0 XP   0   0   0

NKT Holding
Buy, Hold or Sell?

I guess you are interested in NKT Holding. 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 Nkt

Let's start. I'm going to help you getting a better view of NKT Holding. 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 NKT Holding 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 NKT Holding is doing in the market. If the company is worth buying. The latest step is to find out how other investors value NKT Holding. The closing price on 2022-10-03 was kr361.20 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.
NKT Holding Daily Candlestick Chart


Summary

Financial Health

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

1.1. Profitability of NKT Holding.

1.1. Profitability

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

1.1.1. Net Profit Margin

Measures how much net profit Nkt earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Nkt to the Electrical Equipment & Parts industry mean.
  • A Net Profit Margin of -0.2% means that kr0.00 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of NKT Holding:

  • The MRQ is 0.9%. The company is not making a profit/loss.
  • The TTM is -0.2%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ0.9%TTM-0.2%+1.1%
TTM-0.2%YOY-2.0%+1.8%
TTM-0.2%5Y1.1%-1.3%
5Y1.1%10Y1.4%-0.3%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%4.6%-3.7%
TTM-0.2%3.0%-3.2%
YOY-2.0%4.2%-6.2%
5Y1.1%3.0%-1.9%
10Y1.4%3.7%-2.3%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Nkt to the Electrical Equipment & Parts industry mean.
  • 0.1% Return on Assets means that Nkt generated kr0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of NKT Holding:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.1%+0.1%
TTM0.1%YOY-0.3%+0.5%
TTM0.1%5Y1.8%-1.7%
5Y1.8%10Y1.2%+0.7%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%1.0%-0.8%
TTM0.1%0.8%-0.7%
YOY-0.3%0.9%-1.2%
5Y1.8%0.8%+1.0%
10Y1.2%0.9%+0.3%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Nkt to the Electrical Equipment & Parts industry mean.
  • 0.5% Return on Equity means the company generated kr0.00 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of NKT Holding:

  • The MRQ is 0.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.2%+0.2%
TTM0.2%YOY-0.7%+1.0%
TTM0.2%5Y4.3%-4.1%
5Y4.3%10Y2.8%+1.6%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%2.0%-1.5%
TTM0.2%1.6%-1.4%
YOY-0.7%1.9%-2.6%
5Y4.3%1.7%+2.6%
10Y2.8%1.8%+1.0%

1.2. Operating Efficiency of NKT Holding.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Nkt is operating .

  • Measures how much profit Nkt makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Nkt to the Electrical Equipment & Parts industry mean.
  • An Operating Margin of 3.6% means the company generated kr0.04  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of NKT Holding:

  • The MRQ is 3.6%. The company is operating less efficient.
  • The TTM is -0.5%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ3.6%TTM-0.5%+4.1%
TTM-0.5%YOY0.1%-0.6%
TTM-0.5%5Y0.0%-0.5%
5Y0.0%10Y0.0%-0.1%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%5.0%-1.4%
TTM-0.5%3.7%-4.2%
YOY0.1%5.1%-5.0%
5Y0.0%4.4%-4.4%
10Y0.0%3.2%-3.2%
1.2.2. Operating Ratio

Measures how efficient Nkt is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • An Operation Ratio of 1.61 means that the operating costs are kr1.61 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of NKT Holding:

  • The MRQ is 1.610. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.138. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.610TTM1.138+0.472
TTM1.138YOY1.541-0.403
TTM1.1385Y1.469-0.331
5Y1.46910Y0.859+0.610
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6101.708-0.098
TTM1.1381.669-0.531
YOY1.5411.614-0.073
5Y1.4691.533-0.064
10Y0.8591.233-0.374

1.3. Liquidity of NKT Holding.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A Current Ratio of 1.03 means the company has kr1.03 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of NKT Holding:

  • The MRQ is 1.030. The company is just able to pay all its short-term debts.
  • The TTM is 1.072. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.030TTM1.072-0.042
TTM1.072YOY1.097-0.025
TTM1.0725Y1.059+0.013
5Y1.05910Y0.660+0.399
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0301.896-0.866
TTM1.0721.882-0.810
YOY1.0971.905-0.808
5Y1.0591.826-0.767
10Y0.6601.458-0.798
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean)
  • A Quick Ratio of 0.50 means the company can pay off kr0.50 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of NKT Holding:

  • The MRQ is 0.503. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.611. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.503TTM0.611-0.108
TTM0.611YOY0.632-0.021
TTM0.6115Y0.579+0.032
5Y0.57910Y0.650-0.070
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5030.811-0.308
TTM0.6110.840-0.229
YOY0.6320.910-0.278
5Y0.5790.907-0.328
10Y0.6500.887-0.237

1.4. Solvency of NKT Holding.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A Debt to Asset Ratio of 0.58 means that Nkt assets are financed with 58.1% credit (debt) and the remaining percentage (100% - 58.1%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of NKT Holding:

  • The MRQ is 0.581. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.550. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.581TTM0.550+0.031
TTM0.550YOY0.525+0.025
TTM0.5505Y0.556-0.005
5Y0.55610Y0.558-0.003
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5810.446+0.135
TTM0.5500.445+0.105
YOY0.5250.425+0.100
5Y0.5560.423+0.133
10Y0.5580.421+0.137
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A Debt to Equity ratio of 138.7% means that company has kr1.39 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of NKT Holding:

  • The MRQ is 1.387. The company is able to pay all its debts with equity. +1
  • The TTM is 1.228. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.387TTM1.228+0.159
TTM1.228YOY1.115+0.113
TTM1.2285Y1.266-0.038
5Y1.26610Y1.283-0.016
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3870.809+0.578
TTM1.2280.819+0.409
YOY1.1150.724+0.391
5Y1.2660.762+0.504
10Y1.2830.772+0.511

2. Market Valuation of NKT Holding

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Nkt.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 4,047.02 means the investor is paying kr4,047.02 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of NKT Holding:

  • The EOD is 4,846.763. Seems overpriced? -1
  • The MRQ is 4,047.021. Seems overpriced? -1
  • The TTM is 404.387. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD4,846.763MRQ4,047.021+799.743
MRQ4,047.021TTM404.387+3,642.633
TTM404.387YOY-178.099+582.486
TTM404.3875Y53.000+351.387
5Y53.00010Y54.957-1.958
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD4,846.76314.208+4,832.555
MRQ4,047.02114.612+4,032.409
TTM404.38716.614+387.773
YOY-178.09915.265-193.364
5Y53.00016.353+36.647
10Y54.95716.208+38.749
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Nkt.

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

Let's take a look of the Price Earnings to Growth Ratio trends of NKT Holding:

  • The MRQ is -37.317. Very Bad. -2
  • The TTM is -2.033. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-37.317TTM-2.033-35.285
TTM-2.033YOY1.990-4.023
TTM-2.0335Y0.271-2.303
5Y0.27110Y-0.024+0.294
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-37.3170.029-37.346
TTM-2.0330.013-2.046
YOY1.9900.046+1.944
5Y0.2710.002+0.269
10Y-0.024-0.012-0.012

2. Books
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A PB ratio of 11.76 means the investor is paying kr11.76 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of NKT Holding:

  • The EOD is 14.084. Seems overpriced? -1
  • The MRQ is 11.760. Seems overpriced? -1
  • The TTM is 11.347. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD14.084MRQ11.760+2.324
MRQ11.760TTM11.347+0.413
TTM11.347YOY10.068+1.279
TTM11.3475Y10.498+0.849
5Y10.49810Y5.468+5.030
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD14.0841.987+12.097
MRQ11.7602.032+9.728
TTM11.3472.346+9.001
YOY10.0682.074+7.994
5Y10.4981.941+8.557
10Y5.4681.399+4.069

2.4. Latest News of NKT Holding

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

DateTitleRead
2022-09-22
08:33
NKT launches new strategy with updated medium-term ambitionRead

3. Summary

3.1. Key Performance Indicators

The key performance indicators of NKT Holding compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Per Share--25.64626.476-3%25.317+1%118.287-78%65.694-61%
Book Value Per Share Growth---1.343-0.348-74%0.856-257%-3.221+140%1.166-215%
Current Ratio--1.0301.072-4%1.097-6%1.059-3%0.660+56%
Debt To Asset Ratio--0.5810.550+6%0.525+11%0.556+5%0.558+4%
Debt To Equity Ratio--1.3871.228+13%1.115+24%1.266+10%1.283+8%
Dividend Per Share---0.047-100%0.197-100%0.545-100%0.496-100%
Eps--0.0720.019+288%-0.221+405%-1.317+1924%0.603-88%
Eps Growth---108.449-98.054-10%-89.793-17%-189.555+75%50.379-315%
Gains Per Share---1.343-0.301-78%1.052-228%-2.676+99%1.661-181%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.925+8%
Net Profit Margin--0.009-0.002+128%-0.020+331%0.011-17%0.014-37%
Operating Margin--0.036-0.005+115%0.001+3517%0.000+101%0.000+8456%
Operating Ratio--1.6101.138+41%1.541+5%1.469+10%0.859+87%
Pb Ratio14.084+17%11.76011.347+4%10.068+17%10.498+12%5.468+115%
Pe Ratio4846.763+17%4047.021404.387+901%-178.099+104%53.000+7536%54.957+7264%
Peg Ratio---37.317-2.033-95%1.990-1975%0.271-13892%-0.024-100%
Price Per Share361.200+17%301.600300.400+0%256.100+18%222.833+35%284.619+6%
Quick Ratio--0.5030.611-18%0.632-20%0.579-13%0.650-23%
Return On Assets--0.0020.001+77%-0.003+277%0.018-89%0.012-83%
Return On Equity--0.0050.002+86%-0.007+256%0.043-89%0.028-83%
 EOD+0 -3MRQTTM+6 -13YOY+7 -125Y+6 -1310Y+4 -16

3.2. Fundamental Score

Let's check the fundamental score of NKT Holding based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154,846.763
Price to Book Ratio (EOD)Between0-114.084
Net Profit Margin (MRQ)Greater than00.009
Operating Margin (MRQ)Greater than00.036
Quick Ratio (MRQ)Greater than10.503
Current Ratio (MRQ)Greater than11.030
Debt to Asset Ratio (MRQ)Less than10.581
Debt to Equity Ratio (MRQ)Less than11.387
Return on Equity (MRQ)Greater than0.150.005
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of NKT Holding based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.679
Ma 20Greater thanMa 50380.440
Ma 50Greater thanMa 100377.692
Ma 100Greater thanMa 200348.480
OpenGreater thanClose360.200
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets2,628,100
Total Liabilities1,526,900
Total Stockholder Equity1,101,200
 As reported
Total Liabilities 1,526,900
Total Stockholder Equity+ 1,101,200
Total Assets = 2,628,100

Assets

Total Assets2,628,100
Total Current Assets1,252,800
Long-term Assets1,252,800
Total Current Assets
Cash And Cash Equivalents 196,200
Net Receivables 612,400
Inventory 308,500
Other Current Assets 135,700
Total Current Assets  (as reported)1,252,800
Total Current Assets  (calculated)1,252,800
+/-0
Long-term Assets
Property Plant Equipment 808,300
Other Assets 28,500
Long-term Assets  (as reported)1,375,300
Long-term Assets  (calculated)836,800
+/- 538,500

Liabilities & Shareholders' Equity

Total Current Liabilities1,216,400
Long-term Liabilities310,500
Total Stockholder Equity1,101,200
Total Current Liabilities
Accounts payable 400,500
Other Current Liabilities 801,200
Total Current Liabilities  (as reported)1,216,400
Total Current Liabilities  (calculated)1,201,700
+/- 14,700
Long-term Liabilities
Other Liabilities 110,000
Long-term Liabilities  (as reported)310,500
Long-term Liabilities  (calculated)110,000
+/- 200,500
Total Stockholder Equity
Common Stock115,400
Retained Earnings 760,000
Other Stockholders Equity 226,700
Total Stockholder Equity (as reported)1,101,200
Total Stockholder Equity (calculated)1,102,100
+/- 900
Other
Capital Stock115,400
Common Stock Shares Outstanding 42,938
Net Invested Capital 1,101,200
Net Tangible Assets 563,500
Net Working Capital 36,400



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-312000-06-30
> Total Assets 
11,040,400
9,981,100
7,072,000
6,605,200
5,992,000
5,033,500
4,765,000
4,662,900
4,746,000
6,273,000
6,093,000
6,111,500
5,927,000
6,036,000
6,107,000
6,176,800
6,457,000
6,916,000
6,890,000
7,349,900
7,990,000
8,588,000
9,161,000
9,099,200
9,655,000
10,231,000
10,309,000
9,935,000
9,735,000
9,889,000
10,093,000
10,123,700
11,161,000
12,134,000
12,353,000
12,555,700
13,660,000
13,530,000
13,607,000
13,438,900
13,771,000
13,385,000
13,208,000
12,935,800
13,661,000
13,345,000
13,534,000
12,995,400
13,138,000
13,051,000
13,432,000
12,338,000
13,793,000
13,862,000
12,932,000
1,683,600
1,736,400
1,787,200
1,728,600
1,747,100
2,682,400
2,809,000
2,785,500
1,904,600
1,923,300
1,926,400
1,938,000
1,859,200
1,867,800
1,895,900
1,886,300
1,789,400
1,795,800
1,901,800
2,019,100
2,150,600
2,245,500
2,405,000
2,397,100
2,553,400
0
2,628,100
2,628,10002,553,4002,397,1002,405,0002,245,5002,150,6002,019,1001,901,8001,795,8001,789,4001,886,3001,895,9001,867,8001,859,2001,938,0001,926,4001,923,3001,904,6002,785,5002,809,0002,682,4001,747,1001,728,6001,787,2001,736,4001,683,60012,932,00013,862,00013,793,00012,338,00013,432,00013,051,00013,138,00012,995,40013,534,00013,345,00013,661,00012,935,80013,208,00013,385,00013,771,00013,438,90013,607,00013,530,00013,660,00012,555,70012,353,00012,134,00011,161,00010,123,70010,093,0009,889,0009,735,0009,935,00010,309,00010,231,0009,655,0009,099,2009,161,0008,588,0007,990,0007,349,9006,890,0006,916,0006,457,0006,176,8006,107,0006,036,0005,927,0006,111,5006,093,0006,273,0004,746,0004,662,9004,765,0005,033,5005,992,0006,605,2007,072,0009,981,10011,040,400
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,364,800
1,435,400
1,464,500
1,429,700
556,400
617,200
640,500
643,800
595,100
585,800
620,700
632,000
502,400
555,200
621,800
749,000
842,000
929,600
1,043,300
1,028,200
1,123,100
1,220,600
1,252,800
1,252,8001,220,6001,123,1001,028,2001,043,300929,600842,000749,000621,800555,200502,400632,000620,700585,800595,100643,800640,500617,200556,4001,429,7001,464,5001,435,4001,364,80000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
127,800
10,600
30,600
37,300
44,700
30,000
11,700
9,200
28,200
7,400
9,000
5,900
6,900
3,300
4,800
6,800
239,200
178,900
25,200
109,900
200,500
0
196,200
196,2000200,500109,90025,200178,900239,2006,8004,8003,3006,9005,9009,0007,40028,2009,20011,70030,00044,70037,30030,60010,600127,80000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,381,200
1,350,100
1,421,000
1,181,600
1,302,000
1,076,000
1,234,000
1,062,300
1,195,000
1,728,000
1,728,000
1,466,900
1,850,000
2,024,000
2,063,000
1,820,700
2,214,000
2,377,000
2,363,000
2,141,400
2,587,000
3,009,000
2,908,000
2,741,900
2,948,000
3,172,000
3,004,000
2,718,400
2,692,000
2,768,000
2,789,000
2,443,300
2,873,000
3,321,000
3,562,000
3,431,100
3,985,000
3,984,000
3,796,000
3,558,000
3,651,000
3,914,000
3,738,000
3,472,400
3,818,000
3,956,000
4,299,000
3,722,000
4,102,000
4,140,000
4,226,000
3,049,700
4,358,000
4,584,000
4,075,000
441,800
501,500
544,100
459,400
209,200
299,600
356,500
332,200
256,900
339,800
383,100
397,400
329,500
343,400
381,500
394,000
245,500
318,000
361,800
504,300
333,300
507,000
724,100
639,700
585,600
780,200
612,400
612,400780,200585,600639,700724,100507,000333,300504,300361,800318,000245,500394,000381,500343,400329,500397,400383,100339,800256,900332,200356,500299,600209,200459,400544,100501,500441,8004,075,0004,584,0004,358,0003,049,7004,226,0004,140,0004,102,0003,722,0004,299,0003,956,0003,818,0003,472,4003,738,0003,914,0003,651,0003,558,0003,796,0003,984,0003,985,0003,431,1003,562,0003,321,0002,873,0002,443,3002,789,0002,768,0002,692,0002,718,4003,004,0003,172,0002,948,0002,741,9002,908,0003,009,0002,587,0002,141,4002,363,0002,377,0002,214,0001,820,7002,063,0002,024,0001,850,0001,466,9001,728,0001,728,0001,195,0001,062,3001,234,0001,076,0001,302,0001,181,6001,421,0001,350,1001,381,200
       Other Current Assets 
31,600
34,300
0
44,500
0
26,500
0
31,200
0
0
0
93,100
0
0
0
107,100
0
0
0
63,900
0
0
0
77,700
0
0
0
80,200
0
0
0
59,700
0
0
0
73,900
0
0
0
202,600
571,000
0
0
317,000
0
0
0
332,300
0
0
0
333,200
0
0
0
54,000
0
0
111,600
885,700
908,600
851,500
840,600
28,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
135,700
135,7000000000000000000028,700840,600851,500908,600885,700111,6000054,000000333,200000332,300000317,00000571,000202,60000073,90000059,70000080,20000077,70000063,900000107,10000093,10000031,200026,500044,500034,30031,600
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,282,000
1,275,200
1,254,300
1,287,000
1,240,600
1,280,000
1,270,100
1,308,600
1,315,900
1,361,700
1,368,900
1,430,300
0
1,375,300
1,375,30001,430,3001,368,9001,361,7001,315,9001,308,6001,270,1001,280,0001,240,6001,287,0001,254,3001,275,2001,282,00000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,332,500
2,154,300
2,174,000
2,092,200
1,914,000
1,137,100
1,087,000
1,028,800
1,027,000
1,218,000
1,057,000
1,008,900
769,000
779,000
805,000
805,100
841,000
750,000
767,000
809,400
1,057,000
1,119,000
1,414,000
1,508,500
1,594,000
1,754,000
1,874,000
2,009,000
2,105,000
2,343,000
2,548,000
2,667,300
2,955,000
3,057,000
3,127,000
3,224,900
3,230,000
3,263,000
3,291,000
3,260,500
3,282,000
3,256,000
3,243,000
3,252,000
3,228,000
3,186,000
3,174,000
3,137,800
3,087,000
3,050,000
3,075,000
3,034,500
3,057,000
2,742,000
2,696,000
367,200
365,500
359,300
334,400
272,800
627,800
720,800
709,100
698,900
673,200
656,200
651,200
645,200
660,900
649,600
635,300
641,300
614,500
622,100
614,400
657,600
662,600
698,000
715,600
782,900
818,000
808,300
808,300818,000782,900715,600698,000662,600657,600614,400622,100614,500641,300635,300649,600660,900645,200651,200656,200673,200698,900709,100720,800627,800272,800334,400359,300365,500367,2002,696,0002,742,0003,057,0003,034,5003,075,0003,050,0003,087,0003,137,8003,174,0003,186,0003,228,0003,252,0003,243,0003,256,0003,282,0003,260,5003,291,0003,263,0003,230,0003,224,9003,127,0003,057,0002,955,0002,667,3002,548,0002,343,0002,105,0002,009,0001,874,0001,754,0001,594,0001,508,5001,414,0001,119,0001,057,000809,400767,000750,000841,000805,100805,000779,000769,0001,008,9001,057,0001,218,0001,027,0001,028,8001,087,0001,137,1001,914,0002,092,2002,174,0002,154,3002,332,500
       Goodwill 
1,194,400
903,700
0
878,900
0
636,100
0
554,100
0
0
0
0
0
0
0
807,100
0
0
0
615,400
0
0
0
905,400
0
0
0
1,042,900
0
0
0
1,051,700
0
0
0
1,147,500
0
0
0
1,264,900
0
0
0
1,259,400
0
0
0
1,223,100
0
0
0
1,334,900
0
0
0
194,800
0
0
0
27,000
0
0
0
417,500
0
0
0
401,200
0
0
0
397,400
0
0
0
410,800
0
0
0
404,400
0
0
00404,400000410,800000397,400000401,200000417,50000027,000000194,8000001,334,9000001,223,1000001,259,4000001,264,9000001,147,5000001,051,7000001,042,900000905,400000615,400000807,1000000000554,1000636,1000878,9000903,7001,194,400
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,300
0
0
0
2,400
0
0
0
2,000
0
0
0
1,900
0
0
0
0
0
0
0
0
0
0
00000000001,9000002,0000002,4000001,30000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
1,247,600
938,300
973,000
911,400
778,000
675,200
661,000
583,500
683,000
1,125,000
1,124,000
902,000
1,011,000
1,042,000
1,048,000
1,010,700
1,013,000
989,000
995,000
819,500
1,165,000
1,234,000
1,331,000
1,387,400
1,432,000
1,506,000
1,585,000
1,585,200
1,642,000
1,605,000
1,591,000
1,620,600
1,681,000
1,806,000
1,714,000
1,767,100
1,803,000
1,811,000
1,911,000
1,987,500
1,963,000
2,029,000
2,020,000
2,008,300
2,037,000
2,017,000
2,014,000
2,000,900
2,020,000
2,038,000
2,132,000
2,174,700
2,321,000
2,400,000
2,381,000
333,200
369,200
373,500
366,100
73,500
576,100
574,100
594,600
597,400
576,600
571,900
578,200
188,000
584,000
582,300
581,100
196,600
0
0
0
216,100
0
0
0
217,300
0
0
00217,300000216,100000196,600581,100582,300584,000188,000578,200571,900576,600597,400594,600574,100576,10073,500366,100373,500369,200333,2002,381,0002,400,0002,321,0002,174,7002,132,0002,038,0002,020,0002,000,9002,014,0002,017,0002,037,0002,008,3002,020,0002,029,0001,963,0001,987,5001,911,0001,811,0001,803,0001,767,1001,714,0001,806,0001,681,0001,620,6001,591,0001,605,0001,642,0001,585,2001,585,0001,506,0001,432,0001,387,4001,331,0001,234,0001,165,000819,500995,000989,0001,013,0001,010,7001,048,0001,042,0001,011,000902,0001,124,0001,125,000683,000583,500661,000675,200778,000911,400973,000938,3001,247,600
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,100
43,300
37,900
1,287,000
1,240,600
0
0
0
0
0
0
0
0
0
0000000001,240,6001,287,00037,90043,30037,10000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,181,500
5,586,100
2,719,000
2,510,800
2,246,000
2,000,800
1,849,000
1,705,700
1,761,000
3,434,000
3,142,000
3,112,000
3,122,000
3,269,000
3,466,000
3,442,000
3,682,000
4,319,000
4,213,000
4,544,300
5,083,000
5,716,000
6,172,000
5,816,700
6,279,000
6,834,000
6,665,000
6,470,300
6,252,000
6,347,000
6,514,000
6,383,900
7,329,000
8,081,000
8,354,000
8,443,300
9,666,000
9,541,000
9,601,000
9,372,600
9,649,000
7,827,000
7,551,000
7,198,800
8,082,000
7,735,000
7,916,000
7,321,800
7,532,000
7,360,000
7,513,000
6,362,900
7,476,000
7,876,000
6,974,000
874,100
933,400
985,500
968,400
795,700
1,710,900
1,826,800
1,792,200
1,088,300
1,148,400
1,159,200
1,013,500
963,600
999,600
1,051,800
1,080,000
985,600
1,071,900
1,039,600
1,165,800
1,074,200
1,136,300
1,243,000
1,267,800
1,393,500
0
1,526,900
1,526,90001,393,5001,267,8001,243,0001,136,3001,074,2001,165,8001,039,6001,071,900985,6001,080,0001,051,800999,600963,6001,013,5001,159,2001,148,4001,088,3001,792,2001,826,8001,710,900795,700968,400985,500933,400874,1006,974,0007,876,0007,476,0006,362,9007,513,0007,360,0007,532,0007,321,8007,916,0007,735,0008,082,0007,198,8007,551,0007,827,0009,649,0009,372,6009,601,0009,541,0009,666,0008,443,3008,354,0008,081,0007,329,0006,383,9006,514,0006,347,0006,252,0006,470,3006,665,0006,834,0006,279,0005,816,7006,172,0005,716,0005,083,0004,544,3004,213,0004,319,0003,682,0003,442,0003,466,0003,269,0003,122,0003,112,0003,142,0003,434,0001,761,0001,705,7001,849,0002,000,8002,246,0002,510,8002,719,0005,586,1003,181,500
   > Total Current Liabilities 
1,775,700
4,421,500
1,693,000
1,634,100
1,504,000
1,588,200
1,462,000
1,334,100
1,387,000
2,622,000
1,835,000
1,879,400
2,056,000
2,234,000
2,145,000
2,145,300
2,376,000
3,010,000
2,911,000
2,750,700
3,024,000
3,619,000
3,991,000
3,999,300
4,360,000
4,857,000
4,720,000
4,661,500
4,529,000
3,926,000
3,820,000
3,886,200
4,447,000
4,811,000
4,913,000
4,407,900
5,016,000
4,876,000
5,459,000
5,206,500
5,212,000
5,398,000
4,988,000
5,993,700
6,274,000
5,345,000
5,534,000
4,465,900
4,753,000
4,655,000
4,587,000
4,170,300
5,100,000
5,124,000
4,578,000
612,700
622,500
660,100
665,500
638,800
950,600
926,000
909,400
614,600
560,300
613,100
570,700
580,500
551,900
608,800
628,400
645,600
628,400
631,300
747,100
765,600
819,900
904,900
941,000
1,062,800
1,099,400
1,216,400
1,216,4001,099,4001,062,800941,000904,900819,900765,600747,100631,300628,400645,600628,400608,800551,900580,500570,700613,100560,300614,600909,400926,000950,600638,800665,500660,100622,500612,7004,578,0005,124,0005,100,0004,170,3004,587,0004,655,0004,753,0004,465,9005,534,0005,345,0006,274,0005,993,7004,988,0005,398,0005,212,0005,206,5005,459,0004,876,0005,016,0004,407,9004,913,0004,811,0004,447,0003,886,2003,820,0003,926,0004,529,0004,661,5004,720,0004,857,0004,360,0003,999,3003,991,0003,619,0003,024,0002,750,7002,911,0003,010,0002,376,0002,145,3002,145,0002,234,0002,056,0001,879,4001,835,0002,622,0001,387,0001,334,1001,462,0001,588,2001,504,0001,634,1001,693,0004,421,5001,775,700
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
93,500
648,200
801,200
22,300
7,200
6,500
7,300
4,900
8,200
5,800
7,100
6,000
5,200
0
0
0
0
0
0
0
0
0
0
00000000005,2006,0007,1005,8008,2004,9007,3006,5007,20022,300801,200648,20093,50000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
93,500
648,200
801,200
22,300
7,200
6,500
7,300
4,900
8,200
5,800
7,100
6,000
5,200
0
0
0
5,700
0
0
0
9,800
0
0
009,8000005,7000005,2006,0007,1005,8008,2004,9007,3006,5007,20022,300801,200648,20093,50000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
565,600
442,100
0
408,000
1,044,000
463,300
0
501,200
0
0
0
732,200
0
0
0
765,300
0
0
0
803,500
0
0
0
1,125,800
0
0
0
1,012,700
3,286,000
3,100,000
3,201,000
1,013,400
3,316,000
3,473,000
3,422,000
1,590,000
3,985,000
3,791,000
4,232,000
1,988,300
4,204,000
4,313,000
3,907,000
2,158,000
4,180,000
3,683,000
4,011,000
2,385,900
4,307,000
4,222,000
4,227,000
2,163,300
4,957,000
5,009,000
4,481,000
323,300
607,300
643,800
568,000
272,400
632,000
605,500
561,100
305,200
538,700
591,400
551,700
271,100
526,900
580,400
602,900
286,300
581,700
582,900
716,000
273,200
480,100
528,900
506,100
341,800
379,600
400,500
400,500379,600341,800506,100528,900480,100273,200716,000582,900581,700286,300602,900580,400526,900271,100551,700591,400538,700305,200561,100605,500632,000272,400568,000643,800607,300323,3004,481,0005,009,0004,957,0002,163,3004,227,0004,222,0004,307,0002,385,9004,011,0003,683,0004,180,0002,158,0003,907,0004,313,0004,204,0001,988,3004,232,0003,791,0003,985,0001,590,0003,422,0003,473,0003,316,0001,013,4003,201,0003,100,0003,286,0001,012,7000001,125,800000803,500000765,300000732,200000501,2000463,3001,044,000408,0000442,100565,600
       Other Current Liabilities 
637,700
630,900
1,160,000
776,100
0
712,900
1,109,000
588,100
1,135,000
1,531,000
1,519,000
865,400
1,872,000
1,965,000
1,904,000
1,161,800
1,902,000
2,236,000
2,339,000
1,323,600
2,363,000
2,730,000
3,054,000
1,668,000
3,094,000
3,116,000
3,056,000
2,100,500
0
0
0
1,803,300
0
0
0
1,860,900
0
0
0
2,015,000
0
0
0
2,012,500
0
0
0
1,599,800
0
0
0
1,738,500
0
0
0
277,800
0
0
81,800
354,800
305,800
293,100
326,000
302,200
15,100
14,400
14,100
301,200
14,200
16,800
14,800
348,100
16,600
26,900
19,400
479,600
327,000
363,000
420,900
703,500
705,000
801,200
801,200705,000703,500420,900363,000327,000479,60019,40026,90016,600348,10014,80016,80014,200301,20014,10014,40015,100302,200326,000293,100305,800354,80081,80000277,8000001,738,5000001,599,8000002,012,5000002,015,0000001,860,9000001,803,3000002,100,5003,056,0003,116,0003,094,0001,668,0003,054,0002,730,0002,363,0001,323,6002,339,0002,236,0001,902,0001,161,8001,904,0001,965,0001,872,000865,4001,519,0001,531,0001,135,000588,1001,109,000712,9000776,1001,160,000630,900637,700
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
447,700
443,000
451,600
340,000
443,500
408,300
418,700
308,600
316,400
338,100
326,800
330,700
0
310,500
310,5000330,700326,800338,100316,400308,600418,700408,300443,500340,000451,600443,000447,70000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
480,600
0
340,200
0
343,900
341,000
321,200
329,000
542,000
530,000
515,800
298,000
299,000
296,000
308,000
314,000
317,000
314,000
309,900
315,000
343,000
339,000
379,500
388,000
391,000
384,000
371,000
365,000
370,000
368,000
396,700
383,000
399,000
434,000
405,300
397,000
398,000
400,000
395,900
396,000
394,000
391,000
386,600
425,000
413,000
414,000
411,800
411,000
412,000
412,000
539,800
549,000
591,000
586,000
74,600
75,300
73,600
75,400
65,900
74,800
75,800
83,700
81,000
76,200
132,100
130,200
114,700
112,000
109,100
106,400
102,000
92,000
100,800
103,700
108,000
119,600
139,600
134,000
134,300
148,700
110,000
110,000148,700134,300134,000139,600119,600108,000103,700100,80092,000102,000106,400109,100112,000114,700130,200132,10076,20081,00083,70075,80074,80065,90075,40073,60075,30074,600586,000591,000549,000539,800412,000412,000411,000411,800414,000413,000425,000386,600391,000394,000396,000395,900400,000398,000397,000405,300434,000399,000383,000396,700368,000370,000365,000371,000384,000391,000388,000379,500339,000343,000315,000309,900314,000317,000314,000308,000296,000299,000298,000515,800530,000542,000329,000321,200341,000343,9000340,2000480,6000
> Total Stockholder Equity
7,603,200
4,148,800
4,110,000
3,872,200
3,557,000
2,897,700
2,787,000
2,831,400
2,837,000
2,689,000
2,804,000
2,858,800
2,747,000
2,708,000
2,578,000
2,671,700
2,711,000
2,526,000
2,663,000
2,786,700
2,887,000
2,847,000
2,960,000
3,246,100
3,337,000
3,355,000
3,598,000
3,427,200
3,451,000
3,508,000
3,538,000
3,718,800
3,810,000
4,030,000
3,992,000
4,105,400
3,989,000
3,983,000
4,000,000
4,059,600
4,116,000
5,552,000
5,650,000
5,729,900
5,571,000
5,603,000
5,611,000
5,667,000
5,600,000
5,685,000
5,913,000
5,969,300
6,310,000
5,979,000
5,951,000
808,600
802,100
801,700
760,200
951,400
971,500
982,200
993,300
816,300
774,900
767,200
924,500
895,600
868,200
844,100
806,300
803,800
723,900
862,200
853,300
1,076,400
1,109,200
1,162,000
1,129,300
1,159,900
0
1,101,200
1,101,20001,159,9001,129,3001,162,0001,109,2001,076,400853,300862,200723,900803,800806,300844,100868,200895,600924,500767,200774,900816,300993,300982,200971,500951,400760,200801,700802,100808,6005,951,0005,979,0006,310,0005,969,3005,913,0005,685,0005,600,0005,667,0005,611,0005,603,0005,571,0005,729,9005,650,0005,552,0004,116,0004,059,6004,000,0003,983,0003,989,0004,105,4003,992,0004,030,0003,810,0003,718,8003,538,0003,508,0003,451,0003,427,2003,598,0003,355,0003,337,0003,246,1002,960,0002,847,0002,887,0002,786,7002,663,0002,526,0002,711,0002,671,7002,578,0002,708,0002,747,0002,858,8002,804,0002,689,0002,837,0002,831,4002,787,0002,897,7003,557,0003,872,2004,110,0004,148,8007,603,200
   Common Stock
0
539,600
0
500,000
0
500,000
0
500,000
500,000
500,000
490,000
490,000
2,747,000
2,708,000
2,578,000
490,000
2,711,000
2,526,000
2,663,000
470,000
2,887,000
2,847,000
2,960,000
472,800
3,337,000
474,000
474,000
474,400
474,000
474,000
474,000
474,400
474,000
475,000
475,000
474,800
475,000
475,000
475,000
474,800
478,000
478,000
478,000
477,800
479,000
479,000
479,000
478,600
479,000
479,000
479,000
478,700
484,000
484,000
484,000
64,900
65,400
65,400
65,500
72,000
72,700
72,800
72,800
72,800
72,800
72,800
72,800
72,800
72,800
72,800
72,800
73,200
73,300
86,600
86,600
115,400
115,400
115,400
115,400
115,400
115,400
115,400
115,400115,400115,400115,400115,400115,400115,40086,60086,60073,30073,20072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,70072,00065,50065,40065,40064,900484,000484,000484,000478,700479,000479,000479,000478,600479,000479,000479,000477,800478,000478,000478,000474,800475,000475,000475,000474,800475,000475,000474,000474,400474,000474,000474,000474,400474,000474,0003,337,000472,8002,960,0002,847,0002,887,000470,0002,663,0002,526,0002,711,000490,0002,578,0002,708,0002,747,000490,000490,000500,000500,000500,0000500,0000500,0000539,6000
   Retained Earnings 
7,053,600
3,609,200
0
3,372,200
0
2,397,700
0
2,331,400
2,337,000
2,189,000
2,314,000
2,368,800
0
0
0
1,754,800
0
0
0
2,079,200
0
0
0
2,885,300
0
0
0
3,026,600
0
0
0
3,272,200
0
0
0
3,457,700
0
0
0
3,542,700
0
0
0
5,122,500
0
0
0
5,167,500
0
0
0
5,298,400
0
0
0
712,100
0
0
0
849,500
0
0
0
748,600
0
0
0
699,300
0
0
0
612,000
589,600
650,100
638,200
745,500
745,300
754,700
753,300
744,600
756,800
760,000
760,000756,800744,600753,300754,700745,300745,500638,200650,100589,600612,000000699,300000748,600000849,500000712,1000005,298,4000005,167,5000005,122,5000003,542,7000003,457,7000003,272,2000003,026,6000002,885,3000002,079,2000001,754,8000002,368,8002,314,0002,189,0002,337,0002,331,40002,397,70003,372,20003,609,2007,053,600
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,900
898,800
909,400
920,500
-5,100
702,100
694,400
851,700
123,500
795,400
771,300
733,500
118,600
61,000
125,500
128,500
215,500
248,500
291,900
260,600
299,900
345,100
226,700
226,700345,100299,900260,600291,900248,500215,500128,500125,50061,000118,600733,500771,300795,400123,500851,700694,400702,100-5,100920,500909,400898,80029,90000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in EUR. All numbers in thousands.




Cash Flow

Currency in EUR. All numbers in thousands.