0 XP   0   0   0

OFG Bancorp
Buy, Hold or Sell?

Let's analyse OFG Bancorp together

PenkeI guess you are interested in OFG Bancorp. 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 OFG Bancorp. 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 OFG Bancorp

I send you an email if I find something interesting about OFG Bancorp.

Quick analysis of OFG Bancorp (30 sec.)










1. Valuation of OFG Bancorp (5 min.)




Current price per share

$26.65

2. Growth of OFG Bancorp (5 min.)




Is OFG Bancorp growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$1b-$25.5m-2.5%

How much money is OFG Bancorp making?

Current yearPrevious yearGrowGrow %
Making money$43.7m$38.3m$5.4m12.4%
Net Profit Margin284.8%103.1%--

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

3. Financial Health of OFG Bancorp (5 min.)




4. Comparing to competitors in the Banks-Regional industry (5 min.)




  Industry Rankings (Banks-Regional)  



Fundamentals of OFG Bancorp

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 very efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of OFG Bancorp.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare OFG Bancorp to the Banks-Regional industry mean.
  • A Net Profit Margin of 28.1% means that $0.28 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of OFG Bancorp:

  • The MRQ is 28.1%. The company is making a huge profit. +2
  • The TTM is 284.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ28.1%TTM284.8%-256.7%
TTM284.8%YOY103.1%+181.6%
TTM284.8%5Y88.6%+196.2%
5Y88.6%10Y51.9%+36.7%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ28.1%32.4%-4.3%
TTM284.8%26.3%+258.5%
YOY103.1%22.4%+80.7%
5Y88.6%24.1%+64.5%
10Y51.9%18.9%+33.0%
1.1.2. Return on Assets

Shows how efficient OFG Bancorp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare OFG Bancorp to the Banks-Regional industry mean.
  • 0.5% Return on Assets means that OFG Bancorp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of OFG Bancorp:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.4%+0.0%
TTM0.4%YOY0.4%+0.1%
TTM0.4%5Y0.3%+0.1%
5Y0.3%10Y0.3%+0.1%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.3%+0.2%
TTM0.4%0.2%+0.2%
YOY0.4%0.2%+0.2%
5Y0.3%0.2%+0.1%
10Y0.3%0.2%+0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare OFG Bancorp to the Banks-Regional industry mean.
  • 4.2% Return on Equity means OFG Bancorp generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of OFG Bancorp:

  • The MRQ is 4.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM4.2%+0.0%
TTM4.2%YOY3.6%+0.6%
TTM4.2%5Y2.7%+1.6%
5Y2.7%10Y2.1%+0.5%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%3.3%+0.9%
TTM4.2%2.7%+1.5%
YOY3.6%2.5%+1.1%
5Y2.7%2.5%+0.2%
10Y2.1%3.0%-0.9%

1.2. Operating Efficiency of OFG Bancorp.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient OFG Bancorp is operating .

  • Measures how much profit OFG Bancorp 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 OFG Bancorp to the Banks-Regional industry mean.
  • An Operating Margin of 39.5% means the company generated $0.40  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of OFG Bancorp:

  • The MRQ is 39.5%. The company is operating very efficient. +2
  • The TTM is 475.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ39.5%TTM475.6%-436.1%
TTM475.6%YOY171.6%+304.0%
TTM475.6%5Y153.3%+322.4%
5Y153.3%10Y94.3%+58.9%
1.2.2. Operating Ratio

Measures how efficient OFG Bancorp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks-Regional industry mean).
  • An Operation Ratio of 0.55 means that the operating costs are $0.55 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of OFG Bancorp:

  • The MRQ is 0.547. The company is very efficient in keeping operating costs low. +2
  • The TTM is 2.778. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.547TTM2.778-2.231
TTM2.778YOY1.076+1.702
TTM2.7785Y0.978+1.800
5Y0.97810Y0.839+0.139

1.3. Liquidity of OFG Bancorp.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Banks-Regional industry mean).
  • A Current Ratio of 0.12 means the company has $0.12 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of OFG Bancorp:

  • The MRQ is 0.116. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.228. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.116TTM0.228-0.112
TTM0.228YOY0.339-0.111
TTM0.2285Y0.526-0.299
5Y0.52610Y2.309-1.783
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.2280.105+0.123
YOY0.3390.252+0.087
5Y0.5260.225+0.301
10Y2.3090.112+2.197
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare OFG Bancorp to the Banks-Regional industry mean.
  • A Quick Ratio of 0.12 means the company can pay off $0.12 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of OFG Bancorp:

  • The MRQ is 0.116. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.343. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.116TTM0.343-0.228
TTM0.343YOY0.405-0.062
TTM0.3435Y0.390-0.047
5Y0.39010Y1.535-1.144

1.4. Solvency of OFG Bancorp.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of OFG Bancorp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare OFG Bancorp to Banks-Regional industry mean.
  • A Debt to Asset Ratio of 0.89 means that OFG Bancorp assets are financed with 89.2% credit (debt) and the remaining percentage (100% - 89.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of OFG Bancorp:

  • The MRQ is 0.892. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.897. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.892TTM0.897-0.005
TTM0.897YOY0.897+0.000
TTM0.8975Y0.880+0.017
5Y0.88010Y0.875+0.005
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8920.918-0.026
TTM0.8970.918-0.021
YOY0.8970.920-0.023
5Y0.8800.922-0.042
10Y0.8750.929-0.054
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare OFG Bancorp to the Banks-Regional industry mean.
  • A Debt to Equity ratio of 823.1% means that company has $8.23 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of OFG Bancorp:

  • The MRQ is 8.231. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.717. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ8.231TTM8.717-0.486
TTM8.717YOY8.703+0.015
TTM8.7175Y7.585+1.133
5Y7.58510Y7.193+0.392
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ8.23111.213-2.982
TTM8.71711.266-2.549
YOY8.70311.512-2.809
5Y7.58511.995-4.410
10Y7.19313.552-6.359

2. Market Valuation of OFG Bancorp

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare OFG Bancorp to the Banks-Regional industry mean.
  • A PE ratio of 25.88 means the investor is paying $25.88 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of OFG Bancorp:

  • The EOD is 27.650. Very good. +2
  • The MRQ is 25.876. Very good. +2
  • The TTM is 28.417. Very good. +2
Trends
Current periodCompared to+/- 
EOD27.650MRQ25.876+1.774
MRQ25.876TTM28.417-2.541
TTM28.417YOY33.703-5.286
TTM28.4175Y184.450-156.032
5Y184.45010Y31.554+152.896
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD27.65015.403+12.247
MRQ25.87616.652+9.224
TTM28.41725.395+3.022
YOY33.70346.436-12.733
5Y184.45040.956+143.494
10Y31.55442.289-10.735
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of OFG Bancorp.

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

Let's take a look of the Price Earnings to Growth Ratio trends of OFG Bancorp:

  • The MRQ is 25.953. Seems overpriced? -1
  • The TTM is 26.735. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ25.953TTM26.735-0.781
TTM26.735YOY32.577-5.843
TTM26.7355Y197.817-171.083
5Y197.81710Y7,606.134-7,408.317
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ25.95310.101+15.852
TTM26.73534.304-7.569
YOY32.57775.617-43.040
5Y197.81757.385+140.432
10Y7,606.13451.972+7,554.162

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

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

  • At or below 1 is considered healthy (always compare to Banks-Regional industry mean).
  • A PB ratio of 1.10 means the investor is paying $1.10 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of OFG Bancorp:

  • The EOD is 1.173. Good. +1
  • The MRQ is 1.098. Good. +1
  • The TTM is 1.199. Good. +1
Trends
Current periodCompared to+/- 
EOD1.173MRQ1.098+0.075
MRQ1.098TTM1.199-0.101
TTM1.199YOY1.206-0.007
TTM1.1995Y1.013+0.186
5Y1.01310Y0.863+0.150
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.1730.503+0.670
MRQ1.0980.544+0.554
TTM1.1990.594+0.605
YOY1.2060.901+0.305
5Y1.0130.850+0.163
10Y0.8631.158-0.295
2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding OFG Bancorp

Institutions are holding 93.468% of the shares of OFG Bancorp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-12-31BlackRock Inc14.23340.00586764812-228079-3.2616
2023-03-31Vanguard Group Inc12.63710.003860061411041481.7646
2023-03-31Dimensional Fund Advisors, Inc.7.96730.03183786679-121990-3.121
2023-03-31Barrow Hanley Mewhinney & Strauss LLC4.86160.22312310601474502.0966
2023-03-31LSV Asset Management4.39210.11682087446-28851-1.3633
2023-03-31State Street Corporation4.19540.00281994005491662.528
2022-12-31JPMorgan Chase & Co2.88980.005137345438671139.1907
2022-12-31Nuveen Asset Management, LLC2.18090.01111036554169981.6672
2022-12-31Geode Capital Management, LLC1.83480.0034872048345534.1258
2022-12-31Millennium Management LLC1.82680.013286824630606554.4424
2023-03-31Stilwell Value LLC1.773111.7268842724-132060-13.5476
2022-12-31Wellington Management Company LLP1.7620.0046837438-49842-5.6174
2022-12-31Ameriprise Financial Inc1.60470.0072762660-13682-1.7624
2022-12-31Morgan Stanley - Brokerage Accounts1.57730.0024749633-19194-2.4965
2023-03-31Northern Trust Corp1.35420.0032643603-9061-1.3883
2022-12-31Amvescap Plc.1.3410.005163736721082649.4269
2022-12-31Bank of New York Mellon Corp1.16670.00355545065785711.6495
2022-12-31Charles Schwab Investment Management Inc1.06080.004550416546620.9333
2022-12-31Jacobs Levy Equity Management, Inc.1.00850.0894479328-2666-0.5531
2023-03-31Stieven Capital Advisors, L.p.0.95312.958645299010200029.0607
Total 70.620615.222133564400+715011+2.1%

3.2. Funds holding OFG Bancorp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-04-28iShares Core S&P Small-Cap ETF7.29840.1366346877400
2023-04-30Vanguard Total Stock Mkt Idx Inv3.13290.003148897700
2023-03-31Vanguard Instl Ttl Stck Mkt Idx Tr3.13290.0031488977-1738-0.1166
2023-04-30Vanguard Small Cap Index2.62410.02721247165-306-0.0245
2023-03-31American Beacon Small Cp Val R52.61190.81931241392191281.565
2023-03-31DFA US Small Cap Value I2.29260.19991089626-54663-4.777
2023-04-28iShares Russell 2000 ETF2.1340.0533101425600
2023-04-30Vanguard Small Cap Value Index Inv1.83170.048870546-1050-0.1205
2023-04-28Schwab US Dividend Equity ETF™1.46830.03826978594860.0697
2023-04-30Vanguard Extended Market Index Investor1.32910.01936317084360.0691
2023-03-31DFA US Targeted Value I1.15040.113854673800
2023-04-28iShares S&P Small-Cap 600 Growth ETF1.08280.274751463500
2023-03-31CREF Stock R11.01450.0109482156145203.105
2023-04-28iShares Russell 2000 Value ETF0.98880.1146994300
2023-04-30Vanguard Tax-Managed Small Cap Adm0.89130.137542361500
2023-03-31TIAA-CREF Quant Small-Cap Equity Instl0.88480.405542054000
2023-03-31JPMorgan Small Cap Value I0.86960.769241331700
2023-03-31DFA US Micro Cap I0.85160.157240472600
2023-04-28First Trust SMID Cp Rising Div Achv ETF0.85030.97840413400
2023-04-28Avantis® U.S. Small Cap Value ETF0.82450.186439185000
Total 37.26454.49117710934-23187-0.1%

3.3. Insider Transactions

Insiders are holding 2.735% of the shares of OFG Bancorp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-03-03Jorge ColonSELL4087029.76
2023-03-01Jorge ColonSELL3000030.1440870
2023-02-27Ganesh KumarSELL646830167567
2023-02-06Jose Rafael FernandezSELL825129.2730152
2023-02-03Jose Rafael FernandezSELL674929.6538403
2022-12-02Edwin PerezSELL500028.450000
2022-11-30Edwin PerezSELL500028.555000
2022-11-28Edwin PerezSELL1000028.5660000
2022-08-11Ganesh KumarSELL305929.1
2022-08-11Ganesh KumarSELL305929.1

4. Summary

4.1. Key Performance Indicators

The key performance indicators of OFG Bancorp 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--0.9820.424+131%-0.114+112%0.210+368%0.157+527%
Book Value Growth--1.0451.012+3%0.984+6%1.007+4%1.006+4%
Book Value Per Share--22.71521.512+6%20.840+9%20.499+11%19.121+19%
Book Value Per Share Growth--1.0451.020+2%0.995+5%1.011+3%1.008+4%
Current Ratio--0.1160.228-49%0.339-66%0.526-78%2.309-95%
Debt To Asset Ratio--0.8920.897-1%0.897-1%0.880+1%0.875+2%
Debt To Equity Ratio--8.2318.717-6%8.703-5%7.585+9%7.193+14%
Dividend Per Share--0.2000.175+14%0.106+88%0.120+66%0.124+61%
Dividend Per Share Growth--0.9991.143-13%1.075-7%1.039-4%1.022-2%
Eps--0.9640.909+6%0.752+28%0.529+82%0.370+160%
Eps Growth--0.9971.063-6%1.096-9%6.829-85%6.217-84%
Free Cash Flow Per Share--1.0230.792+29%0.364+181%0.341+200%0.486+110%
Free Cash Flow Per Share Growth--1.1481.337-14%8.690-87%1.684-32%1.521-24%
Free Cash Flow To Equity Per Share--4.666-0.601+113%0.159+2841%0.533+776%-0.699+115%
Free Cash Flow To Equity Per Share Growth--2.898-0.139+105%-0.798+128%1.394+108%0.667+334%
Gross Profit Margin--1.0000.964+4%0.949+5%0.972+3%1.0040%
Intrinsic Value_10Y_max--97.089--------
Intrinsic Value_10Y_min--16.486--------
Intrinsic Value_1Y_max--4.124--------
Intrinsic Value_1Y_min--1.103--------
Intrinsic Value_3Y_max--16.662--------
Intrinsic Value_3Y_min--3.810--------
Intrinsic Value_5Y_max--34.350--------
Intrinsic Value_5Y_min--7.039--------
Net Profit Margin--0.2812.848-90%1.031-73%0.886-68%0.519-46%
Operating Margin--0.3954.756-92%1.716-77%1.533-74%0.943-58%
Operating Ratio--0.5472.778-80%1.076-49%0.978-44%0.839-35%
Pb Ratio1.173+6%1.0981.199-8%1.206-9%1.013+8%0.863+27%
Pe Ratio27.650+6%25.87628.417-9%33.703-23%184.450-86%31.554-18%
Peg Ratio--25.95326.735-3%32.577-20%197.817-87%7606.134-100%
Price Per Share26.650+6%24.94025.758-3%25.135-1%20.874+19%16.717+49%
Price To Total Gains Ratio22.553+6%21.10638.491-45%-163.533+875%46.964-55%58.857-64%
Profit Growth--0.9971.054-5%1.073-7%1.669-40%1.822-45%
Quick Ratio--0.1160.343-66%0.405-71%0.390-70%1.535-92%
Return On Assets--0.0050.004+5%0.004+24%0.003+50%0.003+81%
Return On Equity--0.0420.042+0%0.036+17%0.027+60%0.021+100%
Revenue Growth--15.1764.527+235%0.799+1798%1.687+800%1.347+1027%
Total Gains Per Share--1.1820.599+97%-0.008+101%0.330+258%0.281+321%
Total Gains Per Share Growth--0.9052.655-66%4.397-79%1.477-39%1.704-47%
Usd Book Value--1089510000.0001035148750.000+5%1060714250.000+3%1039712600.000+5%978541650.000+11%
Usd Book Value Change Per Share--0.9820.424+131%-0.114+112%0.210+368%0.157+527%
Usd Book Value Per Share--22.71521.512+6%20.840+9%20.499+11%19.121+19%
Usd Dividend Per Share--0.2000.175+14%0.106+88%0.120+66%0.124+61%
Usd Eps--0.9640.909+6%0.752+28%0.529+82%0.370+160%
Usd Free Cash Flow--49082000.00038102000.000+29%18570500.000+164%17017000.000+188%24905725.000+97%
Usd Free Cash Flow Per Share--1.0230.792+29%0.364+181%0.341+200%0.486+110%
Usd Free Cash Flow To Equity Per Share--4.666-0.601+113%0.159+2841%0.533+776%-0.699+115%
Usd Price Per Share26.650+6%24.94025.758-3%25.135-1%20.874+19%16.717+49%
Usd Profit--46229000.00043736750.000+6%38324750.000+21%27714000.000+67%21074000.000+119%
Usd Revenue--164798000.00049932750.000+230%97606000.000+69%91301350.000+80%91748425.000+80%
Usd Total Gains Per Share--1.1820.599+97%-0.008+101%0.330+258%0.281+321%
 EOD+2 -3MRQTTM+32 -11YOY+33 -105Y+29 -1410Y+28 -15

4.2. Fundamental Score

Let's check the fundamental score of OFG Bancorp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.650
Price to Book Ratio (EOD)Between0-11.173
Net Profit Margin (MRQ)Greater than00.281
Operating Margin (MRQ)Greater than00.395
Quick Ratio (MRQ)Greater than10.116
Current Ratio (MRQ)Greater than10.116
Debt to Asset Ratio (MRQ)Less than10.892
Debt to Equity Ratio (MRQ)Less than18.231
Return on Equity (MRQ)Greater than0.150.042
Return on Assets (MRQ)Greater than0.050.005
Total3/10 (30.0%)

4.3. Technical Score

Let's check the technical score of OFG Bancorp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.069
Ma 20Greater thanMa 5024.420
Ma 50Greater thanMa 10024.582
Ma 100Greater thanMa 20026.470
OpenGreater thanClose25.340
Total1/5 (20.0%)



Reversals in quarterly reports

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

 2022-03-312022-06-302022-09-302022-12-312023-03-31
Accumulated Other Comprehensive Income  100,751-24,88875,863-50,32325,54014,95240,492-118,832-78,340



Latest Balance Sheet

Balance Sheet of 2023-03-31. Currency in USD. All numbers in thousands.

Summary
Total Assets10,057,581
Total Liabilities8,968,071
Total Stockholder Equity1,089,510
 As reported
Total Liabilities 8,968,071
Total Stockholder Equity+ 1,089,510
Total Assets = 10,057,581

Assets

Total Assets10,057,581
Total Current Assets1,007,693
Long-term Assets1,007,693
Total Current Assets
Cash And Cash Equivalents 847,494
Short-term Investments 1,119
Net Receivables 159,080
Total Current Assets  (as reported)1,007,693
Total Current Assets  (calculated)1,007,693
+/-0
Long-term Assets
Property Plant Equipment 128,748
Goodwill 84,241
Long Term Investments 1,917,214
Intangible Assets 25,868
Long-term Assets Other -1,966,559
Long-term Assets  (as reported)276,229
Long-term Assets  (calculated)189,512
+/- 86,717

Liabilities & Shareholders' Equity

Total Current Liabilities8,715,292
Long-term Liabilities252,779
Total Stockholder Equity1,089,510
Total Current Liabilities
Short-term Debt 30,094
Accounts payable 119,777
Other Current Liabilities 8,565,421
Total Current Liabilities  (as reported)8,715,292
Total Current Liabilities  (calculated)8,715,292
+/-0
Long-term Liabilities
Long term Debt Total 128
Capital Lease Obligations Min Short Term Debt-4,104
Long-term Liabilities Other 252,651
Long-term Liabilities  (as reported)252,779
Long-term Liabilities  (calculated)248,675
+/- 4,104
Total Stockholder Equity
Retained Earnings 547,641
Accumulated Other Comprehensive Income -78,340
Capital Surplus 634,785
Total Stockholder Equity (as reported)1,089,510
Total Stockholder Equity (calculated)1,104,086
+/- 14,576
Other
Capital Stock59,885
Cash and Short Term Investments 848,613
Common Stock Shares Outstanding 47,964
Common Stock Total Equity59,885
Liabilities and Stockholders Equity 10,057,581
Net Debt -847,494
Net Invested Capital 1,316,299
Net Tangible Assets 979,401
Short Long Term Debt Total 252,779



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-09-301991-06-301990-09-301989-06-301988-09-301987-09-301986-09-30
> Total Assets 
0
0
0
251,700
0
314,400
0
0
389,500
0
0
0
522,400
577,100
0
618,800
0
0
0
0
744,400
0
0
0
877,400
0
0
1,022,400
1,068,600
1,161,800
1,202,500
1,261,400
1,311,400
1,311,400
1,457,500
1,532,500
1,587,300
1,660,500
1,717,500
1,751,828
1,850,234
1,679,467
1,747,932
1,839,021
2,038,940
2,168,333
2,328,369
2,363,831
2,489,141
2,610,696
2,805,611
2,806,288
3,039,468
3,152,920
3,344,243
3,466,215
3,725,695
3,938,391
4,168,170
4,215,285
4,250,652
4,395,046
4,546,900
4,564,098
4,564,098
4,832,662
4,373,690
5,292,053
5,290,649
5,857,189
5,999,855
6,158,119
6,060,179
5,914,666
6,205,536
6,485,946
6,950,304
6,381,046
6,550,833
6,508,520
8,078,544
7,403,057
7,312,777
7,176,129
7,082,547
7,023,288
6,693,666
6,461,355
6,375,648
6,051,205
9,193,368
8,702,551
8,435,934
8,380,225
8,158,015
7,855,638
7,710,145
7,673,339
7,449,109
7,364,156
7,398,325
7,203,822
7,099,149
6,874,572
6,712,596
6,592,113
6,501,824
6,414,607
6,235,826
6,288,217
6,189,053
6,247,121
6,501,562
6,656,674
6,583,352
6,603,191
6,464,127
6,333,505
9,297,661
9,238,571
9,932,719
10,018,991
9,826,011
10,153,342
10,461,813
10,606,865
9,899,720
10,190,120
10,247,774
10,058,179
9,818,780
10,057,581
10,057,5819,818,78010,058,17910,247,77410,190,1209,899,72010,606,86510,461,81310,153,3429,826,01110,018,9919,932,7199,238,5719,297,6616,333,5056,464,1276,603,1916,583,3526,656,6746,501,5626,247,1216,189,0536,288,2176,235,8266,414,6076,501,8246,592,1136,712,5966,874,5727,099,1497,203,8227,398,3257,364,1567,449,1097,673,3397,710,1457,855,6388,158,0158,380,2258,435,9348,702,5519,193,3686,051,2056,375,6486,461,3556,693,6667,023,2887,082,5477,176,1297,312,7777,403,0578,078,5446,508,5206,550,8336,381,0466,950,3046,485,9466,205,5365,914,6666,060,1796,158,1195,999,8555,857,1895,290,6495,292,0534,373,6904,832,6624,564,0984,564,0984,546,9004,395,0464,250,6524,215,2854,168,1703,938,3913,725,6953,466,2153,344,2433,152,9203,039,4682,806,2882,805,6112,610,6962,489,1412,363,8312,328,3692,168,3332,038,9401,839,0211,747,9321,679,4671,850,2341,751,8281,717,5001,660,5001,587,3001,532,5001,457,5001,311,4001,311,4001,261,4001,202,5001,161,8001,068,6001,022,40000877,400000744,4000000618,8000577,100522,400000389,50000314,4000251,700000
   > Total Current Assets 
0
0
0
11,100
0
12,100
0
0
19,900
0
0
0
28,200
24,700
0
26,500
0
0
0
0
35,700
0
0
0
27,000
0
0
41,000
38,400
32,900
29,000
32,400
0
29,400
29,900
30,400
26,100
32,100
29,500
31,316
23,807
20,865
22,178
31,969
24,866
67,396
37,904
43,750
24,978
31,671
28,764
26,642
34,026
29,740
30,632
36,236
33,958
30,392
31,132
38,389
68,627
102,108
0
0
102,766
96,550
48,281
49,768
72,534
50,493
75,173
87,078
99,328
78,486
58,284
332,485
1,612,842
1,442,760
281,497
1,753,934
3,115,808
2,750,020
477,662
2,671,040
2,610,648
2,930,469
625,659
2,815,443
2,842,035
2,896,854
6,824,211
6,514,672
6,393,819
6,505,366
6,372,971
6,203,540
6,070,083
6,060,964
5,877,819
5,878,395
5,625,527
5,424,700
5,328,108
5,392,653
5,238,959
5,141,590
4,977,612
4,864,916
4,859,600
4,975,393
4,868,561
4,791,919
4,996,274
5,194,641
5,147,346
5,173,693
5,415,872
5,626,555
7,908,865
2,092,891
2,606,554
2,852,805
2,745,032
3,029,206
3,420,288
3,406,015
2,679,504
2,874,675
2,611,465
2,421,845
2,086,905
1,007,693
1,007,6932,086,9052,421,8452,611,4652,874,6752,679,5043,406,0153,420,2883,029,2062,745,0322,852,8052,606,5542,092,8917,908,8655,626,5555,415,8725,173,6935,147,3465,194,6414,996,2744,791,9194,868,5614,975,3934,859,6004,864,9164,977,6125,141,5905,238,9595,392,6535,328,1085,424,7005,625,5275,878,3955,877,8196,060,9646,070,0836,203,5406,372,9716,505,3666,393,8196,514,6726,824,2112,896,8542,842,0352,815,443625,6592,930,4692,610,6482,671,040477,6622,750,0203,115,8081,753,934281,4971,442,7601,612,842332,48558,28478,48699,32887,07875,17350,49372,53449,76848,28196,550102,76600102,10868,62738,38931,13230,39233,95836,23630,63229,74034,02626,64228,76431,67124,97843,75037,90467,39624,86631,96922,17820,86523,80731,31629,50032,10026,10030,40029,90029,400032,40029,00032,90038,40041,0000027,00000035,700000026,500024,70028,20000019,9000012,100011,100000
       Cash And Cash Equivalents 
0
0
0
8,200
0
8,500
0
0
14,800
0
0
0
23,200
19,100
0
21,200
0
0
0
0
27,700
0
0
0
16,900
0
0
28,600
26,000
18,800
15,600
17,700
14,500
14,500
15,700
13,800
8,100
10,400
9,300
11,953
10,322
7,687
5,422
15,691
8,220
49,526
21,077
27,141
9,280
15,912
11,508
9,567
16,310
12,112
11,291
16,944
14,831
11,321
9,843
15,214
44,892
75,930
15,531
73,227
73,227
65,237
20,341
19,286
26,727
17,331
22,858
50,052
56,486
40,382
14,370
293,750
307,062
170,443
247,691
450,323
430,498
89,703
448,946
315,351
278,466
513,905
605,477
450,033
464,579
515,495
868,695
561,446
748,313
657,520
703,468
624,636
596,485
671,239
573,427
678,902
553,535
526,196
536,709
677,849
517,048
509,265
510,439
480,271
477,308
720,726
485,203
362,358
375,335
543,750
447,033
505,993
676,381
961,837
851,307
1,324,891
1,898,987
2,282,000
2,154,202
2,408,366
2,767,494
2,755,512
2,023,475
1,855,729
1,307,281
815,433
550,464
847,494
847,494550,464815,4331,307,2811,855,7292,023,4752,755,5122,767,4942,408,3662,154,2022,282,0001,898,9871,324,891851,307961,837676,381505,993447,033543,750375,335362,358485,203720,726477,308480,271510,439509,265517,048677,849536,709526,196553,535678,902573,427671,239596,485624,636703,468657,520748,313561,446868,695515,495464,579450,033605,477513,905278,466315,351448,94689,703430,498450,323247,691170,443307,062293,75014,37040,38256,48650,05222,85817,33126,72719,28620,34165,23773,22773,22715,53175,93044,89215,2149,84311,32114,83116,94411,29112,11216,3109,56711,50815,9129,28027,14121,07749,5268,22015,6915,4227,68710,32211,9539,30010,4008,10013,80015,70014,50014,50017,70015,60018,80026,00028,6000016,90000027,700000021,200019,10023,20000014,800008,50008,200000
       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
20,100
0
0
0
0
0
0
0
365
0
0
0
7,747
0
0
0
39,791
0
0
0
0
0
23,729
0
0
0
66,125
0
0
0
52,002
150
150
150
150
150
150
150
111,728
150
150
75
3,863
69
69
69
2,194,286
2,013,155
1,836,229
1,677,248
1,588,425
1,455,685
1,418,958
1,273,879
1,216,538
1,125,702
1,044,319
1,007,705
974,609
669,285
664,302
642,683
751,484
800,042
649,327
613,423
645,797
801,641
872,341
848,552
841,857
1,239,469
857,433
519,095
1,074,169
657,460
540,239
423,815
446,438
471,009
501,619
509,107
510,713
880,338
1,159,570
1,478,409
1,412,776
1,119
1,1191,412,7761,478,4091,159,570880,338510,713509,107501,619471,009446,438423,815540,239657,4601,074,169519,095857,4331,239,469841,857848,552872,341801,641645,797613,423649,327800,042751,484642,683664,302669,285974,6091,007,7051,044,3191,125,7021,216,5381,273,8791,418,9581,455,6851,588,4251,677,2481,836,2292,013,1552,194,2866969693,86375150150111,72815015015015015015015052,00200066,12500023,7290000039,7910007,747000365000000020,10000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
2,900
0
3,600
0
0
5,100
0
0
0
5,000
5,600
0
5,300
0
0
0
0
8,000
0
0
0
10,100
0
0
12,400
12,400
14,100
13,400
14,700
14,900
14,900
14,200
16,600
18,000
21,700
20,200
19,363
13,485
13,178
16,756
16,278
16,646
17,870
16,827
16,609
15,698
15,759
17,256
17,075
17,716
17,628
19,341
19,292
19,127
19,071
21,289
23,175
23,735
26,178
0
29,539
29,539
31,313
27,940
30,482
45,807
33,162
52,315
37,026
42,842
38,104
43,914
38,585
37,785
39,970
33,656
37,100
34,672
30,644
28,716
44,356
26,430
38,400
20,182
18,750
28,720
28,840
84,743
85,616
75,194
88,313
76,157
71,364
66,294
65,614
81,426
86,940
110,518
127,173
69,700
69,450
68,541
17,966
73,029
60,494
59,237
64,456
96,144
72,933
72,446
73,680
74,373
68,911
71,629
65,887
115,991
110,540
167,328
146,990
144,392
149,831
151,175
141,396
145,316
169,059
172,302
157,619
152,663
159,080
159,080152,663157,619172,302169,059145,316141,396151,175149,831144,392146,990167,328110,540115,99165,88771,62968,91174,37373,68072,44672,93396,14464,45659,23760,49473,02917,96668,54169,45069,700127,173110,51886,94081,42665,61466,29471,36476,15788,31375,19485,61684,74328,84028,72018,75020,18238,40026,43044,35628,71630,64434,67237,10033,65639,97037,78538,58543,91438,10442,84237,02652,31533,16245,80730,48227,94031,31329,53929,539026,17823,73523,17521,28919,07119,12719,29219,34117,62817,71617,07517,25615,75915,69816,60916,82717,87016,64616,27816,75613,17813,48519,36320,20021,70018,00016,60014,20014,90014,90014,70013,40014,10012,40012,4000010,1000008,00000005,30005,6005,0000005,100003,60002,900000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,267,845
1,232,197
0
1,266,361
2,650,488
2,629,523
0
2,311,183
2,305,602
2,378,089
0
2,346,591
2,348,667
2,352,450
3,676,487
3,854,455
3,734,083
4,082,285
4,004,921
4,051,855
3,988,346
4,050,232
4,006,428
3,986,851
3,917,155
3,763,626
3,747,090
3,976,069
3,989,068
3,971,676
3,642,660
3,524,109
3,673,728
3,576,788
3,641,417
3,554,987
3,676,152
3,728,659
3,784,083
3,359,320
3,810,429
4,079,736
5,867,398
6,179,010
6,482,501
6,439,013
6,336,128
6,226,885
6,112,181
6,015,626
6,001,467
58,234
-1,245,982
6,591,028
0
0
006,591,028-1,245,98258,2346,001,4676,015,6266,112,1816,226,8856,336,1286,439,0136,482,5016,179,0105,867,3984,079,7363,810,4293,359,3203,784,0833,728,6593,676,1523,554,9873,641,4173,576,7883,673,7283,524,1093,642,6603,971,6763,989,0683,976,0693,747,0903,763,6263,917,1553,986,8514,006,4284,050,2323,988,3464,051,8554,004,9214,082,2853,734,0833,854,4553,676,4872,352,4502,348,6672,346,59102,378,0892,305,6022,311,18302,629,5232,650,4881,266,36101,232,1971,267,8450000000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
137,300
0
151,300
0
0
187,000
0
0
0
214,100
254,600
0
238,200
0
0
0
0
276,000
0
0
0
351,700
0
0
420,200
449,800
545,400
587,600
645,500
0
705,600
841,600
899,800
955,000
1,036,700
1,079,000
1,103,094
1,190,044
1,160,585
1,233,115
1,340,360
1,505,345
1,539,928
1,662,511
1,695,039
1,829,853
1,910,596
2,066,730
2,052,989
2,227,484
2,356,105
2,539,358
2,648,909
2,831,595
2,991,727
3,290,128
3,236,149
3,189,791
3,304,556
0
0
3,422,130
3,467,621
3,018,941
3,831,668
3,817,562
4,510,239
4,652,857
4,791,737
4,643,143
4,526,470
3,967,066
4,870,448
5,337,462
4,938,286
4,974,107
4,754,586
4,962,736
4,653,037
4,432,694
4,505,089
4,471,899
4,092,819
3,865,711
3,645,912
3,533,613
3,154,351
2,369,157
2,187,879
2,042,115
1,874,859
1,785,044
1,652,098
1,640,062
1,612,375
1,571,290
1,485,761
1,772,798
1,779,122
1,771,041
1,481,919
1,473,637
1,450,523
1,524,212
1,549,691
1,376,226
1,312,824
1,320,492
1,455,202
1,505,288
1,462,033
1,436,006
1,429,498
1,048,255
706,950
1,388,796
966,670
843,664
727,173
744,851
897,251
929,344
1,185,224
1,187,923
1,554,159
2,023,959
2,340,575
2,266,460
276,229
276,2292,266,4602,340,5752,023,9591,554,1591,187,9231,185,224929,344897,251744,851727,173843,664966,6701,388,796706,9501,048,2551,429,4981,436,0061,462,0331,505,2881,455,2021,320,4921,312,8241,376,2261,549,6911,524,2121,450,5231,473,6371,481,9191,771,0411,779,1221,772,7981,485,7611,571,2901,612,3751,640,0621,652,0981,785,0441,874,8592,042,1152,187,8792,369,1573,154,3513,533,6133,645,9123,865,7114,092,8194,471,8994,505,0894,432,6944,653,0374,962,7364,754,5864,974,1074,938,2865,337,4624,870,4483,967,0664,526,4704,643,1434,791,7374,652,8574,510,2393,817,5623,831,6683,018,9413,467,6213,422,130003,304,5563,189,7913,236,1493,290,1282,991,7272,831,5952,648,9092,539,3582,356,1052,227,4842,052,9892,066,7301,910,5961,829,8531,695,0391,662,5111,539,9281,505,3451,340,3601,233,1151,160,5851,190,0441,103,0941,079,0001,036,700955,000899,800841,600705,6000645,500587,600545,400449,800420,20000351,700000276,0000000238,2000254,600214,100000187,00000151,3000137,300000
       Property Plant Equipment 
0
0
0
9,300
0
11,900
0
0
11,800
0
0
0
12,500
12,700
0
13,400
0
0
0
0
15,100
0
0
0
17,900
0
0
18,900
19,400
19,500
19,500
19,500
19,600
19,600
20,900
21,300
21,700
21,700
22,300
22,091
21,706
21,504
21,436
21,038
20,936
21,536
22,179
22,590
17,988
17,893
17,946
16,965
16,162
17,615
18,503
18,653
18,552
17,874
17,571
16,933
15,269
15,471
14,800
15,307
15,307
17,358
20,153
19,853
19,390
20,124
21,779
21,587
21,378
20,911
21,184
21,540
20,706
20,202
19,775
18,571
18,113
17,125
23,941
23,353
23,649
22,498
21,520
20,722
20,090
19,268
84,997
83,461
84,301
83,145
82,903
83,029
82,167
82,099
80,599
78,745
76,486
75,346
74,590
73,975
72,585
71,105
70,407
69,786
69,836
67,994
67,860
67,163
66,174
67,762
68,892
89,877
91,420
89,072
120,217
118,678
116,926
119,170
115,169
116,470
118,614
117,606
120,970
125,979
129,547
132,217
132,183
128,748
128,748132,183132,217129,547125,979120,970117,606118,614116,470115,169119,170116,926118,678120,21789,07291,42089,87768,89267,76266,17467,16367,86067,99469,83669,78670,40771,10572,58573,97574,59075,34676,48678,74580,59982,09982,16783,02982,90383,14584,30183,46184,99719,26820,09020,72221,52022,49823,64923,35323,94117,12518,11318,57119,77520,20220,70621,54021,18420,91121,37821,58721,77920,12419,39019,85320,15317,35815,30715,30714,80015,47115,26916,93317,57117,87418,55218,65318,50317,61516,16216,96517,94617,89317,98822,59022,17921,53620,93621,03821,43621,50421,70622,09122,30021,70021,70021,30020,90019,60019,60019,50019,50019,50019,40018,9000017,90000015,100000013,400012,70012,50000011,8000011,90009,300000
       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
2,008
0
0
0
2,021
2,021
2,021
2,006
0
0
0
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
2,006
3,662
3,662
2,370
2,701
2,701
2,701
2,701
2,701
64,021
64,021
76,383
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
86,069
84,241
84,241
84,24184,24186,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06986,06976,38364,02164,0212,7012,7012,7012,7012,7012,3703,6623,6622,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0062,0060002,0062,0212,0212,0210002,0080000000000000000000000000000000000000000000000000000
       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
6,188,923
5,779,677
0
0
0
0
2,319,698
0
6,501,964
6,492,511
6,297,769
6,152,700
6,082,977
5,994,779
5,937,898
5,793,647
6,038,296
1,627,024
1,618,897
1,330,061
1,321,816
1,299,171
1,363,841
1,396,640
1,222,604
1,158,713
1,166,821
1,299,477
1,354,208
1,307,365
1,279,951
1,260,445
885,371
565,277
6,642,450
6,542,176
6,740,341
6,581,367
6,505,243
6,564,426
635,954
894,777
889,852
1,258,718
1,727,263
2,042,566
1,971,522
1,917,214
1,917,2141,971,5222,042,5661,727,2631,258,718889,852894,777635,9546,564,4266,505,2436,581,3676,740,3416,542,1766,642,450565,277885,3711,260,4451,279,9511,307,3651,354,2081,299,4771,166,8211,158,7131,222,6041,396,6401,363,8411,299,1711,321,8161,330,0611,618,8971,627,0246,038,2965,793,6475,937,8985,994,7796,082,9776,152,7006,297,7696,492,5116,501,96402,319,69800005,779,6776,188,923000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
2,008
0
0
0
2,021
2,021
2,021
2,006
0
0
0
2,006
2,006
3,016
3,513
3,370
3,425
4,219
4,532
4,825
4,940
5,010
4,825
5,473
7,248
8,141
9,126
9,575
1,399
1,363
14,685
1,292
1,257
1,221
14,340
1,150
1,114
1,079
25,285
25,389
26,195
26,208
25,713
25,340
24,484
24,271
23,735
21,431
14,582
14,777
15,293
15,237
14,931
8,393
16,018
15,480
15,290
14,873
14,508
14,890
14,856
14,563
14,085
13,699
12,918
12,616
107,744
103,461
99,332
95,892
93,191
91,356
88,707
86,772
85,066
83,393
81,080
79,723
78,514
25,868
25,86878,51479,72381,08083,39385,06686,77288,70791,35693,19195,89299,332103,461107,74412,61612,91813,69914,08514,56314,85614,89014,50814,87315,29015,48016,0188,39314,93115,23715,29314,77714,58221,43123,73524,27124,48425,34025,71326,20826,19525,38925,2851,0791,1141,15014,3401,2211,2571,29214,6851,3631,3999,5759,1268,1417,2485,4734,8255,0104,9404,8254,5324,2193,4253,3703,5133,0162,0062,0060002,0062,0212,0212,0210002,0080000000000000000000000000000000000000000000000000000
       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
1,350,028
1,329,383
953,909
630,248
1,214,379
766,903
738,111
596,958
626,737
776,708
821,394
1,069,143
1,111,517
0
0
0
0
0
000001,111,5171,069,143821,394776,708626,737596,958738,111766,9031,214,379630,248953,9091,329,3831,350,028000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
103,300
0
151,000
0
0
182,600
0
0
0
280,100
297,800
0
354,100
0
0
0
0
432,700
0
0
0
498,700
0
0
561,200
580,400
583,500
585,900
583,500
1,311,400
576,400
586,000
602,300
606,200
591,700
609,000
617,418
636,383
498,017
492,639
466,692
508,729
561,009
627,954
625,042
634,310
668,429
710,117
726,657
777,958
767,075
774,253
781,070
860,142
916,272
846,910
940,747
992,234
988,382
0
4,564,098
1,039,202
1,268,491
1,306,468
1,410,617
1,400,553
1,296,457
1,271,825
1,279,304
1,317,708
1,309,710
2,180,186
1,283,013
12,287,766
11,319,332
1,295,229
11,263,106
13,041,280
12,056,094
2,402,421
11,681,218
11,554,446
11,116,107
2,202,296
10,107,267
9,909,261
9,205,556
11,562,525
10,890,430
10,478,049
10,255,084
9,943,059
9,507,736
9,350,207
9,285,714
9,020,399
8,849,917
9,171,123
8,982,944
8,870,190
8,356,491
8,186,233
8,042,636
8,026,036
7,964,298
7,612,052
7,601,041
7,509,545
7,702,323
8,006,850
8,118,707
8,019,358
8,032,689
7,512,382
7,040,455
10,686,457
6,179,010
6,482,501
6,439,013
6,336,128
6,226,885
6,112,181
6,015,626
6,032,293
5,761,286
5,612,350
5,295,759
5,465,415
8,773,659
8,773,6595,465,4155,295,7595,612,3505,761,2866,032,2936,015,6266,112,1816,226,8856,336,1286,439,0136,482,5016,179,01010,686,4577,040,4557,512,3828,032,6898,019,3588,118,7078,006,8507,702,3237,509,5457,601,0417,612,0527,964,2988,026,0368,042,6368,186,2338,356,4918,870,1908,982,9449,171,1238,849,9179,020,3999,285,7149,350,2079,507,7369,943,05910,255,08410,478,04910,890,43011,562,5259,205,5569,909,26110,107,2672,202,29611,116,10711,554,44611,681,2182,402,42112,056,09413,041,28011,263,1061,295,22911,319,33212,287,7661,283,0132,180,1861,309,7101,317,7081,279,3041,271,8251,296,4571,400,5531,410,6171,306,4681,268,4911,039,2024,564,0980988,382992,234940,747846,910916,272860,142781,070774,253767,075777,958726,657710,117668,429634,310625,042627,954561,009508,729466,692492,639498,017636,383617,418609,000591,700606,200602,300586,000576,4001,311,400583,500585,900583,500580,400561,20000498,700000432,7000000354,1000297,800280,100000182,60000151,0000103,300000
> Total Liabilities 
0
0
0
232,400
0
292,100
0
0
365,100
0
0
0
491,300
543,700
0
580,700
0
0
0
0
674,700
0
0
0
797,500
0
0
936,800
979,200
1,067,000
1,101,200
1,157,400
1,204,400
1,204,400
1,346,700
1,427,500
1,463,300
1,536,100
1,592,700
1,621,587
1,732,365
1,572,906
1,637,827
1,720,440
1,925,450
2,031,329
2,196,651
2,223,430
2,322,712
2,429,048
2,612,035
2,606,212
2,837,788
2,947,897
3,120,726
3,179,539
3,431,028
3,623,527
3,835,114
3,876,595
3,909,485
4,050,869
4,205,200
4,220,488
4,220,488
4,492,379
4,037,264
4,953,731
4,977,174
5,515,394
5,640,394
5,819,361
5,759,012
5,672,648
5,944,219
6,166,595
6,590,670
5,998,477
6,220,667
6,044,346
7,332,502
6,685,997
6,580,446
6,463,001
6,358,190
6,295,372
5,998,111
5,772,065
5,683,446
5,279,518
8,329,762
7,832,309
7,565,010
7,500,499
7,273,102
6,959,147
6,784,943
6,743,341
6,506,912
6,427,777
6,486,726
6,295,934
6,202,072
5,970,771
5,796,706
5,667,179
5,581,413
5,483,178
5,296,857
5,350,587
5,243,946
5,300,272
5,543,743
5,686,788
5,583,475
5,581,999
5,419,253
5,284,429
8,252,183
8,215,977
8,891,435
8,954,669
8,740,036
9,044,919
9,381,816
9,553,200
8,830,560
9,150,085
9,232,962
9,064,312
8,776,374
8,968,071
8,968,0718,776,3749,064,3129,232,9629,150,0858,830,5609,553,2009,381,8169,044,9198,740,0368,954,6698,891,4358,215,9778,252,1835,284,4295,419,2535,581,9995,583,4755,686,7885,543,7435,300,2725,243,9465,350,5875,296,8575,483,1785,581,4135,667,1795,796,7065,970,7716,202,0726,295,9346,486,7266,427,7776,506,9126,743,3416,784,9436,959,1477,273,1027,500,4997,565,0107,832,3098,329,7625,279,5185,683,4465,772,0655,998,1116,295,3726,358,1906,463,0016,580,4466,685,9977,332,5026,044,3466,220,6675,998,4776,590,6706,166,5955,944,2195,672,6485,759,0125,819,3615,640,3945,515,3944,977,1744,953,7314,037,2644,492,3794,220,4884,220,4884,205,2004,050,8693,909,4853,876,5953,835,1143,623,5273,431,0283,179,5393,120,7262,947,8972,837,7882,606,2122,612,0352,429,0482,322,7122,223,4302,196,6512,031,3291,925,4501,720,4401,637,8271,572,9061,732,3651,621,5871,592,7001,536,1001,463,3001,427,5001,346,7001,204,4001,204,4001,157,4001,101,2001,067,000979,200936,80000797,500000674,7000000580,7000543,700491,300000365,10000292,1000232,400000
   > Total Current Liabilities 
0
0
0
8,000
0
127,800
0
0
5,000
0
0
0
53,800
65,900
0
99,000
0
0
0
0
66,600
0
0
0
46,000
0
0
78,100
864,200
952,100
986,500
1,042,900
1,091,700
1,091,700
1,240,200
1,321,000
1,358,000
1,429,600
1,496,200
1,535,100
1,646,800
1,486,400
1,557,800
1,660,400
1,864,200
2,001,300
2,146,700
2,173,400
2,267,900
2,379,000
213,077
208,309
131,856
307,524
302,982
312,323
3,356,800
3,536,300
3,759,100
3,800,400
225,000
225,000
4,118,000
13,811
13,811
285,500
3,984,500
4,917,600
4,941,100
5,479,300
5,604,300
5,783,300
5,722,900
5,631,500
5,908,100
105,112
105,834
105,112
155,013
143,065
862,110
135,071
209,226
137,447
173,729
187,814
181,952
79,647
5,647,900
36,083
92,222
60,846
98,961
7,384,400
7,169,400
6,855,000
6,680,300
6,608,200
6,401,300
6,324,200
6,382,500
6,191,800
6,097,700
5,866,200
5,692,000
5,631,100
5,545,300
5,446,900
5,260,600
5,314,500
5,207,700
5,263,800
5,507,300
5,650,500
5,546,178
5,545,630
5,382,832
5,247,795
8,214,905
8,179,254
8,854,530
8,812,881
8,603,407
8,908,341
9,247,814
9,422,016
8,735,491
9,091,763
9,142,375
8,979,885
8,721,970
8,715,292
8,715,2928,721,9708,979,8859,142,3759,091,7638,735,4919,422,0169,247,8148,908,3418,603,4078,812,8818,854,5308,179,2548,214,9055,247,7955,382,8325,545,6305,546,1785,650,5005,507,3005,263,8005,207,7005,314,5005,260,6005,446,9005,545,3005,631,1005,692,0005,866,2006,097,7006,191,8006,382,5006,324,2006,401,3006,608,2006,680,3006,855,0007,169,4007,384,40098,96160,84692,22236,0835,647,90079,647181,952187,814173,729137,447209,226135,071862,110143,065155,013105,112105,834105,1125,908,1005,631,5005,722,9005,783,3005,604,3005,479,3004,941,1004,917,6003,984,500285,50013,81113,8114,118,000225,000225,0003,800,4003,759,1003,536,3003,356,800312,323302,982307,524131,856208,309213,0772,379,0002,267,9002,173,4002,146,7002,001,3001,864,2001,660,4001,557,8001,486,4001,646,8001,535,1001,496,2001,429,6001,358,0001,321,0001,240,2001,091,7001,091,7001,042,900986,500952,100864,20078,1000046,00000066,600000099,000065,90053,8000005,00000127,80008,000000
       Short-term Debt 
0
0
0
8,000
0
127,800
0
0
5,000
0
0
0
53,800
65,900
0
99,000
0
0
0
0
66,600
0
0
0
46,000
0
0
78,100
89,800
91,700
104,200
79,000
74,800
74,800
60,100
61,600
68,400
46,700
81,200
94,375
70,000
20,000
20,000
27,980
105,000
157,150
155,000
205,000
208,200
205,000
211,000
206,500
130,000
306,000
301,000
310,800
0
0
0
0
225,000
225,000
0
13,811
13,811
285,500
0
0
0
0
0
0
0
0
0
105,112
105,834
105,112
155,013
143,065
862,110
135,071
184,387
137,447
173,729
187,814
181,837
79,647
0
36,083
92,222
60,846
98,961
1,752,002
1,730,476
1,504,288
1,494,688
1,473,154
1,437,995
1,386,459
1,614,766
1,456,788
1,386,116
1,092,097
1,058,309
818,342
819,119
696,683
650,031
435,740
356,392
380,206
582,844
516,725
587,362
574,837
380,440
327,743
327,160
175,550
124,457
18,291
33,349
24,389
27,703
24,371
35,329
29,858
27,150
29,245
28,607
30,094
30,09428,60729,24527,15029,85835,32924,37127,70324,38933,34918,291124,457175,550327,160327,743380,440574,837587,362516,725582,844380,206356,392435,740650,031696,683819,119818,3421,058,3091,092,0971,386,1161,456,7881,614,7661,386,4591,437,9951,473,1541,494,6881,504,2881,730,4761,752,00298,96160,84692,22236,083079,647181,837187,814173,729137,447184,387135,071862,110143,065155,013105,112105,834105,112000000000285,50013,81113,8110225,000225,0000000310,800301,000306,000130,000206,500211,000205,000208,200205,000155,000157,150105,00027,98020,00020,00070,00094,37581,20046,70068,40061,60060,10074,80074,80079,000104,20091,70089,80078,1000046,00000066,600000099,000065,90053,8000005,00000127,80008,000000
       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
1,431,227
0
0
0
97,000
0
934,342
764,216
797,791
636,312
629,173
420,931
172,613
118,235
231,731
221,772
50,000
0
0
0
50,274
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000050,27400050,000221,772231,731118,235172,613420,931629,173636,312797,791764,216934,342097,0000001,431,22700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
4,200
3,900
4,689
4,831
5,580
4,277
3,645
2,284
2,571
2,132
2,072
1,618
2,200
2,077
1,809
1,856
1,524
1,982
1,523
1,024,349
1,032,431
1,065,923
1,196,564
1,252,897
0
0
1,273,541
1,213,847
1,293,442
1,232,988
1,337,585
1,329,662
1,269,705
1,246,420
1,441,988
1,492,419
1,517,789
1,785,300
1,806,246
1,852,446
1,917,905
1,745,501
1,816,333
2,538,271
2,595,275
24,839
2,501,472
43,828
42,931
115
2,274,567
2,222,942
2,214,367
99,263
5,563,514
117,569
121,319
144,424
140,037
135,405
159,541
133,290
135,972
113,537
113,450
92,935
92,761
88,930
89,760
95,370
66,700
62,259
86,766
86,791
85,886
80,019
80,448
87,665
87,004
70,512
56,388
185,660
181,395
187,280
162,133
154,418
127,190
9,090,492
9,244,389
8,603,118
8,978,222
9,029,570
8,855,117
124,999
119,777
119,777124,9998,855,1179,029,5708,978,2228,603,1189,244,3899,090,492127,190154,418162,133187,280181,395185,66056,38870,51287,00487,66580,44880,01985,88686,79186,76662,25966,70095,37089,76088,93092,76192,935113,450113,537135,972133,290159,541135,405140,037144,424121,319117,5695,563,51499,2632,214,3672,222,9422,274,56711542,93143,8282,501,47224,8392,595,2752,538,2711,816,3331,745,5011,917,9051,852,4461,806,2461,785,3001,517,7891,492,4191,441,9881,246,4201,269,7051,329,6621,337,5851,232,9881,293,4421,213,8471,273,541001,252,8971,196,5641,065,9231,032,4311,024,3491,5231,9821,5241,8561,8092,0772,2001,6182,0722,1322,5712,2843,6454,2775,5804,8314,6893,9004,2000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
-8,000
0
-127,800
0
0
-5,000
0
0
0
-53,800
-65,900
0
-99,000
0
0
0
0
-66,600
0
0
0
-46,000
0
0
-78,100
774,400
860,400
882,300
963,900
1,016,900
1,016,900
1,180,100
1,259,400
1,289,600
1,378,700
1,411,100
1,436,036
1,571,969
1,460,820
1,533,523
1,628,775
1,756,916
1,841,579
1,989,568
1,966,328
2,058,082
2,171,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,385,231
2,378,365
0
0
0
0
5,689,559
0
5,665,038
5,610,437
5,383,265
5,300,992
5,141,233
5,069,175
4,924,406
4,894,233
4,749,684
4,717,074
4,716,859
4,779,693
4,644,054
4,754,771
4,664,487
4,717,828
4,582,686
4,826,404
4,799,482
4,833,428
4,880,201
5,088,993
4,908,115
4,897,101
4,945,137
4,878,058
7,698,610
7,819,271
8,541,926
8,632,457
8,415,640
8,756,762
27,703
55,936
35,329
29,858
27,150
29,245
8,568,364
8,565,421
8,565,4218,568,36429,24527,15029,85835,32955,93627,7038,756,7628,415,6408,632,4578,541,9267,819,2717,698,6104,878,0584,945,1374,897,1014,908,1155,088,9934,880,2014,833,4284,799,4824,826,4044,582,6864,717,8284,664,4874,754,7714,644,0544,779,6934,716,8594,717,0744,749,6844,894,2334,924,4065,069,1755,141,2335,300,9925,383,2655,610,4375,665,03805,689,55900002,378,3652,385,23100000000000000000000000000000000002,171,8002,058,0821,966,3281,989,5681,841,5791,756,9161,628,7751,533,5231,460,8201,571,9691,436,0361,411,1001,378,7001,289,6001,259,4001,180,1001,016,9001,016,900963,900882,300860,400774,400-78,10000-46,000000-66,6000000-99,0000-65,900-53,800000-5,00000-127,8000-8,000000
   > Long-term Liabilities 
0
0
0
25,000
0
10,600
0
0
48,500
0
0
0
47,100
46,900
0
54,300
0
0
0
0
70,900
0
0
0
99,500
0
0
136,100
115,000
114,900
114,800
114,600
114,600
114,600
106,500
106,500
106,500
106,500
96,500
86,500
86,500
86,500
80,000
60,000
60,000
30,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
85,000
87,166
87,166
387,166
387,166
387,166
388,666
162,166
162,166
0
387,166
387,166
87,166
232,983
231,083
216,083
384,197
36,083
367,936
36,083
36,083
36,083
317,758
317,801
317,824
317,836
317,770
317,818
317,836
281,753
317,770
281,747
281,753
281,753
281,713
322,736
285,395
700,215
561,342
421,261
452,698
439,816
439,801
464,874
439,849
439,919
437,443
437,590
437,041
436,843
436,544
411,216
142,067
141,598
141,216
173,800
136,174
135,879
80,411
164,496
109,806
114,917
140,098
138,685
136,767
155,127
8,215,977
8,891,435
8,954,669
8,740,036
9,044,919
9,381,816
9,553,200
8,830,560
9,150,085
9,232,962
9,064,312
8,776,374
252,779
252,7798,776,3749,064,3129,232,9629,150,0858,830,5609,553,2009,381,8169,044,9198,740,0368,954,6698,891,4358,215,977155,127136,767138,685140,098114,917109,806164,49680,411135,879136,174173,800141,216141,598142,067411,216436,544436,843437,041437,590437,443439,919439,849464,874439,801439,816452,698421,261561,342700,215285,395322,736281,713281,753281,753281,747317,770281,753317,836317,818317,770317,836317,824317,801317,75836,08336,08336,083367,93636,083384,197216,083231,083232,98387,166387,166387,1660162,166162,166388,666387,166387,166387,16687,16687,16685,00050,00050,00050,00050,00050,00050,00050,00030,00060,00060,00080,00086,50086,50086,50096,500106,500106,500106,500106,500114,600114,600114,600114,800114,900115,000136,1000099,50000070,900000054,300046,90047,10000048,5000010,600025,000000
       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
155,835
189,341
0
0
0
0
172,298
0
16,701
16,741
14,937
13,830
13,617
11,414
11,221
11,113
8,739
8,622
6,162
6,220
5,413
4,306
2,437
1,967
1,881
1,677
1,281
752
679
622
333
439
985
1,159
913
2,059
2,078
38,216
38,502
37,991
37,674
37,594
36,887
191
53
138
318
128
1283181385319136,88737,59437,67437,99138,50238,2162,0782,0599131,1599854393336226797521,2811,6771,8811,9672,4374,3065,4136,2206,1628,6228,73911,11311,22111,41413,61713,83014,93716,74116,7010172,2980000189,341155,835000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
32,898
35,691
30,116
44,347
53,934
47,014
65,990
38,562
35,750
98,793
158,352
152,416
65,455
212,925
107,108
49,162
75,512
123,648
102,590
44,199
35,070
65,356
0
0
31,984
32,407
27,766
21,802
60,819
122,992
24,537
137,122
125,287
46,280
25,271
24,080
135,758
529,331
65,222
445,009
210,029
57,216
96,295
68,638
49,707
58,348
91,118
83,016
79,973
83,903
91,307
152,519
154,932
164,841
169,941
182,403
182,402
166,603
222,089
162,500
168,933
138,316
141,155
113,679
118,362
115,327
112,109
121,572
92,955
86,879
104,929
115,716
112,507
1,300
858
875
891
908
478
2,668
5,100
2,600
711
728
1,946
2,063
12,780
798
1,672
33,431
29,050
0
0
0029,05033,4311,67279812,7802,0631,9467287112,6005,1002,6684789088918758581,300112,507115,716104,92986,87992,955121,572112,109115,327118,362113,679141,155138,316168,933162,500222,089166,603182,402182,403169,941164,841154,932152,51991,30783,90379,97383,01691,11858,34849,70768,63896,29557,216210,029445,00965,222529,331135,75824,08025,27146,280125,287137,12224,537122,99260,81921,80227,76632,40731,9840065,35635,07044,199102,590123,64875,51249,162107,108212,92565,455152,416158,35298,79335,75038,56265,99047,01453,93444,34730,11635,69132,898000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
19,300
0
22,300
0
0
24,400
0
0
0
31,100
33,400
0
38,100
0
0
0
0
69,700
0
0
0
79,900
0
0
85,600
89,400
94,800
101,300
104,000
107,000
107,000
110,800
105,000
124,000
124,400
124,800
130,241
117,869
106,561
110,105
118,581
113,490
137,004
131,718
140,401
166,429
181,648
193,576
200,076
201,680
205,023
223,517
286,676
294,667
314,864
333,056
338,690
341,167
344,177
0
343,610
343,610
340,283
336,426
338,322
313,475
341,795
359,461
338,758
301,167
242,018
261,317
319,351
359,634
382,569
330,166
464,174
746,042
717,060
732,331
713,128
724,357
727,916
695,555
689,290
692,202
771,687
863,606
870,242
870,924
879,726
884,913
896,491
925,202
929,998
942,197
936,379
911,599
907,888
897,077
903,801
915,890
924,934
920,411
931,429
938,969
937,630
945,107
946,849
957,819
969,886
999,877
1,021,192
1,044,874
1,049,076
1,045,478
1,022,594
1,041,284
1,064,322
1,085,975
1,108,423
1,079,997
1,053,665
1,069,160
1,040,035
1,014,812
993,867
1,042,406
1,089,510
1,089,5101,042,406993,8671,014,8121,040,0351,069,1601,053,6651,079,9971,108,4231,085,9751,064,3221,041,2841,022,5941,045,4781,049,0761,044,8741,021,192999,877969,886957,819946,849945,107937,630938,969931,429920,411924,934915,890903,801897,077907,888911,599936,379942,197929,998925,202896,491884,913879,726870,924870,242863,606771,687692,202689,290695,555727,916724,357713,128732,331717,060746,042464,174330,166382,569359,634319,351261,317242,018301,167338,758359,461341,795313,475338,322336,426340,283343,610343,6100344,177341,167338,690333,056314,864294,667286,676223,517205,023201,680200,076193,576181,648166,429140,401131,718137,004113,490118,581110,105106,561117,869130,241124,800124,400124,000105,000110,800107,000107,000104,000101,30094,80089,40085,6000079,90000069,700000038,100033,40031,10000024,4000022,300019,300000
   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
13,800
13,700
13,797
13,805
13,805
13,808
13,812
13,885
13,897
13,911
15,245
15,300
15,355
19,323
19,446
19,684
19,884
20,028
22,164
22,253
22,503
24,601
24,676
25,104
25,321
0
25,365
25,365
25,370
25,431
25,461
25,543
25,556
25,557
25,732
25,736
25,738
25,739
25,739
25,739
25,739
25,739
34,479
34,481
47,808
47,808
47,808
47,808
47,808
47,809
47,841
47,842
47,842
52,671
52,671
52,689
52,691
52,707
52,714
52,730
52,761
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
52,626
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,885
59,88559,88559,88559,88559,88559,88559,88559,88559,88559,88559,88559,88559,88559,88559,88559,88559,88559,88552,62652,62652,62652,62652,62652,62652,62652,62652,62652,62652,62652,62652,62652,62652,62652,62652,76152,73052,71452,70752,69152,68952,67152,67147,84247,84247,84147,80947,80847,80847,80847,80847,80834,48134,47925,73925,73925,73925,73925,73925,73825,73625,73225,55725,55625,54325,46125,43125,37025,36525,365025,32125,10424,67624,60122,50322,25322,16420,02819,88419,68419,44619,32315,35515,30015,24513,91113,89713,88513,81213,80813,80513,80513,79713,70013,8000000000000000000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71,091
82,616
0
0
0
0
70,734
0
111,292
122,747
133,629
147,919
160,055
170,519
181,152
170,605
159,737
155,974
148,886
155,529
162,363
169,858
177,808
185,377
194,687
191,567
200,878
210,008
221,441
236,120
253,040
268,101
284,459
285,854
279,646
250,557
264,725
284,053
300,096
322,202
352,001
375,729
399,949
426,320
455,590
484,057
516,371
547,641
547,641516,371484,057455,590426,320399,949375,729352,001322,202300,096284,053264,725250,557279,646285,854284,459268,101253,040236,120221,441210,008200,878191,567194,687185,377177,808169,858162,363155,529148,886155,974159,737170,605181,152170,519160,055147,919133,629122,747111,292070,734000082,61671,091000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
900
2,200
4,800
4,700
0
6,200
6,100
-2,400
-11,700
-5,700
-9,800
-8,057
-5,915
-12,928
-9,207
-260
-6,066
13,633
2,814
4,060
22,827
30,609
33,233
30,483
20,790
-19,357
-12,999
-13,015
-17,937
-11,208
-5,743
-6,803
-4,490
-986
-38,000
-39,701
-39,701
-3,296
-16,099
16,527
-9,500
19,502
27,558
-5,823
-52,121
-64,957
-79,171
-86,832
-109,840
-106,367
-82,739
-52,996
25,362
13,079
36,987
30,319
34,874
24,719
37,131
30,098
21,261
9,063
108,023
101,179
73,672
70,699
65,148
72,314
88,193
81,848
90,178
94,421
84,235
88,579
84,432
84,149
89,070
90,632
77,889
81,120
79,153
80,637
78,505
70,953
69,987
66,768
79,204
84,574
91,333
93,325
94,771
102,235
105,935
109,501
114,291
112,395
117,835
123,105
122,837
100,751
75,863
25,540
40,492
-78,340
-78,34040,49225,54075,863100,751122,837123,105117,835112,395114,291109,501105,935102,23594,77193,32591,33384,57479,20466,76869,98770,95378,50580,63779,15381,12077,88990,63289,07084,14984,43288,57984,23594,42190,17881,84888,19372,31465,14870,69973,672101,179108,0239,06321,26130,09837,13124,71934,87430,31936,98713,07925,362-52,996-82,739-106,367-109,840-86,832-79,171-64,957-52,121-5,82327,55819,502-9,50016,527-16,099-3,296-39,701-39,701-38,000-986-4,490-6,803-5,743-11,208-17,937-13,015-12,999-19,35720,79030,48333,23330,60922,8274,0602,81413,633-6,066-260-9,207-12,928-5,915-8,057-9,800-5,700-11,700-2,4006,1006,20004,7004,8002,2009000000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
498,556
498,875
0
0
0
0
537,453
0
538,105
538,231
538,071
538,287
538,936
539,522
539,311
539,222
539,669
540,088
540,512
540,371
540,705
540,692
540,948
540,808
541,005
541,302
541,600
541,404
541,734
542,078
619,381
619,828
620,368
620,948
621,515
621,206
621,860
621,978
622,652
622,935
626,995
635,808
637,061
633,796
634,612
635,523
636,793
634,785
634,785636,793635,523634,612633,796637,061635,808626,995622,935622,652621,978621,860621,206621,515620,948620,368619,828619,381542,078541,734541,404541,600541,302541,005540,808540,948540,692540,705540,371540,512540,088539,669539,222539,311539,522538,936538,287538,071538,231538,1050537,4530000498,875498,556000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0-211,135-211,138-211,138-180,717-150,572-140,862