00033,7002,5003,10027,00066,400143,20040,400040,3000
       Net Receivables 
0
404,200
0
0
1,311,700
1,743,900
1,664,800
1,998,300
2,077,100
1,785,300
2,388,300
1,213,100
1,144,900
1,392,300
1,590,800
314,600
354,500
354,300
293,700
291,300
395,300
406,600
328,500
296,600
388,500
370,700
321,400
305,200
412,200
442,400
372,200
336,000
426,300
424,800
361,100
366,600
486,400
444,500
410,800
409,800
503,800
453,400
499,400
515,500
661,200
589,500
624,400
575,100
714,100
615,000
650,100
607,400
792,800
664,000
600,700
616,000
814,700
711,300
619,100
625,000
871,000
820,300
730,000
779,500
988,000
946,900
840,100
860,200
1,096,200
974,000
916,200
892,200
1,165,100
1,065,600
895,300
895,3001,065,6001,165,100892,200916,200974,0001,096,200860,200840,100946,900988,000779,500730,000820,300871,000625,000619,100711,300814,700616,000600,700664,000792,800607,400650,100615,000714,100575,100624,400589,500661,200515,500499,400453,400503,800409,800410,800444,500486,400366,600361,100424,800426,300336,000372,200442,400412,200305,200321,400370,700388,500296,600328,500406,600395,300291,300293,700354,300354,500314,6001,590,8001,392,3001,144,9001,213,1002,388,3001,785,3002,077,1001,998,3001,664,8001,743,9001,311,70000404,2000
       Other Current Assets 
0
951,600
0
46,600
258,700
61,100
93,700
66,300
140,500
61,900
60,300
85,700
125,200
83,900
110,300
1,518,300
1,605,800
225,500
165,900
128,900
128,100
103,300
104,000
100,100
142,300
86,200
87,700
89,300
116,900
98,600
101,300
110,900
143,500
108,200
83,200
99,700
135,500
92,800
98,400
113,300
145,600
108,000
159,000
148,200
187,500
129,000
121,100
109,600
136,800
112,200
113,200
109,300
110,500
105,100
136,100
160,600
144,300
140,100
144,300
157,900
151,900
166,500
164,400
206,000
229,800
156,800
154,900
142,500
140,400
166,200
176,700
194,400
163,600
139,600
162,100
162,100139,600163,600194,400176,700166,200140,400142,500154,900156,800229,800206,000164,400166,500151,900157,900144,300140,100144,300160,600136,100105,100110,500109,300113,200112,200136,800109,600121,100129,000187,500148,200159,000108,000145,600113,30098,40092,800135,50099,70083,200108,200143,500110,900101,30098,600116,90089,30087,70086,200142,300100,100104,000103,300128,100128,900165,900225,5001,605,8001,518,300110,30083,900125,20085,70060,30061,900140,50066,30093,70061,100258,70046,6000951,6000
   > Long-term Assets 
0
728,800
0
0
712,700
718,200
730,000
742,500
749,600
754,400
748,900
721,100
714,100
771,100
762,600
715,700
725,700
802,000
879,000
907,000
1,147,800
1,152,600
1,241,900
1,262,000
1,264,700
1,210,200
1,209,600
1,202,600
1,210,600
1,211,200
1,250,600
1,251,800
1,315,700
1,311,500
1,303,000
1,319,400
1,349,200
1,506,700
1,504,100
1,525,300
1,520,100
1,590,700
2,056,500
2,067,900
2,123,900
2,160,200
2,190,200
2,198,700
2,281,800
2,313,600
2,413,800
2,391,200
2,406,700
2,838,300
3,124,900
3,374,000
3,552,600
3,561,800
3,629,600
3,709,700
3,808,100
6,858,500
6,817,300
6,849,400
6,854,200
6,840,500
6,868,700
6,768,500
6,864,200
6,840,700
6,744,300
6,636,100
6,650,300
6,701,500
6,666,900
6,666,9006,701,5006,650,3006,636,1006,744,3006,840,7006,864,2006,768,5006,868,7006,840,5006,854,2006,849,4006,817,3006,858,5003,808,1003,709,7003,629,6003,561,8003,552,6003,374,0003,124,9002,838,3002,406,7002,391,2002,413,8002,313,6002,281,8002,198,7002,190,2002,160,2002,123,9002,067,9002,056,5001,590,7001,520,1001,525,3001,504,1001,506,7001,349,2001,319,4001,303,0001,311,5001,315,7001,251,8001,250,6001,211,2001,210,6001,202,6001,209,6001,210,2001,264,7001,262,0001,241,9001,152,6001,147,800907,000879,000802,000725,700715,700762,600771,100714,100721,100748,900754,400749,600742,500730,000718,200712,70000728,8000
       Property Plant Equipment 
0
80,700
0
70,300
73,500
77,400
74,500
77,700
78,300
82,600
75,900
70,900
68,900
75,400
71,300
75,600
75,500
87,400
86,500
84,600
84,600
83,100
78,900
78,500
78,500
79,000
76,300
76,500
80,900
80,900
82,100
87,000
87,200
88,300
84,500
82,200
81,400
97,300
100,400
106,000
108,200
112,200
130,700
145,500
169,500
198,100
207,600
202,500
197,900
204,100
192,500
187,900
183,400
189,000
414,300
373,300
451,500
161,600
426,200
423,000
422,300
177,200
422,400
414,100
407,700
150,900
359,800
143,300
138,100
145,700
144,000
326,500
330,000
348,400
160,300
160,300348,400330,000326,500144,000145,700138,100143,300359,800150,900407,700414,100422,400177,200422,300423,000426,200161,600451,500373,300414,300189,000183,400187,900192,500204,100197,900202,500207,600198,100169,500145,500130,700112,200108,200106,000100,40097,30081,40082,20084,50088,30087,20087,00082,10080,90080,90076,50076,30079,00078,50078,50078,90083,10084,60084,60086,50087,40075,50075,60071,30075,40068,90070,90075,90082,60078,30077,70074,50077,40073,50070,300080,7000
       Goodwill 
0
480,400
0
480,800
479,800
480,200
484,400
487,200
484,900
484,300
488,200
473,600
470,600
511,100
513,300
486,400
491,600
509,500
560,800
578,800
733,400
735,600
793,100
789,300
790,500
780,000
781,800
782,600
777,800
778,400
809,300
812,900
854,700
856,100
854,100
874,000
891,100
970,500
969,600
975,400
973,300
999,300
1,239,500
1,139,600
1,161,500
1,159,300
1,177,300
1,193,100
1,231,300
1,254,900
1,258,000
1,254,300
1,256,600
1,500,000
1,495,100
1,660,800
1,704,500
1,674,500
1,701,400
1,705,600
1,723,300
3,720,100
3,677,300
3,663,800
3,578,400
3,484,900
3,434,000
3,388,200
3,447,200
3,461,600
3,444,500
3,429,300
3,451,900
3,469,400
3,511,700
3,511,7003,469,4003,451,9003,429,3003,444,5003,461,6003,447,2003,388,2003,434,0003,484,9003,578,4003,663,8003,677,3003,720,1001,723,3001,705,6001,701,4001,674,5001,704,5001,660,8001,495,1001,500,0001,256,6001,254,3001,258,0001,254,9001,231,3001,193,1001,177,3001,159,3001,161,5001,139,6001,239,500999,300973,300975,400969,600970,500891,100874,000854,100856,100854,700812,900809,300778,400777,800782,600781,800780,000790,500789,300793,100735,600733,400578,800560,800509,500491,600486,400513,300511,100470,600473,600488,200484,300484,900487,200484,400480,200479,800480,8000480,4000
       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
33,300
0
0
0
48,500
0
0
0
63,400
0
76,000
78,700
80,300
88,600
85,000
93,700
100,400
133,200
136,700
134,300
141,600
159,400
173,400
173,500
194,000
203,300
215,000
208,200
221,600
222,500
228,600
233,800
241,900
243,400
256,400
262,400
271,100
0
0271,100262,400256,400243,400241,900233,800228,600222,500221,600208,200215,000203,300194,000173,500173,400159,400141,600134,300136,700133,200100,40093,70085,00088,60080,30078,70076,000063,40000048,50000033,3000000000000000000000000000000000000000
       Intangible Assets 
0
56,400
0
513,200
33,300
31,400
33,000
31,800
31,700
30,100
31,700
29,600
28,900
41,300
39,100
27,700
34,300
46,100
69,300
74,000
146,000
147,200
165,200
160,900
152,800
143,300
135,200
126,800
121,900
120,600
125,300
120,900
137,000
130,000
122,700
125,000
135,000
195,700
188,500
191,200
181,600
210,300
389,000
485,900
483,900
486,400
469,900
464,100
490,200
494,100
470,800
445,400
427,100
556,200
546,800
611,200
611,400
583,800
560,500
543,000
546,800
1,425,000
1,346,200
1,253,000
1,170,500
1,077,100
1,003,300
931,200
892,900
1,467,200
1,403,700
1,347,600
1,317,200
1,307,300
1,265,400
1,265,4001,307,3001,317,2001,347,6001,403,7001,467,200892,900931,2001,003,3001,077,1001,170,5001,253,0001,346,2001,425,000546,800543,000560,500583,800611,400611,200546,800556,200427,100445,400470,800494,100490,200464,100469,900486,400483,900485,900389,000210,300181,600191,200188,500195,700135,000125,000122,700130,000137,000120,900125,300120,600121,900126,800135,200143,300152,800160,900165,200147,200146,00074,00069,30046,10034,30027,70039,10041,30028,90029,60031,70030,10031,70031,80033,00031,40033,300513,200056,4000
       Other Assets 
0
648,100
0
628,500
639,200
640,800
655,500
664,800
671,300
671,800
673,000
650,200
645,200
695,700
691,300
640,100
650,200
714,600
792,500
822,400
1,063,200
1,069,500
1,163,000
1,183,500
1,186,200
1,131,200
1,133,300
1,126,100
1,129,700
1,130,300
1,168,500
1,164,800
1,228,500
1,223,200
1,218,500
1,237,200
1,267,800
1,409,400
-100
100
100
1,478,500
1,925,800
1,922,400
-100
1,962,100
1,982,600
1,996,200
-100
280,200
403,900
418,600
408,400
100
100
592,000
-100
707,700
100
100
100
200
1,626,600
-100
200
-100
-100
100
-100
1,216,900
1,752,100
100
0
0
0
0001001,752,1001,216,900-100100-100-100200-1001,626,600200100100100707,700-100592,000100100408,400418,600403,900280,200-1001,996,2001,982,6001,962,100-1001,922,4001,925,8001,478,500100100-1001,409,4001,267,8001,237,2001,218,5001,223,2001,228,5001,164,8001,168,5001,130,3001,129,7001,126,1001,133,3001,131,2001,186,2001,183,5001,163,0001,069,5001,063,200822,400792,500714,600650,200640,100691,300695,700645,200650,200673,000671,800671,300664,800655,500640,800639,200628,5000648,1000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
870,800
994,900
1,122,300
1,232,300
1,359,800
1,437,900
1,519,600
937,000
0
0
0
0
0
00000937,0001,519,6001,437,9001,359,8001,232,3001,122,300994,900870,80000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
1,091,500
0
1,189,300
1,900,800
2,147,100
2,009,700
2,301,500
2,596,200
2,087,800
2,921,300
1,638,200
1,651,900
1,865,700
2,018,500
1,849,000
2,006,900
987,300
794,700
786,300
1,161,100
1,106,700
1,134,700
1,113,100
1,213,500
1,137,100
1,041,000
1,072,800
1,150,900
1,202,200
1,069,200
1,081,500
1,231,000
1,230,400
1,107,600
1,117,100
1,382,500
1,440,300
1,375,200
1,412,000
1,621,400
1,834,300
1,890,900
1,981,400
2,299,600
2,145,900
2,186,600
2,175,800
2,322,800
2,210,300
2,147,700
2,235,000
2,336,300
2,753,100
3,076,500
3,259,200
3,710,900
3,543,200
3,335,900
3,424,200
3,597,500
6,310,600
6,274,500
6,367,800
6,528,400
6,249,600
6,187,000
6,264,700
6,433,400
5,992,600
5,958,400
5,932,100
5,948,200
6,074,200
5,810,700
5,810,7006,074,2005,948,2005,932,1005,958,4005,992,6006,433,4006,264,7006,187,0006,249,6006,528,4006,367,8006,274,5006,310,6003,597,5003,424,2003,335,9003,543,2003,710,9003,259,2003,076,5002,753,1002,336,3002,235,0002,147,7002,210,3002,322,8002,175,8002,186,6002,145,9002,299,6001,981,4001,890,9001,834,3001,621,4001,412,0001,375,2001,440,3001,382,5001,117,1001,107,6001,230,4001,231,0001,081,5001,069,2001,202,2001,150,9001,072,8001,041,0001,137,1001,213,5001,113,1001,134,7001,106,7001,161,100786,300794,700987,3002,006,9001,849,0002,018,5001,865,7001,651,9001,638,2002,921,3002,087,8002,596,2002,301,5002,009,7002,147,1001,900,8001,189,30001,091,5000
   > Total Current Liabilities 
0
990,300
0
1,097,000
1,367,600
1,428,600
1,375,100
1,664,700
1,987,900
1,525,400
2,478,800
1,205,600
1,217,800
1,420,700
1,572,000
1,420,400
1,579,500
486,400
292,300
287,600
855,100
782,700
293,600
300,800
438,300
410,300
313,600
344,400
449,200
469,500
338,100
343,900
493,700
484,400
364,000
359,700
530,700
508,900
413,000
428,600
581,300
693,000
641,700
638,200
886,000
744,900
609,400
585,900
767,300
777,300
573,200
597,900
705,200
802,600
1,040,800
1,124,900
1,254,900
1,341,000
744,000
837,900
1,002,500
1,288,000
966,600
1,087,800
1,176,800
1,313,400
991,700
1,018,900
1,163,000
2,397,800
924,000
971,100
1,122,400
1,421,800
972,400
972,4001,421,8001,122,400971,100924,0002,397,8001,163,0001,018,900991,7001,313,4001,176,8001,087,800966,6001,288,0001,002,500837,900744,0001,341,0001,254,9001,124,9001,040,800802,600705,200597,900573,200777,300767,300585,900609,400744,900886,000638,200641,700693,000581,300428,600413,000508,900530,700359,700364,000484,400493,700343,900338,100469,500449,200344,400313,600410,300438,300300,800293,600782,700855,100287,600292,300486,4001,579,5001,420,4001,572,0001,420,7001,217,8001,205,6002,478,8001,525,4001,987,9001,664,7001,375,1001,428,6001,367,6001,097,0000990,3000
       Short-term Debt 
0
786,500
0
0
331,000
109,200
108,700
426,000
38,000
0
238,000
0
800
0
0
181,800
202,400
261,200
160,300
170,400
440,000
400,000
3,900
127,400
150,500
42,900
18,900
179,400
177,300
265,100
159,000
172,300
211,500
286,100
177,500
190,000
238,700
286,500
195,100
208,200
255,600
124,900
124,900
124,900
125,000
458,200
268,100
285,000
326,900
425,300
16,600
274,100
23,800
46,600
429,300
429,400
432,100
399,900
40,700
40,200
35,900
40,200
40,400
40,500
40,000
45,400
42,100
39,200
38,900
1,178,500
40,100
39,100
-238,100
-301,900
39,500
39,500-301,900-238,10039,10040,1001,178,50038,90039,20042,10045,40040,00040,50040,40040,20035,90040,20040,700399,900432,100429,400429,30046,60023,800274,10016,600425,300326,900285,000268,100458,200125,000124,900124,900124,900255,600208,200195,100286,500238,700190,000177,500286,100211,500172,300159,000265,100177,300179,40018,90042,900150,500127,4003,900400,000440,000170,400160,300261,200202,400181,800008000238,000038,000426,000108,700109,200331,00000786,5000
       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
524,100
0
0
0
689,400
0
0
124,900
124,800
124,900
124,900
125,000
1,102,100
1,292,400
1,222,700
1,203,100
1,053,400
0
0
0
0
399,400
399,500
399,800
399,900
0
0
0
0
0
0
0
0
0
0
0
1,178,500
0
0
0
0
0
000001,178,50000000000000399,900399,800399,500399,40000001,053,4001,203,1001,222,7001,292,4001,102,100125,000124,900124,900124,800124,90000689,400000524,100000000000000000000000000000000000
       Accounts payable 
0
78,400
0
856,300
83,100
91,500
91,300
82,900
111,500
89,900
75,100
81,500
73,800
75,300
77,000
70,200
94,400
91,300
70,500
76,500
109,800
119,000
93,500
92,600
107,100
102,200
88,900
97,700
130,200
143,100
110,500
96,600
124,800
116,300
108,900
93,500
117,900
115,900
111,700
113,000
123,800
133,200
134,100
140,600
191,900
167,200
157,300
134,300
147,400
191,800
128,400
137,500
151,900
711,700
89,600
92,700
146,500
829,900
120,000
131,600
182,300
248,900
156,900
192,200
197,500
244,900
167,100
169,800
183,800
157,300
143,200
136,500
158,100
314,000
168,000
168,000314,000158,100136,500143,200157,300183,800169,800167,100244,900197,500192,200156,900248,900182,300131,600120,000829,900146,50092,70089,600711,700151,900137,500128,400191,800147,400134,300157,300167,200191,900140,600134,100133,200123,800113,000111,700115,900117,90093,500108,900116,300124,80096,600110,500143,100130,20097,70088,900102,200107,10092,60093,500119,000109,80076,50070,50091,30094,40070,20077,00075,30073,80081,50075,10089,900111,50082,90091,30091,50083,100856,300078,4000
       Other Current Liabilities 
0
115,900
0
156,300
916,500
1,203,300
1,156,200
1,146,000
1,729,200
1,410,000
2,149,700
1,108,400
1,060,200
1,310,800
1,448,300
1,144,400
1,185,900
99,100
35,500
16,300
205,800
230,300
167,100
42,700
44,000
217,700
155,200
18,900
14,000
12,100
12,800
19,900
9,100
20,500
12,500
16,900
12,200
33,900
28,700
39,900
35,900
352,200
269,600
257,100
325,300
37,100
27,800
42,300
55,400
53,900
290,400
55,400
383,400
46,600
373,200
451,000
500,900
560,100
435,000
484,100
595,700
813,600
543,800
581,800
661,500
824,600
546,900
615,200
736,100
862,200
560,400
769,700
653,000
729,900
528,100
528,100729,900653,000769,700560,400862,200736,100615,200546,900824,600661,500581,800543,800813,600595,700484,100435,000560,100500,900451,000373,20046,600383,40055,400290,40053,90055,40042,30027,80037,100325,300257,100269,600352,20035,90039,90028,70033,90012,20016,90012,50020,5009,10019,90012,80012,10014,00018,900155,200217,70044,00042,700167,100230,300205,80016,30035,50099,1001,185,9001,144,4001,448,3001,310,8001,060,2001,108,4002,149,7001,410,0001,729,2001,146,0001,156,2001,203,300916,500156,3000115,9000
   > Long-term Liabilities 
0
101,200
0
0
533,200
718,500
634,600
636,800
608,300
562,400
442,500
432,600
434,100
445,000
446,500
428,600
427,400
500,900
502,400
498,700
306,000
324,000
841,100
812,300
775,200
726,800
727,400
728,400
701,700
732,700
731,100
737,600
737,300
746,000
743,600
757,400
851,800
931,400
962,200
983,400
1,040,100
1,141,300
1,249,200
1,343,200
1,413,600
1,401,000
1,577,200
1,589,900
1,555,500
1,433,000
1,574,500
1,637,100
1,631,100
1,950,500
2,035,700
2,134,300
2,456,000
2,202,200
2,591,900
2,586,300
2,595,000
5,022,600
5,307,900
5,280,000
5,351,600
4,936,200
5,195,300
5,245,800
5,270,400
3,594,800
5,034,400
4,961,000
4,825,800
4,652,400
4,838,300
4,838,3004,652,4004,825,8004,961,0005,034,4003,594,8005,270,4005,245,8005,195,3004,936,2005,351,6005,280,0005,307,9005,022,6002,595,0002,586,3002,591,9002,202,2002,456,0002,134,3002,035,7001,950,5001,631,1001,637,1001,574,5001,433,0001,555,5001,589,9001,577,2001,401,0001,413,6001,343,2001,249,2001,141,3001,040,100983,400962,200931,400851,800757,400743,600746,000737,300737,600731,100732,700701,700728,400727,400726,800775,200812,300841,100324,000306,000498,700502,400500,900427,400428,600446,500445,000434,100432,600442,500562,400608,300636,800634,600718,500533,20000101,2000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
324,200
324,200
124,200
124,300
614,300
594,300
564,300
524,400
524,400
524,400
524,500
524,500
524,000
524,100
524,100
524,100
524,200
524,300
629,300
689,400
734,400
754,500
819,500
897,600
1,001,000
1,081,100
1,141,600
1,102,100
1,292,400
1,222,700
1,203,100
1,053,400
1,143,700
1,194,100
1,174,400
1,470,400
1,368,800
1,449,300
1,679,900
1,387,600
1,776,100
1,770,600
1,737,700
3,887,600
4,165,900
4,156,600
4,167,000
3,793,000
4,064,200
4,105,400
4,076,600
2,234,700
3,682,000
0
0
0
0
00003,682,0002,234,7004,076,6004,105,4004,064,2003,793,0004,167,0004,156,6004,165,9003,887,6001,737,7001,770,6001,776,1001,387,6001,679,9001,449,3001,368,8001,470,4001,174,4001,194,1001,143,7001,053,4001,203,1001,222,7001,292,4001,102,1001,141,6001,081,1001,001,000897,600819,500754,500734,400689,400629,300524,300524,200524,100524,100524,100524,000524,500524,500524,400524,400524,400564,300594,300614,300124,300124,200324,200324,200000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
870,800
994,900
1,122,300
1,232,300
1,359,800
1,437,900
1,519,600
937,000
0
0
0
0
0
00000937,0001,519,6001,437,9001,359,8001,232,3001,122,300994,900870,80000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
64,500
0
92,300
93,200
64,800
101,900
114,000
125,500
89,400
118,500
108,600
110,100
88,600
122,400
104,500
103,300
120,600
132,100
129,900
122,800
128,400
158,800
154,600
145,700
139,200
141,900
147,700
123,700
137,000
137,800
149,100
155,000
159,500
163,500
182,100
178,400
180,300
175,200
181,500
179,400
182,100
186,800
189,300
201,400
217,000
226,500
314,600
352,500
379,700
430,700
443,000
456,900
480,200
452,100
462,200
481,500
526,400
547,200
815,800
857,200
1,135,100
1,141,800
1,123,400
938,800
915,500
909,300
923,300
982,800
1,161,600
1,160,700
0
0
0
0
00001,160,7001,161,600982,800923,300909,300915,500938,8001,123,4001,141,8001,135,100857,200815,800547,200526,400481,500462,200452,100480,200456,900443,000430,700379,700352,500314,600226,500217,000201,400189,300186,800182,100179,400181,500175,200180,300178,400182,100163,500159,500155,000149,100137,800137,000123,700147,700141,900139,200145,700154,600158,800128,400122,800129,900132,100120,600103,300104,500122,40088,600110,100108,600118,50089,400125,500114,000101,90064,80093,20092,300064,5000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
102,500
99,200
110,500
118,600
128,100
116,200
103,400
101,500
98,000
98,000
96,300
111,400
112,900
117,400
115,500
121,400
116,100
127,200
117,400
136,900
128,800
128,000
117,700
131,900
131,000
144,400
145,700
156,300
133,600
135,900
120,300
57,900
84,200
74,000
100,900
86,700
96,000
98,900
112,800
562,700
134,800
140,700
157,400
906,700
392,700
994,900
428,300
446,100
447,300
404,400
396,600
1,066,500
1,060,400
0
0
0
0
00001,060,4001,066,500396,600404,400447,300446,100428,300994,900392,700906,700157,400140,700134,800562,700112,80098,90096,00086,700100,90074,00084,20057,900120,300135,900133,600156,300145,700144,400131,000131,900117,700128,000128,800136,900117,400127,200116,100121,400115,500117,400112,900111,40096,30098,00098,000101,500103,400116,200128,100118,600110,50099,200102,500000000000000000000
> Total Stockholder Equity
0
1,043,200
0
950,000
425,500
531,100
565,200
609,800
640,800
745,800
769,200
764,400
792,300
909,000
867,700
846,700
857,000
807,100
724,600
728,700
692,300
797,300
792,500
783,800
800,800
850,500
789,500
783,400
771,000
816,000
838,000
857,500
898,900
961,700
971,000
982,700
898,700
927,800
924,300
941,600
902,600
1,045,500
1,051,400
985,900
942,400
1,003,900
1,037,900
1,074,100
1,161,900
1,094,400
1,234,000
1,122,600
1,265,800
1,127,600
1,143,600
1,125,400
1,202,600
1,346,600
1,413,800
1,434,100
1,589,300
1,809,200
1,753,900
1,748,100
1,821,100
1,919,200
1,903,600
1,786,600
1,998,900
2,240,600
2,112,800
2,067,700
2,267,200
2,168,200
2,206,400
2,206,4002,168,2002,267,2002,067,7002,112,8002,240,6001,998,9001,786,6001,903,6001,919,2001,821,1001,748,1001,753,9001,809,2001,589,3001,434,1001,413,8001,346,6001,202,6001,125,4001,143,6001,127,6001,265,8001,122,6001,234,0001,094,4001,161,9001,074,1001,037,9001,003,900942,400985,9001,051,4001,045,500902,600941,600924,300927,800898,700982,700971,000961,700898,900857,500838,000816,000771,000783,400789,500850,500800,800783,800792,500797,300692,300728,700724,600807,100857,000846,700867,700909,000792,300764,400769,200745,800640,800609,800565,200531,100425,500950,00001,043,2000
   Common Stock
0
0
0
0
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,5001,5001,5001,5001,5001,5001,5001,5001,5001,5001,5001,5001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
541,400
533,200
544,600
642,200
639,100
625,800
622,700
686,100
682,500
676,300
698,100
811,300
831,100
833,200
858,900
973,900
974,000
976,200
998,000
1,132,000
1,130,100
1,134,800
1,163,200
1,297,800
1,292,400
1,283,500
1,320,800
1,469,400
1,477,000
1,496,300
1,562,600
1,727,000
1,850,000
1,843,800
1,959,900
2,087,700
2,082,000
2,030,100
2,135,100
2,302,600
2,302,100
2,291,800
2,390,200
2,583,800
2,576,600
2,549,100
2,650,900
2,824,000
2,789,100
2,761,300
2,874,500
3,113,000
0
0
0
0
0
000003,113,0002,874,5002,761,3002,789,1002,824,0002,650,9002,549,1002,576,6002,583,8002,390,2002,291,8002,302,1002,302,6002,135,1002,030,1002,082,0002,087,7001,959,9001,843,8001,850,0001,727,0001,562,6001,496,3001,477,0001,469,4001,320,8001,283,5001,292,4001,297,8001,163,2001,134,8001,130,1001,132,000998,000976,200974,000973,900858,900833,200831,100811,300698,100676,300682,500686,100622,700625,800639,100642,200544,600533,200541,400000000000000000000
   Accumulated Other Comprehensive Income 
0
45,200
0
0
21,700
26,600
28,200
34,200
31,800
28,700
18,700
-5,100
-9,100
6,900
10,700
13,700
7,000
-1,400
5,300
10,200
18,900
16,100
11,700
6,300
11,600
3,500
8,300
9,200
2,800
4,200
2,500
8,100
7,800
10,300
5,700
-5,500
-22,200
-20,900
-32,900
-38,000
-47,700
-38,200
-48,900
-60,900
-60,500
-55,800
-37,100
-38,400
-34,600
-51,900
-63,500
-69,200
-64,100
-71,200
-79,500
-67,700
-67,200
-100,400
-62,900
-57,100
-24,100
9,200
-60,900
-91,900
-149,500
-226,300
-249,200
-361,000
-284,200
-284,700
-301,000
-350,000
-313,800
-331,700
-302,500
-302,500-331,700-313,800-350,000-301,000-284,700-284,200-361,000-249,200-226,300-149,500-91,900-60,9009,200-24,100-57,100-62,900-100,400-67,200-67,700-79,500-71,200-64,100-69,200-63,500-51,900-34,600-38,400-37,100-55,800-60,500-60,900-48,900-38,200-47,700-38,000-32,900-20,900-22,200-5,5005,70010,3007,8008,1002,5004,2002,8009,2008,3003,50011,6006,30011,70016,10018,90010,2005,300-1,4007,00013,70010,7006,900-9,100-5,10018,70028,70031,80034,20028,20026,60021,7000045,2000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
598,200
611,000
637,900
667,400
678,500
699,400
729,300
739,400
753,300
769,100
787,300
783,000
788,400
798,800
812,100
810,700
821,100
835,700
851,900
855,500
866,000
884,000
901,300
901,200
936,500
951,600
972,300
987,600
995,700
1,012,600
1,038,900
1,048,500
1,069,100
1,087,800
1,107,600
1,109,300
1,131,100
1,150,100
1,169,300
1,178,500
1,198,500
1,219,600
1,241,200
1,245,500
1,263,600
1,307,700
1,333,400
1,344,700
1,379,800
1,401,900
1,424,000
1,436,800
1,481,000
0
0
0
0
00001,481,0001,436,8001,424,0001,401,9001,379,8001,344,7001,333,4001,307,7001,263,6001,245,5001,241,2001,219,6001,198,5001,178,5001,169,3001,150,1001,131,1001,109,3001,107,6001,087,8001,069,1001,048,5001,038,9001,012,600995,700987,600972,300951,600936,500901,200901,300884,000866,000855,500851,900835,700821,100810,700812,100798,800788,400783,000787,300769,100753,300739,400729,300699,400678,500667,400637,900611,000598,200000000000000000000
   Treasury Stock0000000000-2,015,300-2,018,400-2,027,000-2,030,900-2,019,600-2,021,800-2,025,500-2,035,700-2,036,200-1,988,700-1,991,600-1,999,800-1,739,200-1,741,400-1,623,200-1,630,800-1,406,600-1,398,000-1,399,300-1,398,900-1,291,800-1,189,900-1,130,200-1,116,900-1,115,800-1,040,800-1,040,500-1,040,400-930,600-825,300-831,400-834,800-781,500-784,200-785,600-784,100-718,700-672,700-656,100-580,000-564,300-549,200-538,300-529,900-510,600-427,200-421,800-327,700-180,000-169,400-109,300-37,500-19,900-13,700-2,500-2,000-2,000-500-500-10000000
   Other Stockholders Equity 
0
998,000
0
0
402,400
412,800
418,400
436,500
448,800
467,500
475,100
474,100
474,900
468,400
415,900
377,200
388,200
260,100
176,400
183,800
127,300
137,500
140,200
150,200
165,000
159,400
97,200
96,400
68,600
-1,100
2,800
14,600
30,600
-24,100
-10,300
10,400
-78,700
-184,900
-174,500
-156,800
-214,500
-215,700
-193,700
-238,300
-319,500
-411,300
-403,600
-385,400
-367,700
-582,300
-554,100
-653,600
-631,600
-890,500
-860,500
-838,600
-866,900
-857,200
-827,000
-802,200
-778,400
-785,400
-763,400
-710,700
-681,900
-680,100
-637,900
-615,300
-593,000
-589,300
-697,700
-669,900
-625,900
-936,800
-904,700
-904,700-936,800-625,900-669,900-697,700-589,300-593,000-615,300-637,900-680,100-681,900-710,700-763,400-785,400-778,400-802,200-827,000-857,200-866,900-838,600-860,500-890,500-631,600-653,600-554,100-582,300-367,700-385,400-403,600-411,300-319,500-238,300-193,700-215,700-214,500-156,800-174,500-184,900-78,70010,400-10,300-24,10030,60014,6002,800-1,10068,60096,40097,200159,400165,000150,200140,200137,500127,300183,800176,400260,100388,200377,200415,900468,400474,900474,100475,100467,500448,800436,500418,400412,800402,40000998,0000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.