0 XP   0   0   0

Otsuka Holdings Co Ltd ADR
Buy, Hold or Sell?

Let's analyse Otsuka together

PenkeI guess you are interested in Otsuka Holdings Co Ltd ADR. 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 Otsuka Holdings Co Ltd ADR. 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 Otsuka Holdings Co Ltd ADR

I send you an email if I find something interesting about Otsuka Holdings Co Ltd ADR.

Quick analysis of Otsuka (30 sec.)










1. Valuation of Otsuka (5 min.)




Current price per share

$19.04

2. Growth of Otsuka (5 min.)




Is Otsuka growing?

Current yearPrevious yearGrowGrow %
How rich?$16.4b$14.4b$1.7b11.0%

How much money is Otsuka making?

Current yearPrevious yearGrowGrow %
Making money$305.6m$185.3m$120.3m39.4%
Net Profit Margin9.6%6.8%--

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

3. Financial Health of Otsuka (5 min.)




4. Comparing to competitors in the Drug Manufacturers-General industry (5 min.)




  Industry Rankings (Drug Manufacturers-General)  


Richest
#18 / 79

Most Revenue
#25 / 79

Most Profit
#25 / 79


Fundamentals of Otsuka

Financial Health

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

1.1. Profitability of Otsuka Holdings Co Ltd ADR.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Otsuka to the Drug Manufacturers-General industry mean.
  • A Net Profit Margin of 13.7% means that $0.14 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 13.7%. The company is making a huge profit. +2
  • The TTM is 9.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ13.7%TTM9.6%+4.1%
TTM9.6%YOY6.8%+2.8%
TTM9.6%5Y8.8%+0.9%
5Y8.8%10Y8.8%0.0%
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ13.7%15.7%-2.0%
TTM9.6%14.8%-5.2%
YOY6.8%16.6%-9.8%
5Y8.8%16.4%-7.6%
10Y8.8%16.6%-7.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Otsuka to the Drug Manufacturers-General industry mean.
  • 2.0% Return on Assets means that Otsuka generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.4%+0.6%
TTM1.4%YOY0.9%+0.4%
TTM1.4%5Y1.2%+0.2%
5Y1.2%10Y1.2%+0.0%
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%2.5%-0.5%
TTM1.4%2.8%-1.4%
YOY0.9%3.2%-2.3%
5Y1.2%2.8%-1.6%
10Y1.2%2.4%-1.2%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Otsuka to the Drug Manufacturers-General industry mean.
  • 2.7% Return on Equity means Otsuka generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM1.9%+0.8%
TTM1.9%YOY1.3%+0.6%
TTM1.9%5Y1.7%+0.2%
5Y1.7%10Y1.7%+0.0%
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%5.2%-2.5%
TTM1.9%6.6%-4.7%
YOY1.3%7.1%-5.8%
5Y1.7%6.2%-4.5%
10Y1.7%6.3%-4.6%

1.2. Operating Efficiency of Otsuka Holdings Co Ltd ADR.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Otsuka is operating .

  • Measures how much profit Otsuka 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 Otsuka to the Drug Manufacturers-General industry mean.
  • An Operating Margin of 17.1% means the company generated $0.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 17.1%. The company is operating efficient. +1
  • The TTM is 12.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ17.1%TTM12.5%+4.6%
TTM12.5%YOY10.7%+1.7%
TTM12.5%5Y12.4%+0.1%
5Y12.4%10Y11.8%+0.5%
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ17.1%22.0%-4.9%
TTM12.5%17.2%-4.7%
YOY10.7%22.4%-11.7%
5Y12.4%20.1%-7.7%
10Y11.8%20.1%-8.3%
1.2.2. Operating Ratio

Measures how efficient Otsuka is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Drug Manufacturers-General industry mean).
  • An Operation Ratio of 0.84 means that the operating costs are $0.84 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 0.841. The company is less efficient in keeping operating costs low.
  • The TTM is 0.881. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.841TTM0.881-0.040
TTM0.881YOY0.903-0.022
TTM0.8815Y0.886-0.006
5Y0.88610Y0.899-0.013
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8410.965-0.124
TTM0.8810.963-0.082
YOY0.9030.982-0.079
5Y0.8860.956-0.070
10Y0.8990.894+0.005

1.3. Liquidity of Otsuka Holdings Co Ltd ADR.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Drug Manufacturers-General industry mean).
  • A Current Ratio of 2.14 means the company has $2.14 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 2.144. The company is able to pay all its short-term debts. +1
  • The TTM is 2.175. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.144TTM2.175-0.031
TTM2.175YOY2.300-0.125
TTM2.1755Y2.284-0.109
5Y2.28410Y2.403-0.119
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1441.645+0.499
TTM2.1751.574+0.601
YOY2.3001.495+0.805
5Y2.2841.743+0.541
10Y2.4031.589+0.814
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Otsuka to the Drug Manufacturers-General industry mean.
  • A Quick Ratio of 1.66 means the company can pay off $1.66 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 1.660. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.686. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.660TTM1.686-0.026
TTM1.686YOY1.846-0.160
TTM1.6865Y1.887-0.201
5Y1.88710Y1.965-0.078
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6600.833+0.827
TTM1.6860.916+0.770
YOY1.8460.983+0.863
5Y1.8870.967+0.920
10Y1.9650.981+0.984

1.4. Solvency of Otsuka Holdings Co Ltd ADR.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Otsuka to Drug Manufacturers-General industry mean.
  • A Debt to Asset Ratio of 0.26 means that Otsuka assets are financed with 25.9% credit (debt) and the remaining percentage (100% - 25.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 0.259. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.267. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.259TTM0.267-0.008
TTM0.267YOY0.274-0.007
TTM0.2675Y0.291-0.023
5Y0.29110Y0.292-0.002
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2590.514-0.255
TTM0.2670.501-0.234
YOY0.2740.522-0.248
5Y0.2910.532-0.241
10Y0.2920.525-0.233
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Otsuka to the Drug Manufacturers-General industry mean.
  • A Debt to Equity ratio of 35.6% means that company has $0.36 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Otsuka Holdings Co Ltd ADR:

  • The MRQ is 0.356. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.370. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.356TTM0.370-0.015
TTM0.370YOY0.385-0.014
TTM0.3705Y0.418-0.047
5Y0.41810Y0.421-0.004
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3561.059-0.703
TTM0.3701.008-0.638
YOY0.3851.101-0.716
5Y0.4181.166-0.748
10Y0.4211.152-0.731

2. Market Valuation of Otsuka Holdings Co Ltd ADR

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Otsuka to the Drug Manufacturers-General industry mean.
  • A PE ratio of 39.31 means the investor is paying $39.31 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Otsuka Holdings Co Ltd ADR:

  • The EOD is 47.377. Good. +1
  • The MRQ is 39.315. Good. +1
  • The TTM is 66.185. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD47.377MRQ39.315+8.062
MRQ39.315TTM66.185-26.870
TTM66.185YOY-519.966+586.151
TTM66.1855Y7.200+58.985
5Y7.20010Y710.054-702.854
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
EOD47.37743.254+4.123
MRQ39.31545.468-6.153
TTM66.18540.569+25.616
YOY-519.96655.995-575.961
5Y7.20057.857-50.657
10Y710.05444.421+665.633
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Otsuka.

  • 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 Otsuka Holdings Co Ltd ADR:

  • The MRQ is 14.713. Seems overpriced? -1
  • The TTM is 76.109. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ14.713TTM76.109-61.396
TTM76.109YOY17,550.095-17,473.986
TTM76.1095Y3,722.719-3,646.610
5Y3,722.71910Y117,758.327-114,035.608
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
MRQ14.71340.731-26.018
TTM76.10973.479+2.630
YOY17,550.09588.246+17,461.849
5Y3,722.719119.285+3,603.434
10Y117,758.327243.890+117,514.437

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

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

  • At or below 1 is considered healthy (always compare to Drug Manufacturers-General industry mean).
  • A PB ratio of 1.04 means the investor is paying $1.04 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Otsuka Holdings Co Ltd ADR:

  • The EOD is 1.254. Good. +1
  • The MRQ is 1.041. Good. +1
  • The TTM is 1.095. Good. +1
Trends
Current periodCompared to+/- 
EOD1.254MRQ1.041+0.213
MRQ1.041TTM1.095-0.054
TTM1.095YOY1.457-0.361
TTM1.0955Y1.578-0.482
5Y1.57810Y1.699-0.122
Compared to industry (Drug Manufacturers-General)
PeriodCompanyIndustry (mean)+/- 
EOD1.2543.674-2.420
MRQ1.0413.827-2.786
TTM1.0953.943-2.848
YOY1.4573.565-2.108
5Y1.5783.986-2.408
10Y1.6995.112-3.413
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Otsuka Holdings Co Ltd ADR 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--0.3800.354+7%0.240+59%0.203+87%0.268+42%
Book Value Growth--1.0261.026+0%1.018+1%1.016+1%1.0270%
Book Value Per Share--15.18215.013+1%13.356+14%12.736+19%12.236+24%
Book Value Per Share Growth--1.0261.026+0%1.018+1%1.016+1%1.0280%
Current Ratio--2.1442.175-1%2.300-7%2.284-6%2.403-11%
Debt To Asset Ratio--0.2590.267-3%0.274-6%0.291-11%0.292-11%
Debt To Equity Ratio--0.3560.370-4%0.385-8%0.418-15%0.421-16%
Dividend Per Share--0.1790.091+97%0.135+33%0.100+79%0.106+68%
Dividend Per Share Growth--313.88586.383+263%27.018+1062%1506.270-79%1122.303-72%
Eps--0.4020.282+43%0.170+136%0.215+87%0.197+104%
Eps Growth--2.6721.529+75%5.848-54%11.847-77%8.850-70%
Free Cash Flow Per Share--0.3270.182+79%0.166+96%0.190+72%0.156+109%
Free Cash Flow Per Share Growth--2.7002.209+22%1.227+120%2.360+14%6.281-57%
Free Cash Flow To Equity Per Share--0.1130.029+288%0.010+1048%0.033+244%-0.001+101%
Free Cash Flow To Equity Per Share Growth--2.4544.374-44%0.471+421%1.966+25%0.463+430%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%-0.324+132%
Intrinsic Value_10Y_max--14.830--------
Intrinsic Value_10Y_min--7.820--------
Intrinsic Value_1Y_max--0.892--------
Intrinsic Value_1Y_min--0.743--------
Intrinsic Value_3Y_max--3.134--------
Intrinsic Value_3Y_min--2.280--------
Intrinsic Value_5Y_max--5.920--------
Intrinsic Value_5Y_min--3.859--------
Net Profit Margin--0.1370.096+43%0.068+101%0.088+57%0.088+56%
Operating Margin--0.1710.125+37%0.107+60%0.124+39%0.118+45%
Operating Ratio--0.8410.881-5%0.903-7%0.886-5%0.899-6%
Pb Ratio1.254+17%1.0411.095-5%1.457-29%1.578-34%1.699-39%
Pe Ratio47.377+17%39.31566.185-41%-519.966+1423%7.200+446%710.054-94%
Peg Ratio--14.71376.109-81%17550.095-100%3722.719-100%117758.327-100%
Price Per Share19.040+17%15.80016.430-4%19.418-19%19.725-20%20.387-23%
Price To Total Gains Ratio34.099+17%28.2978.758+223%57.165-51%83.291-66%484.570-94%
Profit Growth--2.6721.529+75%8.000-67%2.781-4%2.616+2%
Quick Ratio--1.6601.686-2%1.846-10%1.887-12%1.965-16%
Return On Assets--0.0200.014+43%0.009+110%0.012+64%0.012+67%
Return On Equity--0.0270.019+41%0.013+106%0.017+57%0.017+60%
Revenue Growth--0.9501.044-9%1.033-8%1.023-7%1.022-7%
Total Gains Per Share--0.5580.445+25%0.374+49%0.303+84%0.374+49%
Total Gains Per Share Growth--3.1891.235+158%1.066+199%1.859+72%9.006-65%
Usd Book Value--16476181900.00016293268150.000+1%14495134575.000+14%13822516785.000+19%13279098417.241+24%
Usd Book Value Change Per Share--0.3800.354+7%0.240+59%0.203+87%0.268+42%
Usd Book Value Per Share--15.18215.013+1%13.356+14%12.736+19%12.236+24%
Usd Dividend Per Share--0.1790.091+97%0.135+33%0.100+79%0.106+68%
Usd Eps--0.4020.282+43%0.170+136%0.215+87%0.197+104%
Usd Free Cash Flow--354346800.000197623175.000+79%180402125.000+96%206269910.000+72%169362665.517+109%
Usd Free Cash Flow Per Share--0.3270.182+79%0.166+96%0.190+72%0.156+109%
Usd Free Cash Flow To Equity Per Share--0.1130.029+288%0.010+1048%0.033+244%-0.001+101%
Usd Price Per Share19.040+17%15.80016.430-4%19.418-19%19.725-20%20.387-23%
Usd Profit--436153000.000305642575.000+43%185302900.000+135%232994665.000+87%219836320.690+98%
Usd Revenue--3183242400.0003205706800.000-1%2736686125.000+16%2662858550.000+20%2502325713.793+27%
Usd Total Gains Per Share--0.5580.445+25%0.374+49%0.303+84%0.374+49%
 EOD+2 -3MRQTTM+36 -6YOY+34 -85Y+33 -910Y+32 -11

3.2. Fundamental Score

Let's check the fundamental score of Otsuka Holdings Co Ltd ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1547.377
Price to Book Ratio (EOD)Between0-11.254
Net Profit Margin (MRQ)Greater than00.137
Operating Margin (MRQ)Greater than00.171
Quick Ratio (MRQ)Greater than11.660
Current Ratio (MRQ)Greater than12.144
Debt to Asset Ratio (MRQ)Less than10.259
Debt to Equity Ratio (MRQ)Less than10.356
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.020
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Otsuka Holdings Co Ltd ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5076.226
Ma 20Greater thanMa 5018.089
Ma 50Greater thanMa 10017.034
Ma 100Greater thanMa 20016.216
OpenGreater thanClose19.105
Total5/5 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets3,132,041,000
Total Liabilities811,452,000
Total Stockholder Equity2,281,415,000
 As reported
Total Liabilities 811,452,000
Total Stockholder Equity+ 2,281,415,000
Total Assets = 3,132,041,000

Assets

Total Assets3,132,041,000
Total Current Assets1,190,503,000
Long-term Assets1,190,503,000
Total Current Assets
Cash And Cash Equivalents 477,137,000
Short-term Investments 28,738,000
Net Receivables 386,911,000
Inventory 238,903,000
Other Current Assets 55,675,000
Total Current Assets  (as reported)1,190,503,000
Total Current Assets  (calculated)1,187,364,000
+/- 3,139,000
Long-term Assets
Property Plant Equipment 509,789,000
Goodwill 338,178,000
Intangible Assets 577,217,000
Long-term Assets Other 456,459,000
Long-term Assets  (as reported)1,941,538,000
Long-term Assets  (calculated)1,881,643,000
+/- 59,895,000

Liabilities & Shareholders' Equity

Total Current Liabilities555,276,000
Long-term Liabilities256,176,000
Total Stockholder Equity2,281,415,000
Total Current Liabilities
Short-term Debt 63,265,000
Short Long Term Debt 45,532,000
Accounts payable 164,592,000
Other Current Liabilities 327,419,000
Total Current Liabilities  (as reported)555,276,000
Total Current Liabilities  (calculated)600,808,000
+/- 45,532,000
Long-term Liabilities
Long term Debt 72,684,000
Capital Lease Obligations 72,366,000
Long-term Liabilities Other 23,609,000
Long-term Liabilities  (as reported)256,176,000
Long-term Liabilities  (calculated)168,659,000
+/- 87,517,000
Total Stockholder Equity
Common Stock81,690,000
Retained Earnings 1,587,375,000
Other Stockholders Equity 612,350,000
Total Stockholder Equity (as reported)2,281,415,000
Total Stockholder Equity (calculated)2,281,415,000
+/-0
Other
Capital Stock81,690,000
Cash and Short Term Investments 505,875,000
Common Stock Shares Outstanding 1,085,266
Liabilities and Stockholders Equity 3,132,041,000
Net Debt -286,555,000
Net Invested Capital 2,399,631,000
Net Working Capital 635,227,000
Short Long Term Debt Total 190,582,000



Balance Sheet

Currency in JPY. All numbers in thousands.

 Trend2023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-30
> Total Assets 
1,393,237,000
1,433,740,000
1,432,791,000
1,458,375,000
1,437,714,000
1,439,216,000
1,569,197,000
1,589,639,000
1,647,699,000
1,675,541,000
1,660,416,000
1,666,767,000
1,682,088,000
1,689,572,000
1,650,565,000
1,779,204,000
1,805,836,000
1,864,469,000
1,884,095,000
2,028,397,000
1,996,251,000
2,094,226,000
2,392,230,000
2,493,391,000
2,550,355,000
2,528,508,000
2,415,911,000
2,318,604,000
2,302,209,000
2,478,290,000
2,424,050,000
2,430,813,000
2,467,736,000
2,480,256,000
2,423,264,000
2,507,910,000
2,578,468,000
2,476,634,000
2,616,433,000
2,610,656,000
2,612,297,000
2,581,309,000
2,532,162,000
2,581,216,000
2,582,926,000
2,627,807,000
2,699,826,000
2,732,179,000
2,815,766,000
2,820,915,000
2,886,028,000
3,101,281,000
3,187,738,000
3,102,716,000
3,132,041,000
3,132,041,0003,102,716,0003,187,738,0003,101,281,0002,886,028,0002,820,915,0002,815,766,0002,732,179,0002,699,826,0002,627,807,0002,582,926,0002,581,216,0002,532,162,0002,581,309,0002,612,297,0002,610,656,0002,616,433,0002,476,634,0002,578,468,0002,507,910,0002,423,264,0002,480,256,0002,467,736,0002,430,813,0002,424,050,0002,478,290,0002,302,209,0002,318,604,0002,415,911,0002,528,508,0002,550,355,0002,493,391,0002,392,230,0002,094,226,0001,996,251,0002,028,397,0001,884,095,0001,864,469,0001,805,836,0001,779,204,0001,650,565,0001,689,572,0001,682,088,0001,666,767,0001,660,416,0001,675,541,0001,647,699,0001,589,639,0001,569,197,0001,439,216,0001,437,714,0001,458,375,0001,432,791,0001,433,740,0001,393,237,000
   > Total Current Assets 
699,633,000
725,371,000
733,323,000
751,515,000
736,941,000
750,409,000
888,247,000
921,153,000
971,260,000
1,006,715,000
1,003,724,000
1,012,299,000
1,014,741,000
1,021,787,000
980,626,000
1,080,642,000
1,100,954,000
1,130,542,000
1,066,787,000
1,168,841,000
1,160,127,000
1,228,348,000
1,078,673,000
1,161,440,000
1,183,321,000
1,176,882,000
1,118,434,000
1,099,119,000
1,111,182,000
1,113,855,000
1,045,949,000
1,046,758,000
1,026,142,000
1,010,942,000
984,597,000
997,690,000
993,630,000
933,102,000
1,008,721,000
1,037,415,000
1,034,147,000
988,351,000
950,466,000
971,310,000
968,463,000
1,003,727,000
1,014,750,000
1,050,334,000
1,064,063,000
1,049,389,000
1,065,896,000
1,152,178,000
1,180,406,000
1,192,030,000
1,190,503,000
1,190,503,0001,192,030,0001,180,406,0001,152,178,0001,065,896,0001,049,389,0001,064,063,0001,050,334,0001,014,750,0001,003,727,000968,463,000971,310,000950,466,000988,351,0001,034,147,0001,037,415,0001,008,721,000933,102,000993,630,000997,690,000984,597,0001,010,942,0001,026,142,0001,046,758,0001,045,949,0001,113,855,0001,111,182,0001,099,119,0001,118,434,0001,176,882,0001,183,321,0001,161,440,0001,078,673,0001,228,348,0001,160,127,0001,168,841,0001,066,787,0001,130,542,0001,100,954,0001,080,642,000980,626,0001,021,787,0001,014,741,0001,012,299,0001,003,724,0001,006,715,000971,260,000921,153,000888,247,000750,409,000736,941,000751,515,000733,323,000725,371,000699,633,000
       Cash And Cash Equivalents 
297,420,000
312,092,000
282,464,000
300,668,000
253,822,000
286,441,000
343,450,000
387,520,000
417,770,000
437,132,000
397,788,000
411,584,000
405,412,000
410,111,000
396,806,000
414,380,000
407,523,000
495,162,000
412,921,000
455,298,000
414,692,000
458,944,000
382,701,000
474,303,000
505,647,000
439,377,000
477,958,000
491,888,000
519,667,000
369,875,000
331,344,000
373,599,000
326,599,000
336,613,000
312,755,000
295,705,000
303,623,000
285,022,000
336,642,000
375,202,000
393,141,000
334,040,000
330,421,000
334,806,000
339,888,000
356,851,000
395,430,000
426,472,000
448,678,000
410,684,000
423,362,000
456,759,000
477,290,000
471,634,000
477,137,000
477,137,000471,634,000477,290,000456,759,000423,362,000410,684,000448,678,000426,472,000395,430,000356,851,000339,888,000334,806,000330,421,000334,040,000393,141,000375,202,000336,642,000285,022,000303,623,000295,705,000312,755,000336,613,000326,599,000373,599,000331,344,000369,875,000519,667,000491,888,000477,958,000439,377,000505,647,000474,303,000382,701,000458,944,000414,692,000455,298,000412,921,000495,162,000407,523,000414,380,000396,806,000410,111,000405,412,000411,584,000397,788,000437,132,000417,770,000387,520,000343,450,000286,441,000253,822,000300,668,000282,464,000312,092,000297,420,000
       Short-term Investments 
11,680,000
11,380,000
29,206,000
50,211,000
56,129,000
38,932,000
123,428,000
122,535,000
122,780,000
128,556,000
148,563,000
151,777,000
128,705,000
130,708,000
121,045,000
137,768,000
144,089,000
112,307,000
84,871,000
117,974,000
152,588,000
162,736,000
91,701,000
134,954,000
117,258,000
127,601,000
92,684,000
76,112,000
75,447,000
209,289,000
208,498,000
149,376,000
136,085,000
116,383,000
120,957,000
123,218,000
94,793,000
66,614,000
88,914,000
54,651,000
71,754,000
48,232,000
51,580,000
51,645,000
52,955,000
44,920,000
38,881,000
29,619,000
24,975,000
20,074,000
30,909,000
19,437,000
17,184,000
17,481,000
28,738,000
28,738,00017,481,00017,184,00019,437,00030,909,00020,074,00024,975,00029,619,00038,881,00044,920,00052,955,00051,645,00051,580,00048,232,00071,754,00054,651,00088,914,00066,614,00094,793,000123,218,000120,957,000116,383,000136,085,000149,376,000208,498,000209,289,00075,447,00076,112,00092,684,000127,601,000117,258,000134,954,00091,701,000162,736,000152,588,000117,974,00084,871,000112,307,000144,089,000137,768,000121,045,000130,708,000128,705,000151,777,000148,563,000128,556,000122,780,000122,535,000123,428,00038,932,00056,129,00050,211,00029,206,00011,380,00011,680,000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
367,574,000
327,700,000
337,513,000
375,132,000
375,373,000
3,392,644
372,766,000
383,636,000
387,746,000
367,498,000
392,407,000
354,920,000
404,225,000
357,143,000
356,488,000
354,389,000
382,390,000
349,730,000
362,993,000
360,969,000
388,734,000
362,069,000
396,654,000
398,881,000
423,426,000
386,911,000
386,911,000423,426,000398,881,000396,654,000362,069,000388,734,000360,969,000362,993,000349,730,000382,390,000354,389,000356,488,000357,143,000404,225,000354,920,000392,407,000367,498,000387,746,000383,636,000372,766,0003,392,644375,373,000375,132,000337,513,000327,700,000367,574,00000000000000000000000000000000
       Inventory 
114,251,000
110,130,000
108,892,000
115,419,000
125,792,000
120,610,000
115,910,000
114,861,000
118,033,000
127,927,000
124,922,000
119,365,000
128,447,000
130,253,000
131,024,000
132,351,000
143,601,000
142,664,000
145,744,000
151,862,000
157,168,000
158,426,000
159,628,000
160,889,000
158,561,000
144,887,000
149,110,000
145,878,000
143,196,000
133,758,000
143,108,000
148,969,000
150,206,000
144,538,000
152,467,000
160,641,000
165,045,000
157,128,000
165,364,000
168,871,000
167,234,000
159,991,000
166,431,000
179,610,000
172,067,000
173,827,000
182,808,000
182,052,000
178,892,000
180,350,000
196,341,000
217,696,000
229,262,000
223,507,000
238,903,000
238,903,000223,507,000229,262,000217,696,000196,341,000180,350,000178,892,000182,052,000182,808,000173,827,000172,067,000179,610,000166,431,000159,991,000167,234,000168,871,000165,364,000157,128,000165,045,000160,641,000152,467,000144,538,000150,206,000148,969,000143,108,000133,758,000143,196,000145,878,000149,110,000144,887,000158,561,000160,889,000159,628,000158,426,000157,168,000151,862,000145,744,000142,664,000143,601,000132,351,000131,024,000130,253,000128,447,000119,365,000124,922,000127,927,000118,033,000114,861,000115,910,000120,610,000125,792,000115,419,000108,892,000110,130,000114,251,000
       Other Current Assets 
53,841,000
53,975,000
52,029,000
25,193,000
61,428,000
62,326,000
53,614,000
32,051,000
63,313,000
64,131,000
62,518,000
31,775,000
71,965,000
66,047,000
60,330,000
37,219,000
92,983,000
85,184,000
78,446,000
61,864,000
129,029,000
117,250,000
102,478,000
74,040,000
76,078,000
53,103,000
83,455,000
80,869,000
82,966,000
33,034,000
35,014,000
37,033,000
37,791,000
37,545,000
39,050,000
45,257,000
44,349,000
36,576,000
38,665,000
42,993,000
44,237,000
40,324,000
43,118,000
47,537,000
48,256,000
44,492,000
46,487,000
47,119,000
49,813,000
48,039,000
52,864,000
57,605,000
57,647,000
52,937,000
55,675,000
55,675,00052,937,00057,647,00057,605,00052,864,00048,039,00049,813,00047,119,00046,487,00044,492,00048,256,00047,537,00043,118,00040,324,00044,237,00042,993,00038,665,00036,576,00044,349,00045,257,00039,050,00037,545,00037,791,00037,033,00035,014,00033,034,00082,966,00080,869,00083,455,00053,103,00076,078,00074,040,000102,478,000117,250,000129,029,00061,864,00078,446,00085,184,00092,983,00037,219,00060,330,00066,047,00071,965,00031,775,00062,518,00064,131,00063,313,00032,051,00053,614,00062,326,00061,428,00025,193,00052,029,00053,975,00053,841,000
   > Long-term Assets 
693,604,000
708,369,000
699,468,000
706,860,000
700,773,000
688,807,000
680,950,000
668,486,000
676,439,000
668,826,000
656,692,000
654,468,000
667,347,000
667,785,000
669,938,000
698,562,000
704,881,000
733,925,000
817,307,000
859,555,000
836,123,000
865,879,000
1,313,554,000
1,331,950,000
1,367,032,000
1,351,625,000
1,297,477,000
1,219,482,000
1,191,025,000
1,364,434,000
1,378,100,000
1,384,054,000
1,441,593,000
1,469,313,000
1,438,666,000
1,510,219,000
1,584,838,000
1,543,532,000
1,607,712,000
1,573,240,000
1,578,149,000
1,592,957,000
1,581,696,000
1,609,905,000
1,614,462,000
1,624,079,000
1,685,075,000
1,681,845,000
1,751,703,000
1,771,526,000
1,820,131,000
1,949,102,000
2,007,331,000
1,910,685,000
1,941,538,000
1,941,538,0001,910,685,0002,007,331,0001,949,102,0001,820,131,0001,771,526,0001,751,703,0001,681,845,0001,685,075,0001,624,079,0001,614,462,0001,609,905,0001,581,696,0001,592,957,0001,578,149,0001,573,240,0001,607,712,0001,543,532,0001,584,838,0001,510,219,0001,438,666,0001,469,313,0001,441,593,0001,384,054,0001,378,100,0001,364,434,0001,191,025,0001,219,482,0001,297,477,0001,351,625,0001,367,032,0001,331,950,0001,313,554,000865,879,000836,123,000859,555,000817,307,000733,925,000704,881,000698,562,000669,938,000667,785,000667,347,000654,468,000656,692,000668,826,000676,439,000668,486,000680,950,000688,807,000700,773,000706,860,000699,468,000708,369,000693,604,000
       Property Plant Equipment 
251,638,000
256,023,000
253,268,000
260,933,000
265,305,000
260,895,000
258,580,000
256,830,000
261,433,000
258,962,000
253,736,000
255,513,000
261,692,000
259,807,000
260,775,000
275,967,000
291,627,000
307,861,000
305,433,000
315,185,000
314,164,000
322,753,000
345,641,000
352,123,000
351,210,000
356,422,000
353,683,000
346,603,000
343,247,000
358,762,000
362,832,000
370,659,000
374,718,000
382,462,000
377,908,000
383,179,000
386,163,000
393,572,000
453,375,000
450,070,000
451,649,000
453,380,000
447,111,000
447,135,000
456,219,000
462,131,000
469,505,000
471,476,000
483,116,000
487,089,000
494,836,000
506,406,000
514,860,000
510,674,000
509,789,000
509,789,000510,674,000514,860,000506,406,000494,836,000487,089,000483,116,000471,476,000469,505,000462,131,000456,219,000447,135,000447,111,000453,380,000451,649,000450,070,000453,375,000393,572,000386,163,000383,179,000377,908,000382,462,000374,718,000370,659,000362,832,000358,762,000343,247,000346,603,000353,683,000356,422,000351,210,000352,123,000345,641,000322,753,000314,164,000315,185,000305,433,000307,861,000291,627,000275,967,000260,775,000259,807,000261,692,000255,513,000253,736,000258,962,000261,433,000256,830,000258,580,000260,895,000265,305,000260,933,000253,268,000256,023,000251,638,000
       Goodwill 
40,597,000
47,538,000
45,845,000
44,751,000
45,459,000
43,937,000
42,759,000
41,444,000
40,301,000
39,138,000
37,980,000
36,825,000
40,342,000
39,124,000
38,287,000
37,787,000
37,746,000
40,490,000
69,923,000
70,595,000
67,149,000
76,304,000
475,726,000
476,510,000
238,036,000
233,971,000
217,975,000
195,999,000
187,232,000
231,839,000
233,419,000
234,756,000
269,837,000
249,463,000
236,392,000
252,998,000
310,924,000
284,097,000
283,921,000
276,624,000
274,473,000
274,761,000
272,175,000
270,465,000
267,075,000
262,914,000
279,535,000
279,859,000
289,055,000
295,735,000
313,924,000
346,886,000
364,237,000
335,442,000
338,178,000
338,178,000335,442,000364,237,000346,886,000313,924,000295,735,000289,055,000279,859,000279,535,000262,914,000267,075,000270,465,000272,175,000274,761,000274,473,000276,624,000283,921,000284,097,000310,924,000252,998,000236,392,000249,463,000269,837,000234,756,000233,419,000231,839,000187,232,000195,999,000217,975,000233,971,000238,036,000476,510,000475,726,00076,304,00067,149,00070,595,00069,923,00040,490,00037,746,00037,787,00038,287,00039,124,00040,342,00036,825,00037,980,00039,138,00040,301,00041,444,00042,759,00043,937,00045,459,00044,751,00045,845,00047,538,00040,597,000
       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
319,916,000
323,160,000
335,101,000
351,953,000
374,544,000
3,485,283
365,638,000
385,940,000
353,490,000
363,315,000
350,759,000
358,186,000
348,400,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000348,400,000358,186,000350,759,000363,315,000353,490,000385,940,000365,638,0003,485,283374,544,000351,953,000335,101,000323,160,000319,916,00000000000000000000000000000000
       Intangible Assets 
44,193,000
44,685,000
43,685,000
43,647,000
42,802,000
38,413,000
38,231,000
35,643,000
36,305,000
33,931,000
31,016,000
30,296,000
32,040,000
29,205,000
29,835,000
36,063,000
39,116,000
45,747,000
102,137,000
121,668,000
114,076,000
114,842,000
130,095,000
130,013,000
420,833,000
408,521,000
386,928,000
353,669,000
342,759,000
446,974,000
450,422,000
436,157,000
437,059,000
455,862,000
432,247,000
485,014,000
476,358,000
483,942,000
480,325,000
469,404,000
465,443,000
478,540,000
481,665,000
491,164,000
459,553,000
457,192,000
477,825,000
474,784,000
517,242,000
522,662,000
531,396,000
613,605,000
625,944,000
579,786,000
577,217,000
577,217,000579,786,000625,944,000613,605,000531,396,000522,662,000517,242,000474,784,000477,825,000457,192,000459,553,000491,164,000481,665,000478,540,000465,443,000469,404,000480,325,000483,942,000476,358,000485,014,000432,247,000455,862,000437,059,000436,157,000450,422,000446,974,000342,759,000353,669,000386,928,000408,521,000420,833,000130,013,000130,095,000114,842,000114,076,000121,668,000102,137,00045,747,00039,116,00036,063,00029,835,00029,205,00032,040,00030,296,00031,016,00033,931,00036,305,00035,643,00038,231,00038,413,00042,802,00043,647,00043,685,00044,685,00044,193,000
       Long-term Assets Other 
69,921,000
67,134,000
85,084,000
70,895,000
108,725,000
90,464,000
174,925,000
141,647,000
177,983,000
179,033,000
192,683,000
167,921,000
172,554,000
181,611,000
167,392,000
152,177,000
186,624,000
150,231,000
121,342,000
148,613,000
192,745,000
205,524,000
145,499,000
188,512,000
173,506,000
171,070,000
138,064,000
122,604,000
119,423,000
219,331,000
216,703,000
157,287,000
146,302,000
126,591,000
130,315,000
132,159,000
103,199,000
75,321,000
97,534,000
65,397,000
84,352,000
63,998,000
67,848,000
70,786,000
72,400,000
69,864,000
64,509,000
55,485,000
51,500,000
52,432,000
50,636,000
38,360,000
36,055,000
431,323,000
456,459,000
456,459,000431,323,00036,055,00038,360,00050,636,00052,432,00051,500,00055,485,00064,509,00069,864,00072,400,00070,786,00067,848,00063,998,00084,352,00065,397,00097,534,00075,321,000103,199,000132,159,000130,315,000126,591,000146,302,000157,287,000216,703,000219,331,000119,423,000122,604,000138,064,000171,070,000173,506,000188,512,000145,499,000205,524,000192,745,000148,613,000121,342,000150,231,000186,624,000152,177,000167,392,000181,611,000172,554,000167,921,000192,683,000179,033,000177,983,000141,647,000174,925,00090,464,000108,725,00070,895,00085,084,00067,134,00069,921,000
> Total Liabilities 
503,585,000
506,153,000
490,235,000
509,919,000
476,657,000
457,654,000
411,420,000
426,392,000
462,133,000
467,292,000
444,025,000
444,003,000
449,609,000
438,663,000
385,547,000
454,136,000
461,875,000
452,539,000
432,337,000
517,640,000
479,318,000
498,206,000
724,746,000
767,398,000
850,781,000
845,074,000
784,454,000
727,168,000
701,718,000
739,849,000
712,839,000
686,825,000
704,475,000
658,307,000
723,594,000
759,121,000
807,942,000
744,369,000
881,440,000
861,803,000
855,264,000
785,870,000
760,039,000
746,015,000
727,977,000
744,375,000
742,341,000
732,633,000
798,159,000
775,726,000
782,097,000
839,531,000
853,318,000
840,169,000
811,452,000
811,452,000840,169,000853,318,000839,531,000782,097,000775,726,000798,159,000732,633,000742,341,000744,375,000727,977,000746,015,000760,039,000785,870,000855,264,000861,803,000881,440,000744,369,000807,942,000759,121,000723,594,000658,307,000704,475,000686,825,000712,839,000739,849,000701,718,000727,168,000784,454,000845,074,000850,781,000767,398,000724,746,000498,206,000479,318,000517,640,000432,337,000452,539,000461,875,000454,136,000385,547,000438,663,000449,609,000444,003,000444,025,000467,292,000462,133,000426,392,000411,420,000457,654,000476,657,000509,919,000490,235,000506,153,000503,585,000
   > Total Current Liabilities 
296,850,000
302,972,000
289,129,000
311,809,000
281,595,000
279,405,000
236,127,000
275,559,000
312,694,000
323,274,000
306,824,000
311,359,000
309,836,000
313,170,000
276,009,000
346,472,000
356,451,000
355,424,000
333,731,000
437,420,000
403,346,000
419,178,000
490,385,000
428,673,000
437,933,000
467,075,000
420,692,000
393,269,000
371,650,000
436,613,000
393,217,000
390,830,000
409,098,000
386,465,000
387,567,000
417,402,000
464,907,000
427,502,000
443,735,000
445,036,000
443,654,000
440,891,000
421,201,000
415,524,000
395,700,000
416,213,000
416,423,000
417,942,000
484,677,000
467,910,000
474,167,000
529,371,000
544,000,000
539,193,000
555,276,000
555,276,000539,193,000544,000,000529,371,000474,167,000467,910,000484,677,000417,942,000416,423,000416,213,000395,700,000415,524,000421,201,000440,891,000443,654,000445,036,000443,735,000427,502,000464,907,000417,402,000387,567,000386,465,000409,098,000390,830,000393,217,000436,613,000371,650,000393,269,000420,692,000467,075,000437,933,000428,673,000490,385,000419,178,000403,346,000437,420,000333,731,000355,424,000356,451,000346,472,000276,009,000313,170,000309,836,000311,359,000306,824,000323,274,000312,694,000275,559,000236,127,000279,405,000281,595,000311,809,000289,129,000302,972,000296,850,000
       Short-term Debt 
73,571,000
72,364,000
70,528,000
66,299,000
45,664,000
42,568,000
41,990,000
56,575,000
59,281,000
59,618,000
58,154,000
42,666,000
44,778,000
38,269,000
45,070,000
54,378,000
52,873,000
48,790,000
38,316,000
55,663,000
71,160,000
78,262,000
165,119,000
55,588,000
54,989,000
81,785,000
84,143,000
79,244,000
75,904,000
79,264,000
77,125,000
76,870,000
81,456,000
64,472,000
65,598,000
78,247,000
107,969,000
65,912,000
80,824,000
79,859,000
77,327,000
64,829,000
61,619,000
57,237,000
54,369,000
44,201,000
48,293,000
47,354,000
48,983,000
49,973,000
52,259,000
51,825,000
50,566,000
44,157,000
63,265,000
63,265,00044,157,00050,566,00051,825,00052,259,00049,973,00048,983,00047,354,00048,293,00044,201,00054,369,00057,237,00061,619,00064,829,00077,327,00079,859,00080,824,00065,912,000107,969,00078,247,00065,598,00064,472,00081,456,00076,870,00077,125,00079,264,00075,904,00079,244,00084,143,00081,785,00054,989,00055,588,000165,119,00078,262,00071,160,00055,663,00038,316,00048,790,00052,873,00054,378,00045,070,00038,269,00044,778,00042,666,00058,154,00059,618,00059,281,00056,575,00041,990,00042,568,00045,664,00066,299,00070,528,00072,364,00073,571,000
       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
280,269,000
267,516,000
252,433,000
253,024,000
41,971,000
2,256,216
0
0
41,544,000
66,879,000
65,361,000
62,551,000
50,033,000
46,635,000
42,608,000
39,798,000
28,690,000
32,750,000
30,817,000
32,224,000
32,877,000
34,916,000
34,060,000
32,856,000
26,440,000
45,532,000
45,532,00026,440,00032,856,00034,060,00034,916,00032,877,00032,224,00030,817,00032,750,00028,690,00039,798,00042,608,00046,635,00050,033,00062,551,00065,361,00066,879,00041,544,000002,256,21641,971,000253,024,000252,433,000267,516,000280,269,00000000000000000000000000000000
       Accounts payable 
89,189,000
87,222,000
88,557,000
93,967,000
99,367,000
100,560,000
80,770,000
88,113,000
96,566,000
115,396,000
102,503,000
94,796,000
114,809,000
114,616,000
97,130,000
97,523,000
112,979,000
114,145,000
118,079,000
132,900,000
115,417,000
123,759,000
108,465,000
80,695,000
82,759,000
82,690,000
83,433,000
79,689,000
75,271,000
162,349,000
142,308,000
148,875,000
162,480,000
159,898,000
146,060,000
169,755,000
151,390,000
170,854,000
159,128,000
174,052,000
161,754,000
166,801,000
156,797,000
168,240,000
139,550,000
164,950,000
146,523,000
158,896,000
192,458,000
170,103,000
154,541,000
180,193,000
169,382,000
198,356,000
164,592,000
164,592,000198,356,000169,382,000180,193,000154,541,000170,103,000192,458,000158,896,000146,523,000164,950,000139,550,000168,240,000156,797,000166,801,000161,754,000174,052,000159,128,000170,854,000151,390,000169,755,000146,060,000159,898,000162,480,000148,875,000142,308,000162,349,00075,271,00079,689,00083,433,00082,690,00082,759,00080,695,000108,465,000123,759,000115,417,000132,900,000118,079,000114,145,000112,979,00097,523,00097,130,000114,616,000114,809,00094,796,000102,503,000115,396,00096,566,00088,113,00080,770,000100,560,00099,367,00093,967,00088,557,00087,222,00089,189,000
       Other Current Liabilities 
134,090,000
143,386,000
130,044,000
151,543,000
136,564,000
136,277,000
113,367,000
130,871,000
156,847,000
148,260,000
146,167,000
173,897,000
150,249,000
160,285,000
133,809,000
194,571,000
190,599,000
192,489,000
177,336,000
248,857,000
216,769,000
217,157,000
216,801,000
292,390,000
300,185,000
302,600,000
253,116,000
234,336,000
220,475,000
195,000,000
173,784,000
165,085,000
165,162,000
162,095,000
175,909,000
169,400,000
205,548,000
190,736,000
203,783,000
191,125,000
204,573,000
209,261,000
202,785,000
190,047,000
201,781,000
207,062,000
221,607,000
211,692,000
243,236,000
247,834,000
267,367,000
297,353,000
324,052,000
296,680,000
327,419,000
327,419,000296,680,000324,052,000297,353,000267,367,000247,834,000243,236,000211,692,000221,607,000207,062,000201,781,000190,047,000202,785,000209,261,000204,573,000191,125,000203,783,000190,736,000205,548,000169,400,000175,909,000162,095,000165,162,000165,085,000173,784,000195,000,000220,475,000234,336,000253,116,000302,600,000300,185,000292,390,000216,801,000217,157,000216,769,000248,857,000177,336,000192,489,000190,599,000194,571,000133,809,000160,285,000150,249,000173,897,000146,167,000148,260,000156,847,000130,871,000113,367,000136,277,000136,564,000151,543,000130,044,000143,386,000134,090,000
   > Long-term Liabilities 
206,735,000
203,181,000
201,106,000
198,110,000
195,062,000
178,249,000
175,293,000
150,833,000
149,439,000
144,018,000
137,201,000
132,644,000
139,773,000
125,493,000
109,538,000
107,664,000
105,424,000
97,115,000
98,606,000
80,220,000
75,972,000
79,028,000
234,361,000
338,725,000
412,848,000
377,999,000
363,762,000
333,899,000
330,068,000
303,236,000
319,622,000
295,995,000
295,377,000
271,842,000
336,027,000
341,719,000
343,035,000
316,867,000
437,705,000
416,767,000
411,610,000
344,979,000
338,838,000
330,491,000
332,277,000
328,162,000
325,918,000
314,691,000
313,482,000
307,816,000
307,930,000
310,160,000
309,318,000
300,976,000
256,176,000
256,176,000300,976,000309,318,000310,160,000307,930,000307,816,000313,482,000314,691,000325,918,000328,162,000332,277,000330,491,000338,838,000344,979,000411,610,000416,767,000437,705,000316,867,000343,035,000341,719,000336,027,000271,842,000295,377,000295,995,000319,622,000303,236,000330,068,000333,899,000363,762,000377,999,000412,848,000338,725,000234,361,00079,028,00075,972,00080,220,00098,606,00097,115,000105,424,000107,664,000109,538,000125,493,000139,773,000132,644,000137,201,000144,018,000149,439,000150,833,000175,293,000178,249,000195,062,000198,110,000201,106,000203,181,000206,735,000
       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
104,355,000
129,231,000
120,432,000
123,846,000
88,604,000
1,536,456
184,460,000
184,895,000
170,736,000
167,088,000
164,568,000
161,349,000
156,493,000
154,121,000
152,906,000
150,479,000
146,284,000
146,382,000
145,411,000
142,966,000
145,387,000
148,316,000
154,593,000
154,326,000
0
0
00154,326,000154,593,000148,316,000145,387,000142,966,000145,411,000146,382,000146,284,000150,479,000152,906,000154,121,000156,493,000161,349,000164,568,000167,088,000170,736,000184,895,000184,460,0001,536,45688,604,000123,846,000120,432,000129,231,000104,355,00000000000000000000000000000000
> Total Stockholder Equity
834,513,000
916,241,000
930,705,000
936,290,000
948,667,000
969,316,000
1,144,934,000
1,150,589,000
1,171,743,000
1,194,205,000
1,202,917,000
1,209,723,000
1,218,985,000
1,237,591,000
1,251,175,000
1,310,600,000
1,326,820,000
1,387,288,000
1,426,935,000
1,484,672,000
1,489,880,000
1,567,276,000
1,635,412,000
1,693,528,000
1,668,550,000
1,654,745,000
1,602,671,000
1,564,779,000
1,573,583,000
1,710,531,000
1,683,223,000
1,715,712,000
1,735,451,000
1,793,278,000
1,672,591,000
1,721,623,000
1,742,734,000
1,704,499,000
1,707,880,000
1,721,542,000
1,729,361,000
1,766,271,000
1,744,636,000
1,806,545,000
1,825,326,000
1,852,375,000
1,926,067,000
1,967,080,000
1,984,248,000
2,010,994,000
2,069,078,000
2,225,225,000
2,296,927,000
2,225,407,000
2,281,415,000
2,281,415,0002,225,407,0002,296,927,0002,225,225,0002,069,078,0002,010,994,0001,984,248,0001,967,080,0001,926,067,0001,852,375,0001,825,326,0001,806,545,0001,744,636,0001,766,271,0001,729,361,0001,721,542,0001,707,880,0001,704,499,0001,742,734,0001,721,623,0001,672,591,0001,793,278,0001,735,451,0001,715,712,0001,683,223,0001,710,531,0001,573,583,0001,564,779,0001,602,671,0001,654,745,0001,668,550,0001,693,528,0001,635,412,0001,567,276,0001,489,880,0001,484,672,0001,426,935,0001,387,288,0001,326,820,0001,310,600,0001,251,175,0001,237,591,0001,218,985,0001,209,723,0001,202,917,0001,194,205,0001,171,743,0001,150,589,0001,144,934,000969,316,000948,667,000936,290,000930,705,000916,241,000834,513,000
   Common Stock
42,946,000
42,946,000
42,946,000
42,946,000
42,946,000
42,946,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,000
81,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00000000000000000081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00081,690,00042,946,00042,946,00042,946,00042,946,00042,946,00042,946,000
   Retained Earnings 
484,759,000
509,878,000
530,093,000
532,032,000
547,190,000
578,676,000
594,899,000
605,882,000
625,549,000
651,594,000
671,870,000
675,410,000
693,202,000
723,927,000
737,082,000
768,314,000
796,574,000
843,887,000
883,457,000
891,615,000
911,967,000
966,224,000
1,002,665,000
1,038,179,000
1,044,707,000
1,025,663,000
1,017,213,000
1,045,293,000
1,063,278,000
1,209,139,000
1,203,207,000
1,224,625,000
1,228,235,000
1,266,399,000
1,191,836,000
1,232,988,000
1,220,508,000
1,229,360,000
1,221,380,000
1,270,149,000
1,286,778,000
1,304,569,000
1,314,627,000
1,363,652,000
1,377,586,000
1,402,644,000
1,421,904,000
1,468,729,000
1,478,400,000
1,482,197,000
1,477,991,000
1,525,634,000
1,540,397,000
1,553,219,000
1,587,375,000
1,587,375,0001,553,219,0001,540,397,0001,525,634,0001,477,991,0001,482,197,0001,478,400,0001,468,729,0001,421,904,0001,402,644,0001,377,586,0001,363,652,0001,314,627,0001,304,569,0001,286,778,0001,270,149,0001,221,380,0001,229,360,0001,220,508,0001,232,988,0001,191,836,0001,266,399,0001,228,235,0001,224,625,0001,203,207,0001,209,139,0001,063,278,0001,045,293,0001,017,213,0001,025,663,0001,044,707,0001,038,179,0001,002,665,000966,224,000911,967,000891,615,000883,457,000843,887,000796,574,000768,314,000737,082,000723,927,000693,202,000675,410,000671,870,000651,594,000625,549,000605,882,000594,899,000578,676,000547,190,000532,032,000530,093,000509,878,000484,759,000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
306,808,000
363,417,000
357,666,000
361,312,000
358,531,000
347,694,000
468,345,000
463,017,000
464,504,000
460,921,000
449,357,000
452,623,000
444,093,000
431,974,000
514,093,000
542,286,000
530,246,000
543,401,000
543,478,000
593,057,000
577,913,000
601,052,000
632,747,000
655,349,000
623,843,000
629,082,000
585,458,000
519,486,000
510,305,000
419,702,000
398,326,000
409,397,000
425,526,000
445,189,000
399,065,000
406,945,000
440,536,000
393,449,000
404,810,000
369,703,000
360,893,000
380,012,000
348,319,000
361,203,000
366,050,000
368,041,000
422,473,000
416,661,000
424,158,000
447,107,000
509,397,000
617,901,000
674,840,000
590,498,000
612,350,000
612,350,000590,498,000674,840,000617,901,000509,397,000447,107,000424,158,000416,661,000422,473,000368,041,000366,050,000361,203,000348,319,000380,012,000360,893,000369,703,000404,810,000393,449,000440,536,000406,945,000399,065,000445,189,000425,526,000409,397,000398,326,000419,702,000510,305,000519,486,000585,458,000629,082,000623,843,000655,349,000632,747,000601,052,000577,913,000593,057,000543,478,000543,401,000530,246,000542,286,000514,093,000431,974,000444,093,000452,623,000449,357,000460,921,000464,504,000463,017,000468,345,000347,694,000358,531,000361,312,000357,666,000363,417,000306,808,000



Balance Sheet

Currency in JPY. All numbers in thousands.




Cash Flow

Currency in JPY. All numbers in thousands.