0 XP   0   0   0

Huhtamaki Oyj
Buy, Hold or Sell?

Should you buy, hold or sell Huhtamaki?

I guess you are interested in Huhtamaki Oyj. 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 Huhtamaki

Let's start. I'm going to help you getting a better view of Huhtamaki Oyj. 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 Huhtamaki Oyj 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 Huhtamaki Oyj is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Huhtamaki Oyj. The closing price on 2023-01-31 was €34.32 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.
Huhtamaki Oyj Daily Candlestick Chart
Huhtamaki Oyj Daily Candlestick Chart
Summary









1. Valuation of Huhtamaki




Current price per share

€34.32

2. Growth of Huhtamaki




Is Huhtamaki growing?

Current yearPrevious yearGrowGrow %
How rich?$2.2b$1.5b$392.6m20.2%

How much money is Huhtamaki making?

Current yearPrevious yearGrowGrow %
Making money$75.3m$46.6m$28.6m38.0%
Net Profit Margin6.3%5.1%--

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

3. Financial Health of Huhtamaki




Comparing to competitors in the Packaging & Containers industry




  Industry Rankings (Packaging & Containers)  


Richest
#99 / 233

Most Revenue
#107 / 233

Most Profit
#92 / 233


Summary

Financial Health

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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient 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 Huhtamaki Oyj.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Huhtamaki earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Huhtamaki to the Packaging & Containers industry mean.
  • A Net Profit Margin of 7.9% means that €0.08 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Huhtamaki Oyj:

  • The MRQ is 7.9%. The company is making a profit. +1
  • The TTM is 6.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.9%TTM6.3%+1.6%
TTM6.3%YOY5.1%+1.2%
TTM6.3%5Y5.6%+0.7%
5Y5.6%10Y5.6%+0.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9%4.6%+3.3%
TTM6.3%4.0%+2.3%
YOY5.1%4.7%+0.4%
5Y5.6%3.8%+1.8%
10Y5.6%3.9%+1.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Huhtamaki to the Packaging & Containers industry mean.
  • 1.7% Return on Assets means that Huhtamaki generated €0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Huhtamaki Oyj:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.4%+0.4%
TTM1.4%YOY1.1%+0.3%
TTM1.4%5Y1.3%+0.1%
5Y1.3%10Y1.4%-0.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.1%+0.6%
TTM1.4%1.0%+0.4%
YOY1.1%1.2%-0.1%
5Y1.3%0.9%+0.4%
10Y1.4%0.9%+0.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Huhtamaki to the Packaging & Containers industry mean.
  • 4.8% Return on Equity means Huhtamaki generated €0.05 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Huhtamaki Oyj:

  • The MRQ is 4.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.8%TTM4.0%+0.8%
TTM4.0%YOY3.2%+0.8%
TTM4.0%5Y3.6%+0.5%
5Y3.6%10Y3.7%-0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%2.3%+2.5%
TTM4.0%2.2%+1.8%
YOY3.2%2.7%+0.5%
5Y3.6%2.1%+1.5%
10Y3.7%2.1%+1.6%

1.2. Operating Efficiency of Huhtamaki Oyj.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Huhtamaki is operating .

  • Measures how much profit Huhtamaki 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 Huhtamaki to the Packaging & Containers industry mean.
  • An Operating Margin of 11.7% means the company generated €0.12  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Huhtamaki Oyj:

  • The MRQ is 11.7%. The company is operating less efficient.
  • The TTM is 9.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.7%TTM9.2%+2.4%
TTM9.2%YOY8.7%+0.6%
TTM9.2%5Y10.1%-0.9%
5Y10.1%10Y6.0%+4.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ11.7%6.3%+5.4%
TTM9.2%5.4%+3.8%
YOY8.7%6.9%+1.8%
5Y10.1%5.9%+4.2%
10Y6.0%4.9%+1.1%
1.2.2. Operating Ratio

Measures how efficient Huhtamaki is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaging & Containers industry mean).
  • An Operation Ratio of 1.72 means that the operating costs are €1.72 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Huhtamaki Oyj:

  • The MRQ is 1.721. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.741. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.721TTM1.741-0.020
TTM1.741YOY1.756-0.015
TTM1.7415Y1.744-0.003
5Y1.74410Y1.359+0.385
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7211.661+0.060
TTM1.7411.561+0.180
YOY1.7561.512+0.244
5Y1.7441.262+0.482
10Y1.3591.088+0.271

1.3. Liquidity of Huhtamaki Oyj.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Packaging & Containers industry mean).
  • A Current Ratio of 1.49 means the company has €1.49 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Huhtamaki Oyj:

  • The MRQ is 1.489. The company is just able to pay all its short-term debts.
  • The TTM is 1.347. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.489TTM1.347+0.142
TTM1.347YOY1.338+0.009
TTM1.3475Y1.348-0.001
5Y1.34810Y0.806+0.543
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4891.579-0.090
TTM1.3471.526-0.179
YOY1.3381.508-0.170
5Y1.3481.440-0.092
10Y0.8061.267-0.461
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Huhtamaki to the Packaging & Containers industry mean.
  • A Quick Ratio of 0.66 means the company can pay off €0.66 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Huhtamaki Oyj:

  • The MRQ is 0.663. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.604. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.663TTM0.604+0.058
TTM0.604YOY0.588+0.017
TTM0.6045Y0.621-0.016
5Y0.62110Y0.670-0.050
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6630.770-0.107
TTM0.6040.736-0.132
YOY0.5880.754-0.166
5Y0.6210.717-0.096
10Y0.6700.679-0.009

1.4. Solvency of Huhtamaki Oyj.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Huhtamaki to Packaging & Containers industry mean.
  • A Debt to Asset Ratio of 0.62 means that Huhtamaki assets are financed with 62.0% credit (debt) and the remaining percentage (100% - 62.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Huhtamaki Oyj:

  • The MRQ is 0.620. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.641. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.620TTM0.641-0.021
TTM0.641YOY0.631+0.010
TTM0.6415Y0.617+0.024
5Y0.61710Y0.612+0.005
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6200.523+0.097
TTM0.6410.503+0.138
YOY0.6310.508+0.123
5Y0.6170.503+0.114
10Y0.6120.497+0.115
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Huhtamaki to the Packaging & Containers industry mean.
  • A Debt to Equity ratio of 170.6% means that company has €1.71 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Huhtamaki Oyj:

  • The MRQ is 1.706. The company is just able to pay all its debts with equity.
  • The TTM is 1.875. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.706TTM1.875-0.168
TTM1.875YOY1.826+0.049
TTM1.8755Y1.702+0.173
5Y1.70210Y1.655+0.047
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7061.108+0.598
TTM1.8751.056+0.819
YOY1.8261.066+0.760
5Y1.7021.144+0.558
10Y1.6551.118+0.537

2. Market Valuation of Huhtamaki Oyj

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Huhtamaki generates.

  • Above 15 is considered overpriced but always compare Huhtamaki to the Packaging & Containers industry mean.
  • A PE ratio of 36.65 means the investor is paying €36.65 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Huhtamaki Oyj:

  • The EOD is 38.514. Good. +1
  • The MRQ is 36.651. Good. +1
  • The TTM is 55.423. Good. +1
Trends
Current periodCompared to+/- 
EOD38.514MRQ36.651+1.863
MRQ36.651TTM55.423-18.772
TTM55.423YOY101.135-45.711
TTM55.4235Y82.162-26.739
5Y82.16210Y78.716+3.446
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD38.51436.541+1.973
MRQ36.65136.783-0.132
TTM55.42349.593+5.830
YOY101.13552.518+48.617
5Y82.16247.404+34.758
10Y78.71638.094+40.622
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Huhtamaki.

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

Let's take a look of the Price Earnings to Growth Ratio trends of Huhtamaki Oyj:

  • The MRQ is 23.961. Seems overpriced? -1
  • The TTM is 47.410. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ23.961TTM47.410-23.449
TTM47.410YOY113.227-65.817
TTM47.4105Y91.171-43.761
5Y91.17110Y85.597+5.574
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ23.9610.359+23.602
TTM47.410-0.001+47.411
YOY113.2270.127+113.100
5Y91.1710.075+91.096
10Y85.5970.033+85.564

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

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

  • At or below 1 is considered healthy (always compare to Packaging & Containers industry mean).
  • A PB ratio of 1.68 means the investor is paying €1.68 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Huhtamaki Oyj:

  • The EOD is 1.767. Good. +1
  • The MRQ is 1.681. Good. +1
  • The TTM is 2.081. Good. +1
Trends
Current periodCompared to+/- 
EOD1.767MRQ1.681+0.085
MRQ1.681TTM2.081-0.400
TTM2.081YOY2.930-0.849
TTM2.0815Y2.640-0.558
5Y2.64010Y2.702-0.062
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD1.7671.572+0.195
MRQ1.6811.630+0.051
TTM2.0811.820+0.261
YOY2.9301.628+1.302
5Y2.6401.542+1.098
10Y2.7021.163+1.539
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Huhtamaki Oyj 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--2.1111.344+57%0.209+909%0.416+407%0.279+656%
Book Value Growth--1.1221.085+3%1.016+10%1.029+9%1.023+10%
Book Value Per Share--19.42817.124+13%13.657+42%13.709+42%11.500+69%
Book Value Per Share Growth--1.1221.085+3%1.016+10%1.030+9%1.023+10%
Current Ratio--1.4891.347+11%1.338+11%1.348+10%0.806+85%
Debt To Asset Ratio--0.6200.641-3%0.631-2%0.617+1%0.612+1%
Debt To Equity Ratio--1.7061.875-9%1.826-7%1.702+0%1.655+3%
Dividend Per Share---0.350-100%0.460-100%0.574-100%0.530-100%
Dividend Per Share Growth---0.755-100%0.879-100%0.873-100%0.818-100%
Eps--0.8910.665+34%0.412+116%0.471+89%0.412+116%
Eps Growth--1.5301.239+23%1.032+48%1.099+39%1.076+42%
Free Cash Flow Per Share--0.002-0.311+16313%0.200-99%0.200-99%0.227-99%
Free Cash Flow Per Share Growth--2.0100.145+1289%1.091+84%2.212-9%2.567-22%
Free Cash Flow To Equity Per Share---1.285-0.146-89%0.651-297%0.277-564%0.395-425%
Free Cash Flow To Equity Per Share Growth---1.0081.219-183%3.293-131%7.511-113%5.140-120%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---0.402--------
Intrinsic Value_10Y_min---46.120--------
Intrinsic Value_1Y_max--0.771--------
Intrinsic Value_1Y_min---1.828--------
Intrinsic Value_3Y_max--1.698--------
Intrinsic Value_3Y_min---7.945--------
Intrinsic Value_5Y_max--1.880--------
Intrinsic Value_5Y_min---16.702--------
Net Profit Margin--0.0790.063+25%0.051+56%0.056+41%0.056+42%
Operating Margin--0.1170.092+26%0.087+35%0.101+15%0.060+96%
Operating Ratio--1.7211.741-1%1.756-2%1.744-1%1.359+27%
Pb Ratio1.767+5%1.6812.081-19%2.930-43%2.640-36%2.702-38%
Pe Ratio38.514+5%36.65155.423-34%101.135-64%82.162-55%78.716-53%
Peg Ratio--23.96147.410-49%113.227-79%91.171-74%85.597-72%
Price Per Share34.320+5%32.66035.233-7%39.943-18%35.570-8%30.909+6%
Price To Total Gains Ratio16.259+5%15.47221.501-28%221.515-93%-29.463+290%78.438-80%
Profit Growth--1.5301.239+23%1.032+48%1.103+39%1.078+42%
Quick Ratio--0.6630.604+10%0.588+13%0.621+7%0.670-1%
Return On Assets--0.0170.014+25%0.011+57%0.013+33%0.014+25%
Return On Equity--0.0480.040+19%0.032+50%0.036+34%0.037+28%
Revenue Growth--1.0271.071-4%1.015+1%1.025+0%1.019+1%
Total Gains Per Share--2.1111.693+25%0.669+216%0.990+113%0.810+161%
Total Gains Per Share Growth--1.5751.281+23%9.285-83%2.804-44%5.417-71%
Usd Book Value--2200351520.0001939388050.000+13%1546762690.000+42%1562432978.000+41%1307511359.000+68%
Usd Book Value Change Per Share--2.2911.458+57%0.227+909%0.452+407%0.303+656%
Usd Book Value Per Share--21.08318.583+13%14.821+42%14.877+42%12.480+69%
Usd Dividend Per Share---0.380-100%0.499-100%0.623-100%0.576-100%
Usd Eps--0.9670.722+34%0.447+116%0.511+89%0.447+116%
Usd Free Cash Flow--217040.000-35187610.000+16313%22653550.000-99%5539946.000-96%2769973.000-92%
Usd Free Cash Flow Per Share--0.002-0.337+16313%0.217-99%0.217-99%0.246-99%
Usd Free Cash Flow To Equity Per Share---1.394-0.158-89%0.707-297%0.300-564%0.429-425%
Usd Price Per Share37.244+5%35.44338.234-7%43.346-18%38.601-8%33.543+6%
Usd Profit--100923600.00075340010.000+34%46690730.000+116%53771660.000+88%46907770.000+115%
Usd Revenue--1278799680.0001186910370.000+8%919191530.000+39%950000358.000+35%832961538.000+54%
Usd Total Gains Per Share--2.2911.838+25%0.726+216%1.075+113%0.879+161%
 EOD+2 -3MRQTTM+33 -9YOY+30 -125Y+28 -1410Y+25 -17

3.2. Fundamental Score

Let's check the fundamental score of Huhtamaki Oyj based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1538.514
Price to Book Ratio (EOD)Between0-11.767
Net Profit Margin (MRQ)Greater than00.079
Operating Margin (MRQ)Greater than00.117
Quick Ratio (MRQ)Greater than10.663
Current Ratio (MRQ)Greater than11.489
Debt to Asset Ratio (MRQ)Less than10.620
Debt to Equity Ratio (MRQ)Less than11.706
Return on Equity (MRQ)Greater than0.150.048
Return on Assets (MRQ)Greater than0.050.017
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Huhtamaki Oyj based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.549
Ma 20Greater thanMa 5034.618
Ma 50Greater thanMa 10034.156
Ma 100Greater thanMa 20034.294
OpenGreater thanClose34.500
Total2/5 (40.0%)



Reversals in quarterly reports

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

 2021-09-302021-12-312022-03-312022-06-302022-09-30
Other Stockholders Equity  -244,40069,600-174,80046,200-128,600123,000-5,600120,800115,200



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets5,337,500
Total Liabilities3,309,900
Total Stockholder Equity1,939,800
 As reported
Total Liabilities 3,309,900
Total Stockholder Equity+ 1,939,800
Total Assets = 5,337,500

Assets

Total Assets5,337,500
Total Current Assets2,215,700
Long-term Assets2,215,700
Total Current Assets
Cash And Cash Equivalents 323,800
Net Receivables 986,100
Inventory 905,800
Total Current Assets  (as reported)2,215,700
Total Current Assets  (calculated)2,215,700
+/-0
Long-term Assets
Property Plant Equipment 1,756,400
Goodwill 1,091,900
Intangible Assets 130,000
Other Assets 141,600
Long-term Assets  (as reported)3,122,000
Long-term Assets  (calculated)3,119,900
+/- 2,100

Liabilities & Shareholders' Equity

Total Current Liabilities1,487,700
Long-term Liabilities1,822,200
Total Stockholder Equity1,939,800
Total Current Liabilities
Short Long Term Debt 267,600
Accounts payable 976,700
Other Current Liabilities 67,500
Total Current Liabilities  (as reported)1,487,700
Total Current Liabilities  (calculated)1,311,800
+/- 175,900
Long-term Liabilities
Other Liabilities 387,900
Long-term Liabilities Other 4,600
Long-term Liabilities  (as reported)1,822,200
Long-term Liabilities  (calculated)392,500
+/- 1,429,700
Total Stockholder Equity
Common Stock366,400
Retained Earnings 1,374,400
Other Stockholders Equity 115,200
Total Stockholder Equity (as reported)1,939,800
Total Stockholder Equity (calculated)1,856,000
+/- 83,800
Other
Capital Stock366,400
Common Stock Shares Outstanding 104,365
Net Invested Capital 2,207,400
Net Tangible Assets 717,900
Net Working Capital 727,900



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-312000-06-30
> Total Assets 
3,461,600
3,627,600
2,889,800
2,650,800
2,548,300
2,465,500
2,434,500
2,335,100
2,443,600
2,405,400
2,367,500
2,231,500
2,266,200
2,278,500
2,269,700
2,307,300
2,304,000
2,251,900
2,249,200
2,268,600
2,324,700
2,368,300
2,310,100
2,191,200
2,160,400
2,206,900
2,196,900
1,952,300
1,929,700
1,889,400
1,837,100
1,758,600
1,876,800
1,965,900
1,849,600
1,865,100
1,790,700
1,819,200
1,904,800
1,909,600
1,965,100
2,143,500
2,047,700
2,028,700
2,086,000
2,187,800
2,156,600
2,142,100
2,167,800
2,177,900
2,282,200
2,298,000
2,559,500
2,523,500
2,485,300
2,515,300
2,596,400
2,748,300
2,724,600
2,874,600
2,946,300
2,914,100
2,911,600
2,930,600
2,938,100
3,146,800
3,081,800
3,127,600
3,417,200
3,412,900
3,472,600
3,610,600
3,824,000
3,672,500
3,684,700
3,595,800
3,746,200
3,774,900
4,418,500
4,542,200
4,810,300
5,194,700
5,337,500
5,337,5005,194,7004,810,3004,542,2004,418,5003,774,9003,746,2003,595,8003,684,7003,672,5003,824,0003,610,6003,472,6003,412,9003,417,2003,127,6003,081,8003,146,8002,938,1002,930,6002,911,6002,914,1002,946,3002,874,6002,724,6002,748,3002,596,4002,515,3002,485,3002,523,5002,559,5002,298,0002,282,2002,177,9002,167,8002,142,1002,156,6002,187,8002,086,0002,028,7002,047,7002,143,5001,965,1001,909,6001,904,8001,819,2001,790,7001,865,1001,849,6001,965,9001,876,8001,758,6001,837,1001,889,4001,929,7001,952,3002,196,9002,206,9002,160,4002,191,2002,310,1002,368,3002,324,7002,268,6002,249,2002,251,9002,304,0002,307,3002,269,7002,278,5002,266,2002,231,5002,367,5002,405,4002,443,6002,335,1002,434,5002,465,5002,548,3002,650,8002,889,8003,627,6003,461,600
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
992,900
1,066,000
1,088,700
1,086,900
1,084,500
1,125,400
1,213,100
1,160,900
1,156,900
1,272,400
1,290,300
1,289,800
1,320,600
1,533,000
1,405,900
1,465,400
1,333,000
1,431,800
1,411,700
1,640,900
1,613,100
1,818,900
2,101,900
2,215,700
2,215,7002,101,9001,818,9001,613,1001,640,9001,411,7001,431,8001,333,0001,465,4001,405,9001,533,0001,320,6001,289,8001,290,3001,272,4001,156,9001,160,9001,213,1001,125,4001,084,5001,086,9001,088,7001,066,000992,90000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
105,900
100,100
113,600
89,600
116,000
110,700
116,700
79,000
95,000
99,900
122,600
127,600
199,400
313,200
234,300
315,100
315,500
271,600
212,600
271,300
178,700
215,100
354,500
323,800
323,800354,500215,100178,700271,300212,600271,600315,500315,100234,300313,200199,400127,600122,60099,90095,00079,000116,700110,700116,00089,600113,600100,100105,90000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
834,900
804,100
665,800
498,400
603,000
374,800
548,200
326,200
412,500
432,800
433,800
371,900
391,000
446,400
438,800
447,500
456,600
449,700
426,100
411,100
429,300
463,000
434,700
417,300
414,600
461,600
425,700
389,400
365,300
383,000
364,400
334,000
365,100
387,200
363,800
343,900
343,300
353,800
357,100
353,400
374,400
435,700
397,800
366,700
399,500
425,600
382,100
360,000
369,700
407,200
418,200
374,000
482,800
483,000
461,700
444,500
450,000
523,000
486,200
485,100
530,600
545,100
550,900
523,700
548,200
593,600
563,400
564,100
605,500
624,400
601,200
623,400
681,500
638,800
627,000
544,200
629,600
653,800
738,400
768,800
826,800
889,300
986,100
986,100889,300826,800768,800738,400653,800629,600544,200627,000638,800681,500623,400601,200624,400605,500564,100563,400593,600548,200523,700550,900545,100530,600485,100486,200523,000450,000444,500461,700483,000482,800374,000418,200407,200369,700360,000382,100425,600399,500366,700397,800435,700374,400353,400357,100353,800343,300343,900363,800387,200365,100334,000364,400383,000365,300389,400425,700461,600414,600417,300434,700463,000429,300411,100426,100449,700456,600447,500438,800446,400391,000371,900433,800432,800412,500326,200548,200374,800603,000498,400665,800804,100834,900
       Other Current Assets 
0
82,000
0
93,000
0
183,500
0
150,200
0
0
0
29,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
0
0
100
-100
0
0
-100
0
0
0
-100
-100
-100
-100
-100
100
0
-100
-1000100-100-100-100-100-100000-10000-10010000100000000000000000000000000000000000000000000000000000029,300000150,2000183,500093,000082,0000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,144,800
2,122,600
2,182,800
2,290,100
2,291,000
2,266,600
2,219,400
2,262,800
2,314,400
2,363,200
2,777,600
2,929,100
2,991,400
3,092,800
3,122,000
3,122,0003,092,8002,991,4002,929,1002,777,6002,363,2002,314,4002,262,8002,219,4002,266,6002,291,0002,290,1002,182,8002,122,6002,144,80000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,291,500
1,276,900
1,048,200
1,010,300
934,300
939,400
895,200
869,700
877,100
863,200
854,200
816,700
821,300
818,900
822,100
849,200
827,800
808,500
816,700
840,100
839,000
853,100
842,500
799,300
760,600
763,100
768,600
676,300
672,900
645,300
634,000
604,200
622,700
616,900
588,300
614,800
589,400
586,800
609,300
645,500
635,900
662,600
662,000
671,700
685,000
667,100
655,800
653,600
657,400
657,800
701,600
680,100
846,800
835,600
826,900
853,800
838,600
915,200
925,500
1,035,800
1,048,900
1,021,700
1,023,700
1,055,000
1,035,000
1,092,500
1,090,700
1,122,100
1,285,000
1,274,700
1,324,900
1,398,100
1,372,400
1,362,300
1,332,300
1,365,300
1,401,100
1,434,800
1,566,200
1,674,100
1,705,800
1,781,600
1,756,400
1,756,4001,781,6001,705,8001,674,1001,566,2001,434,8001,401,1001,365,3001,332,3001,362,3001,372,4001,398,1001,324,9001,274,7001,285,0001,122,1001,090,7001,092,5001,035,0001,055,0001,023,7001,021,7001,048,9001,035,800925,500915,200838,600853,800826,900835,600846,800680,100701,600657,800657,400653,600655,800667,100685,000671,700662,000662,600635,900645,500609,300586,800589,400614,800588,300616,900622,700604,200634,000645,300672,900676,300768,600763,100760,600799,300842,500853,100839,000840,100816,700808,500827,800849,200822,100818,900821,300816,700854,200863,200877,100869,700895,200939,400934,3001,010,3001,048,2001,276,9001,291,500
       Goodwill 
0
746,800
0
626,700
0
566,100
0
577,000
0
0
0
0
0
0
0
546,000
0
0
0
525,200
524,200
523,400
517,400
471,900
465,700
466,700
473,200
402,400
406,000
396,100
393,600
394,800
400,000
407,800
399,000
400,800
396,000
394,800
408,400
423,700
420,700
447,800
446,100
452,000
456,100
452,300
448,000
458,500
458,900
460,800
472,700
431,500
570,800
558,500
562,500
571,300
572,300
647,800
649,000
669,200
661,700
643,700
640,500
633,800
624,300
685,600
680,900
698,100
708,600
701,400
712,300
735,700
772,200
762,500
740,800
732,400
747,600
762,700
1,036,000
1,000,900
1,019,400
1,043,000
1,091,900
1,091,9001,043,0001,019,4001,000,9001,036,000762,700747,600732,400740,800762,500772,200735,700712,300701,400708,600698,100680,900685,600624,300633,800640,500643,700661,700669,200649,000647,800572,300571,300562,500558,500570,800431,500472,700460,800458,900458,500448,000452,300456,100452,000446,100447,800420,700423,700408,400394,800396,000400,800399,000407,800400,000394,800393,600396,100406,000402,400473,200466,700465,700471,900517,400523,400524,200525,200000546,0000000000577,0000566,1000626,7000746,8000
       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
8,600
6,800
6,700
7,300
7,600
7,900
8,500
6,700
7,400
8,000
8,300
6,500
7,300
0
0
0
0
0
0
0
0
0
0
0
000000000007,3006,5008,3008,0007,4006,7008,5007,9007,6007,3006,7006,8008,60000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
781,400
747,200
778,200
627,100
681,000
568,500
619,500
587,200
592,700
591,000
588,100
575,400
582,200
550,300
551,200
554,000
544,300
536,500
537,100
560,300
561,900
559,000
553,700
513,300
506,900
506,900
512,400
436,900
441,000
428,600
425,000
427,500
432,700
437,900
427,600
427,500
422,400
419,200
433,900
449,900
445,900
481,500
475,700
481,200
484,300
477,800
471,300
483,400
482,600
482,300
493,900
450,600
600,000
589,000
591,700
601,000
608,400
690,000
688,300
708,700
699,400
678,200
678,400
670,300
659,500
34,300
32,200
40,500
40,300
38,300
37,000
35,300
32,800
30,800
35,400
37,400
36,500
35,600
44,700
121,500
121,600
125,300
130,000
130,000125,300121,600121,50044,70035,60036,50037,40035,40030,80032,80035,30037,00038,30040,30040,50032,20034,300659,500670,300678,400678,200699,400708,700688,300690,000608,400601,000591,700589,000600,000450,600493,900482,300482,600483,400471,300477,800484,300481,200475,700481,500445,900449,900433,900419,200422,400427,500427,600437,900432,700427,500425,000428,600441,000436,900512,400506,900506,900513,300553,700559,000561,900560,300537,100536,500544,300554,000551,200550,300582,200575,400588,100591,000592,700587,200619,500568,500681,000627,100778,200747,200781,400
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,100
3,100
3,000
3,200
2,800
3,300
3,600
3,400
3,600
4,000
4,200
5,700
16,500
10,700
10,300
10,30010,70016,5005,7004,2004,0003,6003,4003,6003,3002,8003,2003,0003,1004,10000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,388,500
2,509,200
1,741,400
1,695,800
1,629,600
1,593,100
1,589,800
1,565,100
1,675,600
1,606,300
1,543,300
1,435,000
1,474,000
1,506,200
1,468,500
1,486,900
1,502,000
1,434,100
1,403,100
1,408,200
1,437,300
1,502,300
1,439,200
1,397,800
1,424,800
1,455,200
1,416,300
1,250,000
1,274,200
1,251,900
1,179,300
1,022,000
1,133,000
1,154,200
1,043,300
1,016,400
943,000
997,000
1,054,200
1,104,600
1,137,900
1,310,200
1,185,200
1,137,400
1,236,600
1,395,300
1,355,500
1,337,300
1,338,400
1,362,000
1,397,200
1,405,200
1,569,800
1,594,100
1,534,600
1,479,300
1,546,100
1,682,000
1,614,400
1,692,400
1,724,300
1,772,500
1,753,200
1,722,400
1,718,400
1,916,000
1,839,100
1,853,800
2,072,600
2,107,400
2,087,900
2,173,500
2,379,600
2,197,900
2,305,300
2,231,300
2,290,200
2,360,800
2,951,800
2,945,000
3,093,900
3,387,400
3,309,900
3,309,9003,387,4003,093,9002,945,0002,951,8002,360,8002,290,2002,231,3002,305,3002,197,9002,379,6002,173,5002,087,9002,107,4002,072,6001,853,8001,839,1001,916,0001,718,4001,722,4001,753,2001,772,5001,724,3001,692,4001,614,4001,682,0001,546,1001,479,3001,534,6001,594,1001,569,8001,405,2001,397,2001,362,0001,338,4001,337,3001,355,5001,395,3001,236,6001,137,4001,185,2001,310,2001,137,9001,104,6001,054,200997,000943,0001,016,4001,043,3001,154,2001,133,0001,022,0001,179,3001,251,9001,274,2001,250,0001,416,3001,455,2001,424,8001,397,8001,439,2001,502,3001,437,3001,408,2001,403,1001,434,1001,502,0001,486,9001,468,5001,506,2001,474,0001,435,0001,543,3001,606,3001,675,6001,565,1001,589,8001,593,1001,629,6001,695,8001,741,4002,509,2002,388,500
   > Total Current Liabilities 
1,124,300
1,335,500
824,600
827,900
769,100
887,000
0
882,100
908,300
854,000
812,500
806,000
835,800
837,800
779,100
827,500
855,200
816,500
806,000
868,500
897,200
902,200
843,200
784,500
835,500
850,000
767,300
576,800
523,700
506,700
515,900
521,100
621,600
609,900
552,800
528,000
491,000
504,900
588,200
634,500
638,000
633,800
534,100
500,100
517,100
502,400
476,400
460,200
496,200
508,000
526,600
543,000
646,000
683,100
675,500
665,300
593,100
836,300
785,900
818,300
858,100
777,700
776,300
734,900
756,700
939,500
865,200
879,800
980,200
1,033,700
1,065,300
950,700
1,091,700
1,045,600
1,033,700
937,700
991,600
1,138,700
1,315,800
1,322,200
1,456,300
1,468,300
1,487,700
1,487,7001,468,3001,456,3001,322,2001,315,8001,138,700991,600937,7001,033,7001,045,6001,091,700950,7001,065,3001,033,700980,200879,800865,200939,500756,700734,900776,300777,700858,100818,300785,900836,300593,100665,300675,500683,100646,000543,000526,600508,000496,200460,200476,400502,400517,100500,100534,100633,800638,000634,500588,200504,900491,000528,000552,800609,900621,600521,100515,900506,700523,700576,800767,300850,000835,500784,500843,200902,200897,200868,500806,000816,500855,200827,500779,100837,800835,800806,000812,500854,000908,300882,1000887,000769,100827,900824,6001,335,5001,124,300
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
787,700
787,400
874,300
28,300
24,000
36,000
33,100
17,700
16,300
322,500
398,800
327,000
148,000
0
0
0
0
0
0
0
0
0
0
0
00000000000148,000327,000398,800322,50016,30017,70033,10036,00024,00028,300874,300787,400787,70000000000000000000000000000000000000000000000000000000000000
       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
787,700
787,400
874,300
28,300
24,000
36,000
33,100
17,700
16,300
322,500
398,800
327,000
148,000
203,100
251,700
195,200
156,200
214,700
184,600
258,100
270,100
360,500
302,000
267,600
267,600302,000360,500270,100258,100184,600214,700156,200195,200251,700203,100148,000327,000398,800322,50016,30017,70033,10036,00024,00028,300874,300787,400787,70000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,124,300
295,000
824,600
213,500
0
197,100
0
195,600
0
0
0
354,200
0
0
0
243,300
431,600
411,400
406,800
252,000
407,600
411,400
376,600
227,600
410,600
443,800
410,800
228,700
354,500
374,800
367,200
196,400
416,500
380,600
349,400
225,900
360,100
365,500
356,600
248,700
380,400
425,100
398,600
241,500
412,800
413,900
397,300
229,300
398,200
405,900
418,100
253,600
502,100
494,800
477,900
301,900
488,700
513,400
500,100
304,600
566,700
540,600
545,500
352,100
530,100
584,500
549,100
361,300
596,900
578,600
607,300
405,500
655,200
620,000
642,900
362,500
670,600
768,600
823,600
549,900
879,900
967,000
976,700
976,700967,000879,900549,900823,600768,600670,600362,500642,900620,000655,200405,500607,300578,600596,900361,300549,100584,500530,100352,100545,500540,600566,700304,600500,100513,400488,700301,900477,900494,800502,100253,600418,100405,900398,200229,300397,300413,900412,800241,500398,600425,100380,400248,700356,600365,500360,100225,900349,400380,600416,500196,400367,200374,800354,500228,700410,800443,800410,600227,600376,600411,400407,600252,000406,800411,400431,600243,300000354,200000195,6000197,1000213,500824,600295,0001,124,300
       Other Current Liabilities 
0
398,800
0
253,800
0
200,700
0
197,100
476,100
429,400
398,300
59,200
446,600
442,500
435,200
217,700
44,000
25,400
25,800
191,100
27,400
26,800
27,700
173,300
24,200
25,400
18,900
165,600
15,200
13,500
15,400
156,300
12,800
8,700
11,900
149,200
15,200
11,200
18,800
160,900
20,400
16,900
15,500
172,600
14,600
15,900
19,800
170,800
14,000
13,700
13,000
171,400
13,600
10,000
9,800
205,900
13,900
21,900
18,700
246,800
19,600
14,300
14,600
203,900
19,400
23,500
20,200
95,400
33,900
100
100
149,000
69,100
78,400
76,800
155,200
82,000
77,500
83,700
173,600
64,500
57,700
67,500
67,50057,70064,500173,60083,70077,50082,000155,20076,80078,40069,100149,00010010033,90095,40020,20023,50019,400203,90014,60014,30019,600246,80018,70021,90013,900205,9009,80010,00013,600171,40013,00013,70014,000170,80019,80015,90014,600172,60015,50016,90020,400160,90018,80011,20015,200149,20011,9008,70012,800156,30015,40013,50015,200165,60018,90025,40024,200173,30027,70026,80027,400191,10025,80025,40044,000217,700435,200442,500446,60059,200398,300429,400476,100197,1000200,7000253,8000398,8000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,092,400
1,073,700
1,022,600
1,222,800
1,287,900
1,152,300
1,271,600
1,293,600
1,298,600
1,222,100
1,636,000
1,622,800
1,637,600
1,919,100
1,822,200
1,822,2001,919,1001,637,6001,622,8001,636,0001,222,1001,298,6001,293,6001,271,6001,152,3001,287,9001,222,8001,022,6001,073,7001,092,40000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
206,300
0
134,800
0
137,700
0
233,100
236,900
228,700
225,900
216,100
218,700
215,800
214,800
173,800
174,900
169,300
171,400
162,100
161,900
166,500
168,800
173,400
167,300
164,400
170,900
168,700
171,600
166,000
163,200
164,100
166,900
209,600
196,600
153,700
146,100
144,200
147,300
147,800
144,000
145,300
140,600
139,000
228,600
229,300
220,600
218,800
216,500
220,300
223,300
262,600
273,300
273,700
272,800
232,500
228,000
230,100
229,200
261,100
257,800
255,300
258,200
256,900
254,300
346,200
342,500
345,500
349,100
343,600
354,200
343,100
346,600
342,300
342,300
352,200
361,500
363,500
365,600
347,200
354,300
371,800
387,900
387,900371,800354,300347,200365,600363,500361,500352,200342,300342,300346,600343,100354,200343,600349,100345,500342,500346,200254,300256,900258,200255,300257,800261,100229,200230,100228,000232,500272,800273,700273,300262,600223,300220,300216,500218,800220,600229,300228,600139,000140,600145,300144,000147,800147,300144,200146,100153,700196,600209,600166,900164,100163,200166,000171,600168,700170,900164,400167,300173,400168,800166,500161,900162,100171,400169,300174,900173,800214,800215,800218,700216,100225,900228,700236,900233,1000137,7000134,8000206,3000
> Total Stockholder Equity
987,700
1,032,500
1,068,600
874,600
839,200
857,700
830,300
755,200
751,500
784,500
809,500
781,800
776,400
755,200
783,500
802,000
783,100
800,500
827,400
841,100
867,400
845,600
850,900
772,900
716,200
733,900
762,000
683,900
636,500
618,500
638,800
716,400
720,400
787,600
783,000
823,900
823,400
799,400
827,600
782,100
803,400
809,000
837,100
864,800
820,700
766,600
776,700
779,900
804,800
791,400
856,000
862,200
953,600
895,600
917,400
1,000,900
1,015,800
1,023,100
1,066,200
1,134,600
1,173,400
1,094,800
1,113,000
1,158,800
1,172,000
1,176,100
1,190,700
1,221,200
1,287,500
1,248,600
1,323,500
1,348,000
1,360,400
1,390,600
1,303,200
1,284,100
1,372,200
1,330,100
1,390,300
1,520,700
1,635,700
1,724,300
1,939,800
1,939,8001,724,3001,635,7001,520,7001,390,3001,330,1001,372,2001,284,1001,303,2001,390,6001,360,4001,348,0001,323,5001,248,6001,287,5001,221,2001,190,7001,176,1001,172,0001,158,8001,113,0001,094,8001,173,4001,134,6001,066,2001,023,1001,015,8001,000,900917,400895,600953,600862,200856,000791,400804,800779,900776,700766,600820,700864,800837,100809,000803,400782,100827,600799,400823,400823,900783,000787,600720,400716,400638,800618,500636,500683,900762,000733,900716,200772,900850,900845,600867,400841,100827,400800,500783,100802,000783,500755,200776,400781,800809,500784,500751,500755,200830,300857,700839,200874,6001,068,6001,032,500987,700
   Common Stock
0
107,000
0
86,000
0
344,200
0
344,200
0
0
0
351,500
351,500
351,900
352,500
353,000
353,000
354,300
354,700
358,700
358,700
358,700
358,700
358,700
358,700
358,700
358,700
358,700
358,700
358,700
358,700
360,600
360,600
360,600
360,600
360,600
360,600
360,600
360,600
360,600
360,700
361,200
361,600
364,500
364,800
364,900
365,200
365,900
365,900
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400
366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400366,400365,900365,900365,200364,900364,800364,500361,600361,200360,700360,600360,600360,600360,600360,600360,600360,600360,600360,600358,700358,700358,700358,700358,700358,700358,700358,700358,700358,700358,700358,700354,700354,300353,000353,000352,500351,900351,500351,500000344,2000344,200086,0000107,0000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000-31,500-31,500-32,100-33,500-33,500-33,500-34,200-35,900-35,900-35,900-36,300-37,300-37,300-37,300-37,700-38,700-38,700-38,700-38,800-38,900-38,900-38,900-39,800-42,200-42,200-42,200-42,200-42,200-42,200-42,200-42,200-44,400-44,400-44,400-44,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,500-46,5000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-114,700
-120,100
-175,100
-202,400
-206,100
-234,700
-202,200
-227,200
-200,200
-172,200
-182,200
-150,700
-169,200
-211,800
-227,100
-276,000
-306,100
-263,700
-262,100
-244,400
-174,800
-128,600
-5,600
115,200
115,200-5,600-128,600-174,800-244,400-262,100-263,700-306,100-276,000-227,100-211,800-169,200-150,700-182,200-172,200-200,200-227,200-202,200-234,700-206,100-202,400-175,100-120,100-114,70000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in EUR. All numbers in thousands.




Cash Flow

Currency in EUR. All numbers in thousands.