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

Lazard Ltd
Buy, Hold or Sell?

Let's analyze Lazard together

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

I'm going to help you getting a better view of Lazard Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Lazard Ltd

I send you an email if I find something interesting about Lazard Ltd.

1. Quick Overview

1.1. Quick analysis of Lazard (30 sec.)










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

How much money do you get?

How much money do you get?
$1.78
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$7.39
Expected worth in 1 year
$9.46
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$3.86
Return On Investment
6.8%

For what price can you sell your share?

Current Price per Share
$56.68
Expected price per share
$52.54 - $60.49
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Lazard (5 min.)




Live pricePrice per Share (EOD)
$56.68
Intrinsic Value Per Share
$57.83 - $77.38
Total Value Per Share
$65.21 - $84.77

2.2. Growth of Lazard (5 min.)




Is Lazard growing?

Current yearPrevious yearGrowGrow %
How rich?$764.4m$714.3m-$97.7m-15.9%

How much money is Lazard making?

Current yearPrevious yearGrowGrow %
Making money$64.2m-$18.7m$83m129.2%
Net Profit Margin8.2%-3.1%--

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

2.3. Financial Health of Lazard (5 min.)




2.4. Comparing to competitors in the Capital Markets industry (5 min.)




  Industry Rankings (Capital Markets)  


Richest
#97 / 365

Most Revenue
#27 / 365

Most Profit
#56 / 365

Most Efficient
#191 / 365
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Lazard is $56.68. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

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

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

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $7.39. Based on the TTM, the Book Value Change Per Share is $0.52 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.85 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.45 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Lazard.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.041.8%0.641.1%-0.28-0.5%0.671.2%0.821.4%
Usd Book Value Change Per Share1.472.6%0.520.9%-1.85-3.3%0.070.1%0.070.1%
Usd Dividend Per Share0.440.8%0.450.8%0.470.8%0.440.8%0.520.9%
Usd Total Gains Per Share1.913.4%0.961.7%-1.38-2.4%0.510.9%0.591.0%
Usd Price Per Share50.38-41.31-32.70-37.02-40.39-
Price to Earnings Ratio12.07-18.35-24.96-14.77-13.09-
Price-to-Total Gains Ratio26.38--43.73-23.58--122.34--39.65-
Price to Book Ratio6.82-6.71-4.81-4.73-5.21-
Price-to-Total Gains Ratio26.38--43.73-23.58--122.34--39.65-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share56.68
Number of shares17
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.450.44
Usd Book Value Change Per Share0.520.07
Usd Total Gains Per Share0.960.51
Gains per Quarter (17 shares)16.388.71
Gains per Year (17 shares)65.5434.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
130355630525
2617012260960
391106188911495
412114125412119130
515217632015123165
618221138618128200
721224745221232235
824328251824237270
927331758427242305
1030335265030246340

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%37.03.00.092.5%75.09.00.089.3%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%12.08.00.060.0%22.018.00.055.0%48.034.02.057.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%79.00.05.094.0%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%14.06.00.070.0%30.010.00.075.0%60.022.02.071.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Lazard Ltd 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--1.4740.518+185%-1.847+225%0.068+2064%0.065+2155%
Book Value Per Share--7.3886.177+20%7.703-4%8.812-16%8.526-13%
Current Ratio--5.0953.549+44%3.051+67%2.807+81%3.036+68%
Debt To Asset Ratio--0.8410.867-3%0.857-2%0.838+0%0.799+5%
Debt To Equity Ratio--6.4968.744-26%9.737-33%7.876-18%5.836+11%
Dividend Per Share--0.4360.446-2%0.467-7%0.444-2%0.525-17%
Enterprise Value--2636274288.9201184658375.753+123%217480321.865+1112%1173032396.584+125%2524787720.733+4%
Eps--1.0430.642+62%-0.280+127%0.668+56%0.817+28%
Ev To Ebitda Ratio--3.4191.987+72%0.821+316%1.994+71%4.012-15%
Ev To Sales Ratio--0.8320.381+118%0.081+933%0.385+116%0.943-12%
Free Cash Flow Per Share--3.8351.523+152%0.223+1616%1.355+183%1.385+177%
Free Cash Flow To Equity Per Share--2.7550.624+342%-5.757+309%-0.592+121%-0.150+105%
Gross Profit Margin--0.7980.550+45%0.588+36%0.735+9%0.764+4%
Intrinsic Value_10Y_max--77.383--------
Intrinsic Value_10Y_min--57.825--------
Intrinsic Value_1Y_max--5.870--------
Intrinsic Value_1Y_min--5.441--------
Intrinsic Value_3Y_max--19.073--------
Intrinsic Value_3Y_min--16.750--------
Intrinsic Value_5Y_max--34.007--------
Intrinsic Value_5Y_min--28.415--------
Market Cap5127828264.000-2%5213082288.9204130135375.753+26%3020107821.865+73%3904466246.584+34%4788396270.733+9%
Net Profit Margin--0.1360.082+66%-0.031+123%0.096+41%0.148-8%
Operating Margin--0.2320.082+181%-0.031+113%0.133+74%0.161+44%
Operating Ratio--0.7870.720+9%1.026-23%0.859-8%0.833-6%
Pb Ratio7.672+11%6.8196.706+2%4.808+42%4.732+44%5.210+31%
Pe Ratio13.584+11%12.07418.351-34%24.956-52%14.771-18%13.094-8%
Price Per Share56.680+11%50.38041.308+22%32.698+54%37.023+36%40.393+25%
Price To Free Cash Flow Ratio3.695+11%3.2841.765+86%8.226-60%2.988+10%4.525-27%
Price To Total Gains Ratio29.683+11%26.384-43.732+266%23.581+12%-122.344+564%-39.648+250%
Quick Ratio--5.7403.654+57%3.565+61%3.346+72%3.701+55%
Return On Assets--0.0220.014+63%-0.005+121%0.012+82%0.021+7%
Return On Equity--0.1730.131+32%-0.064+137%0.100+74%0.116+49%
Total Gains Per Share--1.9100.964+98%-1.380+172%0.513+273%0.590+224%
Usd Book Value--764455000.000616611000.000+24%714390250.000+7%934881800.000-18%1001399775.000-24%
Usd Book Value Change Per Share--1.4740.518+185%-1.847+225%0.068+2064%0.065+2155%
Usd Book Value Per Share--7.3886.177+20%7.703-4%8.812-16%8.526-13%
Usd Dividend Per Share--0.4360.446-2%0.467-7%0.444-2%0.525-17%
Usd Eps--1.0430.642+62%-0.280+127%0.668+56%0.817+28%
Usd Free Cash Flow--396796000.000153016000.000+159%23339750.000+1600%144779000.000+174%163657850.000+142%
Usd Free Cash Flow Per Share--3.8351.523+152%0.223+1616%1.355+183%1.385+177%
Usd Free Cash Flow To Equity Per Share--2.7550.624+342%-5.757+309%-0.592+121%-0.150+105%
Usd Market Cap5127828264.000-2%5213082288.9204130135375.753+26%3020107821.865+73%3904466246.584+34%4788396270.733+9%
Usd Price Per Share56.680+11%50.38041.308+22%32.698+54%37.023+36%40.393+25%
Usd Profit--107938000.00064292250.000+68%-18752000.000+117%74193700.000+45%100458275.000+7%
Usd Revenue--792409000.000778402250.000+2%624814750.000+27%720004600.000+10%683601800.000+16%
Usd Total Gains Per Share--1.9100.964+98%-1.380+172%0.513+273%0.590+224%
 EOD+2 -6MRQTTM+33 -6YOY+33 -65Y+30 -910Y+27 -12

3.3 Fundamental Score

Let's check the fundamental score of Lazard Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.584
Price to Book Ratio (EOD)Between0-17.672
Net Profit Margin (MRQ)Greater than00.136
Operating Margin (MRQ)Greater than00.232
Quick Ratio (MRQ)Greater than15.740
Current Ratio (MRQ)Greater than15.095
Debt to Asset Ratio (MRQ)Less than10.841
Debt to Equity Ratio (MRQ)Less than16.496
Return on Equity (MRQ)Greater than0.150.173
Return on Assets (MRQ)Greater than0.050.022
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Lazard Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.839
Ma 20Greater thanMa 5057.089
Ma 50Greater thanMa 10053.557
Ma 100Greater thanMa 20050.265
OpenGreater thanClose56.540
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Lazard Ltd

Lazard, Inc., together with its subsidiaries, operates as a financial advisory and asset management firm in North and South America, Europe, the Middle East, Asia, and Australia. It operates in two segments, Financial Advisory and Asset Management. The Financial Advisory segment offers financial advisory services, such as mergers and acquisitions, capital markets, shareholder, sovereign, geopolitical advisory, and other strategic advisory services, as well as restructuring and liability management, and capital raising and placement services. This segment offers its services to corporate, partnership, institutional, government, sovereign, and individual clients to various industry areas, including consumers, financial institutions, healthcare and life sciences, industrials, power and energy/infrastructure, real estate, technology, telecommunication, and media and entertainment. The Asset Management segment offers a range of investment solutions; investment and wealth management services in equity and fixed income strategies; asset allocation strategies; and alternative investments and private equity funds to corporations, public funds, sovereign entities, endowments and foundations, labor funds, financial intermediaries, and private clients. Lazard, Inc. was incorporated in 1848 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-11-29 04:20:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Lazard earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Lazard to the Capital Markets industry mean.
  • A Net Profit Margin of 13.6% means that $0.14 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Lazard Ltd:

  • The MRQ is 13.6%. The company is making a huge profit. +2
  • The TTM is 8.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ13.6%TTM8.2%+5.4%
TTM8.2%YOY-3.1%+11.3%
TTM8.2%5Y9.6%-1.4%
5Y9.6%10Y14.8%-5.1%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ13.6%10.6%+3.0%
TTM8.2%10.6%-2.4%
YOY-3.1%11.7%-14.8%
5Y9.6%12.5%-2.9%
10Y14.8%13.7%+1.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Lazard to the Capital Markets industry mean.
  • 2.2% Return on Assets means that Lazard generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Lazard Ltd:

  • The MRQ is 2.2%. 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+/- 
MRQ2.2%TTM1.4%+0.9%
TTM1.4%YOY-0.5%+1.8%
TTM1.4%5Y1.2%+0.1%
5Y1.2%10Y2.1%-0.9%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%0.4%+1.8%
TTM1.4%0.3%+1.1%
YOY-0.5%0.3%-0.8%
5Y1.2%0.4%+0.8%
10Y2.1%0.4%+1.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Lazard to the Capital Markets industry mean.
  • 17.3% Return on Equity means Lazard generated $0.17 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Lazard Ltd:

  • The MRQ is 17.3%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 13.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ17.3%TTM13.1%+4.2%
TTM13.1%YOY-6.4%+19.5%
TTM13.1%5Y10.0%+3.1%
5Y10.0%10Y11.6%-1.7%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ17.3%1.9%+15.4%
TTM13.1%1.7%+11.4%
YOY-6.4%1.5%-7.9%
5Y10.0%2.0%+8.0%
10Y11.6%2.0%+9.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Lazard Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Lazard is operating .

  • Measures how much profit Lazard 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 Lazard to the Capital Markets industry mean.
  • An Operating Margin of 23.2% means the company generated $0.23  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Lazard Ltd:

  • The MRQ is 23.2%. The company is operating efficient. +1
  • The TTM is 8.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ23.2%TTM8.2%+14.9%
TTM8.2%YOY-3.1%+11.4%
TTM8.2%5Y13.3%-5.1%
5Y13.3%10Y16.1%-2.7%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ23.2%15.9%+7.3%
TTM8.2%16.2%-8.0%
YOY-3.1%6.7%-9.8%
5Y13.3%2.0%+11.3%
10Y16.1%4.2%+11.9%
4.3.2.2. Operating Ratio

Measures how efficient Lazard is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 0.79 means that the operating costs are $0.79 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Lazard Ltd:

  • The MRQ is 0.787. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.720. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.787TTM0.720+0.067
TTM0.720YOY1.026-0.306
TTM0.7205Y0.859-0.139
5Y0.85910Y0.833+0.025
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7871.000-0.213
TTM0.7201.000-0.280
YOY1.0260.945+0.081
5Y0.8590.902-0.043
10Y0.8330.890-0.057
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Lazard Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 5.09 means the company has $5.09 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Lazard Ltd:

  • The MRQ is 5.095. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.549. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.095TTM3.549+1.546
TTM3.549YOY3.051+0.498
TTM3.5495Y2.807+0.742
5Y2.80710Y3.036-0.229
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ5.0951.830+3.265
TTM3.5491.918+1.631
YOY3.0512.052+0.999
5Y2.8072.159+0.648
10Y3.0362.592+0.444
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Lazard to the Capital Markets industry mean.
  • A Quick Ratio of 5.74 means the company can pay off $5.74 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Lazard Ltd:

  • The MRQ is 5.740. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.654. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ5.740TTM3.654+2.086
TTM3.654YOY3.565+0.089
TTM3.6545Y3.346+0.308
5Y3.34610Y3.701-0.355
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7401.424+4.316
TTM3.6541.469+2.185
YOY3.5651.638+1.927
5Y3.3461.869+1.477
10Y3.7012.200+1.501
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Lazard Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Lazard to Capital Markets industry mean.
  • A Debt to Asset Ratio of 0.84 means that Lazard assets are financed with 84.1% credit (debt) and the remaining percentage (100% - 84.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Lazard Ltd:

  • The MRQ is 0.841. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.867. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.841TTM0.867-0.026
TTM0.867YOY0.857+0.010
TTM0.8675Y0.838+0.030
5Y0.83810Y0.799+0.038
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8410.662+0.179
TTM0.8670.639+0.228
YOY0.8570.625+0.232
5Y0.8380.606+0.232
10Y0.7990.601+0.198
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Lazard to the Capital Markets industry mean.
  • A Debt to Equity ratio of 649.6% means that company has $6.50 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Lazard Ltd:

  • The MRQ is 6.496. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.744. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.496TTM8.744-2.248
TTM8.744YOY9.737-0.993
TTM8.7445Y7.876+0.869
5Y7.87610Y5.836+2.039
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4961.639+4.857
TTM8.7441.703+7.041
YOY9.7371.537+8.200
5Y7.8761.531+6.345
10Y5.8361.776+4.060
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Lazard generates.

  • Above 15 is considered overpriced but always compare Lazard to the Capital Markets industry mean.
  • A PE ratio of 12.07 means the investor is paying $12.07 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Lazard Ltd:

  • The EOD is 13.584. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.074. Based on the earnings, the company is underpriced. +1
  • The TTM is 18.351. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD13.584MRQ12.074+1.510
MRQ12.074TTM18.351-6.277
TTM18.351YOY24.956-6.605
TTM18.3515Y14.771+3.581
5Y14.77110Y13.094+1.677
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD13.58410.594+2.990
MRQ12.0749.360+2.714
TTM18.3519.496+8.855
YOY24.9567.763+17.193
5Y14.7719.721+5.050
10Y13.09411.909+1.185
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Lazard Ltd:

  • The EOD is 3.695. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.284. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.765. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.695MRQ3.284+0.411
MRQ3.284TTM1.765+1.519
TTM1.765YOY8.226-6.461
TTM1.7655Y2.988-1.223
5Y2.98810Y4.525-1.537
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD3.6950.950+2.745
MRQ3.2840.933+2.351
TTM1.7650.371+1.394
YOY8.226-0.494+8.720
5Y2.988-0.197+3.185
10Y4.525-0.222+4.747
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Capital Markets industry mean).
  • A PB ratio of 6.82 means the investor is paying $6.82 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Lazard Ltd:

  • The EOD is 7.672. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.819. Based on the equity, the company is overpriced. -1
  • The TTM is 6.706. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD7.672MRQ6.819+0.853
MRQ6.819TTM6.706+0.114
TTM6.706YOY4.808+1.897
TTM6.7065Y4.732+1.974
5Y4.73210Y5.210-0.479
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD7.6721.204+6.468
MRQ6.8191.066+5.753
TTM6.7061.030+5.676
YOY4.8080.986+3.822
5Y4.7321.224+3.508
10Y5.2101.419+3.791
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Lazard Ltd.

4.8.1. Institutions holding Lazard Ltd

Institutions are holding 71.346% of the shares of Lazard Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc11.83480.00971070695340380.0377
2024-09-30FMR Inc10.57590.02939567995-212230-2.17
2024-06-30BlackRock Inc8.68930.0068786116378411711.0797
2024-09-30Ariel Investments, LLC6.79883.164161508681092121.8077
2024-06-30Morgan Stanley - Brokerage Accounts6.7230.0096082278-1244488-16.9855
2024-09-30Capital Research Global Investors4.63010.04394188838188844382.0921
2024-09-30Principal Financial Group Inc2.48710.0624225004920629510.0939
2024-06-30State Street Corp2.09210.003218926981177076.6314
2024-09-30TD Global Investment Solutions – TD Epoch2.03870.41621844378-142940-7.1926
2024-09-30Geode Capital Management, LLC2.00460.00741813553151510.8425
2024-09-30Fisher Asset Management, LLC1.95890.03661772237376812.1724
2024-06-30HHG PLC1.95620.0362176977020182612.872
2024-06-30Two Sigma Advisers, LLC1.46750.113132760047100054.9848
2024-06-30ING Investment Management LLC1.46570.05741326006131289810016.0055
2024-06-30NORGES BANK1.42650.0074129050812905080
2024-09-30Charles Schwab Investment Management Inc1.2150.01061099191224252.0826
2024-09-30Victory Capital Management Inc.1.17660.0517106443110462985770.1318
2024-09-30Royce & Associates, LP1.01310.4197916519-110100-10.7245
2024-09-30Two Sigma Investments LLC0.98090.098887439-90251-9.231
2024-09-30Dimensional Fund Advisors, Inc.0.96650.010787434839294281.6238
Total 71.50134.593364686822+6100532+9.4%

4.9.2. Funds holding Lazard Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30American Funds SMALLCAP World A4.14090.24493746261156911672.0722
2024-10-31Vanguard Total Stock Mkt Idx Inv3.72350.01033368640-15459-0.4568
2024-10-31Vanguard Small Cap Index2.96970.0935268668852500.1958
2024-08-31Fidelity Low-Priced Stock2.86820.4652594829-1234-0.0475
2024-10-31iShares Select Dividend ETF2.60170.62132353753-790-0.0336
2024-09-30Ariel Fund Investor2.2263.65042013817-162865-7.4823
2024-10-31Vanguard Small Cap Value Index Inv2.00640.16591815165-634-0.0349
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.86080.08221683499-12236-0.7216
2024-08-31Fidelity Small Cap Value Fund1.45831.3013131930012500010.4664
2024-09-30Invesco Small Cap Value A1.18140.9432106880000
2024-08-31Fidelity Series Small Cap Opps1.00390.8015908267-42100-4.4299
2024-09-30Janus Henderson Mid Cap Value L0.88561.876680122000
2024-09-30Principal U.S. Small Cap Equity0.84021.601376010023570044.9466
2024-10-31Principal SmallCap R50.82341.7311744900-15200-1.9997
2024-09-30Victory Small Cap Value CIT (Net 75)0.81240.54977350007350000
2024-09-30Victory Sycamore Small Company Opp R0.81240.54977350007350000
2024-09-30Fidelity Mid-Cap Stock0.79880.474972269600
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.74380.0793672909-24200-3.4715
2024-09-30Fidelity Extended Market Index0.72420.0791655166-21058-3.1141
2024-09-30Ariel Appreciation Investor0.67793.0544613281-57880-8.6239
Total 33.159518.375629999291+3051410+10.2%

5.3. Insider Transactions

Insiders are holding 2.915% of the shares of Lazard Ltd.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-03Kenneth M JacobsSELL8777048.08
2024-08-26Kenneth M JacobsSELL8672850.02
2024-08-23Kenneth M JacobsSELL199950.01
2024-07-16Kenneth M JacobsSELL20700045.23
2024-07-09Kenneth M JacobsSELL4610740.19
2024-06-03Kenneth M JacobsSELL676240
2024-05-31Kenneth M JacobsSELL15413140.21
2024-03-13Evan L RussoSELL7500039.35
2024-02-14Michael GathySELL38537.22
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Debt  1,528,260-358,2761,169,984192,0061,361,990132,3791,494,369-2,138,566-644,197



5.2. Latest Balance Sheet

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

Summary
Total Assets4,820,004
Total Liabilities4,055,549
Total Stockholder Equity624,273
 As reported
Total Liabilities 4,055,549
Total Stockholder Equity+ 624,273
Total Assets = 4,820,004

Assets

Total Assets4,820,004
Total Current Assets2,195,766
Long-term Assets2,624,238
Total Current Assets
Cash And Cash Equivalents 1,165,718
Short-term Investments 313,023
Net Receivables 682,027
Other Current Assets 34,998
Total Current Assets  (as reported)2,195,766
Total Current Assets  (calculated)2,195,766
+/-0
Long-term Assets
Property Plant Equipment 608,902
Goodwill 394,575
Long Term Investments 628,853
Other Assets 1,252,401
Long-term Assets  (as reported)2,624,238
Long-term Assets  (calculated)2,884,731
+/- 260,493

Liabilities & Shareholders' Equity

Total Current Liabilities430,971
Long-term Liabilities3,187,194
Total Stockholder Equity624,273
Total Current Liabilities
Short-term Debt 521,521
Accounts payable 164,275
Other Current Liabilities 346,834
Total Current Liabilities  (as reported)430,971
Total Current Liabilities  (calculated)1,032,630
+/- 601,659
Long-term Liabilities
Long term Debt 1,852,843
Capital Lease Obligations 521,521
Long-term Liabilities Other 614,329
Long-term Liabilities  (as reported)3,187,194
Long-term Liabilities  (calculated)2,988,693
+/- 198,501
Total Stockholder Equity
Common Stock1,128
Retained Earnings 1,437,698
Accumulated Other Comprehensive Income -271,844
Other Stockholders Equity -542,709
Total Stockholder Equity (as reported)624,273
Total Stockholder Equity (calculated)624,273
+/-0
Other
Capital Stock1,128
Cash and Short Term Investments 1,478,741
Common Stock Shares Outstanding 103,475
Current Deferred Revenue346,834
Liabilities and Stockholders Equity 4,820,004
Net Debt -644,197
Net Invested Capital 2,477,116
Net Working Capital 1,764,795
Property Plant and Equipment Gross 941,813
Short Long Term Debt Total 521,521



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-31
> Total Assets 
3,257,229
3,257,229
3,257,229
3,447,576
3,499,224
3,850,341
2,098,790
1,809,259
1,910,897
1,778,044
2,109,518
2,031,261
3,208,665
2,614,790
3,109,662
3,514,194
3,840,413
3,356,900
3,632,311
3,324,739
2,862,931
2,396,215
2,653,330
2,899,588
3,147,762
2,885,530
2,808,884
3,123,698
3,422,532
3,159,360
3,081,014
3,136,469
3,081,936
2,907,998
2,977,854
2,994,946
2,986,893
2,728,167
2,921,229
2,956,456
3,011,137
2,898,203
3,079,476
3,042,890
3,349,978
2,827,731
4,151,941
4,148,037
4,486,766
4,011,591
4,215,621
4,302,303
4,556,508
4,385,258
4,769,762
4,836,388
4,926,709
4,485,095
4,627,992
4,944,778
4,997,241
5,499,477
5,507,473
5,551,879
5,664,402
5,095,123
5,312,118
5,466,997
5,971,861
6,209,559
6,406,800
6,726,580
7,147,181
6,848,346
6,024,791
6,207,925
5,852,561
4,567,517
4,602,937
4,295,506
4,635,781
4,586,970
4,527,194
4,820,004
4,820,0044,527,1944,586,9704,635,7814,295,5064,602,9374,567,5175,852,5616,207,9256,024,7916,848,3467,147,1816,726,5806,406,8006,209,5595,971,8615,466,9975,312,1185,095,1235,664,4025,551,8795,507,4735,499,4774,997,2414,944,7784,627,9924,485,0954,926,7094,836,3884,769,7624,385,2584,556,5084,302,3034,215,6214,011,5914,486,7664,148,0374,151,9412,827,7313,349,9783,042,8903,079,4762,898,2033,011,1372,956,4562,921,2292,728,1672,986,8932,994,9462,977,8542,907,9983,081,9363,136,4693,081,0143,159,3603,422,5323,123,6982,808,8842,885,5303,147,7622,899,5882,653,3302,396,2152,862,9313,324,7393,632,3113,356,9003,840,4133,514,1943,109,6622,614,7903,208,6652,031,2612,109,5181,778,0441,910,8971,809,2592,098,7903,850,3413,499,2243,447,5763,257,2293,257,2293,257,229
   > Total Current Assets 
0
0
0
0
1,165,192
1,269,956
1,343,689
1,125,033
512,905
1,043,145
1,301,616
1,221,093
2,204,379
1,521,532
1,922,983
1,980,037
2,153,022
1,792,300
2,069,520
1,969,366
1,622,233
1,225,624
1,433,014
1,320,811
1,586,804
1,431,457
1,441,490
1,659,357
2,134,938
1,853,992
1,765,097
1,853,151
1,923,537
1,545,956
1,559,073
1,583,931
1,909,101
1,360,618
1,531,997
1,557,227
1,661,082
1,528,522
1,618,757
1,613,937
1,875,226
1,464,503
1,524,106
1,673,837
2,054,105
1,637,430
1,842,605
1,961,615
2,245,765
2,025,252
2,401,365
2,493,751
3,026,422
2,538,474
2,597,315
2,827,039
2,977,419
2,884,077
2,965,616
2,956,736
3,118,697
2,504,265
2,744,777
2,919,820
3,311,968
3,343,546
3,524,337
3,861,162
4,235,823
3,948,551
3,348,135
3,703,110
3,292,158
1,854,273
1,854,459
1,638,908
2,290,426
1,955,135
1,809,941
2,195,766
2,195,7661,809,9411,955,1352,290,4261,638,9081,854,4591,854,2733,292,1583,703,1103,348,1353,948,5514,235,8233,861,1623,524,3373,343,5463,311,9682,919,8202,744,7772,504,2653,118,6972,956,7362,965,6162,884,0772,977,4192,827,0392,597,3152,538,4743,026,4222,493,7512,401,3652,025,2522,245,7651,961,6151,842,6051,637,4302,054,1051,673,8371,524,1061,464,5031,875,2261,613,9371,618,7571,528,5221,661,0821,557,2271,531,9971,360,6181,909,1011,583,9311,559,0731,545,9561,923,5371,853,1511,765,0971,853,9922,134,9381,659,3571,441,4901,431,4571,586,8041,320,8111,433,0141,225,6241,622,2331,969,3662,069,5201,792,3002,153,0221,980,0371,922,9831,521,5322,204,3791,221,0931,301,6161,043,145512,9051,125,0331,343,6891,269,9561,165,1920000
       Cash And Cash Equivalents 
315,817
0
0
0
273,668
234,227
320,784
371,983
492,309
404,172
442,355
530,292
969,483
682,227
1,029,036
959,122
1,055,844
1,329,300
758,664
774,948
909,707
826,599
903,888
795,074
917,329
704,107
818,063
871,880
1,566,234
1,323,115
1,232,956
1,257,800
1,289,828
1,023,371
1,075,593
1,099,620
850,190
586,111
601,485
688,367
841,482
666,589
684,491
820,584
1,066,580
606,336
701,172
859,984
1,132,083
701,324
646,454
853,887
1,158,785
891,455
955,639
1,254,010
1,483,836
962,280
845,167
1,132,395
1,246,537
1,011,353
919,221
959,001
1,231,593
793,477
896,843
1,109,745
1,389,876
974,696
979,899
1,184,772
1,465,022
878,167
907,472
1,000,102
1,234,773
596,601
697,756
653,355
1,005,407
956,805
880,644
1,165,718
1,165,718880,644956,8051,005,407653,355697,756596,6011,234,7731,000,102907,472878,1671,465,0221,184,772979,899974,6961,389,8761,109,745896,843793,4771,231,593959,001919,2211,011,3531,246,5371,132,395845,167962,2801,483,8361,254,010955,639891,4551,158,785853,887646,454701,3241,132,083859,984701,172606,3361,066,580820,584684,491666,589841,482688,367601,485586,111850,1901,099,6201,075,5931,023,3711,289,8281,257,8001,232,9561,323,1151,566,234871,880818,063704,107917,329795,074903,888826,599909,707774,948758,6641,329,3001,055,844959,1221,029,036682,227969,483530,292442,355404,172492,309371,983320,784234,227273,668000315,817
       Short-term Investments 
348,714
0
0
0
266,148
39,650
0
0
20,596
0
0
0
32,881
32,387
32,051
29,946
29,826
14,914
16,993
10,649
23,490
12,396
7,904
19,678
22,522
18,973
20,631
24,449
453,459
406,714
349,106
334,125
286,037
332,187
403,129
328,543
292,494
254,143
344,839
273,168
244,879
274,391
322,280
240,728
207,760
217,626
287,677
276,585
389,861
387,550
667,313
534,865
419,668
572,496
756,507
652,484
935,431
862,865
1,000,662
1,015,872
1,006,969
1,138,010
1,301,520
1,289,288
1,180,686
1,080,737
1,155,539
1,193,717
1,134,463
1,014,145
1,111,347
1,360,957
1,347,544
1,638,519
1,700,961
1,341,514
779,246
522,560
446,777
319,382
219,576
247,847
203,809
313,023
313,023203,809247,847219,576319,382446,777522,560779,2461,341,5141,700,9611,638,5191,347,5441,360,9571,111,3471,014,1451,134,4631,193,7171,155,5391,080,7371,180,6861,289,2881,301,5201,138,0101,006,9691,015,8721,000,662862,865935,431652,484756,507572,496419,668534,865667,313387,550389,861276,585287,677217,626207,760240,728322,280274,391244,879273,168344,839254,143292,494328,543403,129332,187286,037334,125349,106406,714453,45924,44920,63118,97322,52219,6787,90412,39623,49010,64916,99314,91429,82629,94632,05132,38732,88100020,5960039,650266,148000348,714
       Net Receivables 
0
0
0
0
891,524
996,079
1,022,905
753,050
748,020
638,973
859,261
690,801
1,234,896
839,305
893,947
1,020,915
1,097,178
463,000
1,310,856
1,194,418
712,526
399,025
529,126
525,737
669,475
727,350
623,427
787,477
568,704
530,877
532,141
595,351
633,709
522,585
483,480
484,311
615,437
459,880
524,906
536,151
512,675
523,082
544,325
507,915
557,596
593,841
501,531
502,409
497,213
514,522
495,316
537,695
638,282
527,614
654,739
551,888
571,616
674,686
714,397
640,787
685,534
695,412
705,114
668,167
663,138
588,653
652,112
575,098
743,141
739,615
818,800
700,136
805,809
816,640
739,702
740,395
652,758
698,127
674,558
632,133
832,019
750,483
725,488
682,027
682,027725,488750,483832,019632,133674,558698,127652,758740,395739,702816,640805,809700,136818,800739,615743,141575,098652,112588,653663,138668,167705,114695,412685,534640,787714,397674,686571,616551,888654,739527,614638,282537,695495,316514,522497,213502,409501,531593,841557,596507,915544,325523,082512,675536,151524,906459,880615,437484,311483,480522,585633,709595,351532,141530,877568,704787,477623,427727,350669,475525,737529,126399,025712,5261,194,4181,310,856463,0001,097,1781,020,915893,947839,3051,234,896690,801859,261638,973748,020753,0501,022,905996,079891,5240000
       Other Current Assets 
0
0
0
0
0
0
738,818
667,974
654,572
718,754
791,374
793,588
987,341
1,076,298
1,169,544
1,349,865
1,499,482
0
1,163,098
1,169,138
1,065,554
992,874
1,038,607
1,267,072
1,243,178
1,137,776
448,553
388,524
-27,493
-6,084
72,180
-76,488
-138,382
34,204
1,024,613
-361,645
150,980
60,484
60,767
59,541
165,193
64,460
67,661
44,710
154,491
46,700
33,726
34,859
173,749
34,034
33,522
35,168
114,386
33,687
34,480
35,369
152,489
38,643
37,089
37,985
181,007
39,302
39,761
40,280
160,976
41,398
40,283
41,260
228,343
615,090
614,291
615,297
855,606
615,225
617,057
621,099
843,222
-1,331,713
-1,407,682
-1,319,526
267,515
33,558
33,089
34,998
34,99833,08933,558267,515-1,319,526-1,407,682-1,331,713843,222621,099617,057615,225855,606615,297614,291615,090228,34341,26040,28341,398160,97640,28039,76139,302181,00737,98537,08938,643152,48935,36934,48033,687114,38635,16833,52234,034173,74934,85933,72646,700154,49144,71067,66164,460165,19359,54160,76760,484150,980-361,6451,024,61334,204-138,382-76,48872,180-6,084-27,493388,524448,5531,137,7761,243,1781,267,0721,038,607992,8741,065,5541,169,1381,163,09801,499,4821,349,8651,169,5441,076,298987,341793,588791,374718,754654,572667,974738,818000000
   > Long-term Assets 
0
0
0
0
216,658
205,373
190,216
178,032
15,996
174,032
179,623
178,105
185,255
186,332
187,038
364,666
373,418
1,136,800
399,693
366,222
346,587
339,462
357,711
482,622
484,693
471,549
450,449
472,718
511,963
516,409
518,447
545,090
561,528
586,042
592,457
611,854
1,077,792
1,367,549
1,389,232
1,399,229
1,350,055
1,369,681
1,460,719
1,428,953
1,474,752
1,363,228
2,627,835
2,474,200
2,432,661
2,374,161
2,373,016
2,340,688
2,310,743
2,360,006
2,368,397
2,342,637
1,900,287
1,946,621
2,030,677
2,117,739
2,019,822
2,615,400
2,541,857
2,595,143
2,545,705
2,590,858
2,567,341
2,547,177
2,659,893
2,866,013
2,882,463
2,865,418
2,911,358
2,899,795
813,454
2,504,815
2,560,403
2,713,244
2,748,478
2,656,598
2,345,355
2,631,835
2,717,253
2,624,238
2,624,2382,717,2532,631,8352,345,3552,656,5982,748,4782,713,2442,560,4032,504,815813,4542,899,7952,911,3582,865,4182,882,4632,866,0132,659,8932,547,1772,567,3412,590,8582,545,7052,595,1432,541,8572,615,4002,019,8222,117,7392,030,6771,946,6211,900,2872,342,6372,368,3972,360,0062,310,7432,340,6882,373,0162,374,1612,432,6612,474,2002,627,8351,363,2281,474,7521,428,9531,460,7191,369,6811,350,0551,399,2291,389,2321,367,5491,077,792611,854592,457586,042561,528545,090518,447516,409511,963472,718450,449471,549484,693482,622357,711339,462346,587366,222399,6931,136,800373,418364,666187,038186,332185,255178,105179,623174,03215,996178,032190,216205,373216,6580000
       Property Plant Equipment 
192,476
0
0
186,642
199,453
188,587
173,933
161,780
156,630
157,887
163,095
161,525
168,310
169,372
169,903
180,374
185,509
197,100
197,721
179,987
171,443
161,745
168,098
170,917
166,913
155,252
143,616
154,177
150,524
153,572
153,006
150,708
168,429
190,080
198,289
216,412
225,033
239,576
241,949
249,780
248,796
242,977
236,288
227,359
222,569
209,211
213,745
209,814
207,165
206,856
201,929
204,300
209,021
206,143
200,301
200,800
205,301
213,923
216,183
214,279
212,946
489,099
477,432
558,723
551,504
533,252
525,193
517,583
513,923
492,089
479,238
468,524
466,054
701,598
435,450
638,564
681,681
674,544
663,144
642,798
639,729
617,423
672,370
608,902
608,902672,370617,423639,729642,798663,144674,544681,681638,564435,450701,598466,054468,524479,238492,089513,923517,583525,193533,252551,504558,723477,432489,099212,946214,279216,183213,923205,301200,800200,301206,143209,021204,300201,929206,856207,165209,814213,745209,211222,569227,359236,288242,977248,796249,780241,949239,576225,033216,412198,289190,080168,429150,708153,006153,572150,524154,177143,616155,252166,913170,917168,098161,745171,443179,987197,721197,100185,509180,374169,903169,372168,310161,525163,095157,887156,630161,780173,933188,587199,453186,64200192,476
       Goodwill 
16,547
0
0
15,847
17,205
16,786
16,283
16,252
15,996
16,145
16,528
16,580
16,945
16,960
17,135
0
178,446
191,967
196,254
181,024
170,277
173,194
185,434
252,258
261,703
261,990
254,295
267,722
313,229
316,101
320,411
350,921
356,657
360,638
360,993
364,761
364,328
365,649
348,549
350,619
345,453
349,716
352,043
343,776
335,402
324,963
326,822
316,989
320,761
327,050
322,939
346,044
373,117
379,808
381,902
385,486
385,292
383,107
377,264
374,994
371,561
372,353
371,536
366,892
371,773
355,720
368,069
373,195
383,861
381,752
380,687
379,682
379,421
379,480
377,884
375,784
377,240
394,260
394,622
394,049
394,898
394,098
393,967
394,575
394,575393,967394,098394,898394,049394,622394,260377,240375,784377,884379,480379,421379,682380,687381,752383,861373,195368,069355,720371,773366,892371,536372,353371,561374,994377,264383,107385,292385,486381,902379,808373,117346,044322,939327,050320,761316,989326,822324,963335,402343,776352,043349,716345,453350,619348,549365,649364,328364,761360,993360,638356,657350,921320,411316,101313,229267,722254,295261,990261,703252,258185,434173,194170,277181,024196,254191,967178,446017,13516,96016,94516,58016,52816,14515,99616,25216,28316,78617,20515,8470016,547
       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
677,203
712,283
417,410
407,147
435,139
346,912
378,521
378,273
439,683
439,435
414,673
406,256
449,364
469,722
478,105
417,295
538,924
549,922
620,352
486,746
557,751
575,204
541,911
460,281
491,346
462,758
459,422
382,074
421,727
426,948
427,186
354,952
505,194
609,595
575,148
615,781
575,424
535,848
531,995
505,753
523,366
535,245
658,532
782,351
867,707
914,975
1,007,339
869,844
787,139
584,759
698,977
741,868
690,199
657,880
640,284
561,197
629,828
628,853
628,853629,828561,197640,284657,880690,199741,868698,977584,759787,139869,8441,007,339914,975867,707782,351658,532535,245523,366505,753531,995535,848575,424615,781575,148609,595505,194354,952427,186426,948421,727382,074459,422462,758491,346460,281541,911575,204557,751486,746620,352549,922538,924417,295478,105469,722449,364406,256414,673439,435439,683378,273378,521346,912435,139407,147417,410712,283677,20300000000000000000000000000
       Intangible Assets 
16,547
0
0
15,847
17,205
16,786
16,283
16,252
15,996
16,145
16,528
16,580
16,945
16,960
17,135
184,292
187,909
200,210
201,972
186,235
175,144
177,717
189,613
311,705
56,077
316,297
306,833
318,541
48,210
46,736
365,441
43,461
36,442
35,324
33,175
30,681
28,494
27,668
26,658
25,782
18,424
17,205
16,499
12,478
12,036
11,003
9,147
8,635
6,215
5,571
5,242
7,806
8,907
8,100
7,314
6,582
6,072
5,221
5,096
4,247
3,757
3,329
2,900
2,104
1,821
1,525
1,090
646
210
195
180
165
150
135
120
105
90
394,260
60
45
30
15
0
0
0015304560394,260901051201351501651801952106461,0901,5251,8212,1042,9003,3293,7574,2475,0965,2216,0726,5827,3148,1008,9077,8065,2425,5716,2158,6359,14711,00312,03612,47816,49917,20518,42425,78226,65827,66828,49430,68133,17535,32436,44243,461365,44146,73648,210318,541306,833316,29756,077311,705189,613177,717175,144186,235201,972200,210187,909184,29217,13516,96016,94516,58016,52816,14515,99616,25216,28316,78617,20515,8470016,547
       Long-term Assets Other 
0
0
0
0
-216,658
-205,373
-190,216
-178,032
-156,630
-174,032
-179,623
-178,105
-185,255
-186,332
-187,038
-364,666
-373,418
-1,136,800
-399,693
-366,222
-346,587
-339,462
-357,711
-482,622
-484,693
-471,549
-450,449
-472,718
-511,963
-516,409
-518,447
-545,090
-378,521
-586,042
-592,457
-611,854
45,264
567,976
564,661
553,106
508,073
585,465
553,253
522,777
506,962
540,516
264,930
250,498
226,014
248,384
228,191
212,734
184,499
248,774
243,625
222,951
228,143
351,037
308,485
304,235
258,634
543,134
525,489
530,393
477,042
625,062
586,380
563,388
564,919
702,790
662,287
621,539
623,086
519,511
506,322
460,859
394,758
534,917
476,400
453,874
108,605
490,256
513,516
465,108
465,108513,516490,256108,605453,874476,400534,917394,758460,859506,322519,511623,086621,539662,287702,790564,919563,388586,380625,062477,042530,393525,489543,134258,634304,235308,485351,037228,143222,951243,625248,774184,499212,734228,191248,384226,014250,498264,930540,516506,962522,777553,253585,465508,073553,106564,661567,97645,264-611,854-592,457-586,042-378,521-545,090-518,447-516,409-511,963-472,718-450,449-471,549-484,693-482,622-357,711-339,462-346,587-366,222-399,693-1,136,800-373,418-364,666-187,038-186,332-185,255-178,105-179,623-174,032-156,630-178,032-190,216-205,373-216,6580000
> Total Liabilities 
2,552,426
0
0
2,954,730
2,939,706
3,321,765
2,957,659
2,622,280
2,669,839
2,493,260
2,812,019
2,701,202
3,393,521
2,765,930
3,205,275
3,539,761
3,717,299
3,320,500
3,058,855
2,932,422
2,551,179
2,150,294
2,277,348
2,274,995
2,624,665
2,316,607
2,223,946
2,487,704
2,626,415
2,318,899
2,223,222
2,218,487
2,215,080
2,047,220
2,151,446
2,161,120
2,335,353
2,151,066
2,329,018
2,299,395
2,381,139
2,342,562
2,512,775
2,405,230
2,580,505
2,290,426
3,282,572
2,936,164
3,119,460
2,788,843
3,011,277
3,001,161
3,262,695
3,172,071
3,467,049
3,467,913
3,666,536
3,428,914
3,514,888
3,823,193
4,027,148
4,728,105
4,789,595
4,865,658
4,982,828
4,535,506
4,628,150
4,688,299
4,972,428
4,767,860
4,899,945
5,173,866
5,494,217
5,303,718
5,309,129
4,952,106
4,593,691
3,969,636
4,103,469
3,794,164
4,065,919
4,049,964
3,932,073
4,055,549
4,055,5493,932,0734,049,9644,065,9193,794,1644,103,4693,969,6364,593,6914,952,1065,309,1295,303,7185,494,2175,173,8664,899,9454,767,8604,972,4284,688,2994,628,1504,535,5064,982,8284,865,6584,789,5954,728,1054,027,1483,823,1933,514,8883,428,9143,666,5363,467,9133,467,0493,172,0713,262,6953,001,1613,011,2772,788,8433,119,4602,936,1643,282,5722,290,4262,580,5052,405,2302,512,7752,342,5622,381,1392,299,3952,329,0182,151,0662,335,3532,161,1202,151,4462,047,2202,215,0802,218,4872,223,2222,318,8992,626,4152,487,7042,223,9462,316,6072,624,6652,274,9952,277,3482,150,2942,551,1792,932,4223,058,8553,320,5003,717,2993,539,7613,205,2752,765,9303,393,5212,701,2022,812,0192,493,2602,669,8392,622,2802,957,6593,321,7652,939,7062,954,730002,552,426
   > Total Current Liabilities 
0
0
0
0
0
0
1,839,800
1,520,800
1,559,500
1,384,800
1,565,500
1,461,100
2,165,500
1,538,200
1,512,600
1,845,800
2,032,600
1,583,000
1,979,500
1,731,400
1,374,600
928,300
382,334
1,235,000
1,555,500
349,718
1,151,400
1,408,200
1,543,200
330,390
273,465
342,704
288,427
274,690
338,514
262,206
538,811
246,792
385,985
289,872
275,434
350,114
401,002
278,334
314,284
377,511
375,835
399,824
506,665
525,439
721,171
587,059
472,283
625,797
829,993
702,014
992,338
955,723
1,055,244
1,056,342
1,154,207
1,315,867
1,480,684
1,405,836
1,246,200
1,144,992
1,230,920
1,244,562
1,201,150
1,239,716
1,228,248
1,450,764
1,442,701
1,748,858
1,831,825
1,499,812
921,834
697,088
587,838
581,387
1,032,394
651,344
466,252
430,971
430,971466,252651,3441,032,394581,387587,838697,088921,8341,499,8121,831,8251,748,8581,442,7011,450,7641,228,2481,239,7161,201,1501,244,5621,230,9201,144,9921,246,2001,405,8361,480,6841,315,8671,154,2071,056,3421,055,244955,723992,338702,014829,993625,797472,283587,059721,171525,439506,665399,824375,835377,511314,284278,334401,002350,114275,434289,872385,985246,792538,811262,206338,514274,690288,427342,704273,465330,3901,543,2001,408,2001,151,400349,7181,555,5001,235,000382,334928,3001,374,6001,731,4001,979,5001,583,0002,032,6001,845,8001,512,6001,538,2002,165,5001,461,1001,565,5001,384,8001,559,5001,520,8001,839,800000000
       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
1,064,184
0
0
0
1,060,365
0
0
0
1,194,075
0
1,184,000
1,184,721
1,358,988
1,374,979
1,365,789
1,379,078
1,372,684
1,405,805
1,394,252
0
0
1,844
2,261
1,555
12,894
12,123
10,127
1,681,487
1,682,741
1,683,362
1,683,984
1,684,606
80,589
536,910
520,025
502,206
78,922
701,194
589,388
464,565
82,321
164,177
164,226
521,521
521,521164,226164,17782,321464,565589,388701,19478,922502,206520,025536,91080,5891,684,6061,683,9841,683,3621,682,7411,681,48710,12712,12312,8941,5552,2611,844001,394,2521,405,8051,372,6841,379,0781,365,7891,374,9791,358,9881,184,7211,184,00001,194,0750001,060,3650001,064,1840000000000000000000000000000000000000000
       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
1,064,184
0
0
0
1,060,365
0
0
0
1,194,075
0
1,184,000
1,184,721
1,358,988
1,374,979
1,365,789
1,379,078
1,372,684
1,405,805
1,394,252
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000001,394,2521,405,8051,372,6841,379,0781,365,7891,374,9791,358,9881,184,7211,184,00001,194,0750001,060,3650001,064,1840000000000000000000000000000000000000000
       Accounts payable 
1,186,767
0
0
1,492,862
1,226,500
1,941,606
949,588
577,892
521,433
548,129
815,536
680,300
1,175,785
810,258
814,430
923,471
829,290
766,100
1,095,801
873,665
526,614
317,448
382,334
286,580
304,093
349,718
227,850
321,227
501,699
330,390
273,465
342,704
288,427
274,690
338,514
262,206
471,226
279,224
340,953
386,759
528,094
341,744
483,641
529,592
628,184
345,097
387,467
455,966
570,409
234,741
270,468
375,512
541,588
288,987
378,279
490,844
593,781
331,734
403,495
489,090
585,484
309,794
331,636
418,779
602,777
338,913
365,989
451,180
734,544
485,739
644,777
711,779
50,075
501,325
494,464
0
58,408
442,890
0
0
950,073
487,167
0
164,275
164,2750487,167950,07300442,89058,4080494,464501,32550,075711,779644,777485,739734,544451,180365,989338,913602,777418,779331,636309,794585,484489,090403,495331,734593,781490,844378,279288,987541,588375,512270,468234,741570,409455,966387,467345,097628,184529,592483,641341,744528,094386,759340,953279,224471,226262,206338,514274,690288,427342,704273,465330,390501,699321,227227,850349,718304,093286,580382,334317,448526,614873,6651,095,801766,100829,290923,471814,430810,2581,175,785680,300815,536548,129521,433577,892949,5881,941,6061,226,5001,492,862001,186,767
       Other Current Liabilities 
181,043
0
0
163,467
204,898
67,721
1,839,800
1,520,800
1,559,500
1,384,800
1,565,500
1,461,100
2,165,500
1,538,200
1,512,600
1,845,800
2,032,600
816,900
1,979,500
1,731,400
1,374,600
928,300
-382,334
1,235,000
1,555,500
-349,718
1,151,400
1,408,200
1,543,200
-330,390
-273,465
-342,704
-288,427
-274,690
-338,514
-262,206
269,048
246,792
385,985
289,872
136,677
350,114
401,002
278,334
132,728
377,511
375,835
399,824
128,496
525,439
721,171
587,059
124,721
625,797
829,993
702,014
155,551
955,723
1,055,244
1,056,342
166,112
1,315,867
1,480,684
1,405,836
179,275
1,144,992
1,230,920
1,244,562
180,724
1,239,716
-1,683,984
4,588
-80,589
1,748,858
-520,025
4,301
-137,330
697,088
1,550
1,724
638,834
536,343
-84,137
346,834
346,834-84,137536,343638,8341,7241,550697,088-137,3304,301-520,0251,748,858-80,5894,588-1,683,9841,239,716180,7241,244,5621,230,9201,144,992179,2751,405,8361,480,6841,315,867166,1121,056,3421,055,244955,723155,551702,014829,993625,797124,721587,059721,171525,439128,496399,824375,835377,511132,728278,334401,002350,114136,677289,872385,985246,792269,048-262,206-338,514-274,690-288,427-342,704-273,465-330,3901,543,2001,408,2001,151,400-349,7181,555,5001,235,000-382,334928,3001,374,6001,731,4001,979,500816,9002,032,6001,845,8001,512,6001,538,2002,165,5001,461,1001,565,5001,384,8001,559,5001,520,8001,839,80067,721204,898163,46700181,043
   > Long-term Liabilities 
0
0
0
0
2,939,706
3,321,765
2,957,659
2,622,280
2,669,839
2,493,260
2,812,019
2,701,202
3,393,521
2,765,930
3,205,275
3,539,761
3,717,299
1,737,500
3,058,855
2,932,422
2,551,179
2,150,294
1,236,850
2,274,995
2,624,665
1,236,850
2,223,946
2,487,704
2,626,415
1,226,850
1,226,850
1,076,850
1,209,625
1,076,850
1,076,850
1,076,850
1,796,542
1,904,274
1,943,033
2,009,523
2,105,705
1,992,448
2,111,773
2,126,896
2,266,221
1,912,915
2,906,737
2,536,340
2,612,795
2,263,404
2,290,106
2,414,102
2,790,412
2,546,274
2,637,056
2,765,899
2,674,198
2,473,191
2,459,644
2,766,851
2,872,941
3,412,238
3,308,911
3,459,822
3,736,628
3,390,514
3,397,230
3,443,737
3,771,278
3,528,144
3,671,697
3,723,102
4,051,516
3,554,860
3,477,304
3,452,294
3,671,857
3,272,548
3,515,631
3,212,777
3,033,525
3,398,620
3,465,821
3,187,194
3,187,1943,465,8213,398,6203,033,5253,212,7773,515,6313,272,5483,671,8573,452,2943,477,3043,554,8604,051,5163,723,1023,671,6973,528,1443,771,2783,443,7373,397,2303,390,5143,736,6283,459,8223,308,9113,412,2382,872,9412,766,8512,459,6442,473,1912,674,1982,765,8992,637,0562,546,2742,790,4122,414,1022,290,1062,263,4042,612,7952,536,3402,906,7371,912,9152,266,2212,126,8962,111,7731,992,4482,105,7052,009,5231,943,0331,904,2741,796,5421,076,8501,076,8501,076,8501,209,6251,076,8501,226,8501,226,8502,626,4152,487,7042,223,9461,236,8502,624,6652,274,9951,236,8502,150,2942,551,1792,932,4223,058,8551,737,5003,717,2993,539,7613,205,2752,765,9303,393,5212,701,2022,812,0192,493,2602,669,8392,622,2802,957,6593,321,7652,939,7060000
       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
1,247,015
1,248,599
1,249,753
1,250,314
1,249,951
1,098,426
1,096,934
1,096,741
1,095,143
1,094,998
1,094,713
1,093,245
1,093,018
1,092,944
1,064,184
1,063,596
1,062,880
1,061,239
1,060,365
1,008,534
1,996,524
1,531,942
1,531,340
1,512,396
1,512,125
1,512,148
1,709,415
1,708,830
1,702,323
1,702,757
1,500,658
1,468,045
1,468,440
1,710,865
1,704,900
2,006,263
1,925,084
1,925,874
1,926,906
1,901,991
1,902,735
1,903,377
221,451
1,894,598
1,895,220
1,895,842
2,260,227
1,878,338
1,878,944
2,265,587
2,271,185
1,806,898
1,772,540
1,771,360
0
0
0
0
00001,771,3601,772,5401,806,8982,271,1852,265,5871,878,9441,878,3382,260,2271,895,8421,895,2201,894,598221,4511,903,3771,902,7351,901,9911,926,9061,925,8741,925,0842,006,2631,704,9001,710,8651,468,4401,468,0451,500,6581,702,7571,702,3231,708,8301,709,4151,512,1481,512,1251,512,3961,531,3401,531,9421,996,5241,008,5341,060,3651,061,2391,062,8801,063,5961,064,1841,092,9441,093,0181,093,2451,094,7131,094,9981,095,1431,096,7411,096,9341,098,4261,249,9511,250,3141,249,7531,248,5991,247,01500000000000000000000000000
       Capital Lease Obligations Min 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
-1,064,184
0
0
0
-1,060,365
0
0
0
-1,194,075
0
-1,184,000
-1,184,721
-1,358,988
-1,374,979
-1,365,789
-1,379,078
-1,372,684
-1,405,805
-1,394,252
0
0
566,264
553,063
651,126
631,451
611,803
608,235
-1,071,637
-1,075,778
-1,101,184
-1,116,258
-1,129,706
471,933
0
0
0
434,766
-191,433
-82,231
27,471
402,870
303,174
358,638
0
0358,638303,174402,87027,471-82,231-191,433434,766000471,933-1,129,706-1,116,258-1,101,184-1,075,778-1,071,637608,235611,803631,451651,126553,063566,26400-1,394,252-1,405,805-1,372,684-1,379,078-1,365,789-1,374,979-1,358,988-1,184,721-1,184,0000-1,194,075000-1,060,365000-1,064,1840000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
575,000
575,000
575,000
575,000
575,000
575,710
0
583,471
89,472
0
0
0
0
0
0
00000089,472583,4710575,710575,000575,000575,000575,000575,000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
459,553
509,110
513,410
600,967
512,682
523,023
440,131
454,362
459,589
499,705
499,651
531,805
509,062
529,820
513,427
587,108
565,252
536,065
559,346
559,284
522,746
548,432
499,942
505,473
497,467
517,065
530,241
539,656
547,488
568,017
573,588
663,892
580,525
560,415
576,986
1,095,229
1,049,474
1,113,171
1,178,613
1,148,647
1,125,585
1,086,598
1,131,501
1,145,605
775,210
771,817
841,464
830,776
776,344
722,536
734,879
1,017,967
717,828
534,451
49,073
581,725
536,675
614,329
614,329536,675581,72549,073534,451717,8281,017,967734,879722,536776,344830,776841,464771,817775,2101,145,6051,131,5011,086,5981,125,5851,148,6471,178,6131,113,1711,049,4741,095,229576,986560,415580,525663,892573,588568,017547,488539,656530,241517,065497,467505,473499,942548,432522,746559,284559,346536,065565,252587,108513,427529,820509,062531,805499,651499,705459,589454,362440,131523,023512,682600,967513,410509,110459,55300000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,162
0
0
0
11,104
10,794
10,046
9,377
9,168
8,801
8,966
4,281
9,407
9,520
7,184
6,481
5,571
952
2,717
1,998
3,511
963
2,921
2,582
1,041
2,202
1,335
1,323
1,827
15,884
13,606
0
3,920
4,793
0
0
0
0
0
0
0000004,7933,920013,60615,8841,8271,3231,3352,2021,0412,5822,9219633,5111,9982,7179525,5716,4817,1849,5209,4074,2818,9668,8019,1689,37710,04610,79411,1040007,16200000000000000000000000000000000000000000000
> Total Stockholder Equity
535,725
0
0
346,623
384,798
387,268
-958,743
-917,481
-870,671
-822,234
-745,085
-713,302
-240,353
-206,866
-143,918
-74,539
70,339
36,400
352,829
293,332
250,580
231,003
324,076
427,670
355,391
397,812
430,585
488,571
652,398
693,726
710,516
773,299
726,143
738,334
704,425
713,827
569,656
496,600
518,084
582,774
560,209
485,844
500,062
572,570
706,159
473,083
810,204
1,154,655
1,313,455
1,165,328
1,146,201
1,243,175
1,235,987
1,153,077
1,243,026
1,307,842
1,201,071
996,561
1,055,162
1,067,125
916,851
701,221
618,802
613,442
609,991
486,433
600,597
693,813
911,772
765,005
826,883
877,807
975,220
849,826
715,662
560,636
556,463
451,426
359,978
361,318
423,759
392,714
458,655
624,273
624,273458,655392,714423,759361,318359,978451,426556,463560,636715,662849,826975,220877,807826,883765,005911,772693,813600,597486,433609,991613,442618,802701,221916,8511,067,1251,055,162996,5611,201,0711,307,8421,243,0261,153,0771,235,9871,243,1751,146,2011,165,3281,313,4551,154,655810,204473,083706,159572,570500,062485,844560,209582,774518,084496,600569,656713,827704,425738,334726,143773,299710,516693,726652,398488,571430,585397,812355,391427,670324,076231,003250,580293,332352,82936,40070,339-74,539-143,918-206,866-240,353-713,302-745,085-822,234-870,671-917,481-958,743387,268384,798346,62300535,725
   Common Stock
0
0
0
0
0
0
375
375
375
375
375
375
516
516
516
517
517
500
687
760
763
765
870
922
922
1,014
1,128
1,166
1,197
1,197
1,204
1,229
1,230
1,231
1,232
1,232
1,282
1,282
1,290
1,290
1,291
1,291
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,298
1,128
1,128
1,128
1,128
1,128
1,128
1,128
1,128
1,128
1,128
-694,409
1,128
1,128
1,128
1,128
1,128
1,128
1,128
1,128
1,128
1,1281,1281,1281,1281,1281,1281,1281,1281,128-694,4091,1281,1281,1281,1281,1281,1281,1281,1281,1281,1281,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2981,2911,2911,2901,2901,2821,2821,2321,2321,2311,2301,2291,2041,1971,1971,1661,1281,014922922870765763760687500517517516516516375375375375375375000000
   Retained Earnings Total 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
35,487
83,348
166,468
204,666
244,633
285,575
258,646
262,100
264,682
270,245
182,647
197,297
193,958
219,319
203,236
242,818
285,476
333,294
464,655
338,165
664,001
1,014,145
1,123,728
970,808
998,132
1,058,189
1,134,186
1,101,988
1,166,026
1,219,303
1,080,413
1,005,548
1,092,381
1,140,610
1,195,563
1,171,754
1,179,901
1,168,382
1,193,570
1,119,176
1,140,015
1,160,310
1,295,386
1,278,907
1,348,121
1,402,191
1,560,636
1,583,005
1,628,182
0
1,676,713
1,604,650
0
0
0
0
0
0
0000001,604,6501,676,71301,628,1821,583,0051,560,6361,402,1911,348,1211,278,9071,295,3861,160,3101,140,0151,119,1761,193,5701,168,3821,179,9011,171,7541,195,5631,140,6101,092,3811,005,5481,080,4131,219,3031,166,0261,101,9881,134,1861,058,189998,132970,8081,123,7281,014,145664,001338,165464,655333,294285,476242,818203,236219,319193,958197,297182,647270,245264,682262,100258,646285,575244,633204,666166,46883,34835,48700000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
384,798
287,268
-20,208
-3,996
-34,342
-27,785
-7,738
-8,066
32,494
32,590
38,783
52,187
52,491
69,000
41,047
-11,715
-79,435
-97,535
-47,759
-26,501
-57,048
-75,173
-117,794
-70,519
-46,158
-26,567
-17,827
-57,712
-88,364
-71,903
-94,171
-81,408
-110,541
-124,758
-141,489
-127,852
-133,004
-126,383
-127,480
-152,184
-201,127
-233,494
-235,349
-252,525
-234,356
-221,572
-237,030
-236,088
-314,222
-296,699
-277,785
-261,673
-232,562
-219,124
-253,499
-260,365
-273,818
-268,858
-271,984
-288,621
-293,648
-333,412
-308,921
-279,785
-238,368
-255,711
-226,648
-246,534
-223,847
-237,626
-290,029
-334,382
-295,854
-282,957
-281,886
-293,059
-289,950
-303,995
-306,293
-271,844
-271,844-306,293-303,995-289,950-293,059-281,886-282,957-295,854-334,382-290,029-237,626-223,847-246,534-226,648-255,711-238,368-279,785-308,921-333,412-293,648-288,621-271,984-268,858-273,818-260,365-253,499-219,124-232,562-261,673-277,785-296,699-314,222-236,088-237,030-221,572-234,356-252,525-235,349-233,494-201,127-152,184-127,480-126,383-133,004-127,852-141,489-124,758-110,541-81,408-94,171-71,903-88,364-57,712-17,827-26,567-46,158-70,519-117,794-75,173-57,048-26,501-47,759-97,535-79,435-11,71541,04769,00052,49152,18738,78332,59032,494-8,066-7,738-27,785-34,342-3,996-20,208287,268384,7980000
   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
643,921
666,705
758,841
612,101
642,269
685,800
659,013
638,868
700,064
750,647
846,050
605,166
659,365
693,741
737,899
556,711
612,952
657,279
702,800
509,383
527,454
569,535
600,034
526,298
569,154
623,512
688,231
608,073
673,242
732,981
788,140
619,430
652,013
701,849
750,692
535,926
582,342
682,003
41,020
0
52,274
95,143
135,439
0
58,000
110,470
144,729
0
71,918
126,746
167,890
94,312
167,622
202,617
0
0
0
0
0000202,617167,62294,312167,890126,74671,9180144,729110,47058,0000135,43995,14352,274041,020682,003582,342535,926750,692701,849652,013619,430788,140732,981673,242608,073688,231623,512569,154526,298600,034569,535527,454509,383702,800657,279612,952556,711737,899693,741659,365605,166846,050750,647700,064638,868659,013685,800642,269612,101758,841666,705643,92100000000000000000000000000
   Treasury Stock00000000000-507,426-389,448-353,718-259,319-281,813-282,983-283,899-300,459-332,079-949,620-872,755-738,899-756,884-516,267-437,031-410,591-437,530-384,067-319,755-261,583-273,506-203,736-185,353-111,504-177,249-177,798-147,200-142,269-261,243-267,117-272,184-188,593-249,213-203,724-195,040-182,387-349,782-226,889-167,382-91,962-104,382-141,593-159,763-97,671-227,950-192,129-132,157-140,581-191,140-337,480-346,406-323,768-321,852-254,786-217,764-184,138-69,296-72,204-4,177-4,179-4,179-4,179-4,1790000000000
   Other Stockholders Equity 
0
0
0
0
559,518
528,576
-950,276
-942,287
-885,690
-859,877
-822,715
-800,145
-400,971
-375,417
-342,704
-321,806
-231,220
-282,500
33,984
111,926
107,842
168,329
191,821
247,766
358,791
465,811
511,764
474,576
530,891
514,430
482,506
544,207
554,631
546,906
532,682
523,758
496,268
422,779
464,325
490,017
488,686
368,118
340,768
390,162
441,333
367,114
380,254
391,737
422,785
414,794
383,801
419,776
414,725
346,490
353,487
348,914
350,610
208,839
214,982
185,582
-6,192
-202,973
-290,413
-267,617
-291,059
-300,459
-231,625
-187,840
-146,374
-259,319
-295,718
-278,978
-362,697
-496,681
-218,111
-788,508
-825,524
-871,395
-790,445
-735,259
-690,055
-689,248
-618,883
-542,709
-542,709-618,883-689,248-690,055-735,259-790,445-871,395-825,524-788,508-218,111-496,681-362,697-278,978-295,718-259,319-146,374-187,840-231,625-300,459-291,059-267,617-290,413-202,973-6,192185,582214,982208,839350,610348,914353,487346,490414,725419,776383,801414,794422,785391,737380,254367,114441,333390,162340,768368,118488,686490,017464,325422,779496,268523,758532,682546,906554,631544,207482,506514,430530,891474,576511,764465,811358,791247,766191,821168,329107,842111,92633,984-282,500-231,220-321,806-342,704-375,417-400,971-800,145-822,715-859,877-885,690-942,287-950,276528,576559,5180000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.