25 XP   0   0   10

Wells Fargo & Company
Buy, Hold or Sell?

Let's analyse Wells Fargo & Company together

PenkeI guess you are interested in Wells Fargo & Company. 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 Wells Fargo & Company. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Wells Fargo & Company

I send you an email if I find something interesting about Wells Fargo & Company.

Quick analysis of Wells Fargo & Company (30 sec.)










What can you expect buying and holding a share of Wells Fargo & Company? (30 sec.)

How much money do you get?

How much money do you get?
€1.65
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€50.74
Expected worth in 1 year
€53.50
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
€4.28
Return On Investment
7.5%

For what price can you sell your share?

Current Price per Share
€56.76
Expected price per share
€52.02 - €57.25
How sure are you?
50%

1. Valuation of Wells Fargo & Company (5 min.)




Live pricePrice per Share (EOD)

€56.76

Intrinsic Value Per Share

€-82.92 - €-33.15

Total Value Per Share

€-32.17 - €17.59

2. Growth of Wells Fargo & Company (5 min.)




Is Wells Fargo & Company growing?

Current yearPrevious yearGrowGrow %
How rich?$198.3b$196.3b$3b1.5%

How much money is Wells Fargo & Company making?

Current yearPrevious yearGrowGrow %
Making money$4.6b$3.5b$1.1b25.2%
Net Profit Margin22.7%18.1%--

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

3. Financial Health of Wells Fargo & Company (5 min.)




What can you expect buying and holding a share of Wells Fargo & Company? (5 min.)

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

What can you expect buying and holding a share of Wells Fargo & Company?

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

Speculation

The Price per Share of Wells Fargo & Company is €56.76. 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 Wells Fargo & Company.
  • 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 Wells Fargo & Company, 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 €50.74. Based on the TTM, the Book Value Change Per Share is €0.69 per quarter. Based on the YOY, the Book Value Change Per Share is €0.25 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 €0.38 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Wells Fargo & Company.

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 Eps1.282.3%1.242.2%0.871.5%0.881.5%0.971.7%
Usd Book Value Change Per Share-0.56-1.0%0.751.3%0.280.5%0.400.7%0.480.9%
Usd Dividend Per Share0.410.7%0.410.7%0.360.6%0.370.7%0.410.7%
Usd Total Gains Per Share-0.15-0.3%1.162.0%0.631.1%0.771.4%0.891.6%
Usd Price Per Share58.19-47.94-41.37-41.17-45.52-
Price to Earnings Ratio11.34-9.98-12.57-45.89-28.81-
Price-to-Total Gains Ratio-389.77--75.13--60.51-14.62-15.72-
Price to Book Ratio1.06-0.88-0.81-0.81-0.99-
Price-to-Total Gains Ratio-389.77--75.13--60.51-14.62-15.72-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share61.630008
Number of shares16
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.410.37
Usd Book Value Change Per Share0.750.40
Usd Total Gains Per Share1.160.77
Gains per Quarter (16 shares)18.5912.36
Gains per Year (16 shares)74.3849.46
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1264864242639
25396138485188
3791442127177137
410619228695103186
5132240360119128235
6158288434143154284
7185336508167180333
8211384582190205382
9238432656214231431
10264480730238257480

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%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%134.03.00.097.8%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%31.09.00.077.5%109.028.00.079.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%137.00.00.0100.0%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%35.05.00.087.5%119.018.00.086.9%

Fundamentals of Wells Fargo & Company

About Wells Fargo & Company

Wells Fargo & Company, a financial services company, provides diversified banking, investment, mortgage, and consumer and commercial finance products and services in the United States and internationally. The company operates through four segments: Consumer Banking and Lending; Commercial Banking; Corporate and Investment Banking; and Wealth and Investment Management. The Consumer Banking and Lending segment offers diversified financial products and services for consumers and small businesses. Its financial products and services include checking and savings accounts, and credit and debit cards, as well as home, auto, personal, and small business lending services. The Commercial Banking segment provides financial solutions to private, family owned, and certain public companies. Its products and services include banking and credit products across various industry sectors and municipalities, secured lending and lease products, and treasury management services. The Corporate and Investment Banking segment offers a suite of capital markets, banking, and financial products and services, such as corporate banking, investment banking, treasury management, commercial real estate lending and servicing, equity, and fixed income solutions, as well as sales, trading, and research capabilities services to corporate, commercial real estate, government, and institutional clients. The Wealth and Investment Management segment provides personalized wealth management, brokerage, financial planning, lending, private banking, and trust and fiduciary products and services to affluent, high-net worth, and ultra-high-net worth clients. It also operates through financial advisors in brokerage and wealth offices, consumer bank branches, independent offices, and digitally through WellsTrade and Intuitive Investor. The company was founded in 1852 and is headquartered in San Francisco, California.

Fundamental data was last updated by Penke on 2024-05-13 05:55:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient.
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.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Wells Fargo & Company.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Wells Fargo & Company earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Wells Fargo & Company to the Banks - Diversified industry mean.
  • A Net Profit Margin of 22.1% means that €0.22 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Wells Fargo & Company:

  • The MRQ is 22.1%. The company is making a huge profit. +2
  • The TTM is 22.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ22.1%TTM22.7%-0.5%
TTM22.7%YOY18.1%+4.6%
TTM22.7%5Y18.8%+3.9%
5Y18.8%10Y22.7%-3.9%
1.1.2. Return on Assets

Shows how efficient Wells Fargo & Company is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Wells Fargo & Company to the Banks - Diversified industry mean.
  • 0.2% Return on Assets means that Wells Fargo & Company generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Wells Fargo & Company:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%0.0%
TTM0.2%YOY0.2%+0.1%
TTM0.2%5Y0.2%+0.0%
5Y0.2%10Y0.2%-0.1%
1.1.3. Return on Equity

Shows how efficient Wells Fargo & Company is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Wells Fargo & Company to the Banks - Diversified industry mean.
  • 2.4% Return on Equity means Wells Fargo & Company generated €0.02 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Wells Fargo & Company:

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM2.4%0.0%
TTM2.4%YOY1.8%+0.6%
TTM2.4%5Y1.9%+0.5%
5Y1.9%10Y2.3%-0.4%

1.2. Operating Efficiency of Wells Fargo & Company.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Wells Fargo & Company is operating .

  • Measures how much profit Wells Fargo & Company 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 Wells Fargo & Company to the Banks - Diversified industry mean.
  • An Operating Margin of -10.2% means the company generated €-0.10  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Wells Fargo & Company:

  • The MRQ is -10.2%. The company is operating very inefficient. -2
  • The TTM is 24.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ-10.2%TTM24.0%-34.2%
TTM24.0%YOY33.6%-9.6%
TTM24.0%5Y32.9%-8.9%
5Y32.9%10Y41.2%-8.2%
1.2.2. Operating Ratio

Measures how efficient Wells Fargo & Company is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Diversified industry mean).
  • An Operation Ratio of 0.73 means that the operating costs are €0.73 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Wells Fargo & Company:

  • The MRQ is 0.732. The company is efficient in keeping operating costs low. +1
  • The TTM is -0.282.
Trends
Current periodCompared to+/- 
MRQ0.732TTM-0.282+1.014
TTM-0.282YOY-0.664+0.382
TTM-0.2825Y-0.479+0.197
5Y-0.47910Y-0.475-0.004

1.3. Liquidity of Wells Fargo & Company.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Wells Fargo & Company is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Diversified industry mean).
  • A Current Ratio of 1.25 means the company has €1.25 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Wells Fargo & Company:

  • The MRQ is 1.245. The company is just able to pay all its short-term debts.
  • The TTM is 10.943. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ1.245TTM10.943-9.698
TTM10.943YOY5.920+5.023
TTM10.9435Y8.921+2.022
5Y8.92110Y7.185+1.736
1.3.2. Quick Ratio

Measures if Wells Fargo & Company is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Wells Fargo & Company to the Banks - Diversified industry mean.
  • A Quick Ratio of 3.65 means the company can pay off €3.65 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Wells Fargo & Company:

  • The MRQ is 3.647. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 14.922. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.647TTM14.922-11.274
TTM14.922YOY8.368+6.553
TTM14.9225Y12.219+2.702
5Y12.21910Y10.711+1.509

1.4. Solvency of Wells Fargo & Company.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Wells Fargo & Company assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Wells Fargo & Company to Banks - Diversified industry mean.
  • A Debt to Asset Ratio of 0.91 means that Wells Fargo & Company assets are financed with 90.7% credit (debt) and the remaining percentage (100% - 90.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Wells Fargo & Company:

  • The MRQ is 0.907. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.904. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.907TTM0.904+0.002
TTM0.904YOY0.904+0.000
TTM0.9045Y0.904+0.001
5Y0.90410Y0.898+0.006
1.4.2. Debt to Equity Ratio

Measures if Wells Fargo & Company is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Wells Fargo & Company to the Banks - Diversified industry mean.
  • A Debt to Equity ratio of 981.8% means that company has €9.82 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Wells Fargo & Company:

  • The MRQ is 9.818. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.543. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.818TTM9.543+0.275
TTM9.543YOY9.519+0.024
TTM9.5435Y9.469+0.074
5Y9.46910Y8.896+0.573

2. Market Valuation of Wells Fargo & Company

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Wells Fargo & Company generates.

  • Above 15 is considered overpriced but always compare Wells Fargo & Company to the Banks - Diversified industry mean.
  • A PE ratio of 11.34 means the investor is paying €11.34 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Wells Fargo & Company:

  • The EOD is 12.009. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.338. Based on the earnings, the company is underpriced. +1
  • The TTM is 9.975. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.009MRQ11.338+0.671
MRQ11.338TTM9.975+1.363
TTM9.975YOY12.565-2.590
TTM9.9755Y45.889-35.913
5Y45.88910Y28.808+17.081
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Wells Fargo & Company:

  • The EOD is -4.575. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -4.319. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -12.967. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.575MRQ-4.319-0.255
MRQ-4.319TTM-12.967+8.648
TTM-12.967YOY4.777-17.743
TTM-12.9675Y97.014-109.980
5Y97.01410Y60.639+36.375
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Wells Fargo & Company is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Diversified industry mean).
  • A PB ratio of 1.06 means the investor is paying €1.06 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Wells Fargo & Company:

  • The EOD is 1.119. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.056. Based on the equity, the company is underpriced. +1
  • The TTM is 0.880. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.119MRQ1.056+0.062
MRQ1.056TTM0.880+0.176
TTM0.880YOY0.806+0.074
TTM0.8805Y0.810+0.070
5Y0.81010Y0.993-0.183
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Wells Fargo & Company 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---0.5150.690-175%0.255-302%0.369-239%0.444-216%
Book Value Per Share--50.74150.099+1%47.286+7%46.651+9%42.916+18%
Current Ratio--1.24510.943-89%5.920-79%8.921-86%7.185-83%
Debt To Asset Ratio--0.9070.904+0%0.904+0%0.904+0%0.898+1%
Debt To Equity Ratio--9.8189.543+3%9.519+3%9.469+4%8.896+10%
Dividend Per Share--0.3770.380-1%0.329+14%0.342+10%0.376+0%
Eps--1.1821.141+4%0.803+47%0.806+47%0.897+32%
Free Cash Flow Per Share---3.1021.294-340%2.063-250%0.591-625%0.859-461%
Free Cash Flow To Equity Per Share--2.9294.238-31%-1.087+137%0.428+585%1.658+77%
Gross Profit Margin--0.9570.952+1%0.9580%0.956+0%0.977-2%
Intrinsic Value_10Y_max---33.150--------
Intrinsic Value_10Y_min---82.915--------
Intrinsic Value_1Y_max--2.865--------
Intrinsic Value_1Y_min--1.451--------
Intrinsic Value_3Y_max--3.893--------
Intrinsic Value_3Y_min---4.067--------
Intrinsic Value_5Y_max---0.763--------
Intrinsic Value_5Y_min---18.779--------
Market Cap197883530465.280+3%192929359000.000161585236375.000+19%145702902375.000+32%150840319875.174+28%191634457712.587+1%
Net Profit Margin--0.2210.227-2%0.181+22%0.188+18%0.227-2%
Operating Margin---0.1020.240-142%0.336-130%0.329-131%0.412-125%
Operating Ratio--0.732-0.282+139%-0.664+191%-0.479+165%-0.475+165%
Pb Ratio1.119+6%1.0560.880+20%0.806+31%0.810+30%0.993+6%
Pe Ratio12.009+6%11.3389.975+14%12.565-10%45.889-75%28.808-61%
Price Per Share56.760+6%53.59044.149+21%38.100+41%37.916+41%41.920+28%
Price To Free Cash Flow Ratio-4.575-6%-4.319-12.967+200%4.777-190%97.014-104%60.639-107%
Price To Total Gains Ratio-412.826-6%-389.770-75.127-81%-60.507-84%14.618-2766%15.718-2580%
Quick Ratio--3.64714.922-76%8.368-56%12.219-70%10.711-66%
Return On Assets--0.0020.002-4%0.002+27%0.002+21%0.002-6%
Return On Equity--0.0240.024-1%0.018+30%0.019+26%0.023+4%
Total Gains Per Share---0.1371.070-113%0.584-124%0.712-119%0.820-117%
Usd Book Value--198347429200.000199364280900.000-1%196338970650.000+1%201737568250.000-2%208252313960.000-5%
Usd Book Value Change Per Share---0.5590.750-175%0.276-302%0.401-239%0.483-216%
Usd Book Value Per Share--55.09554.397+1%51.344+7%50.653+9%46.598+18%
Usd Dividend Per Share--0.4090.413-1%0.358+14%0.372+10%0.408+0%
Usd Eps--1.2831.239+4%0.872+47%0.875+47%0.974+32%
Usd Free Cash Flow---12125264325.0005206863507.150-333%8563936689.750-242%2352301279.050-615%4237992386.220-386%
Usd Free Cash Flow Per Share---3.3681.405-340%2.239-250%0.642-625%0.933-461%
Usd Free Cash Flow To Equity Per Share--3.1804.602-31%-1.181+137%0.465+585%1.800+77%
Usd Market Cap214861937379.201+3%209482698002.200175449249655.975+19%158204211398.775+32%163782419320.464+28%208076694184.327+1%
Usd Price Per Share61.630+6%58.18847.937+21%41.369+41%41.169+41%45.516+28%
Usd Profit--4619100694.2004692602296.500-2%3507826468.950+32%3747781699.860+23%4703877542.295-2%
Usd Revenue--20863454813.40020683200883.950+1%19230919224.900+8%19546476103.890+7%20440195586.550+2%
Usd Total Gains Per Share---0.1491.162-113%0.634-124%0.773-119%0.890-117%
 EOD+4 -4MRQTTM+9 -27YOY+19 -175Y+19 -1710Y+15 -21

3.2. Fundamental Score

Let's check the fundamental score of Wells Fargo & Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.009
Price to Book Ratio (EOD)Between0-11.119
Net Profit Margin (MRQ)Greater than00.221
Operating Margin (MRQ)Greater than0-0.102
Quick Ratio (MRQ)Greater than13.647
Current Ratio (MRQ)Greater than11.245
Debt to Asset Ratio (MRQ)Less than10.907
Debt to Equity Ratio (MRQ)Less than19.818
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Wells Fargo & Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.465
Ma 20Greater thanMa 5056.503
Ma 50Greater thanMa 10054.565
Ma 100Greater thanMa 20050.367
OpenGreater thanClose55.850
Total4/5 (80.0%)



Reversals in quarterly reports

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

 2023-03-312023-06-302023-09-302023-12-312024-03-31
Other Current Liabilities  -81,007,000-3,248,000-84,255,000-9,075,000-93,330,00081,447,000-11,883,00068,793,00056,910,000
Long-term Assets Other  -615,746,0001,895,000-613,851,00023,840,000-590,011,00057,890,000-532,121,0002,348,531,0001,816,410,000
EBIT  9,601,4252,896,54512,497,970-7,910,4694,587,501-1,505,8353,081,666-5,042,475-1,960,809
EBITDA  11,030,8171,434,91812,465,735-6,407,3976,058,338-1,600,6984,457,640-4,743,150-285,510
Total Operating Expenses  -9,489,9843,077,061-6,412,923-6,738,036-13,150,959-2,627,613-15,778,57228,983,87013,205,298



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets1,959,153,000
Total Liabilities1,776,479,000
Total Stockholder Equity180,943,000
 As reported
Total Liabilities 1,776,479,000
Total Stockholder Equity+ 180,943,000
Total Assets = 1,959,153,000

Assets

Total Assets1,959,153,000
Total Current Assets98,931,000
Long-term Assets1,860,222,000
Total Current Assets
Cash And Cash Equivalents 269,647,000
Short-term Investments 134,934,000
Net Receivables 55,850,000
Total Current Assets  (as reported)98,931,000
Total Current Assets  (calculated)460,431,000
+/- 361,500,000
Long-term Assets
Property Plant Equipment 18,385,000
Goodwill 25,173,000
Long Term Investments 490,167,000
Intangible Assets 8,248,000
Long-term Assets Other 1,816,410,000
Long-term Assets  (as reported)1,860,222,000
Long-term Assets  (calculated)2,358,383,000
+/- 498,161,000

Liabilities & Shareholders' Equity

Total Current Liabilities79,438,000
Long-term Liabilities1,697,041,000
Total Stockholder Equity180,943,000
Total Current Liabilities
Short-term Debt 22,528,000
Short Long Term Debt 22,528,000
Other Current Liabilities 56,910,000
Total Current Liabilities  (as reported)79,438,000
Total Current Liabilities  (calculated)101,966,000
+/- 22,528,000
Long-term Liabilities
Long term Debt 187,764,000
Long-term Liabilities  (as reported)1,697,041,000
Long-term Liabilities  (calculated)187,764,000
+/- 1,509,277,000
Total Stockholder Equity
Common Stock9,136,000
Retained Earnings 203,870,000
Other Stockholders Equity -38,125,000
Total Stockholder Equity (as reported)180,943,000
Total Stockholder Equity (calculated)174,881,000
+/- 6,062,000
Other
Capital Stock27,744,000
Cash and Short Term Investments 98,931,000
Common Stock Shares Outstanding 3,600,100
Liabilities and Stockholders Equity 1,959,153,000
Net Debt -59,355,000
Net Invested Capital 372,627,000
Property Plant and Equipment Gross 18,385,000
Short Long Term Debt Total 210,292,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-03-311988-03-311987-03-311986-03-31
> Total Assets 
0
0
0
0
24,334,700
24,681,200
26,769,600
26,680,400
30,625,900
30,654,100
37,072,400
37,719,600
38,501,600
41,217,100
40,575,100
41,043,100
44,557,100
45,517,400
47,790,000
50,387,900
50,782,300
55,328,200
55,756,800
56,565,400
59,315,900
61,845,100
66,623,000
71,411,900
72,134,400
73,942,100
77,849,300
78,427,600
80,175,400
83,580,300
83,856,300
85,252,200
88,540,200
96,093,700
93,153,300
103,727,000
202,475,000
201,430,000
205,421,000
207,060,000
218,102,000
222,276,000
234,159,000
241,119,000
272,426,000
279,670,000
289,758,000
298,100,000
307,569,000
311,509,000
314,802,000
334,250,000
349,259,000
369,669,000
369,645,000
390,813,000
387,798,000
397,354,000
420,305,000
421,549,000
427,849,000
435,643,000
434,981,000
453,494,000
481,741,000
492,428,000
499,516,000
483,441,000
481,996,000
485,901,000
539,865,000
548,727,000
575,442,000
595,221,000
609,074,000
622,361,000
1,309,639,000
1,285,891,000
1,284,176,000
1,228,625,000
1,243,646,000
1,223,630,000
1,225,862,000
1,220,784,000
1,258,128,000
1,244,666,000
1,259,734,000
1,304,945,000
1,313,867,000
1,333,799,000
1,336,204,000
1,374,715,000
1,422,968,000
1,436,634,000
1,440,563,000
1,488,055,000
1,527,015,000
1,546,707,000
1,598,874,000
1,636,855,000
1,687,155,000
1,737,737,000
1,720,617,000
1,751,265,000
1,787,632,000
1,849,182,000
1,889,235,000
1,942,124,000
1,930,115,000
1,951,564,000
1,930,871,000
1,934,939,000
1,951,757,000
1,915,388,000
1,879,700,000
1,872,981,000
1,895,883,000
1,887,792,000
1,923,388,000
1,943,950,000
1,927,555,000
1,981,349,000
1,968,766,000
1,922,220,000
1,955,163,000
1,959,543,000
1,945,996,000
1,954,901,000
1,948,068,000
1,939,709,000
1,881,142,000
1,877,745,000
1,881,016,000
1,886,400,000
1,876,320,000
1,909,261,000
1,932,468,000
1,959,153,000
1,959,153,0001,932,468,0001,909,261,0001,876,320,0001,886,400,0001,881,016,0001,877,745,0001,881,142,0001,939,709,0001,948,068,0001,954,901,0001,945,996,0001,959,543,0001,955,163,0001,922,220,0001,968,766,0001,981,349,0001,927,555,0001,943,950,0001,923,388,0001,887,792,0001,895,883,0001,872,981,0001,879,700,0001,915,388,0001,951,757,0001,934,939,0001,930,871,0001,951,564,0001,930,115,0001,942,124,0001,889,235,0001,849,182,0001,787,632,0001,751,265,0001,720,617,0001,737,737,0001,687,155,0001,636,855,0001,598,874,0001,546,707,0001,527,015,0001,488,055,0001,440,563,0001,436,634,0001,422,968,0001,374,715,0001,336,204,0001,333,799,0001,313,867,0001,304,945,0001,259,734,0001,244,666,0001,258,128,0001,220,784,0001,225,862,0001,223,630,0001,243,646,0001,228,625,0001,284,176,0001,285,891,0001,309,639,000622,361,000609,074,000595,221,000575,442,000548,727,000539,865,000485,901,000481,996,000483,441,000499,516,000492,428,000481,741,000453,494,000434,981,000435,643,000427,849,000421,549,000420,305,000397,354,000387,798,000390,813,000369,645,000369,669,000349,259,000334,250,000314,802,000311,509,000307,569,000298,100,000289,758,000279,670,000272,426,000241,119,000234,159,000222,276,000218,102,000207,060,000205,421,000201,430,000202,475,000103,727,00093,153,30096,093,70088,540,20085,252,20083,856,30083,580,30080,175,40078,427,60077,849,30073,942,10072,134,40071,411,90066,623,00061,845,10059,315,90056,565,40055,756,80055,328,20050,782,30050,387,90047,790,00045,517,40044,557,10041,043,10040,575,10041,217,10038,501,60037,719,60037,072,40030,654,10030,625,90026,680,40026,769,60024,681,20024,334,7000000
   > Total Current Assets 
0
0
0
0
2,259,000
2,160,700
2,553,600
2,561,500
4,085,000
2,842,900
4,178,300
4,459,300
4,294,200
4,426,100
4,423,900
4,025,900
4,296,500
4,150,200
4,527,000
4,369,700
4,783,100
6,148,300
6,473,900
6,308,500
6,418,700
6,629,900
7,636,400
7,697,700
9,851,900
10,691,900
8,780,200
8,833,200
11,673,400
9,798,400
9,099,400
9,827,400
11,709,100
10,918,800
11,651,100
11,181,500
23,625,000
26,525,000
27,365,000
26,126,000
28,598,000
31,871,000
34,353,000
31,761,000
38,907,000
37,804,000
37,093,000
41,274,000
40,513,000
40,938,000
42,699,000
48,191,000
24,517,000
16,011,000
16,045,000
15,423,000
20,278,000
13,972,000
13,449,000
13,249,000
16,099,000
19,082,000
18,964,000
19,691,000
29,282,000
29,586,000
24,641,000
22,812,000
73,363,000
20,208,000
23,468,000
32,465,000
108,370,000
31,522,000
13,610,000
30,425,000
191,161,000
22,186,000
20,632,000
17,233,000
214,000,000
16,301,000
17,571,000
16,001,000
201,792,000
16,978,000
24,059,000
18,314,000
255,170,000
17,000,000
16,811,000
16,986,000
269,483,000
276,779,000
279,144,000
290,015,000
283,960,000
284,237,000
281,504,000
277,958,000
289,320,000
289,778,000
292,555,000
295,943,000
298,836,000
293,638,000
292,386,000
329,749,000
348,382,000
338,384,000
308,624,000
310,627,000
557,232,000
493,344,000
448,750,000
442,232,000
462,895,000
436,189,000
449,734,000
439,567,000
424,540,000
421,174,000
508,812,000
523,696,000
501,091,000
503,317,000
479,790,000
320,974,000
426,333,000
384,800,000
295,502,000
295,907,000
287,659,000
321,654,000
304,918,000
360,371,000
416,468,000
98,931,000
98,931,000416,468,000360,371,000304,918,000321,654,000287,659,000295,907,000295,502,000384,800,000426,333,000320,974,000479,790,000503,317,000501,091,000523,696,000508,812,000421,174,000424,540,000439,567,000449,734,000436,189,000462,895,000442,232,000448,750,000493,344,000557,232,000310,627,000308,624,000338,384,000348,382,000329,749,000292,386,000293,638,000298,836,000295,943,000292,555,000289,778,000289,320,000277,958,000281,504,000284,237,000283,960,000290,015,000279,144,000276,779,000269,483,00016,986,00016,811,00017,000,000255,170,00018,314,00024,059,00016,978,000201,792,00016,001,00017,571,00016,301,000214,000,00017,233,00020,632,00022,186,000191,161,00030,425,00013,610,00031,522,000108,370,00032,465,00023,468,00020,208,00073,363,00022,812,00024,641,00029,586,00029,282,00019,691,00018,964,00019,082,00016,099,00013,249,00013,449,00013,972,00020,278,00015,423,00016,045,00016,011,00024,517,00048,191,00042,699,00040,938,00040,513,00041,274,00037,093,00037,804,00038,907,00031,761,00034,353,00031,871,00028,598,00026,126,00027,365,00026,525,00023,625,00011,181,50011,651,10010,918,80011,709,1009,827,4009,099,4009,798,40011,673,4008,833,2008,780,20010,691,9009,851,9007,697,7007,636,4006,629,9006,418,7006,308,5006,473,9006,148,3004,783,1004,369,7004,527,0004,150,2004,296,5004,025,9004,423,9004,426,1004,294,2004,459,3004,178,3002,842,9004,085,0002,561,5002,553,6002,160,7002,259,0000000
       Cash And Cash Equivalents 
0
0
0
0
1,523,100
1,427,800
1,669,500
1,609,700
2,703,600
1,569,400
2,565,800
3,002,200
2,797,500
2,791,400
2,887,800
2,592,700
2,781,800
2,607,700
2,730,200
2,775,300
3,059,200
3,787,100
3,194,400
3,844,500
4,024,300
3,603,400
3,861,700
3,506,000
4,946,500
4,736,900
4,979,300
5,135,500
7,371,300
5,388,900
4,516,700
4,812,000
5,926,100
5,128,900
5,882,600
5,374,700
12,731,000
11,364,000
12,633,000
12,011,000
13,250,000
12,096,000
14,168,000
14,051,000
16,978,000
15,523,000
15,966,000
15,791,000
16,968,000
14,559,000
14,701,000
15,813,000
18,172,000
16,011,000
16,045,000
15,423,000
16,535,000
13,972,000
13,449,000
13,249,000
12,903,000
13,467,000
13,962,000
13,931,000
15,397,000
13,224,000
14,069,000
13,220,000
15,028,000
12,846,000
13,173,000
12,699,000
14,757,000
14,140,000
13,610,000
12,861,000
23,763,000
22,186,000
20,632,000
17,233,000
27,080,000
16,301,000
17,571,000
16,001,000
16,044,000
16,978,000
24,059,000
18,314,000
19,440,000
17,000,000
16,811,000
16,986,000
21,860,000
16,217,000
17,939,000
18,928,000
19,919,000
19,731,000
20,635,000
18,032,000
19,571,000
19,793,000
19,687,000
17,395,000
19,111,000
19,084,000
20,407,000
19,287,000
20,729,000
19,698,000
20,248,000
19,206,000
215,947,000
202,395,000
163,449,000
159,523,000
173,287,000
148,968,000
164,427,000
148,731,000
141,250,000
150,809,000
262,503,000
246,770,000
264,612,000
286,733,000
274,173,000
266,687,000
234,230,000
201,895,000
155,140,000
165,455,000
159,157,000
162,436,000
155,333,000
217,896,000
237,219,000
269,647,000
269,647,000237,219,000217,896,000155,333,000162,436,000159,157,000165,455,000155,140,000201,895,000234,230,000266,687,000274,173,000286,733,000264,612,000246,770,000262,503,000150,809,000141,250,000148,731,000164,427,000148,968,000173,287,000159,523,000163,449,000202,395,000215,947,00019,206,00020,248,00019,698,00020,729,00019,287,00020,407,00019,084,00019,111,00017,395,00019,687,00019,793,00019,571,00018,032,00020,635,00019,731,00019,919,00018,928,00017,939,00016,217,00021,860,00016,986,00016,811,00017,000,00019,440,00018,314,00024,059,00016,978,00016,044,00016,001,00017,571,00016,301,00027,080,00017,233,00020,632,00022,186,00023,763,00012,861,00013,610,00014,140,00014,757,00012,699,00013,173,00012,846,00015,028,00013,220,00014,069,00013,224,00015,397,00013,931,00013,962,00013,467,00012,903,00013,249,00013,449,00013,972,00016,535,00015,423,00016,045,00016,011,00018,172,00015,813,00014,701,00014,559,00016,968,00015,791,00015,966,00015,523,00016,978,00014,051,00014,168,00012,096,00013,250,00012,011,00012,633,00011,364,00012,731,0005,374,7005,882,6005,128,9005,926,1004,812,0004,516,7005,388,9007,371,3005,135,5004,979,3004,736,9004,946,5003,506,0003,861,7003,603,4004,024,3003,844,5003,194,4003,787,1003,059,2002,775,3002,730,2002,607,7002,781,8002,592,7002,887,8002,791,4002,797,5003,002,2002,565,8001,569,4002,703,6001,609,7001,669,5001,427,8001,523,1000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,629,000
0
0
0
72,951,000
0
0
0
151,569,000
0
0
0
172,710,000
0
0
0
172,654,000
0
0
0
222,613,000
0
0
0
235,199,000
248,160,000
249,439,000
259,399,000
252,007,000
252,665,000
248,961,000
248,251,000
257,442,000
257,603,000
260,667,000
266,406,000
267,358,000
255,551,000
253,006,000
291,591,000
308,364,000
299,530,000
269,202,000
272,210,000
277,085,000
271,656,000
265,687,000
262,964,000
269,912,000
268,099,000
265,983,000
271,236,000
263,459,000
251,229,000
228,899,000
220,573,000
220,392,000
200,850,000
189,897,000
16,032,000
177,244,000
168,436,000
125,832,000
115,835,000
113,594,000
144,398,000
134,251,000
126,437,000
125,525,000
134,934,000
134,934,000125,525,000126,437,000134,251,000144,398,000113,594,000115,835,000125,832,000168,436,000177,244,00016,032,000189,897,000200,850,000220,392,000220,573,000228,899,000251,229,000263,459,000271,236,000265,983,000268,099,000269,912,000262,964,000265,687,000271,656,000277,085,000272,210,000269,202,000299,530,000308,364,000291,591,000253,006,000255,551,000267,358,000266,406,000260,667,000257,603,000257,442,000248,251,000248,961,000252,665,000252,007,000259,399,000249,439,000248,160,000235,199,000000222,613,000000172,654,000000172,710,000000151,569,00000072,951,00000042,629,000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
735,900
732,900
884,100
951,800
1,381,400
1,273,500
1,612,500
1,457,100
1,496,700
1,634,700
1,536,100
1,433,200
1,514,700
1,542,500
1,796,800
1,594,400
1,723,900
2,361,200
3,279,500
2,464,000
2,394,400
3,026,500
3,774,700
4,191,700
4,905,400
5,955,000
3,800,900
3,697,700
4,302,100
4,409,500
4,582,700
5,015,400
5,783,000
5,789,900
5,768,500
5,806,800
10,894,000
15,161,000
14,732,000
14,115,000
15,348,000
19,775,000
20,185,000
17,710,000
21,929,000
22,281,000
21,127,000
25,483,000
23,545,000
26,379,000
27,998,000
32,378,000
6,345,000
0
0
0
3,743,000
0
0
0
3,196,000
5,615,000
5,002,000
5,760,000
13,885,000
16,362,000
10,572,000
9,592,000
15,706,000
7,362,000
10,295,000
19,766,000
20,662,000
17,382,000
0
17,564,000
15,829,000
0
0
0
14,210,000
0
0
0
13,094,000
0
0
0
13,117,000
0
0
0
12,424,000
12,402,000
11,766,000
11,688,000
12,034,000
11,841,000
11,908,000
11,675,000
12,307,000
12,382,000
12,201,000
12,142,000
12,367,000
19,003,000
18,973,000
18,871,000
19,289,000
19,156,000
19,174,000
19,211,000
64,200,000
19,293,000
19,614,000
19,745,000
19,696,000
19,122,000
19,324,000
19,600,000
19,831,000
19,136,000
17,410,000
56,353,000
16,087,000
15,734,000
15,720,000
38,255,000
14,859,000
14,469,000
14,530,000
14,617,000
14,908,000
14,820,000
15,334,000
16,038,000
53,724,000
55,850,000
55,850,00053,724,00016,038,00015,334,00014,820,00014,908,00014,617,00014,530,00014,469,00014,859,00038,255,00015,720,00015,734,00016,087,00056,353,00017,410,00019,136,00019,831,00019,600,00019,324,00019,122,00019,696,00019,745,00019,614,00019,293,00064,200,00019,211,00019,174,00019,156,00019,289,00018,871,00018,973,00019,003,00012,367,00012,142,00012,201,00012,382,00012,307,00011,675,00011,908,00011,841,00012,034,00011,688,00011,766,00012,402,00012,424,00000013,117,00000013,094,00000014,210,00000015,829,00017,564,000017,382,00020,662,00019,766,00010,295,0007,362,00015,706,0009,592,00010,572,00016,362,00013,885,0005,760,0005,002,0005,615,0003,196,0000003,743,0000006,345,00032,378,00027,998,00026,379,00023,545,00025,483,00021,127,00022,281,00021,929,00017,710,00020,185,00019,775,00015,348,00014,115,00014,732,00015,161,00010,894,0005,806,8005,768,5005,789,9005,783,0005,015,4004,582,7004,409,5004,302,1003,697,7003,800,9005,955,0004,905,4004,191,7003,774,7003,026,5002,394,4002,464,0003,279,5002,361,2001,723,9001,594,4001,796,8001,542,5001,514,7001,433,2001,536,1001,634,7001,496,7001,457,1001,612,5001,273,5001,381,400951,800884,100732,900735,9000000
       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
166,546,000
162,591,000
165,936,000
168,856,000
177,531,000
177,894,000
187,107,000
196,238,000
219,618,000
228,022,000
238,434,000
242,635,000
246,726,000
256,197,000
257,797,000
271,746,000
305,944,000
335,996,000
336,372,000
356,259,000
345,972,000
369,434,000
392,799,000
386,379,000
388,715,000
392,474,000
392,175,000
407,574,000
424,255,000
432,895,000
442,993,000
426,342,000
419,048,000
431,019,000
479,900,000
477,671,000
510,443,000
529,681,000
577,240,000
553,350,000
1,192,066,000
1,215,017,000
1,210,879,000
1,160,638,000
1,163,895,000
1,155,492,000
1,158,675,000
1,156,817,000
1,191,784,000
1,176,295,000
1,185,086,000
1,238,217,000
1,205,360,000
1,267,716,000
1,271,459,000
1,310,827,000
1,078,044,000
1,085,857,000
1,083,439,000
1,118,212,000
1,169,241,000
1,188,676,000
1,244,375,000
1,281,986,000
1,322,560,000
1,369,872,000
1,355,839,000
1,380,327,000
1,414,956,000
1,471,662,000
1,514,897,000
1,534,679,000
1,502,438,000
1,533,412,000
1,533,157,000
1,538,315,000
1,544,731,000
1,335,741,000
1,349,137,000
1,348,781,000
1,351,308,000
1,367,865,000
1,397,317,000
1,415,818,000
1,426,109,000
1,468,904,000
1,384,083,000
1,360,081,000
1,427,435,000
846,537,000
825,146,000
970,602,000
869,378,000
19,824,000
9,674,000
9,434,000
14,049,000
0
0
4,308,000
0
0
004,308,0000014,049,0009,434,0009,674,00019,824,000869,378,000970,602,000825,146,000846,537,0001,427,435,0001,360,081,0001,384,083,0001,468,904,0001,426,109,0001,415,818,0001,397,317,0001,367,865,0001,351,308,0001,348,781,0001,349,137,0001,335,741,0001,544,731,0001,538,315,0001,533,157,0001,533,412,0001,502,438,0001,534,679,0001,514,897,0001,471,662,0001,414,956,0001,380,327,0001,355,839,0001,369,872,0001,322,560,0001,281,986,0001,244,375,0001,188,676,0001,169,241,0001,118,212,0001,083,439,0001,085,857,0001,078,044,0001,310,827,0001,271,459,0001,267,716,0001,205,360,0001,238,217,0001,185,086,0001,176,295,0001,191,784,0001,156,817,0001,158,675,0001,155,492,0001,163,895,0001,160,638,0001,210,879,0001,215,017,0001,192,066,000553,350,000577,240,000529,681,000510,443,000477,671,000479,900,000431,019,000419,048,000426,342,000442,993,000432,895,000424,255,000407,574,000392,175,000392,474,000388,715,000386,379,000392,799,000369,434,000345,972,000356,259,000336,372,000335,996,000305,944,000271,746,000257,797,000256,197,000246,726,000242,635,000238,434,000228,022,000219,618,000196,238,000187,107,000177,894,000177,531,000168,856,000165,936,000162,591,000166,546,0000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
5,277,100
5,786,800
6,341,400
6,226,800
7,291,900
8,615,400
10,836,300
11,602,800
11,966,600
14,491,500
12,079,300
7,644,000
12,064,200
12,801,000
12,569,300
13,407,400
12,357,100
14,782,800
15,934,900
15,083,500
15,964,400
16,620,100
16,696,000
18,932,600
17,188,200
17,647,400
19,596,700
20,027,600
18,346,700
23,798,300
23,103,700
21,484,100
20,513,500
25,971,300
20,809,100
27,313,300
44,301,000
48,115,000
47,830,000
48,984,000
50,491,000
49,285,000
47,303,000
48,823,000
52,556,000
51,988,000
55,521,000
54,940,000
60,638,000
54,459,000
51,438,000
89,626,000
56,912,000
106,440,000
41,853,000
49,391,000
63,420,000
46,805,000
50,828,000
57,042,000
69,268,000
69,439,000
66,211,000
69,186,000
86,033,000
94,729,000
114,415,000
97,980,000
90,510,000
92,493,000
122,492,000
110,231,000
125,292,000
124,007,000
119,236,000
136,775,000
256,509,000
273,653,000
299,570,000
277,766,000
268,420,000
261,352,000
254,675,000
274,112,000
274,368,000
277,189,000
291,657,000
313,376,000
349,084,000
355,045,000
339,199,000
336,844,000
340,444,000
358,576,000
358,246,000
370,064,000
378,768,000
384,909,000
400,521,000
406,492,000
439,608,000
451,406,000
469,325,000
466,507,000
472,713,000
456,101,000
480,520,000
523,576,000
531,735,000
537,482,000
542,365,000
552,811,000
598,890,000
583,628,000
585,129,000
586,659,000
591,267,000
591,915,000
592,957,000
615,584,000
614,012,000
600,631,000
568,664,000
570,634,000
606,191,000
609,689,000
641,060,000
663,325,000
652,357,000
650,078,000
622,554,000
606,287,000
605,225,000
615,746,000
613,851,000
590,011,000
532,121,000
1,860,222,000
1,860,222,000532,121,000590,011,000613,851,000615,746,000605,225,000606,287,000622,554,000650,078,000652,357,000663,325,000641,060,000609,689,000606,191,000570,634,000568,664,000600,631,000614,012,000615,584,000592,957,000591,915,000591,267,000586,659,000585,129,000583,628,000598,890,000552,811,000542,365,000537,482,000531,735,000523,576,000480,520,000456,101,000472,713,000466,507,000469,325,000451,406,000439,608,000406,492,000400,521,000384,909,000378,768,000370,064,000358,246,000358,576,000340,444,000336,844,000339,199,000355,045,000349,084,000313,376,000291,657,000277,189,000274,368,000274,112,000254,675,000261,352,000268,420,000277,766,000299,570,000273,653,000256,509,000136,775,000119,236,000124,007,000125,292,000110,231,000122,492,00092,493,00090,510,00097,980,000114,415,00094,729,00086,033,00069,186,00066,211,00069,439,00069,268,00057,042,00050,828,00046,805,00063,420,00049,391,00041,853,000106,440,00056,912,00089,626,00051,438,00054,459,00060,638,00054,940,00055,521,00051,988,00052,556,00048,823,00047,303,00049,285,00050,491,00048,984,00047,830,00048,115,00044,301,00027,313,30020,809,10025,971,30020,513,50021,484,10023,103,70023,798,30018,346,70020,027,60019,596,70017,647,40017,188,20018,932,60016,696,00016,620,10015,964,40015,083,50015,934,90014,782,80012,357,10013,407,40012,569,30012,801,00012,064,2007,644,00012,079,30014,491,50011,966,60011,602,80010,836,3008,615,4007,291,9006,226,8006,341,4005,786,8005,277,1000000
       Property Plant Equipment 
0
0
0
0
370,700
372,600
419,200
428,500
457,900
475,000
594,100
588,000
583,300
596,700
601,300
619,800
640,800
668,000
672,500
733,000
756,500
859,100
900,800
937,900
955,200
995,900
1,023,700
1,017,000
1,034,100
1,059,700
1,167,400
1,183,300
1,200,900
1,237,800
1,236,400
1,257,400
1,295,500
1,341,000
1,377,200
1,469,900
3,130,000
3,130,000
3,141,000
3,124,000
2,985,000
2,906,000
2,959,000
3,024,000
3,415,000
3,429,000
3,531,000
3,534,000
3,549,000
3,660,000
3,638,000
3,664,000
3,688,000
3,680,000
3,604,000
3,517,000
3,534,000
3,545,000
3,627,000
3,722,000
3,850,000
3,898,000
4,156,000
4,223,000
4,417,000
4,493,000
4,529,000
4,645,000
7,789,000
4,864,000
4,973,000
7,528,000
7,340,000
5,056,000
5,033,000
5,054,000
11,269,000
11,215,000
11,151,000
11,040,000
10,736,000
10,405,000
10,508,000
9,636,000
9,644,000
9,545,000
9,613,000
9,607,000
9,531,000
9,291,000
9,317,000
9,165,000
9,428,000
9,263,000
9,190,000
9,120,000
9,156,000
9,020,000
8,977,000
8,768,000
8,743,000
8,696,000
8,692,000
8,800,000
8,704,000
8,349,000
8,289,000
8,322,000
8,333,000
8,320,000
8,403,000
8,449,000
18,513,000
8,828,000
8,882,000
8,802,000
8,920,000
8,825,000
9,435,000
9,315,000
9,309,000
9,108,000
9,025,000
8,977,000
8,895,000
8,760,000
8,745,000
19,200,000
8,571,000
8,473,000
8,444,000
8,493,000
8,350,000
8,416,000
8,392,000
8,559,000
18,236,000
18,385,000
18,385,00018,236,0008,559,0008,392,0008,416,0008,350,0008,493,0008,444,0008,473,0008,571,00019,200,0008,745,0008,760,0008,895,0008,977,0009,025,0009,108,0009,309,0009,315,0009,435,0008,825,0008,920,0008,802,0008,882,0008,828,00018,513,0008,449,0008,403,0008,320,0008,333,0008,322,0008,289,0008,349,0008,704,0008,800,0008,692,0008,696,0008,743,0008,768,0008,977,0009,020,0009,156,0009,120,0009,190,0009,263,0009,428,0009,165,0009,317,0009,291,0009,531,0009,607,0009,613,0009,545,0009,644,0009,636,00010,508,00010,405,00010,736,00011,040,00011,151,00011,215,00011,269,0005,054,0005,033,0005,056,0007,340,0007,528,0004,973,0004,864,0007,789,0004,645,0004,529,0004,493,0004,417,0004,223,0004,156,0003,898,0003,850,0003,722,0003,627,0003,545,0003,534,0003,517,0003,604,0003,680,0003,688,0003,664,0003,638,0003,660,0003,549,0003,534,0003,531,0003,429,0003,415,0003,024,0002,959,0002,906,0002,985,0003,124,0003,141,0003,130,0003,130,0001,469,9001,377,2001,341,0001,295,5001,257,4001,236,4001,237,8001,200,9001,183,3001,167,4001,059,7001,034,1001,017,0001,023,700995,900955,200937,900900,800859,100756,500733,000672,500668,000640,800619,800601,300596,700583,300588,000594,100475,000457,900428,500419,200372,600370,7000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,275,000
0
0
0
13,106,000
0
0
0
22,627,000
23,825,000
24,619,000
24,052,000
24,812,000
24,819,000
24,820,000
24,831,000
24,770,000
24,777,000
24,776,000
25,038,000
25,115,000
25,140,000
25,406,000
25,637,000
25,637,000
25,637,000
25,637,000
25,637,000
25,637,000
25,637,000
25,705,000
25,705,000
25,705,000
25,705,000
25,705,000
25,684,000
25,529,000
27,003,000
26,963,000
26,688,000
26,693,000
26,666,000
26,573,000
26,581,000
26,587,000
26,445,000
26,429,000
26,425,000
26,418,000
26,420,000
26,415,000
26,388,000
26,390,000
26,381,000
26,385,000
26,387,000
26,392,000
26,290,000
26,194,000
26,191,000
25,180,000
25,181,000
25,178,000
25,172,000
25,173,000
25,173,000
25,175,000
25,174,000
25,175,000
25,173,000
25,173,00025,175,00025,174,00025,175,00025,173,00025,173,00025,172,00025,178,00025,181,00025,180,00026,191,00026,194,00026,290,00026,392,00026,387,00026,385,00026,381,00026,390,00026,388,00026,415,00026,420,00026,418,00026,425,00026,429,00026,445,00026,587,00026,581,00026,573,00026,666,00026,693,00026,688,00026,963,00027,003,00025,529,00025,684,00025,705,00025,705,00025,705,00025,705,00025,705,00025,637,00025,637,00025,637,00025,637,00025,637,00025,637,00025,637,00025,406,00025,140,00025,115,00025,038,00024,776,00024,777,00024,770,00024,831,00024,820,00024,819,00024,812,00024,052,00024,619,00023,825,00022,627,00000013,106,00000011,275,000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,492,375,000
1,478,970,000
432,509,000
438,172,000
440,459,000
443,210,000
435,247,000
433,645,000
441,556,000
541,907,000
543,604,000
567,412,000
565,366,000
555,610,000
525,074,000
527,590,000
563,467,000
565,807,000
598,112,000
609,519,000
610,417,000
606,671,000
578,546,000
561,595,000
561,222,000
572,207,000
570,939,000
546,752,000
480,202,000
490,167,000
490,167,000480,202,000546,752,000570,939,000572,207,000561,222,000561,595,000578,546,000606,671,000610,417,000609,519,000598,112,000565,807,000563,467,000527,590,000525,074,000555,610,000565,366,000567,412,000543,604,000541,907,000441,556,000433,645,000435,247,000443,210,000440,459,000438,172,000432,509,0001,478,970,0001,492,375,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,973,000
0
0
0
17,238,000
0
0
0
16,160,000
13,648,000
16,895,000
15,662,000
17,123,000
16,613,000
14,288,000
13,499,000
15,886,000
17,071,000
16,200,000
13,769,000
14,011,000
14,652,000
13,211,000
12,100,000
12,698,000
13,242,000
15,361,000
15,705,000
16,809,000
16,172,000
15,096,000
15,255,000
13,980,000
12,991,000
13,923,000
13,055,000
13,723,000
12,692,000
11,749,000
11,788,000
14,365,000
14,610,000
14,188,000
14,744,000
16,659,000
16,452,000
16,818,000
17,394,000
16,092,000
14,763,000
13,503,000
12,469,000
12,947,000
9,532,000
8,180,000
7,680,000
7,437,000
8,832,000
8,009,000
8,415,000
8,189,000
9,753,000
10,386,000
11,027,000
10,480,000
9,950,000
9,345,000
9,526,000
8,508,000
8,248,000
8,248,0008,508,0009,526,0009,345,0009,950,00010,480,00011,027,00010,386,0009,753,0008,189,0008,415,0008,009,0008,832,0007,437,0007,680,0008,180,0009,532,00012,947,00012,469,00013,503,00014,763,00016,092,00017,394,00016,818,00016,452,00016,659,00014,744,00014,188,00014,610,00014,365,00011,788,00011,749,00012,692,00013,723,00013,055,00013,923,00012,991,00013,980,00015,255,00015,096,00016,172,00016,809,00015,705,00015,361,00013,242,00012,698,00012,100,00013,211,00014,652,00014,011,00013,769,00016,200,00017,071,00015,886,00013,499,00014,288,00016,613,00017,123,00015,662,00016,895,00013,648,00016,160,00000017,238,00000017,973,000000000000000000000000000000000000000000000000000000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
811,571,000
793,952,000
876,029,000
843,340,000
902,167,000
939,137,000
942,724,000
943,315,000
909,871,000
868,700,000
0
0
0
0
0
0
0
0
00000000868,700,000909,871,000943,315,000942,724,000939,137,000902,167,000843,340,000876,029,000793,952,000811,571,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
16,798,600
16,733,700
17,874,600
17,892,100
19,249,000
19,195,800
22,057,800
21,657,500
22,240,800
22,299,500
24,071,900
29,373,200
28,196,400
28,566,200
30,693,700
32,610,800
33,642,100
34,397,100
33,348,000
35,173,400
36,932,800
38,595,100
42,290,600
44,781,600
45,094,300
45,602,800
49,472,400
49,566,800
50,155,300
49,983,600
51,653,200
53,940,700
56,317,600
59,203,600
60,693,100
65,232,200
134,549,000
126,790,000
130,226,000
131,950,000
139,013,000
141,120,000
152,503,000
160,535,000
180,963,000
189,878,000
197,144,000
201,886,000
206,418,000
216,112,000
220,665,000
196,433,000
267,830,000
247,218,000
311,747,000
325,999,000
304,100,000
336,577,000
356,028,000
351,258,000
342,482,000
347,122,000
349,806,000
364,617,000
366,426,000
368,113,000
360,460,000
362,649,000
318,123,000
373,200,000
393,905,000
406,031,000
341,780,000
439,692,000
476,228,000
455,161,000
861,969,000
990,052,000
963,974,000
933,626,000
761,226,000
945,977,000
953,616,000
930,671,000
781,968,000
950,499,000
944,018,000
973,255,000
709,613,000
961,754,000
980,194,000
1,020,885,000
813,041,000
801,279,000
803,173,000
827,976,000
864,287,000
877,561,000
916,849,000
952,405,000
958,227,000
996,553,000
958,737,000
988,815,000
1,016,083,000
1,099,443,000
1,116,329,000
1,088,799,000
1,049,998,000
1,075,698,000
1,079,882,000
1,071,501,000
795,635,000
838,416,000
845,821,000
844,090,000
841,721,000
859,688,000
880,697,000
888,799,000
889,003,000
959,544,000
891,290,000
827,890,000
847,881,000
846,537,000
825,146,000
970,602,000
869,378,000
904,831,000
963,086,000
975,551,000
988,132,000
949,000,000
957,551,000
958,879,000
983,879,000
0
0983,879,000958,879,000957,551,000949,000,000988,132,000975,551,000963,086,000904,831,000869,378,000970,602,000825,146,000846,537,000847,881,000827,890,000891,290,000959,544,000889,003,000888,799,000880,697,000859,688,000841,721,000844,090,000845,821,000838,416,000795,635,0001,071,501,0001,079,882,0001,075,698,0001,049,998,0001,088,799,0001,116,329,0001,099,443,0001,016,083,000988,815,000958,737,000996,553,000958,227,000952,405,000916,849,000877,561,000864,287,000827,976,000803,173,000801,279,000813,041,0001,020,885,000980,194,000961,754,000709,613,000973,255,000944,018,000950,499,000781,968,000930,671,000953,616,000945,977,000761,226,000933,626,000963,974,000990,052,000861,969,000455,161,000476,228,000439,692,000341,780,000406,031,000393,905,000373,200,000318,123,000362,649,000360,460,000368,113,000366,426,000364,617,000349,806,000347,122,000342,482,000351,258,000356,028,000336,577,000304,100,000325,999,000311,747,000247,218,000267,830,000196,433,000220,665,000216,112,000206,418,000201,886,000197,144,000189,878,000180,963,000160,535,000152,503,000141,120,000139,013,000131,950,000130,226,000126,790,000134,549,00065,232,20060,693,10059,203,60056,317,60053,940,70051,653,20049,983,60050,155,30049,566,80049,472,40045,602,80045,094,30044,781,60042,290,60038,595,10036,932,80035,173,40033,348,00034,397,10033,642,10032,610,80030,693,70028,566,20028,196,40029,373,20024,071,90022,299,50022,240,80021,657,50022,057,80019,195,80019,249,00017,892,10017,874,60016,733,70016,798,6000000
> Total Liabilities 
0
0
0
0
23,056,900
23,353,400
25,318,700
25,207,300
28,988,200
28,768,500
34,862,000
35,201,900
35,910,400
38,308,800
37,590,200
37,985,600
41,484,400
42,260,200
44,450,100
46,949,300
47,213,900
51,474,900
51,920,200
52,741,100
55,469,500
57,457,600
61,897,000
66,471,800
66,822,300
68,495,600
72,214,400
72,489,200
74,111,200
77,393,100
77,349,200
78,429,200
81,518,000
88,988,300
85,807,200
96,239,100
181,716,000
180,154,000
184,046,000
184,878,000
195,971,000
198,647,000
211,032,000
215,927,000
245,938,000
252,805,000
262,697,000
270,778,000
280,355,000
283,182,000
285,275,000
304,176,000
318,901,000
338,898,000
337,370,000
358,441,000
353,329,000
361,912,000
384,827,000
384,869,000
389,983,000
397,166,000
395,703,000
413,659,000
441,081,000
450,467,000
457,622,000
438,579,000
436,120,000
439,766,000
492,564,000
500,989,000
527,814,000
547,062,000
561,110,000
575,404,000
1,210,571,000
1,178,834,000
1,162,794,000
1,099,701,000
1,129,287,000
1,105,476,000
1,104,464,000
1,095,619,000
1,130,239,000
1,109,723,000
1,121,818,000
1,165,701,000
1,172,180,000
1,186,950,000
1,186,767,000
1,218,656,000
1,264,057,000
1,273,239,000
1,276,786,000
1,319,242,000
1,356,007,000
1,370,238,000
1,417,325,000
1,453,865,000
1,501,893,000
1,547,773,000
1,529,941,000
1,557,222,000
1,593,607,000
1,650,678,000
1,686,574,000
1,738,166,000
1,729,618,000
1,749,075,000
1,724,726,000
1,728,115,000
1,743,678,000
1,708,678,000
1,673,631,000
1,673,302,000
1,698,817,000
1,689,059,000
1,723,351,000
1,749,534,000
1,739,571,000
1,798,019,000
1,788,644,000
1,740,188,000
1,769,243,000
1,771,195,000
1,752,869,000
1,763,830,000
1,757,958,000
1,758,020,000
1,701,349,000
1,699,336,000
1,699,141,000
1,703,180,000
1,694,368,000
1,726,888,000
1,745,025,000
1,776,479,000
1,776,479,0001,745,025,0001,726,888,0001,694,368,0001,703,180,0001,699,141,0001,699,336,0001,701,349,0001,758,020,0001,757,958,0001,763,830,0001,752,869,0001,771,195,0001,769,243,0001,740,188,0001,788,644,0001,798,019,0001,739,571,0001,749,534,0001,723,351,0001,689,059,0001,698,817,0001,673,302,0001,673,631,0001,708,678,0001,743,678,0001,728,115,0001,724,726,0001,749,075,0001,729,618,0001,738,166,0001,686,574,0001,650,678,0001,593,607,0001,557,222,0001,529,941,0001,547,773,0001,501,893,0001,453,865,0001,417,325,0001,370,238,0001,356,007,0001,319,242,0001,276,786,0001,273,239,0001,264,057,0001,218,656,0001,186,767,0001,186,950,0001,172,180,0001,165,701,0001,121,818,0001,109,723,0001,130,239,0001,095,619,0001,104,464,0001,105,476,0001,129,287,0001,099,701,0001,162,794,0001,178,834,0001,210,571,000575,404,000561,110,000547,062,000527,814,000500,989,000492,564,000439,766,000436,120,000438,579,000457,622,000450,467,000441,081,000413,659,000395,703,000397,166,000389,983,000384,869,000384,827,000361,912,000353,329,000358,441,000337,370,000338,898,000318,901,000304,176,000285,275,000283,182,000280,355,000270,778,000262,697,000252,805,000245,938,000215,927,000211,032,000198,647,000195,971,000184,878,000184,046,000180,154,000181,716,00096,239,10085,807,20088,988,30081,518,00078,429,20077,349,20077,393,10074,111,20072,489,20072,214,40068,495,60066,822,30066,471,80061,897,00057,457,60055,469,50052,741,10051,920,20051,474,90047,213,90046,949,30044,450,10042,260,20041,484,40037,985,60037,590,20038,308,80035,910,40035,201,90034,862,00028,768,50028,988,20025,207,30025,318,70023,353,40023,056,9000000
   > Total Current Liabilities 
0
0
0
0
4,291,400
5,054,600
5,149,400
4,663,900
5,087,000
4,595,000
6,047,200
5,427,600
5,337,900
7,142,600
6,775,400
6,382,900
8,575,400
7,652,600
8,839,100
6,114,200
5,805,100
6,337,400
7,880,500
7,125,800
7,850,200
7,208,700
8,617,300
11,279,500
8,527,200
7,865,800
9,335,900
7,993,400
7,572,600
8,704,800
9,480,100
9,275,800
9,557,000
14,234,400
12,188,100
15,700,200
15,897,000
17,270,000
20,155,000
19,248,000
27,995,000
21,334,000
26,304,000
22,476,000
28,989,000
29,352,000
31,678,000
40,196,000
37,782,000
33,408,000
30,107,000
30,370,000
33,446,000
33,196,000
23,883,000
25,589,000
24,659,000
20,397,000
29,831,000
24,278,000
21,962,000
24,451,000
17,905,000
23,243,000
23,892,000
21,350,000
13,619,000
13,800,000
1,122,000
13,181,000
40,838,000
41,729,000
30,427,000
53,983,000
86,139,000
85,187,000
108,074,000
72,084,000
55,483,000
30,800,000
38,966,000
46,333,000
45,187,000
50,715,000
55,401,000
54,737,000
53,881,000
50,775,000
49,091,000
50,964,000
56,023,000
51,957,000
57,175,000
60,693,000
56,983,000
53,851,000
53,883,000
57,061,000
61,849,000
62,927,000
63,518,000
77,697,000
82,963,000
88,069,000
97,528,000
107,703,000
120,258,000
124,668,000
96,781,000
94,871,000
95,356,000
93,811,000
14,572,000
97,207,000
104,496,000
105,451,000
105,787,000
106,597,000
115,344,000
123,908,000
104,512,000
92,289,000
60,485,000
55,224,000
58,999,000
58,920,000
45,635,000
12,535,000
34,409,000
33,601,000
37,075,000
48,382,000
51,145,000
81,007,000
84,255,000
93,330,000
11,883,000
79,438,000
79,438,00011,883,00093,330,00084,255,00081,007,00051,145,00048,382,00037,075,00033,601,00034,409,00012,535,00045,635,00058,920,00058,999,00055,224,00060,485,00092,289,000104,512,000123,908,000115,344,000106,597,000105,787,000105,451,000104,496,00097,207,00014,572,00093,811,00095,356,00094,871,00096,781,000124,668,000120,258,000107,703,00097,528,00088,069,00082,963,00077,697,00063,518,00062,927,00061,849,00057,061,00053,883,00053,851,00056,983,00060,693,00057,175,00051,957,00056,023,00050,964,00049,091,00050,775,00053,881,00054,737,00055,401,00050,715,00045,187,00046,333,00038,966,00030,800,00055,483,00072,084,000108,074,00085,187,00086,139,00053,983,00030,427,00041,729,00040,838,00013,181,0001,122,00013,800,00013,619,00021,350,00023,892,00023,243,00017,905,00024,451,00021,962,00024,278,00029,831,00020,397,00024,659,00025,589,00023,883,00033,196,00033,446,00030,370,00030,107,00033,408,00037,782,00040,196,00031,678,00029,352,00028,989,00022,476,00026,304,00021,334,00027,995,00019,248,00020,155,00017,270,00015,897,00015,700,20012,188,10014,234,4009,557,0009,275,8009,480,1008,704,8007,572,6007,993,4009,335,9007,865,8008,527,20011,279,5008,617,3007,208,7007,850,2007,125,8007,880,5006,337,4005,805,1006,114,2008,839,1007,652,6008,575,4006,382,9006,775,4007,142,6005,337,9005,427,6006,047,2004,595,0005,087,0004,663,9005,149,4005,054,6004,291,4000000
       Short-term Debt 
0
0
0
0
4,291,400
5,054,600
5,149,400
4,663,900
5,087,000
4,595,000
6,047,200
5,427,600
5,337,900
7,142,600
6,775,400
6,382,900
8,575,400
7,652,600
8,839,100
6,114,200
5,805,100
6,337,400
7,880,500
7,125,800
7,850,200
7,208,700
8,617,300
11,279,500
8,527,200
7,865,800
9,335,900
7,993,400
7,572,600
8,704,800
9,480,100
9,275,800
9,557,000
14,234,400
12,188,100
15,700,200
15,897,000
17,270,000
20,155,000
19,248,000
27,995,000
21,334,000
26,304,000
22,476,000
28,989,000
29,352,000
31,678,000
40,196,000
37,782,000
33,408,000
30,107,000
30,370,000
33,446,000
33,196,000
23,883,000
25,589,000
24,659,000
20,397,000
29,831,000
24,278,000
21,962,000
24,451,000
17,905,000
23,243,000
23,892,000
21,350,000
13,619,000
13,800,000
1,122,000
13,181,000
40,838,000
41,729,000
30,427,000
53,983,000
86,139,000
85,187,000
108,074,000
72,084,000
55,483,000
30,800,000
38,966,000
46,333,000
45,187,000
50,715,000
55,401,000
54,737,000
53,881,000
50,775,000
49,091,000
50,964,000
56,023,000
51,957,000
57,175,000
60,693,000
56,983,000
53,851,000
53,883,000
57,061,000
61,849,000
62,927,000
63,518,000
77,697,000
82,963,000
88,069,000
97,528,000
107,703,000
120,258,000
124,668,000
96,781,000
94,871,000
95,356,000
93,811,000
14,572,000
97,207,000
104,496,000
105,451,000
105,787,000
106,597,000
115,344,000
123,908,000
104,512,000
92,289,000
60,485,000
55,224,000
58,999,000
58,920,000
45,635,000
12,535,000
34,409,000
33,601,000
37,075,000
48,382,000
51,145,000
81,007,000
84,255,000
93,330,000
11,883,000
22,528,000
22,528,00011,883,00093,330,00084,255,00081,007,00051,145,00048,382,00037,075,00033,601,00034,409,00012,535,00045,635,00058,920,00058,999,00055,224,00060,485,00092,289,000104,512,000123,908,000115,344,000106,597,000105,787,000105,451,000104,496,00097,207,00014,572,00093,811,00095,356,00094,871,00096,781,000124,668,000120,258,000107,703,00097,528,00088,069,00082,963,00077,697,00063,518,00062,927,00061,849,00057,061,00053,883,00053,851,00056,983,00060,693,00057,175,00051,957,00056,023,00050,964,00049,091,00050,775,00053,881,00054,737,00055,401,00050,715,00045,187,00046,333,00038,966,00030,800,00055,483,00072,084,000108,074,00085,187,00086,139,00053,983,00030,427,00041,729,00040,838,00013,181,0001,122,00013,800,00013,619,00021,350,00023,892,00023,243,00017,905,00024,451,00021,962,00024,278,00029,831,00020,397,00024,659,00025,589,00023,883,00033,196,00033,446,00030,370,00030,107,00033,408,00037,782,00040,196,00031,678,00029,352,00028,989,00022,476,00026,304,00021,334,00027,995,00019,248,00020,155,00017,270,00015,897,00015,700,20012,188,10014,234,4009,557,0009,275,8009,480,1008,704,8007,572,6007,993,4009,335,9007,865,8008,527,20011,279,5008,617,3007,208,7007,850,2007,125,8007,880,5006,337,4005,805,1006,114,2008,839,1007,652,6008,575,4006,382,9006,775,4007,142,6005,337,9005,427,6006,047,2004,595,0005,087,0004,663,9005,149,4005,054,6004,291,4000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
96,781,000
94,871,000
345,861,000
342,201,000
12,214,000
29,109,000
18,591,000
11,643,000
7,810,000
12,701,000
12,784,000
13,509,000
12,109,000
13,253,000
10,826,000
11,169,000
58,999,000
58,920,000
45,635,000
12,535,000
34,409,000
33,601,000
37,075,000
48,382,000
51,145,000
81,007,000
84,255,000
93,330,000
11,883,000
22,528,000
22,528,00011,883,00093,330,00084,255,00081,007,00051,145,00048,382,00037,075,00033,601,00034,409,00012,535,00045,635,00058,920,00058,999,00011,169,00010,826,00013,253,00012,109,00013,509,00012,784,00012,701,0007,810,00011,643,00018,591,00029,109,00012,214,000342,201,000345,861,00094,871,00096,781,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57,189,000
59,831,000
1,305,830,000
1,306,706,000
1,335,991,000
1,303,689,000
1,268,864,000
1,266,594,000
1,286,170,000
1,264,013,000
1,288,426,000
1,308,495,000
1,322,626,000
1,376,532,000
1,410,711,000
1,383,215,000
1,404,381,000
1,437,119,000
1,440,472,000
1,470,379,000
1,482,479,000
1,481,354,000
1,425,153,000
1,398,151,000
1,383,985,000
0
0
1,354,010,000
0
0
001,354,010,000001,383,985,0001,398,151,0001,425,153,0001,481,354,0001,482,479,0001,470,379,0001,440,472,0001,437,119,0001,404,381,0001,383,215,0001,410,711,0001,376,532,0001,322,626,0001,308,495,0001,288,426,0001,264,013,0001,286,170,0001,266,594,0001,268,864,0001,303,689,0001,335,991,0001,306,706,0001,305,830,00059,831,00057,189,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
-4,291,400
-5,054,600
-5,149,400
-4,663,900
-5,087,000
-4,595,000
-6,047,200
-5,427,600
-5,337,900
-7,142,600
-6,775,400
-6,382,900
-8,575,400
-7,652,600
-8,839,100
-6,114,200
-5,805,100
-6,337,400
-7,880,500
-7,125,800
-7,850,200
-7,208,700
-8,617,300
-11,279,500
-8,527,200
-7,865,800
-9,335,900
-7,993,400
-7,572,600
-8,704,800
-9,480,100
-9,275,800
-9,557,000
-14,234,400
-12,188,100
-15,700,200
-15,897,000
-17,270,000
-20,155,000
-19,248,000
-27,995,000
-21,334,000
-26,304,000
-22,476,000
-28,989,000
-29,352,000
-31,678,000
-40,196,000
-37,782,000
-33,408,000
-30,107,000
-30,370,000
-33,446,000
-33,196,000
-23,883,000
-25,589,000
-24,659,000
-20,397,000
-29,831,000
-24,278,000
-21,962,000
-24,451,000
-17,905,000
-23,243,000
-23,892,000
-21,350,000
-13,619,000
-13,800,000
-1,122,000
-13,181,000
-40,838,000
-41,729,000
-30,427,000
-53,983,000
-86,139,000
-85,187,000
-108,074,000
-72,084,000
-55,483,000
-30,800,000
-38,966,000
-46,333,000
-45,187,000
-50,715,000
-55,401,000
-54,737,000
-53,881,000
-50,775,000
-49,091,000
-50,964,000
-56,023,000
-51,957,000
-57,175,000
-60,693,000
-56,983,000
-53,851,000
-53,883,000
-57,061,000
-61,849,000
-62,927,000
-63,518,000
-77,697,000
-82,963,000
-88,069,000
-97,528,000
-107,703,000
-120,258,000
-124,668,000
-96,781,000
-94,871,000
-95,356,000
-93,811,000
-14,572,000
-97,207,000
-104,496,000
-105,451,000
-105,787,000
-106,597,000
-115,344,000
-123,908,000
-104,512,000
-92,289,000
-60,485,000
-55,224,000
-58,999,000
-58,920,000
-45,635,000
-12,535,000
-34,409,000
-33,601,000
-37,075,000
-48,382,000
-51,145,000
-81,007,000
-84,255,000
-93,330,000
-11,883,000
56,910,000
56,910,000-11,883,000-93,330,000-84,255,000-81,007,000-51,145,000-48,382,000-37,075,000-33,601,000-34,409,000-12,535,000-45,635,000-58,920,000-58,999,000-55,224,000-60,485,000-92,289,000-104,512,000-123,908,000-115,344,000-106,597,000-105,787,000-105,451,000-104,496,000-97,207,000-14,572,000-93,811,000-95,356,000-94,871,000-96,781,000-124,668,000-120,258,000-107,703,000-97,528,000-88,069,000-82,963,000-77,697,000-63,518,000-62,927,000-61,849,000-57,061,000-53,883,000-53,851,000-56,983,000-60,693,000-57,175,000-51,957,000-56,023,000-50,964,000-49,091,000-50,775,000-53,881,000-54,737,000-55,401,000-50,715,000-45,187,000-46,333,000-38,966,000-30,800,000-55,483,000-72,084,000-108,074,000-85,187,000-86,139,000-53,983,000-30,427,000-41,729,000-40,838,000-13,181,000-1,122,000-13,800,000-13,619,000-21,350,000-23,892,000-23,243,000-17,905,000-24,451,000-21,962,000-24,278,000-29,831,000-20,397,000-24,659,000-25,589,000-23,883,000-33,196,000-33,446,000-30,370,000-30,107,000-33,408,000-37,782,000-40,196,000-31,678,000-29,352,000-28,989,000-22,476,000-26,304,000-21,334,000-27,995,000-19,248,000-20,155,000-17,270,000-15,897,000-15,700,200-12,188,100-14,234,400-9,557,000-9,275,800-9,480,100-8,704,800-7,572,600-7,993,400-9,335,900-7,865,800-8,527,200-11,279,500-8,617,300-7,208,700-7,850,200-7,125,800-7,880,500-6,337,400-5,805,100-6,114,200-8,839,100-7,652,600-8,575,400-6,382,900-6,775,400-7,142,600-5,337,900-5,427,600-6,047,200-4,595,000-5,087,000-4,663,900-5,149,400-5,054,600-4,291,4000000
   > Long-term Liabilities 
0
0
0
0
2,557,000
2,546,500
2,613,200
2,617,300
2,905,300
3,212,100
3,293,200
3,637,300
3,578,600
3,499,900
4,073,300
4,425,300
4,468,200
5,431,200
5,615,800
6,001,700
6,802,400
6,829,500
7,255,200
8,310,100
9,186,300
10,886,900
12,382,100
12,686,300
13,676,800
14,336,200
13,787,600
13,250,100
13,082,200
11,971,400
12,043,700
12,651,400
12,766,700
12,486,500
12,315,600
14,672,000
20,494,000
21,148,000
22,053,000
25,696,000
24,160,000
25,553,000
27,424,000
30,037,000
32,981,000
35,535,000
36,274,000
36,366,000
38,530,000
43,724,000
44,798,000
48,709,000
50,205,000
49,867,000
61,898,000
62,577,000
63,642,000
73,390,000
65,605,000
71,320,000
73,580,000
76,903,000
82,855,000
78,592,000
79,668,000
84,500,000
83,757,000
84,091,000
87,145,000
90,327,000
93,830,000
95,592,000
99,393,000
103,175,000
103,928,000
107,350,000
267,158,000
250,650,000
229,416,000
214,292,000
203,861,000
199,879,000
185,072,000
163,143,000
156,983,000
148,603,000
142,872,000
133,214,000
125,354,000
129,752,000
124,984,000
130,801,000
127,379,000
126,191,000
123,375,000
151,212,000
152,998,000
153,422,000
167,878,000
184,586,000
183,943,000
183,292,000
179,751,000
185,274,000
199,536,000
227,888,000
243,927,000
254,835,000
255,077,000
256,468,000
238,869,000
238,893,000
225,020,000
227,302,000
219,284,000
221,323,000
229,044,000
236,339,000
241,476,000
230,651,000
228,191,000
237,342,000
230,921,000
215,711,000
212,950,000
183,312,000
179,656,000
162,982,000
163,476,000
153,337,000
150,291,000
48,382,000
51,145,000
81,007,000
170,632,000
190,035,000
207,588,000
1,697,041,000
1,697,041,000207,588,000190,035,000170,632,00081,007,00051,145,00048,382,000150,291,000153,337,000163,476,000162,982,000179,656,000183,312,000212,950,000215,711,000230,921,000237,342,000228,191,000230,651,000241,476,000236,339,000229,044,000221,323,000219,284,000227,302,000225,020,000238,893,000238,869,000256,468,000255,077,000254,835,000243,927,000227,888,000199,536,000185,274,000179,751,000183,292,000183,943,000184,586,000167,878,000153,422,000152,998,000151,212,000123,375,000126,191,000127,379,000130,801,000124,984,000129,752,000125,354,000133,214,000142,872,000148,603,000156,983,000163,143,000185,072,000199,879,000203,861,000214,292,000229,416,000250,650,000267,158,000107,350,000103,928,000103,175,00099,393,00095,592,00093,830,00090,327,00087,145,00084,091,00083,757,00084,500,00079,668,00078,592,00082,855,00076,903,00073,580,00071,320,00065,605,00073,390,00063,642,00062,577,00061,898,00049,867,00050,205,00048,709,00044,798,00043,724,00038,530,00036,366,00036,274,00035,535,00032,981,00030,037,00027,424,00025,553,00024,160,00025,696,00022,053,00021,148,00020,494,00014,672,00012,315,60012,486,50012,766,70012,651,40012,043,70011,971,40013,082,20013,250,10013,787,60014,336,20013,676,80012,686,30012,382,10010,886,9009,186,3008,310,1007,255,2006,829,5006,802,4006,001,7005,615,8005,431,2004,468,2004,425,3004,073,3003,499,9003,578,6003,637,3003,293,2003,212,1002,905,3002,617,3002,613,2002,546,5002,557,0000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
212,950,000
183,312,000
179,656,000
162,982,000
160,689,000
153,337,000
0
0
0
0
0
0
0
0
00000000153,337,000160,689,000162,982,000179,656,000183,312,000212,950,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
178,000
179,000
8,342,000
181,000
179,000
178,000
8,991,000
0
0
0
7,278,000
0
0
0
4,758,000
0
0
0
2,787,000
0
0
0
130,000
0
0
0
0
0
00000130,0000002,787,0000004,758,0000007,278,0000008,991,000178,000179,000181,0008,342,000179,000178,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
1,277,800
1,327,800
1,450,900
1,473,100
1,637,700
1,885,600
2,210,400
2,517,700
2,591,200
2,908,300
2,984,900
3,057,500
3,072,700
3,257,200
3,339,900
3,438,600
3,568,400
3,853,300
3,836,600
3,824,300
3,846,400
4,387,500
4,726,000
4,940,100
5,312,100
5,446,500
5,634,900
5,938,400
6,064,200
6,187,200
6,507,100
6,823,000
7,022,200
7,105,400
7,346,100
7,487,900
20,759,000
21,276,000
21,375,000
22,182,000
22,131,000
23,629,000
23,127,000
25,192,000
26,488,000
26,865,000
27,061,000
27,322,000
27,214,000
28,327,000
29,527,000
30,074,000
30,358,000
30,771,000
32,275,000
32,372,000
34,469,000
35,442,000
35,478,000
36,680,000
37,866,000
38,477,000
39,278,000
39,835,000
40,660,000
41,961,000
41,894,000
44,862,000
45,876,000
46,135,000
47,301,000
47,738,000
47,628,000
48,159,000
47,964,000
46,957,000
99,068,000
100,295,000
114,623,000
122,150,000
111,786,000
116,142,000
119,772,000
123,658,000
126,408,000
133,471,000
136,401,000
137,768,000
140,241,000
145,516,000
148,070,000
154,679,000
157,554,000
162,086,000
162,421,000
167,165,000
170,142,000
175,654,000
180,859,000
182,481,000
184,394,000
188,796,000
189,558,000
193,051,000
193,132,000
197,496,000
201,745,000
203,028,000
199,581,000
201,500,000
205,230,000
205,929,000
206,936,000
205,752,000
205,188,000
198,741,000
196,166,000
197,832,000
199,042,000
193,304,000
187,146,000
182,718,000
179,386,000
181,173,000
184,887,000
187,218,000
191,262,000
189,028,000
187,606,000
179,243,000
177,532,000
176,189,000
179,889,000
181,168,000
180,191,000
180,715,000
185,735,000
180,943,000
180,943,000185,735,000180,715,000180,191,000181,168,000179,889,000176,189,000177,532,000179,243,000187,606,000189,028,000191,262,000187,218,000184,887,000181,173,000179,386,000182,718,000187,146,000193,304,000199,042,000197,832,000196,166,000198,741,000205,188,000205,752,000206,936,000205,929,000205,230,000201,500,000199,581,000203,028,000201,745,000197,496,000193,132,000193,051,000189,558,000188,796,000184,394,000182,481,000180,859,000175,654,000170,142,000167,165,000162,421,000162,086,000157,554,000154,679,000148,070,000145,516,000140,241,000137,768,000136,401,000133,471,000126,408,000123,658,000119,772,000116,142,000111,786,000122,150,000114,623,000100,295,00099,068,00046,957,00047,964,00048,159,00047,628,00047,738,00047,301,00046,135,00045,876,00044,862,00041,894,00041,961,00040,660,00039,835,00039,278,00038,477,00037,866,00036,680,00035,478,00035,442,00034,469,00032,372,00032,275,00030,771,00030,358,00030,074,00029,527,00028,327,00027,214,00027,322,00027,061,00026,865,00026,488,00025,192,00023,127,00023,629,00022,131,00022,182,00021,375,00021,276,00020,759,0007,487,9007,346,1007,105,4007,022,2006,823,0006,507,1006,187,2006,064,2005,938,4005,634,9005,446,5005,312,1004,940,1004,726,0004,387,5003,846,4003,824,3003,836,6003,853,3003,568,4003,438,6003,339,9003,257,2003,072,7003,057,5002,984,9002,908,3002,591,2002,517,7002,210,4001,885,6001,637,7001,473,1001,450,9001,327,8001,277,8000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,777,000
2,777,000
2,777,000
2,777,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
2,894,000
5,788,000
5,788,000
5,788,000
5,788,000
5,788,000
5,788,000
5,788,000
5,788,000
5,788,000
7,273,000
7,273,000
7,927,000
7,927,000
8,743,000
8,743,000
8,743,000
8,756,000
8,787,000
8,854,000
8,876,000
8,902,000
8,931,000
9,008,000
9,054,000
9,105,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,000
9,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,136,0009,105,0009,054,0009,008,0008,931,0008,902,0008,876,0008,854,0008,787,0008,756,0008,743,0008,743,0008,743,0007,927,0007,927,0007,273,0007,273,0005,788,0005,788,0005,788,0005,788,0005,788,0005,788,0005,788,0005,788,0005,788,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,894,0002,777,0002,777,0002,777,0002,777,00000000000000000000000000000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-300
300
-1,100
-3,900
-3,300
-6,800
-147,000
-211,100
-268,700
-24,800
171,900
234,800
-5,800
292,500
122,400
269,600
-6,400
-7,600
-7,400
437,700
409,900
0
374,700
405,600
0
0
0
0
891,000
1,722,000
960,000
1,708,000
524,000
122,000
1,054,000
969,000
752,000
676,000
919,000
1,070,000
976,000
913,000
1,185,000
572,000
709,000
573,000
321,000
566,000
661,000