0 XP   0   0   0

MRV Engenharia e Participações S.A
Buy, Hold or Sell?

Should you buy, hold or sell Mrv?

I guess you are interested in MRV Engenharia e Participações S.A. 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 Mrv

Let's start. I'm going to help you getting a better view of MRV Engenharia e Participações S.A. 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 MRV Engenharia e Participações S.A 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 MRV Engenharia e Participações S.A is doing in the market. If the company is worth buying. The latest step is to find out how other investors value MRV Engenharia e Participações S.A. The closing price on 2023-02-03 was R$6.57 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.
MRV Engenharia e Participações S.A Daily Candlestick Chart
MRV Engenharia e Participações S.A Daily Candlestick Chart
Summary









1. Valuation of Mrv




Current price per share

R$6.57

2. Growth of Mrv




Is Mrv growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$1.1b$91.3m7.3%

How much money is Mrv making?

Current yearPrevious yearGrowGrow %
Making money$21m$34.1m-$13.1m-62.6%
Net Profit Margin5.9%10.1%--

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

3. Financial Health of Mrv




Comparing to competitors in the Residential Construction industry




  Industry Rankings (Residential Construction)  


Richest
#14 / 75

Most Revenue
#24 / 75

Most Profit
#32 / 75


Summary

Financial Health

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

1.1. Profitability of MRV Engenharia e Participações S.A.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Mrv to the Residential Construction industry mean.
  • A Net Profit Margin of 0.1% means that R$0.00 for each R$1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of MRV Engenharia e Participações S.A:

  • The MRQ is 0.1%. The company is not making a profit/loss.
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM5.9%-5.8%
TTM5.9%YOY10.1%-4.2%
TTM5.9%5Y9.7%-3.8%
5Y9.7%10Y10.0%-0.4%
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%10.3%-10.2%
TTM5.9%10.4%-4.5%
YOY10.1%6.8%+3.3%
5Y9.7%6.5%+3.2%
10Y10.0%5.9%+4.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Mrv to the Residential Construction industry mean.
  • 0.0% Return on Assets means that Mrv generated R$0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of MRV Engenharia e Participações S.A:

  • The MRQ is 0.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.5%-0.5%
TTM0.5%YOY0.9%-0.4%
TTM0.5%5Y0.9%-0.4%
5Y0.9%10Y1.0%-0.1%
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%2.0%-2.0%
TTM0.5%1.7%-1.2%
YOY0.9%1.8%-0.9%
5Y0.9%1.4%-0.5%
10Y1.0%1.2%-0.2%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Mrv to the Residential Construction industry mean.
  • 0.0% Return on Equity means Mrv generated R$0.00 for each R$1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of MRV Engenharia e Participações S.A:

  • The MRQ is 0.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM1.8%-1.7%
TTM1.8%YOY3.0%-1.3%
TTM1.8%5Y2.8%-1.0%
5Y2.8%10Y2.8%+0.1%
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%3.9%-3.9%
TTM1.8%3.2%-1.4%
YOY3.0%3.3%-0.3%
5Y2.8%3.1%-0.3%
10Y2.8%2.8%0.0%

1.2. Operating Efficiency of MRV Engenharia e Participações S.A.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Mrv is operating .

  • Measures how much profit Mrv makes for each R$1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Mrv to the Residential Construction industry mean.
  • An Operating Margin of -2.6% means the company generated R$-0.03  for each R$1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of MRV Engenharia e Participações S.A:

  • The MRQ is -2.6%. The company is operating very inefficient. -2
  • The TTM is 1.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-2.6%TTM1.2%-3.8%
TTM1.2%YOY14.1%-12.9%
TTM1.2%5Y11.9%-10.7%
5Y11.9%10Y7.2%+4.7%
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%13.9%-16.5%
TTM1.2%12.9%-11.7%
YOY14.1%9.6%+4.5%
5Y11.9%9.8%+2.1%
10Y7.2%7.9%-0.7%
1.2.2. Operating Ratio

Measures how efficient Mrv is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Residential Construction industry mean).
  • An Operation Ratio of 1.84 means that the operating costs are R$1.84 for each R$1 in net sales.

Let's take a look of the Operating Ratio trends of MRV Engenharia e Participações S.A:

  • The MRQ is 1.839. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.825. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.839TTM1.825+0.014
TTM1.825YOY1.588+0.238
TTM1.8255Y1.608+0.218
5Y1.60810Y0.891+0.717
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8390.884+0.955
TTM1.8250.875+0.950
YOY1.5880.912+0.676
5Y1.6080.885+0.723
10Y0.8910.911-0.020

1.3. Liquidity of MRV Engenharia e Participações S.A.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Residential Construction industry mean).
  • A Current Ratio of 2.05 means the company has R$2.05 in assets for each R$1 in short-term debts.

Let's take a look of the Current Ratio trends of MRV Engenharia e Participações S.A:

  • The MRQ is 2.055. The company is able to pay all its short-term debts. +1
  • The TTM is 2.371. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.055TTM2.371-0.316
TTM2.371YOY2.240+0.131
TTM2.3715Y2.540-0.169
5Y2.54010Y1.539+1.002
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0553.318-1.263
TTM2.3713.228-0.857
YOY2.2403.202-0.962
5Y2.5402.967-0.427
10Y1.5392.689-1.150
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Mrv to the Residential Construction industry mean.
  • A Quick Ratio of 1.45 means the company can pay off R$1.45 for each R$1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of MRV Engenharia e Participações S.A:

  • The MRQ is 1.448. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.629. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.448TTM1.629-0.181
TTM1.629YOY1.447+0.181
TTM1.6295Y1.468+0.161
5Y1.46810Y0.816+0.652
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4480.548+0.900
TTM1.6290.664+0.965
YOY1.4470.570+0.877
5Y1.4680.577+0.891
10Y0.8160.615+0.201

1.4. Solvency of MRV Engenharia e Participações S.A.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Mrv to Residential Construction industry mean.
  • A Debt to Asset Ratio of 0.73 means that Mrv assets are financed with 72.8% credit (debt) and the remaining percentage (100% - 72.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of MRV Engenharia e Participações S.A:

  • The MRQ is 0.728. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.699. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.728TTM0.699+0.029
TTM0.699YOY0.684+0.016
TTM0.6995Y0.660+0.040
5Y0.66010Y0.613+0.047
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7280.481+0.247
TTM0.6990.489+0.210
YOY0.6840.493+0.191
5Y0.6600.483+0.177
10Y0.6130.499+0.114
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Mrv to the Residential Construction industry mean.
  • A Debt to Equity ratio of 268.1% means that company has R$2.68 debt for each R$1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of MRV Engenharia e Participações S.A:

  • The MRQ is 2.681. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.456. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.681TTM2.456+0.224
TTM2.456YOY2.229+0.228
TTM2.4565Y2.044+0.412
5Y2.04410Y1.718+0.326
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6810.925+1.756
TTM2.4560.958+1.498
YOY2.2290.989+1.240
5Y2.0440.981+1.063
10Y1.7181.092+0.626

2. Market Valuation of MRV Engenharia e Participações S.A

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Mrv to the Residential Construction industry mean.
  • A PE ratio of 3,781.82 means the investor is paying R$3,781.82 for every R$1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of MRV Engenharia e Participações S.A:

  • The EOD is 2,000.526. Seems overpriced? -1
  • The MRQ is 3,781.816. Seems overpriced? -1
  • The TTM is 988.313. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD2,000.526MRQ3,781.816-1,781.290
MRQ3,781.816TTM988.313+2,793.503
TTM988.313YOY46.473+941.840
TTM988.3135Y236.427+751.886
5Y236.42710Y145.418+91.009
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
EOD2,000.52622.378+1,978.148
MRQ3,781.81626.980+3,754.836
TTM988.31338.940+949.373
YOY46.47336.009+10.464
5Y236.42735.599+200.828
10Y145.41833.898+111.520
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Mrv.

  • 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 MRV Engenharia e Participações S.A:

  • The MRQ is 138,332.954. Seems overpriced? -1
  • The TTM is 34,697.518. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ138,332.954TTM34,697.518+103,635.437
TTM34,697.518YOY49.042+34,648.475
TTM34,697.5185Y6,980.241+27,717.277
5Y6,980.24110Y3,524.404+3,455.836
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ138,332.9540.221+138,332.733
TTM34,697.5180.009+34,697.509
YOY49.0420.312+48.730
5Y6,980.2410.445+6,979.796
10Y3,524.4040.445+3,523.959

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

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

  • At or below 1 is considered healthy (always compare to Residential Construction industry mean).
  • A PB ratio of 0.97 means the investor is paying R$0.97 for each R$1 in book value.

Let's take a look of the Price to Book Ratio trends of MRV Engenharia e Participações S.A:

  • The EOD is 0.511. Very good. +2
  • The MRQ is 0.967. Very good. +2
  • The TTM is 0.851. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.511MRQ0.967-0.455
MRQ0.967TTM0.851+0.115
TTM0.851YOY1.340-0.489
TTM0.8515Y1.285-0.434
5Y1.28510Y1.119+0.166
Compared to industry (Residential Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.5110.941-0.430
MRQ0.9670.974-0.007
TTM0.8511.199-0.348
YOY1.3401.342-0.002
5Y1.2851.175+0.110
10Y1.1191.124-0.005
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of MRV Engenharia e Participações S.A 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---1.441-0.085-94%0.392-468%0.046-3253%0.110-1406%
Book Value Growth--0.8990.996-10%1.032-13%1.006-11%1.012-11%
Book Value Per Share--12.85013.354-4%12.383+4%11.844+8%10.975+17%
Book Value Per Share Growth--0.8990.996-10%1.032-13%1.006-11%1.012-11%
Current Ratio--2.0552.371-13%2.240-8%2.540-19%1.539+34%
Debt To Asset Ratio--0.7280.699+4%0.684+7%0.660+10%0.613+19%
Debt To Equity Ratio--2.6812.456+9%2.229+20%2.044+31%1.718+56%
Dividend Per Share--0.1980.093+112%0.245-19%0.285-30%0.162+22%
Dividend Per Share Growth--31.5368.394+276%0.881+3480%2.484+1169%3.014+946%
Eps--0.0030.223-99%0.363-99%0.315-99%0.285-99%
Eps Growth--0.0270.724-96%1.098-98%0.953-97%1.107-98%
Free Cash Flow Per Share---0.946-0.463-51%-0.033-97%-0.053-94%-0.023-98%
Free Cash Flow Per Share Growth---8.715-1.684-81%0.098-9013%-0.385-96%0.105-8381%
Free Cash Flow To Equity Per Share--0.2580.469-45%0.522-51%0.292-12%0.267-3%
Free Cash Flow To Equity Per Share Growth--0.8531.214-30%0.830+3%1.312-35%3.414-75%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--920.516--------
Intrinsic Value_10Y_min--46.067--------
Intrinsic Value_1Y_max--12.959--------
Intrinsic Value_1Y_min---0.759--------
Intrinsic Value_3Y_max--99.360--------
Intrinsic Value_3Y_min--2.362--------
Intrinsic Value_5Y_max--258.607--------
Intrinsic Value_5Y_min--10.547--------
Net Profit Margin--0.0010.059-98%0.101-99%0.097-99%0.100-99%
Operating Margin---0.0260.012-311%0.141-118%0.119-122%0.072-136%
Operating Ratio--1.8391.825+1%1.588+16%1.608+14%0.891+106%
Pb Ratio0.511-89%0.9670.851+14%1.340-28%1.285-25%1.119-14%
Pe Ratio2000.526-89%3781.816988.313+283%46.473+8038%236.427+1500%145.418+2501%
Peg Ratio--138332.95434697.518+299%49.042+281968%6980.241+1882%3524.404+3825%
Price Per Share6.570-89%12.42011.270+10%16.443-24%14.896-17%12.283+1%
Price To Total Gains Ratio-5.286+47%-9.992-4.531-55%32.024-131%33.032-130%111.668-109%
Profit Growth--0.0270.724-96%1.098-98%0.953-97%1.107-98%
Quick Ratio--1.4481.629-11%1.447+0%1.468-1%0.816+77%
Return On Assets--0.0000.005-99%0.009-99%0.009-99%0.010-99%
Return On Equity--0.0000.018-99%0.030-99%0.028-99%0.028-99%
Revenue Growth--1.0580.988+7%1.006+5%1.013+5%1.015+4%
Total Gains Per Share---1.2430.008-15156%0.637-295%0.330-476%0.273-556%
Total Gains Per Share Growth---1.8080.738-345%1.311-238%1.322-237%2.716-167%
Usd Book Value--1210254353.3001257669674.025-4%1166297094.550+4%1115460323.815+8%1033620878.295+17%
Usd Book Value Change Per Share---0.281-0.017-94%0.076-468%0.009-3253%0.021-1406%
Usd Book Value Per Share--2.5042.603-4%2.414+4%2.308+8%2.139+17%
Usd Dividend Per Share--0.0390.018+112%0.048-19%0.055-30%0.032+22%
Usd Eps--0.0010.043-99%0.071-99%0.061-99%0.056-99%
Usd Free Cash Flow---89055462.100-43623005.250-51%-3076983.750-97%-6075305.860-93%-3037652.930-97%
Usd Free Cash Flow Per Share---0.184-0.090-51%-0.006-97%-0.010-94%-0.004-98%
Usd Free Cash Flow To Equity Per Share--0.0500.091-45%0.102-51%0.057-12%0.052-3%
Usd Price Per Share1.280-89%2.4212.197+10%3.205-24%2.903-17%2.394+1%
Usd Profit--309306.30021001693.125-99%34150524.175-99%29689272.920-99%26819769.965-99%
Usd Revenue--330328019.100335007129.575-1%337013917.425-2%309307030.875+7%266954875.948+24%
Usd Total Gains Per Share---0.2420.002-15156%0.124-295%0.064-476%0.053-556%
 EOD+4 -1MRQTTM+5 -37YOY+9 -335Y+8 -3410Y+12 -30

3.2. Fundamental Score

Let's check the fundamental score of MRV Engenharia e Participações S.A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152,000.526
Price to Book Ratio (EOD)Between0-10.511
Net Profit Margin (MRQ)Greater than00.001
Operating Margin (MRQ)Greater than0-0.026
Quick Ratio (MRQ)Greater than11.448
Current Ratio (MRQ)Greater than12.055
Debt to Asset Ratio (MRQ)Less than10.728
Debt to Equity Ratio (MRQ)Less than12.681
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of MRV Engenharia e Participações S.A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.921
Ma 20Greater thanMa 507.093
Ma 50Greater thanMa 1007.526
Ma 100Greater thanMa 2009.043
OpenGreater thanClose7.000
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets22,854,750
Total Liabilities16,645,133
Total Stockholder Equity6,209,617
 As reported
Total Liabilities 16,645,133
Total Stockholder Equity+ 6,209,617
Total Assets = 22,854,750

Assets

Total Assets22,854,750
Total Current Assets10,995,938
Long-term Assets10,995,938
Total Current Assets
Cash And Cash Equivalents 689,333
Short-term Investments 2,146,769
Net Receivables 2,747,197
Inventory 4,390,144
Other Current Assets 896,075
Total Current Assets  (as reported)10,995,938
Total Current Assets  (calculated)10,869,518
+/- 126,420
Long-term Assets
Property Plant Equipment 749,159
Intangible Assets 185,389
Other Assets 10,306,263
Long-term Assets  (as reported)11,858,812
Long-term Assets  (calculated)11,240,811
+/- 618,001

Liabilities & Shareholders' Equity

Total Current Liabilities5,350,945
Long-term Liabilities10,528,142
Total Stockholder Equity6,209,617
Total Current Liabilities
Short Long Term Debt 1,012,994
Accounts payable 865,969
Other Current Liabilities 3,039,169
Total Current Liabilities  (as reported)5,350,945
Total Current Liabilities  (calculated)4,918,132
+/- 432,813
Long-term Liabilities
Long term Debt Total 5,896,901
Capital Lease Obligations Min Short Term Debt22
Other Liabilities 4,480,780
Long-term Liabilities  (as reported)10,528,142
Long-term Liabilities  (calculated)10,377,703
+/- 150,439
Total Stockholder Equity
Common Stock4,615,408
Retained Earnings 1,467,924
Other Stockholders Equity 126,673
Total Stockholder Equity (as reported)6,209,617
Total Stockholder Equity (calculated)6,210,005
+/- 388
Other
Capital Stock4,615,408
Cash And Equivalents18,370
Cash and Short Term Investments 2,854,472
Common Stock Shares Outstanding 483,232
Liabilities and Stockholders Equity 22,854,750
Net Debt 6,202,192
Net Invested Capital 13,119,512
Net Tangible Assets 6,024,228
Net Working Capital 5,644,993



Balance Sheet

Currency in BRL. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312005-12-312004-12-31
> Total Assets 
105,114
158,351
380,093
567,369
652,648
1,768,220
1,904,603
1,986,932
2,124,167
2,553,854
2,682,420
2,940,425
3,593,768
3,986,537
4,358,965
5,311,103
5,680,201
6,345,442
6,791,338
7,338,828
7,593,869
8,701,301
9,160,646
9,565,878
10,324,181
10,813,218
11,108,742
9,917,816
10,027,929
10,302,457
10,198,449
9,920,522
10,047,603
10,383,298
10,817,175
11,070,750
11,195,017
11,119,006
11,392,309
11,725,342
11,633,611
11,822,833
12,327,013
13,207,493
13,210,175
14,252,282
14,558,500
14,397,838
14,146,798
14,877,491
13,636,891
13,879,007
14,295,198
14,656,624
14,686,323
16,157,339
17,113,901
17,566,329
18,062,015
18,807,208
19,126,056
19,667,969
20,224,959
20,892,398
22,038,171
22,854,750
22,854,75022,038,17120,892,39820,224,95919,667,96919,126,05618,807,20818,062,01517,566,32917,113,90116,157,33914,686,32314,656,62414,295,19813,879,00713,636,89114,877,49114,146,79814,397,83814,558,50014,252,28213,210,17513,207,49312,327,01311,822,83311,633,61111,725,34211,392,30911,119,00611,195,01711,070,75010,817,17510,383,29810,047,6039,920,52210,198,44910,302,45710,027,9299,917,81611,108,74210,813,21810,324,1819,565,8789,160,6468,701,3017,593,8697,338,8286,791,3386,345,4425,680,2015,311,1034,358,9653,986,5373,593,7682,940,4252,682,4202,553,8542,124,1671,986,9321,904,6031,768,220652,648567,369380,093158,351105,114
   > 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
7,120,084
7,983,596
7,550,674
8,139,672
8,315,552
8,128,620
7,628,824
8,133,891
7,861,258
7,636,717
8,116,653
8,034,497
7,801,154
7,850,275
8,451,277
8,658,423
8,564,095
8,817,655
9,172,264
9,635,458
9,582,389
10,028,828
10,674,023
10,995,938
10,995,93810,674,02310,028,8289,582,3899,635,4589,172,2648,817,6558,564,0958,658,4238,451,2777,850,2757,801,1548,034,4978,116,6537,636,7177,861,2588,133,8917,628,8248,128,6208,315,5528,139,6727,550,6747,983,5967,120,084000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
3,927
8,489
9,372
101,660
26,628
881,527
605,232
379,977
154,232
268,816
148,988
220,377
672,613
766,646
713,368
1,205,545
927,616
957,423
864,936
1,032,451
687,105
1,195,912
930,496
1,033,153
1,381,256
1,473,182
1,522,862
1,157,257
1,148,906
1,458,248
1,422,595
1,130,962
1,039,164
1,038,215
1,217,497
1,468,554
1,393,651
1,370,799
1,595,814
1,812,119
1,627,759
1,661,130
1,763,552
2,645,684
883,833
650,642
713,123
788,689
793,785
875,096
794,852
677,977
636,314
6,110
674,919
289,419
778,130
43,239
25,902
23,677
1,142,278
2,414,650
7,894
2,786,506
1,463,264
689,333
689,3331,463,2642,786,5067,8942,414,6501,142,27823,67725,90243,239778,130289,419674,9196,110636,314677,977794,852875,096793,785788,689713,123650,642883,8332,645,6841,763,5521,661,1301,627,7591,812,1191,595,8141,370,7991,393,6511,468,5541,217,4971,038,2151,039,1641,130,9621,422,5951,458,2481,148,9061,157,2571,522,8621,473,1821,381,2561,033,153930,4961,195,912687,1051,032,451864,936957,423927,6161,205,545713,368766,646672,613220,377148,988268,816154,232379,977605,232881,52726,628101,6609,3728,4893,927
       Short-term Investments 
0
0
0
0
0
0
0
0
0
20,240
1,107
812
11,052
7,863
582
34,028
87,249
72,009
333,219
355,030
314,518
230,639
196,615
143,833
183,181
143,546
154,029
183,979
231,583
274,263
266,059
252,285
183,795
195,207
154,699
144,029
133,144
143,235
128,410
144,297
140,824
133,454
257,519
261,020
1,680,196
2,464,951
2,365,975
2,204,057
1,750,878
2,076,966
1,585,525
1,793,870
1,808,749
1,676,129
1,330,773
882,446
901,475
1,742,471
1,599,644
1,123,790
1,275,245
1,318,051
1,492,808
1,293,641
1,893,672
2,146,769
2,146,7691,893,6721,293,6411,492,8081,318,0511,275,2451,123,7901,599,6441,742,471901,475882,4461,330,7731,676,1291,808,7491,793,8701,585,5252,076,9661,750,8782,204,0572,365,9752,464,9511,680,196261,020257,519133,454140,824144,297128,410143,235133,144144,029154,699195,207183,795252,285266,059274,263231,583183,979154,029143,546183,181143,833196,615230,639314,518355,030333,21972,00987,24934,0285827,86311,0528121,10720,240000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
715,954
676,750
896,990
555,601
1,598,027
1,561,821
1,723,407
1,687,250
1,622,465
1,507,991
1,565,035
1,577,926
1,583,544
1,657,388
1,654,971
1,738,438
1,811,762
1,815,343
1,843,822
1,961,442
2,035,700
2,253,416
2,388,109
2,574,845
2,614,583
2,747,197
2,747,1972,614,5832,574,8452,388,1092,253,4162,035,7001,961,4421,843,8221,815,3431,811,7621,738,4381,654,9711,657,3881,583,5441,577,9261,565,0351,507,9911,622,4651,687,2501,723,4071,561,8211,598,027555,601896,990676,750715,9540000000000000000000000000000000000000000
       Other 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
80,740
68,879
38,979
50,618
51,625
60,752
65,449
67,937
71,091
60,111
66,214
59,481
98,932
157,872
103,669
115,517
119,386
132,947
581,191
569,789
324,190
247,924
275,055
896,075
896,075275,055247,924324,190569,789581,191132,947119,386115,517103,669157,87298,93259,48166,21460,11171,09167,93765,44960,75251,62550,61838,97968,87980,740000000000000000000000000000000000000000000
   > 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
6,242,290
6,178,545
6,622,127
6,885,169
8,307,064
8,662,624
8,907,906
9,497,920
10,334,701
10,391,705
10,449,849
10,642,570
10,863,570
10,884,861
11,858,812
11,858,81210,884,86110,863,57010,642,57010,449,84910,391,70510,334,7019,497,9208,907,9068,662,6248,307,0646,885,1696,622,1276,178,5456,242,290000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
234
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,243
39,127
43,010
44,409
140,278
139,646
182,685
203,059
226,772
269,336
300,854
395,176
442,046
471,328
485,757
516,144
543,841
545,363
564,393
584,658
579,662
589,342
611,611
587,584
724,650
749,159
749,159724,650587,584611,611589,342579,662584,658564,393545,363543,841516,144485,757471,328442,046395,176300,854269,336226,772203,059182,685139,646140,27844,40943,01039,12735,243000000000000000000000000000000000000000234
       Goodwill 
0
0
0
0
0
0
3,719
3,719
3,694
3,571
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
3,237
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000003,2373,2373,2373,2373,2373,2373,2373,2373,2373,2373,2373,2373,2373,2373,2373,2373,2373,5713,6943,7193,719000000
       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
219,559
208,036
2,126,377
240,830
874,969
1,112,272
1,093,692
1,086,853
1,077,614
1,097,909
111,987
79,315
159,141
151,983
199,901
0
0
0
0
0
0
0
0
0
0
0
00000000000199,901151,983159,14179,315111,9871,097,9091,077,6141,086,8531,093,6921,112,272874,969240,8302,126,377208,036219,5590000000000000000000000000000000000000000
       Intangible Assets 
26
23
151
258
839
1,652
6,223
8,367
10,110
11,066
13,073
16,763
18,371
19,720
21,110
21,481
24,149
26,761
29,448
30,142
30,924
31,843
34,199
38,228
41,270
42,949
44,652
42,124
44,136
43,948
47,500
48,037
48,220
74,587
76,886
78,506
79,933
84,012
84,415
84,710
84,768
86,734
86,188
86,673
87,032
87,361
87,559
88,576
91,394
92,497
95,627
99,118
102,516
110,073
118,178
135,545
148,157
157,732
164,431
170,507
170,387
177,655
177,344
181,328
184,687
185,389
185,389184,687181,328177,344177,655170,387170,507164,431157,732148,157135,545118,178110,073102,51699,11895,62792,49791,39488,57687,55987,36187,03286,67386,18886,73484,76884,71084,41584,01279,93378,50676,88674,58748,22048,03747,50043,94844,13642,12444,65242,94941,27038,22834,19931,84330,92430,14229,44826,76124,14921,48121,11019,72018,37116,76313,07311,06610,1108,3676,2231,6528392581512326
       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
4,595,895
4,323,378
4,542,278
4,859,152
4,663,813
4,573,925
4,395,102
5,017,138
5,065,324
5,054,762
5,187,792
5,250,986
4,965,332
4,925,730
4,924,868
4,924,8684,925,7304,965,3325,250,9865,187,7925,054,7625,065,3245,017,1384,395,1024,573,9254,663,8134,859,1524,542,2784,323,3784,595,895000000000000000000000000000000000000000000000000000
> Total Liabilities 
46,235
75,812
289,456
294,831
365,571
424,252
523,224
528,639
578,448
923,790
1,047,293
1,244,905
1,311,233
1,531,515
1,842,441
2,667,719
2,880,292
3,298,138
3,738,588
4,115,666
4,169,317
5,085,182
5,490,557
5,775,725
6,407,640
6,735,660
7,020,769
5,735,613
5,727,199
5,893,011
5,833,049
5,499,326
5,394,874
5,622,029
6,144,257
6,338,823
6,289,486
6,072,278
6,342,436
6,560,080
6,348,532
6,385,872
6,889,526
7,793,958
7,635,724
8,484,285
8,761,379
8,594,335
8,311,890
8,876,551
8,762,305
8,811,456
9,329,133
9,801,981
9,577,534
10,829,783
11,648,772
11,950,140
12,388,684
13,066,328
12,977,652
13,294,266
14,105,453
14,315,794
15,132,309
16,645,133
16,645,13315,132,30914,315,79414,105,45313,294,26612,977,65213,066,32812,388,68411,950,14011,648,77210,829,7839,577,5349,801,9819,329,1338,811,4568,762,3058,876,5518,311,8908,594,3358,761,3798,484,2857,635,7247,793,9586,889,5266,385,8726,348,5326,560,0806,342,4366,072,2786,289,4866,338,8236,144,2575,622,0295,394,8745,499,3265,833,0495,893,0115,727,1995,735,6137,020,7696,735,6606,407,6405,775,7255,490,5575,085,1824,169,3174,115,6663,738,5883,298,1382,880,2922,667,7191,842,4411,531,5151,311,2331,244,9051,047,293923,790578,448528,639523,224424,252365,571294,831289,45675,81246,235
   > Total Current 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
2,924,359
2,968,415
2,902,846
2,703,280
3,249,980
3,164,698
2,780,400
2,797,986
2,641,253
2,493,538
3,025,982
3,152,733
2,806,114
3,152,696
3,342,845
3,439,275
3,615,810
4,080,015
4,059,035
4,438,443
4,047,431
3,702,336
4,535,571
5,350,945
5,350,9454,535,5713,702,3364,047,4314,438,4434,059,0354,080,0153,615,8103,439,2753,342,8453,152,6962,806,1143,152,7333,025,9822,493,5382,641,2532,797,9862,780,4003,164,6983,249,9802,703,2802,902,8462,968,4152,924,359000000000000000000000000000000000000000000
       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
2,314,950
3,287,156
3,011,249
597,719
841,824
852,546
721,987
741,600
415,527
423,133
438,987
675,914
671,611
0
0
0
0
0
0
0
0
0
0
0
00000000000671,611675,914438,987423,133415,527741,600721,987852,546841,824597,7193,011,2493,287,1562,314,950000000000000000000000000000000000000000000
       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
2,314,950
3,287,156
3,011,249
597,719
841,824
852,546
721,987
741,600
415,527
423,133
438,987
675,914
671,611
751,365
914,004
634,392
0
957,097
906,286
0
855,250
588,277
724,446
1,012,994
1,012,994724,446588,277855,2500906,286957,0970634,392914,004751,365671,611675,914438,987423,133415,527741,600721,987852,546841,824597,7193,011,2493,287,1562,314,950000000000000000000000000000000000000000000
       Accounts payable 
8,903
14,486
92,266
36,787
150,345
29,900
313,882
37,943
361,073
61,377
52,507
50,317
40,815
70,713
98,762
99,570
127,975
134,971
154,501
161,423
199,092
257,357
249,619
256,770
240,836
237,652
251,893
161,723
228,743
223,050
187,781
174,270
236,866
251,334
241,888
242,559
294,123
263,397
254,335
246,502
307,952
310,094
315,109
314,761
277,953
315,093
304,983
299,639
270,255
347,799
379,989
435,681
438,981
381,587
303,645
391,499
370,815
445,704
467,929
539,140
584,423
665,504
716,428
627,123
620,221
865,969
865,969620,221627,123716,428665,504584,423539,140467,929445,704370,815391,499303,645381,587438,981435,681379,989347,799270,255299,639304,983315,093277,953314,761315,109310,094307,952246,502254,335263,397294,123242,559241,888251,334236,866174,270187,781223,050228,743161,723251,893237,652240,836256,770249,619257,357199,092161,423154,501134,971127,97599,57098,76270,71340,81550,31752,50761,377361,07337,943313,88229,900150,34536,78792,26614,4868,903
       Other Current 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
1,497,669
1,434,379
1,627,114
1,561,976
1,905,635
1,797,019
1,571,647
1,457,253
1,622,584
76,899
197,576
165,973
1,613,031
1,771,631
1,780,579
2,068,270
2,222,016
2,076,280
2,282,053
2,494,397
2,185,843
2,128,504
2,704,397
3,039,169
3,039,1692,704,3972,128,5042,185,8432,494,3972,282,0532,076,2802,222,0162,068,2701,780,5791,771,6311,613,031165,973197,57676,8991,622,5841,457,2531,571,6471,797,0191,905,6351,561,9761,627,1141,434,3791,497,669000000000000000000000000000000000000000000
   > 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
6,317,918
6,303,151
6,386,926
6,771,420
7,307,282
7,942,323
8,157,447
8,411,620
8,905,069
9,227,458
9,208,650
9,709,172
10,613,458
10,596,738
10,528,142
10,528,14210,596,73810,613,4589,709,1729,208,6509,227,4588,905,0698,411,6208,157,4477,942,3237,307,2826,771,4206,386,9266,303,1516,317,918000000000000000000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,284,175
2,530,547
3,349,614
3,926,195
4,243,906
3,964,011
3,812,019
3,959,759
3,987,968
4,372,960
5,581,486
5,474,643
5,896,901
5,896,9015,474,6435,581,4864,372,9603,987,9683,959,7593,812,0193,964,0114,243,9063,926,1953,349,6142,530,5472,284,17500000000000000000000000000000000000000000000000000000
       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
0
0
-2,314,950
-3,287,156
-3,011,249
-597,719
-841,824
-852,546
-721,987
-741,600
-415,527
-423,133
-438,987
-675,914
-671,611
0
0
0
0
8,506
7,203
0
4,580
112
63
22
22631124,58007,2038,5060000-671,611-675,914-438,987-423,133-415,527-741,600-721,987-852,546-841,824-597,719-3,011,249-3,287,156-2,314,950000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
252,120
279,268
279,268252,1200000000000000000000000000000000000000000000000000000000000000000
       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
32,890
32,724
30,307
30,708
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000030,70830,30732,72432,8900000000000000000000000000000000000000000
> Total Stockholder Equity
58,879
82,539
90,637
272,538
287,077
1,338,725
1,372,983
1,423,735
1,491,235
1,556,231
1,551,761
1,603,237
2,186,336
2,352,600
2,392,920
2,509,826
2,663,320
2,880,441
2,874,853
3,028,604
3,219,753
3,393,632
3,422,906
3,541,731
3,660,309
3,810,025
3,801,633
3,880,635
4,000,041
4,129,362
4,101,183
4,152,705
4,384,452
4,480,437
4,388,008
4,459,188
4,620,760
4,764,207
4,775,614
4,905,046
5,020,388
5,172,938
5,183,729
5,165,728
5,308,657
5,513,744
5,541,762
5,584,890
5,605,806
5,781,927
4,630,445
4,822,627
4,685,465
4,854,643
4,841,770
5,327,556
5,465,129
5,616,189
5,673,331
5,740,880
5,800,166
5,993,849
6,119,506
6,021,889
6,144,799
6,209,617
6,209,6176,144,7996,021,8896,119,5065,993,8495,800,1665,740,8805,673,3315,616,1895,465,1295,327,5564,841,7704,854,6434,685,4654,822,6274,630,4455,781,9275,605,8065,584,8905,541,7625,513,7445,308,6575,165,7285,183,7295,172,9385,020,3884,905,0464,775,6144,764,2074,620,7604,459,1884,388,0084,480,4374,384,4524,152,7054,101,1834,129,3624,000,0413,880,6353,801,6333,810,0253,660,3093,541,7313,422,9063,393,6323,219,7533,028,6042,874,8532,880,4412,663,3202,509,8262,392,9202,352,6002,186,3361,603,2371,551,7611,556,2311,491,2351,423,7351,372,9831,338,725287,077272,53890,63782,53958,879
   Common Stock
24,576
24,576
78,337
238,337
249,991
1,321,146
1,321,146
1,321,146
1,321,910
1,321,910
1,321,910
1,321,910
1,851,284
1,917,434
1,917,434
1,917,607
1,917,920
1,917,920
2,350,012
2,350,012
2,350,118
2,350,224
2,650,220
2,650,312
2,650,611
2,650,615
2,650,615
2,650,737
3,197,819
3,197,819
3,197,819
3,198,236
3,507,206
3,507,206
3,507,206
3,507,206
4,059,521
4,059,521
4,059,521
4,059,521
4,509,521
4,509,521
4,509,521
4,509,521
4,769,945
4,769,945
4,769,945
4,769,945
5,079,863
5,079,863
4,079,770
4,079,770
4,282,130
4,282,130
4,282,130
4,607,401
4,609,424
4,609,424
4,609,424
4,615,171
4,615,171
4,615,171
4,615,171
4,615,408
4,615,408
4,615,408
4,615,4084,615,4084,615,4084,615,1714,615,1714,615,1714,615,1714,609,4244,609,4244,609,4244,607,4014,282,1304,282,1304,282,1304,079,7704,079,7705,079,8635,079,8634,769,9454,769,9454,769,9454,769,9454,509,5214,509,5214,509,5214,509,5214,059,5214,059,5214,059,5214,059,5213,507,2063,507,2063,507,2063,507,2063,198,2363,197,8193,197,8193,197,8192,650,7372,650,6152,650,6152,650,6112,650,3122,650,2202,350,2242,350,1182,350,0122,350,0121,917,9201,917,9201,917,6071,917,4341,917,4341,851,2841,321,9101,321,9101,321,9101,321,9101,321,1461,321,1461,321,146249,991238,33778,33724,57624,576
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000-388-388-388-388-1,120-1,120-1,253-1,253-4,786-15,176000-4,930-5,377-11,438-16,954-17,504-19,340-19,911-20,823-20,900-21,576-21,635-21,635-57,918-57,918-58,406-25,971-106,4410-123,069-92,058-92,058-88,653-65,669-65,669-65,669-63,028-34,557-36,087-36,087000000000-551-1,88700000000-298-298
   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
75,693
75,424
54,990
165,648
31,456
33,179
35,464
36,694
38,174
40,214
42,187
43,540
45,166
-26,309
49,555
-39,656
-27,191
-32,137
60,752
44,247
105,986
132,813
145,946
-23,494
56,619
126,673
126,67356,619-23,494145,946132,813105,98644,24760,752-32,137-27,191-39,65649,555-26,30945,16643,54042,18740,21438,17436,69435,46433,17931,456165,64854,99075,42475,6930000000000000000000000000000000000000000



Balance Sheet

Currency in BRL. All numbers in thousands.




Cash Flow

Currency in BRL. All numbers in thousands.