0 XP   0   0   0

Fresenius Medical Care AG & Co. KGaA
Buy, Hold or Sell?

I guess you are interested in Fresenius Medical Care AG & Co. KGaA. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Fresenius Medical Care AG & Co. KGaA

Let's start. I'm going to help you getting a better view of Fresenius Medical Care AG & Co. KGaA. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Fresenius Medical Care AG & Co. KGaA even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Fresenius Medical Care AG & Co. KGaA is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Fresenius Medical Care AG & Co. KGaA. The closing price on 2022-09-30 was €29.03 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Fresenius Medical Care AG & Co. KGaA Daily Candlestick Chart


Summary

Financial Health

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

1.1. Profitability of Fresenius Medical Care AG & Co. KGaA.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

Measures how much net profit Fresenius Medical Care AG & Co. KGaA earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Fresenius Medical Care AG & Co. KGaA to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 4.4% means that €0.04 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM4.4%-1.3%
TTM4.4%YOY5.8%-1.3%
TTM4.4%5Y7.3%-2.9%
5Y7.3%10Y7.0%+0.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%3.4%-0.3%
TTM4.4%3.4%+1.0%
YOY5.8%3.1%+2.7%
5Y7.3%3.3%+4.0%
10Y7.0%2.9%+4.1%
1.1.2. Return on Assets

Shows how efficient Fresenius Medical Care AG & Co. KGaA is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Fresenius Medical Care AG & Co. KGaA to the Medical Care Facilities industry mean.
  • 0.6% Return on Assets means that Fresenius Medical Care AG & Co. KGaA generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.6%-0.2%
TTM0.6%YOY0.8%-0.2%
TTM0.6%5Y1.1%-0.5%
5Y1.1%10Y1.1%0.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.7%-0.3%
TTM0.6%0.8%-0.2%
YOY0.8%0.8%0.0%
5Y1.1%0.8%+0.3%
10Y1.1%0.8%+0.3%
1.1.3. Return on Equity

Shows how efficient Fresenius Medical Care AG & Co. KGaA is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Fresenius Medical Care AG & Co. KGaA to the Medical Care Facilities industry mean.
  • 1.0% Return on Equity means the company generated €0.01 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.5%-0.5%
TTM1.5%YOY2.2%-0.6%
TTM1.5%5Y2.8%-1.2%
5Y2.8%10Y2.8%-0.1%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.9%-0.9%
TTM1.5%2.2%-0.7%
YOY2.2%2.0%+0.2%
5Y2.8%2.0%+0.8%
10Y2.8%2.0%+0.8%

1.2. Operating Efficiency of Fresenius Medical Care AG & Co. KGaA.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Fresenius Medical Care AG & Co. KGaA is operating .

  • Measures how much profit Fresenius Medical Care AG & Co. KGaA 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 Fresenius Medical Care AG & Co. KGaA to the Medical Care Facilities industry mean.
  • An Operating Margin of 6.2% means the company generated €0.06  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 6.2%. The company is operating less efficient.
  • The TTM is 8.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.2%TTM8.5%-2.3%
TTM8.5%YOY10.4%-1.9%
TTM8.5%5Y12.1%-3.6%
5Y12.1%10Y12.8%-0.7%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2%7.1%-0.9%
TTM8.5%5.4%+3.1%
YOY10.4%5.8%+4.6%
5Y12.1%5.8%+6.3%
10Y12.8%5.6%+7.2%
1.2.2. Operating Ratio

Measures how efficient Fresenius Medical Care AG & Co. KGaA is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 93.2% means that the operating costs are €0.93for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 0.932. The company is less efficient in keeping operating costs low.
  • The TTM is 0.914. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.932TTM0.914+0.018
TTM0.914YOY0.892+0.022
TTM0.9145Y0.885+0.029
5Y0.88510Y0.871+0.014
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9321.320-0.388
TTM0.9141.207-0.293
YOY0.8921.027-0.135
5Y0.8851.079-0.194
10Y0.8711.035-0.164

1.3. Liquidity of Fresenius Medical Care AG & Co. KGaA.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Fresenius Medical Care AG & Co. KGaA is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 117.9% means the company has €1.18 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 1.179. The company is just able to pay all its short-term debts.
  • The TTM is 1.151. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.179TTM1.151+0.027
TTM1.151YOY1.105+0.046
TTM1.1515Y1.126+0.026
5Y1.12610Y1.404-0.279
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1791.327-0.148
TTM1.1511.288-0.137
YOY1.1051.304-0.199
5Y1.1261.266-0.140
10Y1.4041.264+0.140
1.3.2. Quick Ratio

Measures if Fresenius Medical Care AG & Co. KGaA is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy (always compare to Medical Care Facilities industry mean)
  • A Quick Ratio of 70.2% means the company can pay off €0.70 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 0.702. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.732. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.702TTM0.732-0.029
TTM0.732YOY0.719+0.013
TTM0.7325Y0.753-0.022
5Y0.75310Y0.913-0.159
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7020.673+0.029
TTM0.7320.799-0.067
YOY0.7190.841-0.122
5Y0.7530.875-0.122
10Y0.9130.761+0.152

1.4. Solvency of Fresenius Medical Care AG & Co. KGaA.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Fresenius Medical Care AG & Co. KGaA assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Debt to Asset Ratio of 0.57 means that Fresenius Medical Care AG & Co. KGaA assets are financed with 57.2% credit (debt) and the remaining percentage (100% - 57.2%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 0.572. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.587. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.572TTM0.587-0.016
TTM0.587YOY0.610-0.023
TTM0.5875Y0.580+0.007
5Y0.58010Y0.584-0.004
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5720.555+0.017
TTM0.5870.551+0.036
YOY0.6100.556+0.054
5Y0.5800.534+0.046
10Y0.5840.524+0.060
1.4.2. Debt to Equity Ratio

Measures if Fresenius Medical Care AG & Co. KGaA is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Debt to Equity ratio of 145.8% means that company has €1.46 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is 1.458. The company is able to pay all its debts with equity. +1
  • The TTM is 1.527. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.458TTM1.527-0.069
TTM1.527YOY1.725-0.198
TTM1.5275Y1.5270.000
5Y1.52710Y1.514+0.013
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4581.245+0.213
TTM1.5271.219+0.308
YOY1.7251.322+0.403
5Y1.5271.233+0.294
10Y1.5141.182+0.332

2. Market Valuation of Fresenius Medical Care AG & Co. KGaA

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Fresenius Medical Care AG & Co. KGaA.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 17.31 means the investor is paying €17.31 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Fresenius Medical Care AG & Co. KGaA:

  • The EOD is 10.552. Good. +1
  • The MRQ is 17.314. Neutral. Compare to industry.
  • The TTM is 18.575. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD10.552MRQ17.314-6.761
MRQ17.314TTM18.575-1.262
TTM18.575YOY17.505+1.070
TTM18.5755Y16.691+1.885
5Y16.69110Y18.896-2.206
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD10.55211.388-0.836
MRQ17.31412.463+4.851
TTM18.57516.611+1.964
YOY17.50517.503+0.002
5Y16.69115.999+0.692
10Y18.89617.214+1.682
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Fresenius Medical Care AG & Co. KGaA.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of Fresenius Medical Care AG & Co. KGaA:

  • The MRQ is -0.898. Very Bad. -2
  • The TTM is -0.873. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-0.898TTM-0.873-0.025
TTM-0.873YOY-27.219+26.347
TTM-0.8735Y-5.955+5.082
5Y-5.95510Y-2.789-3.166
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8980.030-0.928
TTM-0.8730.021-0.894
YOY-27.2190.006-27.225
5Y-5.9550.040-5.995
10Y-2.7890.027-2.816

2. Books
2.3. Price to Book Ratio

Measures if the stock price of Fresenius Medical Care AG & Co. KGaA is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 0.90 means the investor is paying €0.90 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Fresenius Medical Care AG & Co. KGaA:

  • The EOD is 0.551. Very good. +2
  • The MRQ is 0.904. Very good. +2
  • The TTM is 1.163. Good. +1
Trends
Current periodCompared to+/- 
EOD0.551MRQ0.904-0.353
MRQ0.904TTM1.163-0.260
TTM1.163YOY1.570-0.407
TTM1.1635Y1.655-0.491
5Y1.65510Y1.986-0.332
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD0.5512.173-1.622
MRQ0.9042.219-1.315
TTM1.1632.623-1.460
YOY1.5702.549-0.979
5Y1.6552.172-0.517
10Y1.9862.071-0.085

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Fresenius Medical Care AG & Co. KGaA compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Per Share--52.70848.974+8%43.529+21%43.073+22%35.608+48%
Book Value Per Share Growth--3.0992.242+38%-0.442+114%0.904+243%0.772+301%
Current Ratio--1.1791.151+2%1.105+7%1.126+5%1.404-16%
Debt To Asset Ratio--0.5720.587-3%0.610-6%0.580-1%0.584-2%
Debt To Equity Ratio--1.4581.527-5%1.725-15%1.527-5%1.514-4%
Dividend Per Share--1.3491.344+0%1.269+6%1.203+12%0.656+106%
Eps--0.5020.688-27%0.852-41%1.051-52%0.919-45%
Eps Growth---19.280-22.140+15%-4.985-74%0.052-37182%4.165-563%
Gains Per Share--4.4483.586+24%0.827+438%2.108+111%1.428+211%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0310.044-30%0.058-46%0.073-58%0.070-56%
Operating Margin--0.0620.085-27%0.104-40%0.121-49%0.128-52%
Operating Ratio--0.9320.914+2%0.892+4%0.885+5%0.871+7%
Pb Ratio0.551-64%0.9041.163-22%1.570-42%1.655-45%1.986-55%
Pe Ratio10.552-64%17.31418.575-7%17.505-1%16.691+4%18.896-8%
Peg Ratio---0.898-0.873-3%-27.219+2931%-5.955+563%-2.789+211%
Price Per Share29.030-64%47.63056.598-16%68.245-30%69.480-31%67.480-29%
Quick Ratio--0.7020.732-4%0.719-2%0.753-7%0.913-23%
Return On Assets--0.0040.006-30%0.008-46%0.011-62%0.011-63%
Return On Equity--0.0100.015-32%0.022-52%0.028-62%0.028-63%
 EOD+3 -0MRQTTM+12 -7YOY+10 -95Y+9 -1010Y+9 -10

3.2. Fundamental Score

Let's check the fundamental score of Fresenius Medical Care AG & Co. KGaA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.552
Price to Book Ratio (EOD)Between0-10.551
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.062
Quick Ratio (MRQ)Greater than10.702
Current Ratio (MRQ)Greater than11.179
Debt to Asset Ratio (MRQ)Less than10.572
Debt to Equity Ratio (MRQ)Less than11.458
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.004
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Fresenius Medical Care AG & Co. KGaA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5026.846
Ma 20Greater thanMa 5031.887
Ma 50Greater thanMa 10034.801
Ma 100Greater thanMa 20042.609
OpenGreater thanClose28.590
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets36,070,000
Total Liabilities20,619,000
Total Stockholder Equity14,146,205
 As reported
Total Liabilities 20,619,000
Total Stockholder Equity+ 14,146,205
Total Assets = 36,070,000

Assets

Total Assets36,070,000
Total Current Assets8,105,000
Long-term Assets8,105,000
Total Current Assets
Cash And Cash Equivalents 1,024,672
Net Receivables 3,804,969
Inventory 2,278,859
Total Current Assets  (as reported)8,105,000
Total Current Assets  (calculated)7,108,500
+/- 996,500
Long-term Assets
Property Plant Equipment 4,450,000
Goodwill 15,590,676
Long Term Investments 734,734
Intangible Assets 1,553,792
Other Assets 1,225,988
Long-term Assets  (as reported)27,965,000
Long-term Assets  (calculated)23,555,190
+/- 4,409,810

Liabilities & Shareholders' Equity

Total Current Liabilities6,877,000
Long-term Liabilities13,742,000
Total Stockholder Equity14,146,205
Total Current Liabilities
Short-term Debt 2,176,000
Short Long Term Debt 1,471,000
Accounts payable 923,430
Other Current Liabilities 4,701,000
Total Current Liabilities  (as reported)6,877,000
Total Current Liabilities  (calculated)9,271,430
+/- 2,394,430
Long-term Liabilities
Long term Debt Total 11,483,298
Other Liabilities 2,259,145
Long-term Liabilities  (as reported)13,742,000
Long-term Liabilities  (calculated)13,742,443
+/- 443
Total Stockholder Equity
Common Stock293,413
Retained Earnings 10,801,627
Capital Surplus 2,919,907
Other Stockholders Equity 34,262
Total Stockholder Equity (as reported)14,146,205
Total Stockholder Equity (calculated)14,049,209
+/- 96,996
Other
Capital Stock293,413
Cash And Equivalents1,024,672
Cash and Short Term Investments 1,024,672
Common Stock Shares Outstanding 293,145
Liabilities and Stockholders Equity 34,765,205
Net Debt 13,659,000
Net Invested Capital 8,734,000
Net Tangible Assets -3,095,259
Net Working Capital 1,228,000
Short Long Term Debt Total 13,659,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
0
0
0
0
0
0
0
4,842,597
0
0
0
5,716,661
6,005,710
6,276,086
6,729,260
6,366,030
7,295,767
7,602,468
7,215,182
7,323,409
7,439,716
6,733,961
6,750,392
6,461,088
6,455,201
6,296,463
6,349,475
5,957,861
6,256,795
6,287,628
6,208,779
5,873,070
6,089,378
6,448,249
6,623,681
6,740,211
10,843,931
9,893,929
9,980,970
9,883,824
9,918,748
10,010,608
9,643,732
9,718,960
9,239,834
9,475,791
10,486,067
10,717,400
11,207,325
10,930,228
0
11,042,645
11,823,734
13,130,522
12,251,021
12,853,476
12,107,465
13,160,607
13,713,027
15,070,570
16,482,855
17,175,692
17,025,046
16,881,580
17,288,420
17,162,461
16,699,657
16,742,974
17,030,628
17,697,990
19,112,970
20,926,678
23,184,321
22,655,245
22,586,382
23,354,458
23,000,331
23,871,189
23,762,307
25,609,869
25,779,672
24,714,913
24,250,358
24,025,128
24,157,061
25,044,928
25,587,086
26,242,268
32,353,204
31,956,001
33,169,403
32,934,735
34,072,427
34,189,853
33,049,135
31,689,036
33,158,539
32,987,207
33,830,926
34,367,000
34,724,126
36,070,000
36,070,00034,724,12634,367,00033,830,92632,987,20733,158,53931,689,03633,049,13534,189,85334,072,42732,934,73533,169,40331,956,00132,353,20426,242,26825,587,08625,044,92824,157,06124,025,12824,250,35824,714,91325,779,67225,609,86923,762,30723,871,18923,000,33123,354,45822,586,38222,655,24523,184,32120,926,67819,112,97017,697,99017,030,62816,742,97416,699,65717,162,46117,288,42016,881,58017,025,04617,175,69216,482,85515,070,57013,713,02713,160,60712,107,46512,853,47612,251,02113,130,52211,823,73411,042,645010,930,22811,207,32510,717,40010,486,0679,475,7919,239,8349,718,9609,643,73210,010,6089,918,7489,883,8249,980,9709,893,92910,843,9316,740,2116,623,6816,448,2496,089,3785,873,0706,208,7796,287,6286,256,7955,957,8616,349,4756,296,4636,455,2016,461,0886,750,3926,733,9617,439,7167,323,4097,215,1827,602,4687,295,7676,366,0306,729,2606,276,0866,005,7105,716,6610004,842,5970000000
   > Total Current Assets 
0
0
0
0
0
0
0
1,214,273
0
0
0
1,531,638
1,599,504
1,729,401
1,858,460
1,683,792
1,946,993
2,092,356
2,013,182
1,999,581
2,021,410
1,847,549
1,817,725
1,736,025
1,849,492
1,849,058
1,901,312
1,751,732
1,954,070
1,943,020
1,952,518
1,804,343
1,903,683
2,017,119
2,099,948
2,077,795
3,077,287
2,410,115
2,456,851
2,585,175
2,591,791
2,680,600
2,634,515
2,647,096
2,566,720
2,666,320
2,904,312
3,025,646
3,190,912
3,202,878
0
3,299,815
3,567,156
4,063,879
3,922,443
3,874,235
3,649,376
4,021,503
4,114,111
4,393,992
4,567,193
4,789,375
4,629,075
4,633,215
4,683,625
4,726,983
4,479,157
4,552,714
4,723,766
4,988,046
5,090,001
5,530,133
6,094,007
5,975,564
6,007,509
6,388,510
6,306,305
6,542,246
6,434,191
6,954,401
7,076,639
6,770,921
6,634,760
6,374,307
6,843,610
7,511,571
7,533,649
7,846,886
7,500,847
7,167,077
7,231,054
7,165,146
7,855,884
8,181,521
7,824,068
7,275,310
7,789,409
7,814,681
7,998,912
7,967,000
8,039,393
8,105,000
8,105,0008,039,3937,967,0007,998,9127,814,6817,789,4097,275,3107,824,0688,181,5217,855,8847,165,1467,231,0547,167,0777,500,8477,846,8867,533,6497,511,5716,843,6106,374,3076,634,7606,770,9217,076,6396,954,4016,434,1916,542,2466,306,3056,388,5106,007,5095,975,5646,094,0075,530,1335,090,0014,988,0464,723,7664,552,7144,479,1574,726,9834,683,6254,633,2154,629,0754,789,3754,567,1934,393,9924,114,1114,021,5033,649,3763,874,2353,922,4434,063,8793,567,1563,299,81503,202,8783,190,9123,025,6462,904,3122,666,3202,566,7202,647,0962,634,5152,680,6002,591,7912,585,1752,456,8512,410,1153,077,2872,077,7952,099,9482,017,1191,903,6831,804,3431,952,5181,943,0201,954,0701,751,7321,901,3121,849,0581,849,4921,736,0251,817,7251,847,5492,021,4101,999,5812,013,1822,092,3561,946,9931,683,7921,858,4601,729,4011,599,5041,531,6380001,214,2730000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
27,200
0
0
0
34,544
47,850
48,074
53,294
68,758
82,985
90,877
0
69,201
86,552
60,431
0
61,746
70,769
66,551
53,518
38,452
46,638
52,899
46,540
43,498
39,201
47,383
66,393
71,831
0
79,147
100,539
120,480
155,774
152,945
166,715
167,826
139,107
120,615
127,647
159,173
152,855
163,686
0
210,243
196,808
470,127
419,508
393,146
370,328
310,322
291,526
352,824
434,953
535,054
482,123
520,255
417,647
450,313
446,239
494,453
417,448
472,433
463,000
521,257
575,225
519,041
552,236
502,606
456,860
649,746
561,412
710,499
670,575
720,982
729,240
978,109
846,378
1,657,461
1,754,052
2,145,632
958,788
922,102
965,054
1,007,723
1,405,052
1,889,433
1,598,659
1,081,539
1,073,478
1,407,958
1,561,834
1,481,655
1,173,342
1,024,672
1,024,6721,173,3421,481,6551,561,8341,407,9581,073,4781,081,5391,598,6591,889,4331,405,0521,007,723965,054922,102958,7882,145,6321,754,0521,657,461846,378978,109729,240720,982670,575710,499561,412649,746456,860502,606552,236519,041575,225521,257463,000472,433417,448494,453446,239450,313417,647520,255482,123535,054434,953352,824291,526310,322370,328393,146419,508470,127196,808210,2430163,686152,855159,173127,647120,615139,107167,826166,715152,945155,774120,480100,53979,147071,83166,39347,38339,20143,49846,54052,89946,63838,45253,51866,55170,76961,746060,43186,55269,201090,87782,98568,75853,29448,07447,85034,54400027,2000000000
       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
0
0
0
0
0
0
0
0
138,207
0
0
0
248,744
0
0
0
251,317
0
0
0
3,484
0
0
0
99,592
0
0
0
133,322
0
0
0
161,688
0
0
0
136,362
0
0
00136,362000161,688000133,32200099,5920003,484000251,317000248,744000138,20700000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
544,168
0
0
0
766,043
795,024
823,668
972,262
857,094
1,016,379
1,107,209
0
1,036,042
1,005,075
936,221
0
910,691
1,011,390
1,028,307
1,095,828
1,016,326
1,175,859
1,176,216
1,191,876
1,117,295
1,177,562
1,243,822
1,273,799
1,269,688
0
1,439,881
1,452,585
1,509,352
1,447,306
1,501,524
1,438,879
1,458,496
1,435,989
1,498,985
1,635,516
1,689,421
1,746,589
1,705,213
0
1,785,937
1,962,136
1,944,317
1,986,042
2,020,531
1,903,260
2,115,012
2,147,428
2,244,690
2,422,450
2,479,729
2,409,158
2,581,625
2,478,706
2,476,585
2,329,310
2,645,687
2,364,180
2,476,149
2,626,720
3,320,149
3,077,486
3,029,048
3,078,414
3,801,402
3,386,823
3,279,199
3,380,052
4,148,530
3,784,460
3,288,357
3,309,820
3,696,467
3,898,178
3,687,357
3,486,924
3,765,569
3,952,172
3,654,715
3,589,674
3,969,263
3,836,061
3,581,385
3,390,088
3,619,040
3,894,150
3,526,449
3,449,859
3,906,683
3,890,818
3,804,969
3,804,9693,890,8183,906,6833,449,8593,526,4493,894,1503,619,0403,390,0883,581,3853,836,0613,969,2633,589,6743,654,7153,952,1723,765,5693,486,9243,687,3573,898,1783,696,4673,309,8203,288,3573,784,4604,148,5303,380,0523,279,1993,386,8233,801,4023,078,4143,029,0483,077,4863,320,1492,626,7202,476,1492,364,1802,645,6872,329,3102,476,5852,478,7062,581,6252,409,1582,479,7292,422,4502,244,6902,147,4282,115,0121,903,2602,020,5311,986,0421,944,3171,962,1361,785,93701,705,2131,746,5891,689,4211,635,5161,498,9851,435,9891,458,4961,438,8791,501,5241,447,3061,509,3521,452,5851,439,88101,269,6881,273,7991,243,8221,177,5621,117,2951,191,8761,176,2161,175,8591,016,3261,095,8281,028,3071,011,390910,6910936,2211,005,0751,036,04201,107,2091,016,379857,094972,262823,668795,024766,043000544,1680000000
       Other Current Assets 
0
0
0
0
0
0
0
389,325
0
0
0
431,620
442,248
520,100
483,719
416,973
467,900
484,980
2,013,182
505,028
512,253
466,122
1,817,725
408,873
407,072
385,765
385,630
343,818
368,220
346,378
356,386
316,817
338,541
350,436
387,318
372,468
3,077,287
479,546
481,777
558,367
564,347
591,850
591,533
584,400
539,323
560,261
626,729
669,150
707,792
728,186
0
730,154
794,294
984,670
894,021
852,198
802,737
921,381
991,643
1,050,006
942,172
958,362
938,646
747,363
946,604
989,094
922,997
618,073
1,064,694
1,101,670
1,066,246
633,132
1,370,574
1,350,476
1,203,482
609,428
1,240,509
1,368,820
1,238,946
503,529
1,276,389
1,467,391
1,286,755
405,468
744,551
773,165
838,926
369,290
894,229
902,768
955,236
391,560
871,672
869,848
938,304
517,733
832,376
827,332
867,414
7,967,000
838,272
8,105,000
8,105,000838,2727,967,000867,414827,332832,376517,733938,304869,848871,672391,560955,236902,768894,229369,290838,926773,165744,551405,4681,286,7551,467,3911,276,389503,5291,238,9461,368,8201,240,509609,4281,203,4821,350,4761,370,574633,1321,066,2461,101,6701,064,694618,073922,997989,094946,604747,363938,646958,362942,1721,050,006991,643921,381802,737852,198894,021984,670794,294730,1540728,186707,792669,150626,729560,261539,323584,400591,533591,850564,347558,367481,777479,5463,077,287372,468387,318350,436338,541316,817356,386346,378368,220343,818385,630385,765407,072408,8731,817,725466,122512,253505,0282,013,182484,980467,900416,973483,719520,100442,248431,620000389,3250000000
   > Long-term Assets 
0
0
0
0
0
0
0
3,628,324
0
0
0
4,185,023
4,406,206
4,546,685
4,870,800
4,682,239
5,348,774
5,510,112
5,202,000
5,323,828
5,418,307
4,886,412
4,932,667
4,725,063
4,605,708
4,447,405
4,448,162
4,206,129
4,302,725
4,344,608
4,256,261
4,068,726
4,185,695
4,431,130
4,523,733
4,662,417
7,766,644
7,483,814
7,524,118
7,298,650
7,326,957
7,330,009
7,009,217
7,071,864
6,673,114
6,809,471
7,581,755
7,691,754
8,016,413
7,727,350
0
7,742,830
8,256,578
9,066,644
8,328,578
8,979,240
8,458,088
9,139,104
9,598,916
10,676,579
11,915,662
12,386,317
12,395,971
12,248,366
12,604,795
12,435,478
12,220,500
12,190,260
12,306,863
12,709,944
14,022,969
15,396,545
17,090,313
16,679,680
16,578,873
16,965,948
16,694,025
17,328,943
17,328,116
18,655,468
18,703,033
17,943,992
17,615,598
17,650,821
17,313,451
17,533,357
18,053,437
18,395,382
24,852,357
24,788,924
25,938,349
25,769,589
26,216,543
26,008,332
25,225,067
24,413,726
25,369,130
25,172,526
25,832,014
26,400,000
26,684,733
27,965,000
27,965,00026,684,73326,400,00025,832,01425,172,52625,369,13024,413,72625,225,06726,008,33226,216,54325,769,58925,938,34924,788,92424,852,35718,395,38218,053,43717,533,35717,313,45117,650,82117,615,59817,943,99218,703,03318,655,46817,328,11617,328,94316,694,02516,965,94816,578,87316,679,68017,090,31315,396,54514,022,96912,709,94412,306,86312,190,26012,220,50012,435,47812,604,79512,248,36612,395,97112,386,31711,915,66210,676,5799,598,9169,139,1048,458,0888,979,2408,328,5789,066,6448,256,5787,742,83007,727,3508,016,4137,691,7547,581,7556,809,4716,673,1147,071,8647,009,2177,330,0097,326,9577,298,6507,524,1187,483,8147,766,6444,662,4174,523,7334,431,1304,185,6954,068,7264,256,2614,344,6084,302,7254,206,1294,448,1624,447,4054,605,7084,725,0634,932,6674,886,4125,418,3075,323,8285,202,0005,510,1125,348,7744,682,2394,870,8004,546,6854,406,2064,185,0230003,628,3240000000
       Property Plant Equipment 
0
0
0
0
0
0
0
538,455
0
0
0
638,133
676,800
717,696
770,930
786,833
898,396
938,217
0
942,492
966,644
883,012
0
874,701
846,636
817,719
825,562
864,815
882,138
890,444
873,062
871,884
889,156
936,154
964,342
1,026,477
0
1,235,765
1,279,191
1,305,039
1,338,069
1,363,703
1,355,591
1,408,635
1,378,378
1,436,644
1,595,404
1,606,264
1,658,907
1,647,606
0
1,688,763
1,774,166
1,914,302
1,805,313
1,900,271
1,789,980
1,835,312
1,903,701
2,028,946
2,131,942
2,210,738
2,237,200
2,223,508
2,273,172
2,256,066
2,229,067
2,239,131
2,279,548
2,418,746
2,563,812
2,705,712
2,977,187
2,957,560
2,962,520
3,133,236
3,157,211
3,293,049
3,328,898
3,587,722
3,593,992
3,478,676
3,450,480
3,491,771
3,478,381
3,636,280
3,725,043
3,836,010
8,260,533
8,201,261
8,491,198
8,515,396
8,643,811
8,622,278
8,343,758
8,186,752
8,415,643
8,320,060
8,391,216
4,316,000
8,510,454
4,450,000
4,450,0008,510,4544,316,0008,391,2168,320,0608,415,6438,186,7528,343,7588,622,2788,643,8118,515,3968,491,1988,201,2618,260,5333,836,0103,725,0433,636,2803,478,3813,491,7713,450,4803,478,6763,593,9923,587,7223,328,8983,293,0493,157,2113,133,2362,962,5202,957,5602,977,1872,705,7122,563,8122,418,7462,279,5482,239,1312,229,0672,256,0662,273,1722,223,5082,237,2002,210,7382,131,9422,028,9461,903,7011,835,3121,789,9801,900,2711,805,3131,914,3021,774,1661,688,76301,647,6061,658,9071,606,2641,595,4041,436,6441,378,3781,408,6351,355,5911,363,7031,338,0691,305,0391,279,1911,235,76501,026,477964,342936,154889,156871,884873,062890,444882,138864,815825,562817,719846,636874,7010883,012966,644942,4920938,217898,396786,833770,930717,696676,800638,133000538,4550000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,435,044
5,487,531
5,222,121
5,211,306
5,174,428
4,941,576
4,969,532
4,638,440
4,668,994
5,191,297
5,251,001
5,504,534
5,260,402
0
5,242,680
5,615,029
6,347,502
5,814,611
6,120,818
5,765,568
6,149,313
6,427,636
7,087,960
8,465,308
8,819,101
8,815,182
8,636,547
8,933,255
8,815,224
8,537,728
8,442,626
8,467,921
8,703,396
9,741,612
10,758,262
12,022,469
11,659,490
11,586,744
11,920,535
11,605,323
12,069,274
12,022,584
12,994,604
12,920,417
12,437,418
12,141,049
12,103,921
11,834,584
11,806,784
11,983,016
12,209,606
13,561,939
13,498,623
14,121,321
14,017,255
14,257,982
14,060,205
13,589,294
12,958,728
13,638,912
13,495,513
13,901,439
14,361,577
14,628,709
15,590,676
15,590,67614,628,70914,361,57713,901,43913,495,51313,638,91212,958,72813,589,29414,060,20514,257,98214,017,25514,121,32113,498,62313,561,93912,209,60611,983,01611,806,78411,834,58412,103,92112,141,04912,437,41812,920,41712,994,60412,022,58412,069,27411,605,32311,920,53511,586,74411,659,49012,022,46910,758,2629,741,6128,703,3968,467,9218,442,6268,537,7288,815,2248,933,2558,636,5478,815,1828,819,1018,465,3087,087,9606,427,6366,149,3135,765,5686,120,8185,814,6116,347,5025,615,0295,242,68005,260,4025,504,5345,251,0015,191,2974,668,9944,638,4404,969,5324,941,5765,174,4285,211,3065,222,1215,487,5315,435,0440000000000000000000000000000000000000
       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
679,242
613,239
627,616
633,280
647,009
619,730
613,670
630,079
649,780
630,439
654,122
682,617
696,872
717,142
686,025
706,994
761,113
726,595
708,560
742,799
786,905
798,947
734,734
734,734798,947786,905742,799708,560726,595761,113706,994686,025717,142696,872682,617654,122630,439649,780630,079613,670619,730647,009633,280627,616613,239679,2420000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
2,970,582
0
0
0
3,417,401
3,590,280
3,675,536
3,943,419
3,700,031
4,248,555
4,377,458
4,060,392
4,138,262
4,189,379
3,732,924
3,767,095
3,566,940
3,461,152
3,310,785
3,298,386
3,073,254
3,192,204
3,238,493
3,196,986
2,985,538
3,115,754
3,330,017
3,367,310
3,413,179
6,192,525
479,816
479,269
501,110
502,037
492,669
462,297
473,220
439,419
475,467
554,717
608,072
634,058
606,218
0
599,684
639,715
521,196
466,642
520,724
490,501
481,250
556,236
529,786
555,800
576,057
560,041
536,947
539,079
523,647
497,556
548,839
533,856
533,678
607,038
714,969
793,273
769,512
747,976
759,615
733,274
750,642
729,715
805,550
817,852
700,212
685,755
683,058
682,208
654,520
672,085
681,331
1,430,970
1,443,819
1,525,179
1,426,330
1,469,214
1,447,308
1,419,384
1,381,009
1,401,497
1,395,025
1,418,936
1,459,393
1,480,421
1,553,792
1,553,7921,480,4211,459,3931,418,9361,395,0251,401,4971,381,0091,419,3841,447,3081,469,2141,426,3301,525,1791,443,8191,430,970681,331672,085654,520682,208683,058685,755700,212817,852805,550729,715750,642733,274759,615747,976769,512793,273714,969607,038533,678533,856548,839497,556523,647539,079536,947560,041576,057555,800529,786556,236481,250490,501520,724466,642521,196639,715599,6840606,218634,058608,072554,717475,467439,419473,220462,297492,669502,037501,110479,269479,8166,192,5253,413,1793,367,3103,330,0173,115,7542,985,5383,196,9863,238,4933,192,2043,073,2543,298,3863,310,7853,461,1523,566,9403,767,0953,732,9244,189,3794,138,2624,060,3924,377,4584,248,5553,700,0313,943,4193,675,5363,590,2803,417,4010002,970,5820000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
653,888
757,533
700,070
705,034
725,062
698,548
822,103
1,043,214
1,018,655
968,476
991,099
1,118,034
1,113,760
1,128,394
1,192,516
1,165,637
1,126,124
1,186,483
1,253,368
1,377,624
1,239,974
1,266,202
1,225,988
1,225,9881,266,2021,239,9741,377,6241,253,3681,186,4831,126,1241,165,6371,192,5161,128,3941,113,7601,118,034991,099968,4761,018,6551,043,214822,103698,548725,062705,034700,070757,533653,8880000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
2,815,910
0
0
0
3,705,139
3,492,005
3,760,818
3,766,011
3,491,210
4,107,614
4,356,362
4,124,059
4,359,684
4,399,443
4,031,727
4,024,311
3,764,468
3,784,049
3,747,482
3,735,288
3,371,082
3,563,653
3,564,968
3,431,959
3,178,435
3,209,262
3,419,654
3,428,576
3,373,009
7,159,437
6,327,268
6,271,351
6,136,805
6,063,513
6,168,873
5,834,413
5,822,511
5,479,489
5,684,149
6,193,309
6,434,454
6,502,836
6,376,793
0
6,136,200
6,515,051
7,443,659
6,770,638
7,196,247
6,778,579
7,689,174
7,664,293
8,851,093
9,633,222
10,483,603
9,673,375
9,919,603
9,991,827
10,160,156
9,957,781
9,874,112
9,992,090
10,624,621
11,429,096
12,679,747
13,821,916
13,576,847
13,483,436
13,754,187
13,463,677
14,135,778
13,745,466
14,716,038
14,481,619
14,022,160
13,577,337
13,196,942
13,246,113
13,066,633
13,241,242
13,340,310
19,126,700
19,155,550
19,625,983
19,707,498
20,802,491
20,867,231
20,393,373
19,357,726
19,958,883
20,174,772
20,385,008
20,388,000
20,184,834
20,619,000
20,619,00020,184,83420,388,00020,385,00820,174,77219,958,88319,357,72620,393,37320,867,23120,802,49119,707,49819,625,98319,155,55019,126,70013,340,31013,241,24213,066,63313,246,11313,196,94213,577,33714,022,16014,481,61914,716,03813,745,46614,135,77813,463,67713,754,18713,483,43613,576,84713,821,91612,679,74711,429,09610,624,6219,992,0909,874,1129,957,78110,160,1569,991,8279,919,6039,673,37510,483,6039,633,2228,851,0937,664,2937,689,1746,778,5797,196,2476,770,6387,443,6596,515,0516,136,20006,376,7936,502,8366,434,4546,193,3095,684,1495,479,4895,822,5115,834,4136,168,8736,063,5136,136,8056,271,3516,327,2687,159,4373,373,0093,428,5763,419,6543,209,2623,178,4353,431,9593,564,9683,563,6533,371,0823,735,2883,747,4823,784,0493,764,4684,024,3114,031,7274,399,4434,359,6844,124,0594,356,3624,107,6143,491,2103,766,0113,760,8183,492,0053,705,1390002,815,9100000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
831,855
0
0
0
1,759,199
1,498,097
1,572,734
1,571,521
1,480,470
1,629,106
1,463,603
1,318,338
1,547,875
1,562,462
1,449,825
2,263,295
1,234,453
1,195,283
1,209,015
1,329,966
1,121,552
1,299,953
1,382,799
1,397,969
1,429,515
1,440,337
1,624,453
1,378,381
1,332,524
2,229,177
1,717,784
1,752,548
1,800,048
2,266,401
2,385,206
2,048,662
2,075,781
1,827,651
1,997,644
2,237,796
2,258,757
2,263,097
2,000,059
0
1,821,477
2,995,800
4,141,330
2,766,274
2,849,493
2,684,109
2,499,337
2,718,317
3,288,818
4,411,854
4,637,046
2,610,270
2,396,957
2,578,701
2,617,640
2,512,255
2,573,716
2,506,543
2,702,439
3,385,966
2,859,585
3,274,490
3,223,132
3,497,132
3,828,625
3,924,555
4,422,748
4,683,036
4,789,663
5,376,506
5,310,769
5,445,726
5,299,893
5,428,455
5,495,793
6,051,482
6,268,282
7,363,434
7,221,395
7,378,680
7,007,234
8,602,246
8,064,013
7,043,154
6,159,644
7,242,973
7,424,628
7,492,297
7,258,000
6,377,452
6,877,000
6,877,0006,377,4527,258,0007,492,2977,424,6287,242,9736,159,6447,043,1548,064,0138,602,2467,007,2347,378,6807,221,3957,363,4346,268,2826,051,4825,495,7935,428,4555,299,8935,445,7265,310,7695,376,5064,789,6634,683,0364,422,7483,924,5553,828,6253,497,1323,223,1323,274,4902,859,5853,385,9662,702,4392,506,5432,573,7162,512,2552,617,6402,578,7012,396,9572,610,2704,637,0464,411,8543,288,8182,718,3172,499,3372,684,1092,849,4932,766,2744,141,3302,995,8001,821,47702,000,0592,263,0972,258,7572,237,7961,997,6441,827,6512,075,7812,048,6622,385,2062,266,4011,800,0481,752,5481,717,7842,229,1771,332,5241,378,3811,624,4531,440,3371,429,5151,397,9691,382,7991,299,9531,121,5521,329,9661,209,0151,195,2831,234,4532,263,2951,449,8251,562,4621,547,8751,318,3381,463,6031,629,1061,480,4701,571,5211,572,7341,498,0971,759,199000831,8550000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
146,146
128,288
161,181
221,181
166,573
286,288
379,575
378,076
483,249
441,489
590,820
249,947
250,033
0
348,420
426,866
375,770
416,219
479,670
583,943
208,916
530,152
677,372
797,068
818,620
820,404
641,629
0
338,104
1,230,896
1,875,549
580,647
710,046
668,835
796,529
836,139
1,324,435
2,417,803
2,560,030
477,544
345,231
539,135
529,442
486,956
485,461
389,739
509,397
1,068,127
371,262
415,050
420,295
659,137
724,975
962,929
1,242,887
1,518,040
1,301,751
1,531,152
1,657,738
1,829,967
1,652,814
1,923,844
1,774,059
2,329,533
2,500,713
3,570,712
3,562,925
3,539,320
3,257,833
4,639,135
3,034,202
2,064,970
1,696,785
2,564,264
2,646,497
2,657,055
2,585,000
1,846,174
2,176,000
2,176,0001,846,1742,585,0002,657,0552,646,4972,564,2641,696,7852,064,9703,034,2024,639,1353,257,8333,539,3203,562,9253,570,7122,500,7132,329,5331,774,0591,923,8441,652,8141,829,9671,657,7381,531,1521,301,7511,518,0401,242,887962,929724,975659,137420,295415,050371,2621,068,127509,397389,739485,461486,956529,442539,135345,231477,5442,560,0302,417,8031,324,435836,139796,529668,835710,046580,6471,875,5491,230,896338,1040641,629820,404818,620797,068677,372530,152208,916583,943479,670416,219375,770426,866348,4200250,033249,947590,820441,489483,249378,076379,575286,288166,573221,181161,181128,288146,14600000000000000000000000
       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
8,573,090
8,271,200
8,046,128
890,949
874,704
872,508
897,735
1,096,425
1,097,132
2,939,212
2,943,415
2,894,596
2,619,092
3,992,206
2,391,289
1,438,941
1,087,629
1,926,100
2,019,435
2,015,200
1,924,000
1,173,939
1,471,000
1,471,0001,173,9391,924,0002,015,2002,019,4351,926,1001,087,6291,438,9412,391,2893,992,2062,619,0922,894,5962,943,4152,939,2121,097,1321,096,425897,735872,508874,704890,9498,046,1288,271,2008,573,0900000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
127,473
0
0
0
280,818
282,880
0
269,631
299,402
345,596
235,852
0
313,280
235,844
221,357
0
177,204
184,435
135,089
133,210
243,392
245,600
210,432
245,417
225,727
256,578
239,139
278,661
261,107
0
307,984
303,328
418,856
344,015
369,729
390,378
364,175
355,668
371,077
244,424
262,925
423,689
353,680
0
252,946
288,681
297,506
301,349
316,277
297,920
339,019
399,645
417,735
416,113
407,112
499,175
563,811
488,267
532,846
456,245
482,685
519,802
530,333
539,850
587,095
665,445
637,856
695,884
714,213
698,199
712,214
700,060
841,540
767,697
700,500
742,226
737,842
744,938
741,435
804,883
795,052
918,158
836,234
909,844
835,189
896,543
813,430
860,892
827,394
740,868
786,848
800,465
818,513
860,268
923,430
923,430860,268818,513800,465786,848740,868827,394860,892813,430896,543835,189909,844836,234918,158795,052804,883741,435744,938737,842742,226700,500767,697841,540700,060712,214698,199714,213695,884637,856665,445587,095539,850530,333519,802482,685456,245532,846488,267563,811499,175407,112416,113417,735399,645339,019297,920316,277301,349297,506288,681252,9460353,680423,689262,925244,424371,077355,668364,175390,378369,729344,015418,856303,328307,9840261,107278,661239,139256,578225,727245,417210,432245,600243,392133,210135,089184,435177,2040221,357235,844313,2800235,852345,596299,402269,6310282,880280,818000127,4730000000
       Other Current Liabilities 
0
0
0
0
0
0
0
704,382
0
0
0
1,478,381
1,215,217
1,572,734
1,301,891
1,181,068
1,259,714
1,227,752
1,318,338
1,234,595
1,326,618
1,228,468
2,263,295
911,103
882,560
912,745
975,574
711,587
768,065
792,791
774,475
720,539
742,269
794,494
849,774
821,384
2,229,177
1,061,380
1,022,354
1,005,422
1,506,167
1,535,808
1,074,341
1,502,690
941,832
949,195
1,196,304
1,177,213
1,019,004
1,004,750
0
1,230,427
1,476,222
1,968,275
1,884,277
1,823,170
1,717,353
1,363,788
1,482,532
1,546,648
1,577,937
1,669,904
1,633,552
1,487,915
1,551,299
1,555,351
1,569,054
1,605,570
1,597,003
1,662,709
1,777,989
1,901,228
2,193,995
2,164,981
2,142,110
2,389,437
2,263,426
2,467,648
2,464,937
2,646,372
3,077,657
2,952,531
2,873,533
2,634,103
2,759,673
2,980,299
2,917,066
2,972,517
2,874,564
2,822,236
2,929,516
2,914,212
3,066,568
4,216,381
4,117,292
3,029,160
3,937,841
3,991,283
4,034,777
4,673,000
3,671,010
4,701,000
4,701,0003,671,0104,673,0004,034,7773,991,2833,937,8413,029,1604,117,2924,216,3813,066,5682,914,2122,929,5162,822,2362,874,5642,972,5172,917,0662,980,2992,759,6732,634,1032,873,5332,952,5313,077,6572,646,3722,464,9372,467,6482,263,4262,389,4372,142,1102,164,9812,193,9951,901,2281,777,9891,662,7091,597,0031,605,5701,569,0541,555,3511,551,2991,487,9151,633,5521,669,9041,577,9371,546,6481,482,5321,363,7881,717,3531,823,1701,884,2771,968,2751,476,2221,230,42701,004,7501,019,0041,177,2131,196,304949,195941,8321,502,6901,074,3411,535,8081,506,1671,005,4221,022,3541,061,3802,229,177821,384849,774794,494742,269720,539774,475792,791768,065711,587975,574912,745882,560911,1032,263,2951,228,4681,326,6181,234,5951,318,3381,227,7521,259,7141,181,0681,301,8911,572,7341,215,2171,478,381000704,3820000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
1,984,055
0
0
0
1,945,940
1,993,909
2,188,084
2,194,489
2,010,740
2,478,508
2,892,758
2,805,721
2,811,809
2,836,981
2,581,902
1,761,016
2,530,015
2,588,766
2,538,466
2,405,322
2,249,530
2,263,700
2,182,169
2,033,990
1,748,920
1,768,925
1,795,201
2,050,195
2,040,485
4,930,260
4,609,484
4,518,802
4,336,757
3,797,112
3,783,667
3,785,752
3,746,730
3,651,838
3,686,504
3,955,512
4,175,697
4,239,740
4,376,734
0
4,314,724
3,519,251
3,302,329
4,004,364
4,346,754
4,094,470
5,189,838
4,945,976
5,562,275
5,221,369
5,846,556
7,063,105
7,522,646
7,413,126
7,542,516
7,445,526
7,300,396
7,485,547
7,922,181
8,043,130
9,820,162
10,547,426
10,353,714
9,986,304
9,925,562
9,539,122
9,713,030
9,062,430
9,926,375
9,105,113
8,711,391
8,131,611
7,897,049
7,817,658
7,570,840
7,189,760
7,072,028
11,763,266
11,934,155
12,247,303
12,700,264
12,200,245
12,803,218
13,350,219
13,198,082
12,715,910
12,750,144
12,892,711
13,130,000
13,807,382
13,742,000
13,742,00013,807,38213,130,00012,892,71112,750,14412,715,91013,198,08213,350,21912,803,21812,200,24512,700,26412,247,30311,934,15511,763,2667,072,0287,189,7607,570,8407,817,6587,897,0498,131,6118,711,3919,105,1139,926,3759,062,4309,713,0309,539,1229,925,5629,986,30410,353,71410,547,4269,820,1628,043,1307,922,1817,485,5477,300,3967,445,5267,542,5167,413,1267,522,6467,063,1055,846,5565,221,3695,562,2754,945,9765,189,8384,094,4704,346,7544,004,3643,302,3293,519,2514,314,72404,376,7344,239,7404,175,6973,955,5123,686,5043,651,8383,746,7303,785,7523,783,6673,797,1124,336,7574,518,8024,609,4844,930,2602,040,4852,050,1951,795,2011,768,9251,748,9202,033,9902,182,1692,263,7002,249,5302,405,3222,538,4662,588,7662,530,0151,761,0162,581,9022,836,9812,811,8092,805,7212,892,7582,478,5082,010,7402,194,4892,188,0841,993,9091,945,9400001,984,0550000000
       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
9,661,727
9,846,638
10,129,875
10,524,615
9,938,099
10,443,315
10,987,747
10,683,232
10,336,220
10,469,028
10,570,078
10,734,752
11,497,198
11,483,298
11,483,29811,497,19810,734,75210,570,07810,469,02810,336,22010,683,23210,987,74710,443,3159,938,09910,524,61510,129,8759,846,6389,661,7270000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,994,461
2,365,065
2,323,001
2,298,133
2,101,161
2,020,633
2,080,858
2,149,239
2,026,513
2,101,539
2,087,517
2,117,428
2,175,649
2,262,146
2,359,903
2,362,472
2,514,850
2,379,690
2,281,116
2,322,633
2,395,135
2,310,184
2,259,145
2,259,1452,310,1842,395,1352,322,6332,281,1162,379,6902,514,8502,362,4722,359,9032,262,1462,175,6492,117,4282,087,5172,101,5392,026,5132,149,2392,080,8582,020,6332,101,1612,298,1332,323,0012,365,0651,994,4610000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
2,026,688
0
0
0
2,011,521
2,513,704
2,515,268
2,963,249
2,874,820
3,188,153
3,246,106
3,091,123
2,963,725
3,040,273
2,702,234
2,726,081
2,675,157
2,659,589
2,537,831
2,602,336
2,575,579
2,678,863
2,703,615
2,763,218
2,681,331
2,866,139
3,013,476
3,183,601
3,355,040
3,684,495
3,512,280
3,651,179
3,690,073
3,782,790
3,767,448
3,733,727
3,823,874
3,678,649
3,702,782
4,190,320
4,282,946
4,592,630
4,429,870
0
4,760,738
5,157,414
5,521,261
5,323,314
5,546,960
5,225,017
5,367,404
5,709,165
6,096,442
6,262,096
6,498,592
6,725,543
6,761,786
7,096,580
6,796,115
6,561,823
6,687,487
6,852,199
6,876,575
7,476,897
7,765,803
8,819,318
8,534,604
8,557,326
9,043,373
8,991,013
9,151,914
9,440,913
10,277,365
10,202,525
9,658,411
9,669,717
9,820,102
9,931,989
10,895,534
11,216,482
11,758,411
12,050,593
11,608,053
12,276,912
11,957,913
11,996,428
12,125,597
11,493,111
11,215,080
11,998,075
11,631,952
12,229,680
13,979,000
13,234,497
14,146,205
14,146,20513,234,49713,979,00012,229,68011,631,95211,998,07511,215,08011,493,11112,125,59711,996,42811,957,91312,276,91211,608,05312,050,59311,758,41111,216,48210,895,5349,931,9899,820,1029,669,7179,658,41110,202,52510,277,3659,440,9139,151,9148,991,0139,043,3738,557,3268,534,6048,819,3187,765,8037,476,8976,876,5756,852,1996,687,4876,561,8236,796,1157,096,5806,761,7866,725,5436,498,5926,262,0966,096,4425,709,1655,367,4045,225,0175,546,9605,323,3145,521,2615,157,4144,760,73804,429,8704,592,6304,282,9464,190,3203,702,7823,678,6493,823,8743,733,7273,767,4483,782,7903,690,0733,651,1793,512,2803,684,4953,355,0403,183,6013,013,4762,866,1392,681,3312,763,2182,703,6152,678,8632,575,5792,602,3362,537,8312,659,5892,675,1572,726,0812,702,2343,040,2732,963,7253,091,1233,246,1063,188,1532,874,8202,963,2492,515,2682,513,7042,011,5210002,026,6880000000
   Common Stock
0
0
0
0
0
0
0
195,430
0
0
0
228,069
240,120
0
260,168
244,351
261,979
270,023
0
257,931
263,298
231,009
0
218,701
210,044
199,456
196,871
182,225
186,271
188,148
184,554
169,293
177,039
189,546
190,753
193,764
0
238,481
240,962
229,288
0
0
252,860
0
0
0
0
0
273,669
259,193
0
0
0
0
0
0
0
0
0
0
0
0
0
283,488
292,870
292,475
282,709
276,934
278,166
281,161
303,192
316,785
356,066
344,490
343,612
354,122
335,299
342,015
339,494
360,925
307,304
307,861
307,961
308,111
308,121
308,216
308,936
307,879
307,907
304,336
304,357
304,437
304,444
304,608
304,629
292,877
292,888
292,979
292,994
293,004
293,027
293,413
293,413293,027293,004292,994292,979292,888292,877304,629304,608304,444304,437304,357304,336307,907307,879308,936308,216308,121308,111307,961307,861307,304360,925339,494342,015335,299354,122343,612344,490356,066316,785303,192281,161278,166276,934282,709292,475292,870283,4880000000000000259,193273,66900000252,86000229,288240,962238,4810193,764190,753189,546177,039169,293184,554188,148186,271182,225196,871199,456210,044218,7010231,009263,298257,9310270,023261,979244,351260,1680240,120228,069000195,4300000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
-273,107
0
0
0
-394,768
-415,627
-417,021
-450,329
-498,672
-534,646
-551,062
0
-653,239
0
0
0
-365,333
-325,114
-275,566
-249,523
-138,801
-170,384
-157,565
-126,815
-50,852
-77,609
-123,913
-104,094
-120,550
2,784,072
-43,117
-62,421
-4,104
6,718
41,096
50,515
69,189
86,363
117,106
16,979
-108,673
-177,222
-81,516
0
-34,705
-137,758
-336,576
-144,962
-145,902
-137,434
-22,011
-261,504
-374,794
-288,385
-426,890
-353,830
-372,106
-423,793
-456,883
-416,065
-398,724
-428,878
-399,140
-576,769
-894,516
-1,109,008
-1,036,626
-1,144,323
-1,222,256
-1,081,982
-1,083,254
-1,048,395
-1,254,169
-366,813
-996,227
-1,295,682
-1,485,578
-1,718,235
-1,373,429
-1,337,934
-1,203,750
-955,874
-1,089,835
-614,258
-1,038,545
-950,901
-1,110,614
-1,723,231
-2,205,340
-1,681,856
-1,838,632
-1,515,975
0
-977,445
0
0-977,4450-1,515,975-1,838,632-1,681,856-2,205,340-1,723,231-1,110,614-950,901-1,038,545-614,258-1,089,835-955,874-1,203,750-1,337,934-1,373,429-1,718,235-1,485,578-1,295,682-996,227-366,813-1,254,169-1,048,395-1,083,254-1,081,982-1,222,256-1,144,323-1,036,626-1,109,008-894,516-576,769-399,140-428,878-398,724-416,065-456,883-423,793-372,106-353,830-426,890-288,385-374,794-261,504-22,011-137,434-145,902-144,962-336,576-137,758-34,7050-81,516-177,222-108,67316,979117,10686,36369,18950,51541,0966,718-4,104-62,421-43,1172,784,072-120,550-104,094-123,913-77,609-50,852-126,815-157,565-170,384-138,801-249,523-275,566-325,114-365,333000-653,2390-551,062-534,646-498,672-450,329-417,021-415,627-394,768000-273,1070000000
   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
3,871,908
3,614,814
3,614,579
3,607,662
3,603,310
3,590,176
3,593,311
2,872,630
2,887,037
2,886,965
2,884,962
2,891,276
2,891,737
2,919,907
2,919,9072,891,7372,891,2762,884,9622,886,9652,887,0372,872,6303,593,3113,590,1763,603,3103,607,6623,614,5793,614,8143,871,9080000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000-736,490-736,490-692,666-370,502-239,105-84,863-164,8090000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
2,036,067
0
0
0
2,393,744
2,868,678
3,060,235
3,283,455
3,188,792
3,462,552
3,533,835
3,091,123
3,424,728
2,771,261
2,468,720
2,923,973
2,608,196
2,505,443
2,382,988
2,352,119
2,176,724
2,225,677
2,248,951
2,207,296
2,026,018
2,122,162
2,275,293
2,321,721
2,395,429
0
2,481,738
2,522,065
2,433,089
0
0
2,243,332
0
0
0
0
0
2,495,219
2,367,719
0
0
0
0
0
0
0
0
0
0
0
0
0
2,640,124
2,703,380
2,536,577
2,227,620
2,190,878
2,216,500
2,231,197
2,415,598
2,500,847
2,817,990
2,725,471
2,644,417
2,712,236
2,591,465
2,596,994
2,618,760
2,767,968
3,883,074
3,887,215
3,896,284
3,860,314
3,865,639
3,814,063
3,836,004
3,822,352
3,707,099
3,529,951
3,375,474
3,237,160
2,910,644
2,853,686
2,856,821
2,872,630
2,887,037
2,886,965
2,884,962
-1,311,637
2,891,737
34,262
34,2622,891,737-1,311,6372,884,9622,886,9652,887,0372,872,6302,856,8212,853,6862,910,6443,237,1603,375,4743,529,9513,707,0993,822,3523,836,0043,814,0633,865,6393,860,3143,896,2843,887,2153,883,0742,767,9682,618,7602,596,9942,591,4652,712,2362,644,4172,725,4712,817,9902,500,8472,415,5982,231,1972,216,5002,190,8782,227,6202,536,5772,703,3802,640,12400000000000002,367,7192,495,219000002,243,332002,433,0892,522,0652,481,73802,395,4292,321,7212,275,2932,122,1622,026,0182,207,2962,248,9512,225,6772,176,7242,352,1192,382,9882,505,4432,608,1962,923,9732,468,7202,771,2613,424,7283,091,1233,533,8353,462,5523,188,7923,283,4553,060,2352,868,6782,393,7440002,036,0670000000



Balance Sheet

Currency in EUR. All numbers in thousands.