0 XP   0   0   0

Randstad NV










Financial Health of Randstad




Comparing to competitors in the Staffing & Employment Services industry




  Industry Rankings  


Randstad NV
Buy, Hold or Sell?

Should you buy, hold or sell Randstad?

I guess you are interested in Randstad NV. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Randstad

Let's start. I'm going to help you getting a better view of Randstad NV. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Randstad NV even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Randstad NV is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Randstad NV. The closing price on 2022-12-08 was €55.18 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Randstad NV Daily Candlestick Chart

Summary

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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Randstad NV.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Randstad earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Randstad to the Staffing & Employment Services industry mean.
  • A Net Profit Margin of 3.3% means that €0.03 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Randstad NV:

  • The MRQ is 3.3%. The company is making a profit. +1
  • The TTM is 3.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.3%TTM3.2%+0.1%
TTM3.2%YOY3.1%+0.1%
TTM3.2%5Y2.6%+0.6%
5Y2.6%10Y2.4%+0.2%
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%3.9%-0.6%
TTM3.2%3.2%+0.0%
YOY3.1%2.1%+1.0%
5Y2.6%2.0%+0.6%
10Y2.4%1.9%+0.5%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Randstad to the Staffing & Employment Services industry mean.
  • 2.0% Return on Assets means that Randstad generated €0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Randstad NV:

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM2.0%+0.0%
TTM2.0%YOY1.8%+0.1%
TTM2.0%5Y1.6%+0.4%
5Y1.6%10Y1.5%+0.1%
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%1.7%+0.3%
TTM2.0%1.7%+0.3%
YOY1.8%1.3%+0.5%
5Y1.6%1.2%+0.4%
10Y1.5%1.1%+0.4%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Randstad to the Staffing & Employment Services industry mean.
  • 4.9% Return on Equity means Randstad generated €0.05 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Randstad NV:

  • The MRQ is 4.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.9%TTM4.8%+0.1%
TTM4.8%YOY4.1%+0.7%
TTM4.8%5Y3.7%+1.1%
5Y3.7%10Y3.3%+0.4%
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9%4.3%+0.6%
TTM4.8%3.9%+0.9%
YOY4.1%3.4%+0.7%
5Y3.7%2.9%+0.8%
10Y3.3%2.3%+1.0%

1.2. Operating Efficiency of Randstad NV.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Randstad is operating .

  • Measures how much profit Randstad 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 Randstad to the Staffing & Employment Services industry mean.
  • An Operating Margin of 4.5% means the company generated €0.04  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Randstad NV:

  • The MRQ is 4.5%. The company is operating less efficient.
  • The TTM is 4.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.5%TTM4.3%+0.2%
TTM4.3%YOY3.8%+0.5%
TTM4.3%5Y4.4%-0.1%
5Y4.4%10Y2.6%+1.7%
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5%4.4%+0.1%
TTM4.3%4.1%+0.2%
YOY3.8%2.6%+1.2%
5Y4.4%2.8%+1.6%
10Y2.6%2.3%+0.3%
1.2.2. Operating Ratio

Measures how efficient Randstad is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Staffing & Employment Services industry mean).
  • An Operation Ratio of 1.75 means that the operating costs are €1.75 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Randstad NV:

  • The MRQ is 1.746. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.749. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.746TTM1.749-0.003
TTM1.749YOY1.762-0.013
TTM1.7495Y1.766-0.017
5Y1.76610Y1.384+0.382
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7460.976+0.770
TTM1.7490.970+0.779
YOY1.7620.976+0.786
5Y1.7660.964+0.802
10Y1.3840.961+0.423

1.3. Liquidity of Randstad NV.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Staffing & Employment Services industry mean).
  • A Current Ratio of 1.14 means the company has €1.14 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Randstad NV:

  • The MRQ is 1.145. The company is just able to pay all its short-term debts.
  • The TTM is 1.177. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.145TTM1.177-0.032
TTM1.177YOY1.131+0.046
TTM1.1775Y1.100+0.077
5Y1.10010Y0.660+0.440
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1451.506-0.361
TTM1.1771.518-0.341
YOY1.1311.551-0.420
5Y1.1001.537-0.437
10Y0.6601.420-0.760
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Randstad to the Staffing & Employment Services industry mean.
  • A Quick Ratio of 1.08 means the company can pay off €1.08 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Randstad NV:

  • The MRQ is 1.082. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.059. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.082TTM1.059+0.023
TTM1.059YOY1.010+0.050
TTM1.0595Y1.018+0.041
5Y1.01810Y1.032-0.014
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0821.132-0.050
TTM1.0591.071-0.012
YOY1.0101.147-0.137
5Y1.0181.095-0.077
10Y1.0321.026+0.006

1.4. Solvency of Randstad NV.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Randstad to Staffing & Employment Services industry mean.
  • A Debt to Asset Ratio of 0.59 means that Randstad assets are financed with 58.8% credit (debt) and the remaining percentage (100% - 58.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Randstad NV:

  • The MRQ is 0.588. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.591. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.588TTM0.591-0.003
TTM0.591YOY0.547+0.044
TTM0.5915Y0.573+0.018
5Y0.57310Y0.561+0.012
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5880.565+0.023
TTM0.5910.557+0.034
YOY0.5470.553-0.006
5Y0.5730.565+0.008
10Y0.5610.528+0.033
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Randstad to the Staffing & Employment Services industry mean.
  • A Debt to Equity ratio of 142.5% means that company has €1.43 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Randstad NV:

  • The MRQ is 1.425. The company is able to pay all its debts with equity. +1
  • The TTM is 1.453. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.425TTM1.453-0.028
TTM1.453YOY1.213+0.240
TTM1.4535Y1.365+0.088
5Y1.36510Y1.298+0.067
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4251.302+0.123
TTM1.4531.284+0.169
YOY1.2131.168+0.045
5Y1.3651.180+0.185
10Y1.2981.191+0.107

2. Market Valuation of Randstad NV

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Randstad generates.

  • Above 15 is considered overpriced but always compare Randstad to the Staffing & Employment Services industry mean.
  • A PE ratio of 35.75 means the investor is paying €35.75 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Randstad NV:

  • The EOD is 44.257. Good. +1
  • The MRQ is 35.755. Good. +1
  • The TTM is 43.438. Good. +1
Trends
Current periodCompared to+/- 
EOD44.257MRQ35.755+8.502
MRQ35.755TTM43.438-7.683
TTM43.438YOY60.779-17.341
TTM43.4385Y49.959-6.521
5Y49.95910Y68.493-18.534
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
EOD44.25745.551-1.294
MRQ35.75544.189-8.434
TTM43.43855.082-11.644
YOY60.77960.078+0.701
5Y49.95954.234-4.275
10Y68.49359.475+9.018
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Randstad.

  • 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 Randstad NV:

  • The MRQ is 239.768. Seems overpriced? -1
  • The TTM is -118.269. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ239.768TTM-118.269+358.038
TTM-118.269YOY218.661-336.930
TTM-118.2695Y-330.103+211.833
5Y-330.10310Y132.435-462.537
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
MRQ239.7680.394+239.374
TTM-118.269-0.042-118.227
YOY218.6610.106+218.555
5Y-330.103-0.028-330.075
10Y132.435-0.028+132.463

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

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

  • At or below 1 is considered healthy (always compare to Staffing & Employment Services industry mean).
  • A PB ratio of 1.73 means the investor is paying €1.73 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Randstad NV:

  • The EOD is 2.136. Good. +1
  • The MRQ is 1.725. Good. +1
  • The TTM is 2.072. Good. +1
Trends
Current periodCompared to+/- 
EOD2.136MRQ1.725+0.410
MRQ1.725TTM2.072-0.347
TTM2.072YOY2.410-0.338
TTM2.0725Y2.091-0.018
5Y2.09110Y2.252-0.161
Compared to industry (Staffing & Employment Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.1362.671-0.535
MRQ1.7252.682-0.957
TTM2.0722.904-0.832
YOY2.4102.815-0.405
5Y2.0912.652-0.561
10Y2.2522.346-0.094
2. Total Gains per Share

2.4. Latest News of Randstad NV

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

DateTitleRead
2022-12-06
05:23
With 36% ownership, Randstad N.V. (AMS:RAND) insiders have a lot at stakeRead
2022-11-21
13:58
Why The 20% Return On Capital At Randstad (AMS:RAND) Should Have Your AttentionRead

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Randstad NV compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.7940.123+1364%0.227+690%0.204+779%0.256+602%
Book Value Growth--0.021-0.053+349%-0.043+301%-0.046+317%-0.040+287%
Book Value Per Share--25.83924.856+4%24.536+5%23.748+9%21.178+22%
Book Value Per Share Growth--0.0690.000+100%0.007+855%0.006+1032%0.011+537%
Current Ratio--1.1451.177-3%1.131+1%1.100+4%0.660+73%
Debt To Asset Ratio--0.5880.591-1%0.547+7%0.573+3%0.561+5%
Debt To Equity Ratio--1.4251.453-2%1.213+17%1.365+4%1.298+10%
Dividend Per Share---1.523-100%1.654-100%1.711-100%1.267-100%
Eps--1.2471.185+5%0.989+26%0.860+45%0.715+74%
Eps Growth--0.1490.027+443%0.096+55%-0.128+186%-0.029+120%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Net Profit Margin--0.0330.032+2%0.031+5%0.026+25%0.024+37%
Operating Margin--0.0450.043+5%0.038+17%0.044+3%0.026+72%
Operating Ratio--1.7461.7490%1.762-1%1.766-1%1.384+26%
Pb Ratio2.136+19%1.7252.072-17%2.410-28%2.091-17%2.252-23%
Pe Ratio44.257+19%35.75543.438-18%60.779-41%49.959-28%68.493-48%
Peg Ratio--239.768-118.269+149%218.661+10%-330.103+238%132.435+81%
Price Per Share55.180+19%44.58051.365-13%58.955-24%49.505-10%47.232-6%
Price To Total Gains Ratio30.764+19%24.8546.767+267%-7.824+131%-0.324+101%20.679+20%
Profit Growth--10.385-2.426+123%4.990+108%-18.129+275%-7.845+176%
Quick Ratio--1.0821.059+2%1.010+7%1.018+6%1.032+5%
Return On Assets--0.0200.020+2%0.018+9%0.016+29%0.015+38%
Return On Equity--0.0490.048+1%0.041+20%0.037+31%0.033+46%
Revenue Growth---0.027-0.022-18%-0.003-87%-0.045+69%-0.041+56%
Total Gains Per Share--1.7941.645+9%1.881-5%1.915-6%1.523+18%
Total Gains Per Share Growth---0.960-0.522-46%-0.940-2%-3.674+283%-2.097+118%
Usd Book Value--4968810000.0004781099400.000+4%4741927300.000+5%4596527826.000+8%4098713531.000+21%
Usd Book Value Change Per Share--1.8860.129+1364%0.239+690%0.215+779%0.269+602%
Usd Book Value Per Share--27.17226.138+4%25.802+5%24.974+9%22.271+22%
Usd Dividend Per Share---1.601-100%1.739-100%1.799-100%1.333-100%
Usd Eps--1.3111.246+5%1.040+26%0.904+45%0.752+74%
Usd Price Per Share58.027+19%46.88054.015-13%61.997-24%52.059-10%49.669-6%
Usd Profit--241868000.000230037500.000+5%193231500.000+25%169034184.000+43%140020540.000+73%
Usd Revenue--7417986400.0007181113500.000+3%6197604600.000+20%6276995142.000+18%5642641103.000+31%
Usd Total Gains Per Share--1.8861.730+9%1.978-5%2.014-6%1.602+18%
 EOD+2 -3MRQTTM+27 -7YOY+24 -105Y+26 -810Y+28 -7

3.2. Fundamental Score

Let's check the fundamental score of Randstad NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1544.257
Price to Book Ratio (EOD)Between0-12.136
Net Profit Margin (MRQ)Greater than00.033
Operating Margin (MRQ)Greater than00.045
Quick Ratio (MRQ)Greater than11.082
Current Ratio (MRQ)Greater than11.145
Debt to Asset Ratio (MRQ)Less than10.588
Debt to Equity Ratio (MRQ)Less than11.425
Return on Equity (MRQ)Greater than0.150.049
Return on Assets (MRQ)Greater than0.050.020
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Randstad NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose56.200
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets11,457,000
Total Liabilities6,732,000
Total Stockholder Equity4,724,000
 As reported
Total Liabilities 6,732,000
Total Stockholder Equity+ 4,724,000
Total Assets = 11,457,000

Assets

Total Assets11,457,000
Total Current Assets6,488,000
Long-term Assets6,488,000
Total Current Assets
Cash And Cash Equivalents 356,000
Net Receivables 6,132,000
Total Current Assets  (as reported)6,488,000
Total Current Assets  (calculated)6,488,000
+/-0
Long-term Assets
Property Plant Equipment 675,000
Other Assets 752,000
Long-term Assets  (as reported)4,969,000
Long-term Assets  (calculated)1,427,000
+/- 3,542,000

Liabilities & Shareholders' Equity

Total Current Liabilities5,668,000
Long-term Liabilities1,064,000
Total Stockholder Equity4,724,000
Total Current Liabilities
Accounts payable 4,655,000
Other Current Liabilities 700,000
Total Current Liabilities  (as reported)5,668,000
Total Current Liabilities  (calculated)5,355,000
+/- 313,000
Long-term Liabilities
Other Liabilities 346,000
Long-term Liabilities Other 8,000
Long-term Liabilities  (as reported)1,064,000
Long-term Liabilities  (calculated)354,000
+/- 710,000
Total Stockholder Equity
Common Stock18,500
Other Stockholders Equity 2,375,000
Total Stockholder Equity (as reported)4,724,000
Total Stockholder Equity (calculated)2,393,500
+/- 2,330,500
Other
Capital Stock26,000
Common Stock Shares Outstanding 182,865
Net Invested Capital 4,724,000
Net Tangible Assets 1,174,500
Net Working Capital 820,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-06-30
> Total Assets 
1,826,900
2,048,500
1,975,200
1,935,400
1,743,800
1,594,900
1,674,800
1,719,600
1,771,700
1,902,400
1,939,500
1,985,900
1,986,300
2,183,600
2,301,500
2,547,400
2,502,400
2,592,100
2,577,800
2,626,400
2,705,300
2,862,700
3,317,200
3,273,200
9,095,700
8,962,100
7,722,800
7,105,400
7,000,900
6,981,600
6,458,100
6,601,700
6,816,800
6,775,400
7,038,900
6,824,300
6,878,100
7,765,400
7,774,500
7,291,400
7,437,600
7,282,600
6,797,100
6,727,900
6,855,400
6,734,400
6,607,800
6,531,000
6,710,400
6,872,000
6,777,900
7,132,500
7,276,100
7,384,200
7,308,800
7,517,200
7,936,500
8,518,400
9,125,900
9,785,100
9,795,300
9,863,300
9,762,900
9,739,000
10,237,000
10,211,000
9,938,000
10,626,000
10,747,000
10,519,000
10,158,000
10,347,000
9,407,000
9,233,000
9,587,000
9,884,000
9,948,000
10,444,000
11,040,000
10,936,000
11,015,000
11,457,000
11,457,00011,015,00010,936,00011,040,00010,444,0009,948,0009,884,0009,587,0009,233,0009,407,00010,347,00010,158,00010,519,00010,747,00010,626,0009,938,00010,211,00010,237,0009,739,0009,762,9009,863,3009,795,3009,785,1009,125,9008,518,4007,936,5007,517,2007,308,8007,384,2007,276,1007,132,5006,777,9006,872,0006,710,4006,531,0006,607,8006,734,4006,855,4006,727,9006,797,1007,282,6007,437,6007,291,4007,774,5007,765,4006,878,1006,824,3007,038,9006,775,4006,816,8006,601,7006,458,1006,981,6007,000,9007,105,4007,722,8008,962,1009,095,7003,273,2003,317,2002,862,7002,705,3002,626,4002,577,8002,592,1002,502,4002,547,4002,301,5002,183,6001,986,3001,985,9001,939,5001,902,4001,771,7001,719,6001,674,8001,594,9001,743,8001,935,4001,975,2002,048,5001,826,900
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,632,200
4,851,300
4,964,700
5,061,100
5,085,500
5,090,000
5,473,000
5,445,000
5,254,000
5,358,000
5,517,000
5,273,000
5,066,000
5,302,000
4,472,000
4,662,000
4,979,000
5,308,000
5,354,000
5,760,000
6,368,000
6,244,000
6,270,000
6,488,000
6,488,0006,270,0006,244,0006,368,0005,760,0005,354,0005,308,0004,979,0004,662,0004,472,0005,302,0005,066,0005,273,0005,517,0005,358,0005,254,0005,445,0005,473,0005,090,0005,085,5005,061,1004,964,7004,851,3004,632,2000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
385,800
392,300
328,200
276,100
326,300
297,000
403,000
381,000
273,000
263,000
330,000
263,000
225,000
587,000
327,000
368,000
474,000
622,000
302,000
699,000
859,000
548,000
411,000
356,000
356,000411,000548,000859,000699,000302,000622,000474,000368,000327,000587,000225,000263,000330,000263,000273,000381,000403,000297,000326,300276,100328,200392,300385,8000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,500
0
0
0
3,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000003,6000002,5000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
1,232,300
1,058,400
1,091,900
1,002,100
1,005,700
974,100
963,400
1,059,200
1,138,300
1,042,000
1,058,100
1,178,100
1,275,700
1,265,100
1,317,200
1,394,600
1,481,000
1,424,000
1,470,700
1,583,400
1,613,600
1,558,200
1,531,800
3,542,400
3,511,400
2,832,700
2,486,000
2,421,000
2,474,200
2,274,100
2,348,200
2,660,500
2,769,900
2,767,000
2,752,200
2,898,000
3,215,000
3,083,600
2,994,300
3,230,000
3,189,400
2,851,600
2,907,700
3,125,900
3,092,800
2,930,000
2,968,500
3,118,900
3,243,000
3,056,700
3,349,300
3,514,800
3,565,500
3,406,600
3,535,700
3,771,900
4,029,100
4,129,700
4,459,000
4,636,500
4,785,000
4,630,500
4,793,000
5,070,000
5,064,000
4,842,000
4,925,000
4,933,000
4,765,000
4,696,000
4,715,000
4,145,000
4,294,000
4,326,000
4,686,000
5,052,000
5,061,000
5,235,000
5,696,000
5,859,000
6,132,000
6,132,0005,859,0005,696,0005,235,0005,061,0005,052,0004,686,0004,326,0004,294,0004,145,0004,715,0004,696,0004,765,0004,933,0004,925,0004,842,0005,064,0005,070,0004,793,0004,630,5004,785,0004,636,5004,459,0004,129,7004,029,1003,771,9003,535,7003,406,6003,565,5003,514,8003,349,3003,056,7003,243,0003,118,9002,968,5002,930,0003,092,8003,125,9002,907,7002,851,6003,189,4003,230,0002,994,3003,083,6003,215,0002,898,0002,752,2002,767,0002,769,9002,660,5002,348,2002,274,1002,474,2002,421,0002,486,0002,832,7003,511,4003,542,4001,531,8001,558,2001,613,6001,583,4001,470,7001,424,0001,481,0001,394,6001,317,2001,265,1001,275,7001,178,1001,058,1001,042,0001,138,3001,059,200963,400974,1001,005,7001,002,1001,091,9001,058,4001,232,3000
       Other Current Assets 
0
0
18,900
0
17,400
0
16,800
0
0
0
31,700
0
0
0
27,400
0
0
0
24,700
0
0
0
32,000
0
0
0
53,700
0
0
0
55,600
0
0
0
71,200
0
0
0
78,300
0
0
0
68,900
0
0
0
65,700
0
0
0
73,900
0
0
0
80,400
0
0
0
114,200
0
0
0
125,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
0
0
0
0005,000000000000000000125,100000114,20000080,40000073,90000065,70000068,90000078,30000071,20000055,60000053,70000032,00000024,70000027,40000031,70000016,800017,400018,90000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,268,000
5,230,000
5,246,000
5,092,000
5,045,000
4,935,000
4,571,000
4,608,000
4,576,000
4,594,000
4,684,000
4,672,000
4,692,000
4,745,000
4,969,000
4,969,0004,745,0004,692,0004,672,0004,684,0004,594,0004,576,0004,608,0004,571,0004,935,0005,045,0005,092,0005,246,0005,230,0005,268,0000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,023,200
284,500
264,100
238,300
142,200
127,800
113,300
108,500
108,000
105,600
110,700
79,700
85,700
90,400
99,300
103,200
108,200
110,600
117,100
118,100
124,800
131,500
135,700
129,800
201,200
199,000
190,500
179,500
167,800
158,700
150,500
142,900
138,800
132,200
155,600
149,200
148,700
172,600
179,400
170,300
173,700
168,400
155,300
144,200
136,400
128,100
131,400
128,100
128,300
128,900
128,800
132,000
127,100
123,500
124,900
122,300
124,200
129,700
165,300
162,800
154,200
151,700
154,300
151,000
158,000
154,000
159,000
713,000
703,000
697,000
688,000
703,000
683,000
666,000
650,000
631,000
660,000
642,000
658,000
668,000
665,000
675,000
675,000665,000668,000658,000642,000660,000631,000650,000666,000683,000703,000688,000697,000703,000713,000159,000154,000158,000151,000154,300151,700154,200162,800165,300129,700124,200122,300124,900123,500127,100132,000128,800128,900128,300128,100131,400128,100136,400144,200155,300168,400173,700170,300179,400172,600148,700149,200155,600132,200138,800142,900150,500158,700167,800179,500190,500199,000201,200129,800135,700131,500124,800118,100117,100110,600108,200103,20099,30090,40085,70079,700110,700105,600108,000108,500113,300127,800142,200238,300264,100284,5001,023,200
       Goodwill 
0
0
7,000
0
7,100
0
12,900
0
0
0
0
0
0
0
0
0
0
0
213,400
0
0
0
300,700
0
0
0
2,325,800
0
0
0
2,301,900
0
0
0
2,401,000
0
0
0
2,551,600
0
0
0
2,407,100
0
0
0
2,310,400
0
0
0
2,375,100
0
0
0
2,494,800
0
0
0
2,933,100
0
0
0
3,077,300
0
0
0
3,018,000
0
0
0
3,057,000
0
0
0
2,907,000
0
0
0
3,047,000
0
0
0
0003,047,0000002,907,0000003,057,0000003,018,0000003,077,3000002,933,1000002,494,8000002,375,1000002,310,4000002,407,1000002,551,6000002,401,0000002,301,9000002,325,800000300,700000213,4000000000000012,90007,10007,00000
       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
41,400
146,800
147,700
151,400
49,700
162,000
163,000
170,000
63,000
193,000
195,000
203,000
66,000
0
0
0
0
0
0
0
0
0
0
0
0000000000066,000203,000195,000193,00063,000170,000163,000162,00049,700151,400147,700146,80041,4000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
7,000
5,900
7,100
7,400
12,900
12,500
11,600
17,200
42,000
81,600
84,200
82,200
79,000
260,100
259,400
252,800
290,700
340,000
363,600
361,200
433,300
432,000
4,006,300
3,940,000
3,315,200
3,306,000
3,312,600
3,245,600
3,158,100
3,151,100
3,173,500
3,064,100
3,162,100
3,072,300
3,025,200
3,412,800
3,287,400
3,202,000
3,201,300
3,154,100
2,942,500
2,907,700
2,820,100
2,727,600
2,664,600
2,627,200
2,608,600
2,616,700
2,597,500
2,653,500
2,592,100
2,637,000
2,649,100
2,786,400
2,784,900
2,866,100
3,353,500
3,766,200
3,655,200
3,592,300
478,300
3,486,000
3,515,000
3,477,000
363,000
3,381,000
3,345,000
3,371,000
3,347,000
3,266,000
3,165,000
0
175,000
0
0
0
153,000
0
0
0
000153,000000175,00003,165,0003,266,0003,347,0003,371,0003,345,0003,381,000363,0003,477,0003,515,0003,486,000478,3003,592,3003,655,2003,766,2003,353,5002,866,1002,784,9002,786,4002,649,1002,637,0002,592,1002,653,5002,597,5002,616,7002,608,6002,627,2002,664,6002,727,6002,820,1002,907,7002,942,5003,154,1003,201,3003,202,0003,287,4003,412,8003,025,2003,072,3003,162,1003,064,1003,173,5003,151,1003,158,1003,245,6003,312,6003,306,0003,315,2003,940,0004,006,300432,000433,300361,200363,600340,000290,700252,800259,400260,10079,00082,20084,20081,60042,00017,20011,60012,50012,9007,4007,1005,9007,00000
       Other Assets 
0
397,900
427,600
413,000
373,300
366,700
385,000
390,800
399,700
384,800
385,300
436,700
444,100
424,800
455,900
624,600
615,300
615,600
665,100
680,600
699,900
678,200
1,206,900
1,195,800
4,421,100
4,375,100
3,813,200
3,855,300
3,869,200
3,781,400
3,706,600
3,718,800
3,767,500
3,614,200
3,758,000
3,643,300
3,581,200
4,140,000
4,092,800
3,771,800
3,791,400
3,726,300
3,527,900
3,527,300
3,468,100
3,388,700
3,343,200
3,327,400
3,328,000
3,375,900
3,397,700
3,532,700
3,480,800
3,529,900
3,556,700
3,711,400
3,739,900
3,768,300
4,328,400
4,771,000
4,676,400
906,800
917,800
850,000
928,000
965,000
1,081,000
981,000
601,000
589,000
991,000
871,000
883,000
787,000
814,000
836,000
837,000
834,000
761,000
800,000
784,000
752,000
752,000784,000800,000761,000834,000837,000836,000814,000787,000883,000871,000991,000589,000601,000981,0001,081,000965,000928,000850,000917,800906,8004,676,4004,771,0004,328,4003,768,3003,739,9003,711,4003,556,7003,529,9003,480,8003,532,7003,397,7003,375,9003,328,0003,327,4003,343,2003,388,7003,468,1003,527,3003,527,9003,726,3003,791,4003,771,8004,092,8004,140,0003,581,2003,643,3003,758,0003,614,2003,767,5003,718,8003,706,6003,781,4003,869,2003,855,3003,813,2004,375,1004,421,1001,195,8001,206,900678,200699,900680,600665,100615,600615,300624,600455,900424,800444,100436,700385,300384,800399,700390,800385,000366,700373,300413,000427,600397,9000
> Total Liabilities 
928,600
1,681,500
1,641,400
1,618,600
1,409,300
1,291,800
1,321,000
1,346,100
1,389,100
1,469,200
1,432,000
1,610,600
1,618,000
1,737,700
1,765,300
1,967,600
1,949,800
1,931,700
1,787,500
1,765,000
1,882,300
1,952,700
2,294,800
2,192,900
6,650,600
6,262,300
5,301,900
4,699,900
4,552,200
4,500,600
3,965,600
4,057,800
4,133,400
4,078,400
4,186,500
4,161,700
4,148,200
4,906,400
4,875,500
4,594,600
4,647,500
4,427,500
4,072,100
4,045,100
4,024,900
3,845,100
3,700,000
3,588,600
3,714,000
3,664,300
3,464,800
3,580,700
3,723,100
3,708,300
3,447,100
3,933,500
4,166,800
4,577,100
4,985,100
5,898,500
5,850,400
5,783,500
5,511,200
5,929,000
6,169,000
5,961,000
5,459,000
6,640,000
6,594,000
6,177,000
5,686,000
5,860,000
4,989,000
4,753,000
4,918,000
5,619,000
5,508,000
5,781,000
6,138,000
6,774,000
6,618,000
6,732,000
6,732,0006,618,0006,774,0006,138,0005,781,0005,508,0005,619,0004,918,0004,753,0004,989,0005,860,0005,686,0006,177,0006,594,0006,640,0005,459,0005,961,0006,169,0005,929,0005,511,2005,783,5005,850,4005,898,5004,985,1004,577,1004,166,8003,933,5003,447,1003,708,3003,723,1003,580,7003,464,8003,664,3003,714,0003,588,6003,700,0003,845,1004,024,9004,045,1004,072,1004,427,5004,647,5004,594,6004,875,5004,906,4004,148,2004,161,7004,186,5004,078,4004,133,4004,057,8003,965,6004,500,6004,552,2004,699,9005,301,9006,262,3006,650,6002,192,9002,294,8001,952,7001,882,3001,765,0001,787,5001,931,7001,949,8001,967,6001,765,3001,737,7001,618,0001,610,6001,432,0001,469,2001,389,1001,346,1001,321,0001,291,8001,409,3001,618,6001,641,4001,681,500928,600
   > Total Current Liabilities 
0
984,400
902,900
968,900
837,600
698,600
732,000
744,300
784,600
868,100
860,500
903,700
911,600
1,030,100
1,077,000
1,209,500
1,203,100
1,191,900
1,273,400
1,258,500
1,372,200
1,443,900
1,335,000
1,322,300
3,024,800
2,851,500
2,364,600
2,234,100
2,096,500
2,274,600
2,100,400
2,175,100
2,321,700
2,403,000
2,497,800
2,673,300
2,385,900
2,671,500
2,726,600
2,764,900
4,348,300
4,138,200
3,948,300
3,845,900
2,836,800
2,929,900
2,866,200
2,763,700
2,744,700
2,882,900
2,937,900
2,975,100
2,958,300
3,141,300
3,105,600
3,407,900
3,385,200
3,519,000
4,036,700
4,359,000
4,573,400
4,838,400
4,630,900
5,153,000
5,198,000
5,068,000
4,720,000
5,468,000
5,419,000
4,998,000
4,994,000
4,610,000
4,110,000
4,090,000
4,245,000
4,937,000
4,804,000
4,966,000
4,793,000
5,800,000
5,419,000
5,668,000
5,668,0005,419,0005,800,0004,793,0004,966,0004,804,0004,937,0004,245,0004,090,0004,110,0004,610,0004,994,0004,998,0005,419,0005,468,0004,720,0005,068,0005,198,0005,153,0004,630,9004,838,4004,573,4004,359,0004,036,7003,519,0003,385,2003,407,9003,105,6003,141,3002,958,3002,975,1002,937,9002,882,9002,744,7002,763,7002,866,2002,929,9002,836,8003,845,9003,948,3004,138,2004,348,3002,764,9002,726,6002,671,5002,385,9002,673,3002,497,8002,403,0002,321,7002,175,1002,100,4002,274,6002,096,5002,234,1002,364,6002,851,5003,024,8001,322,3001,335,0001,443,9001,372,2001,258,5001,273,4001,191,9001,203,1001,209,5001,077,0001,030,100911,600903,700860,500868,100784,600744,300732,000698,600837,600968,900902,900984,4000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,179,200
1,521,500
1,884,400
1,665,000
1,352,000
1,356,000
1,910,000
0
0
960,000
0
0
531,000
0
0
0
0
0
0
0
0
0
0
0
00000000000531,00000960,000001,910,0001,356,0001,352,0001,665,0001,884,4001,521,5001,179,2000000000000000000000000000000000000000000000000000000000000
       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
1,179,200
1,521,500
1,884,400
1,665,000
1,352,000
1,356,000
1,910,000
0
0
960,000
0
0
531,000
0
0
0
141,000
0
0
0
16,000
0
0
0
00016,000000141,000000531,00000960,000001,910,0001,356,0001,352,0001,665,0001,884,4001,521,5001,179,2000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
59,200
0
52,400
0
36,000
0
0
0
49,500
768,700
770,800
857,300
48,100
1,030,700
965,900
1,049,000
70,900
0
0
0
68,500
0
0
0
161,100
0
0
0
110,200
0
0
0
128,300
0
0
0
185,000
0
0
0
207,500
0
0
0
231,700
0
0
0
270,300
0
0
0
306,100
0
0
0
455,000
0
0
0
472,000
0
0
0
598,000
3,671,000
3,577,000
3,657,000
665,000
3,339,000
3,315,000
3,562,000
525,000
3,742,000
4,000,000
4,079,000
806,000
4,466,000
4,484,000
4,655,000
4,655,0004,484,0004,466,000806,0004,079,0004,000,0003,742,000525,0003,562,0003,315,0003,339,000665,0003,657,0003,577,0003,671,000598,000000472,000000455,000000306,100000270,300000231,700000207,500000185,000000128,300000110,200000161,10000068,50000070,9001,049,000965,9001,030,70048,100857,300770,800768,70049,50000036,000052,400059,20000
       Other Current Liabilities 
0
0
601,100
0
573,700
0
615,700
0
0
0
720,600
46,300
52,200
48,200
911,600
79,300
73,800
82,100
1,106,300
1,224,300
1,178,200
1,268,300
1,198,200
1,246,000
2,732,200
2,638,100
2,133,400
2,096,600
1,963,900
2,144,800
1,949,600
2,054,100
2,130,200
2,283,100
2,293,400
2,578,200
2,291,000
2,576,800
2,503,100
2,725,600
2,452,100
2,502,300
2,453,600
2,832,600
2,645,400
2,781,800
2,381,200
2,575,400
2,529,100
2,702,600
2,443,500
2,807,600
2,777,300
2,877,100
2,617,400
3,260,400
3,001,900
3,180,700
3,101,700
4,087,200
3,684,000
181,400
294,000
717,000
275,000
169,000
237,000
2,000
2,000
8,000
269,000
224,000
179,000
172,000
223,000
775,000
478,000
472,000
193,000
1,110,000
672,000
700,000
700,000672,0001,110,000193,000472,000478,000775,000223,000172,000179,000224,000269,0008,0002,0002,000237,000169,000275,000717,000294,000181,4003,684,0004,087,2003,101,7003,180,7003,001,9003,260,4002,617,4002,877,1002,777,3002,807,6002,443,5002,702,6002,529,1002,575,4002,381,2002,781,8002,645,4002,832,6002,453,6002,502,3002,452,1002,725,6002,503,1002,576,8002,291,0002,578,2002,293,4002,283,1002,130,2002,054,1001,949,6002,144,8001,963,9002,096,6002,133,4002,638,1002,732,2001,246,0001,198,2001,268,3001,178,2001,224,3001,106,30082,10073,80079,300911,60048,20052,20046,300720,600000615,7000573,7000601,10000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,172,000
1,174,000
1,178,000
691,000
1,249,000
878,000
663,000
673,000
682,000
704,000
815,000
1,345,000
974,000
1,199,000
1,064,000
1,064,0001,199,000974,0001,345,000815,000704,000682,000673,000663,000878,0001,249,000691,0001,178,0001,174,0001,172,0000000000000000000000000000000000000000000000000000000000000000000000
       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
926,000
938,000
417,000
977,000
607,000
0
0
0
0
0
0
0
0
0
000000000607,000977,000417,000938,000926,00000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
80,900
0
79,900
0
85,400
478,200
481,100
477,700
79,000
40,600
37,500
38,300
34,600
40,400
35,200
40,400
49,400
45,000
47,900
56,400
46,700
41,600
248,100
273,500
193,500
210,000
174,800
140,500
146,300
151,400
153,200
147,200
135,800
135,800
132,500
146,300
103,500
101,200
105,400
106,500
79,500
89,800
97,700
102,500
153,400
155,300
144,100
148,900
177,100
184,700
182,900
181,700
181,000
174,200
173,800
183,400
207,000
230,600
227,400
291,300
240,800
234,000
241,000
237,000
245,000
229,000
248,000
240,000
274,000
272,000
271,000
260,000
276,000
294,000
292,000
297,000
274,000
289,000
305,000
346,000
346,000305,000289,000274,000297,000292,000294,000276,000260,000271,000272,000274,000240,000248,000229,000245,000237,000241,000234,000240,800291,300227,400230,600207,000183,400173,800174,200181,000181,700182,900184,700177,100148,900144,100155,300153,400102,50097,70089,80079,500106,500105,400101,200103,500146,300132,500135,800135,800147,200153,200151,400146,300140,500174,800210,000193,500273,500248,10041,60046,70056,40047,90045,00049,40040,40035,20040,40034,60038,30037,50040,60079,000477,700481,100478,20085,400079,900080,90000
> Total Stockholder Equity
898,300
367,000
333,800
316,800
334,500
303,100
353,800
373,500
382,600
433,200
507,500
375,300
368,300
445,900
536,200
579,800
551,300
660,400
790,300
861,400
822,200
909,200
1,021,600
1,079,400
2,440,900
2,695,600
2,416,900
2,403,500
2,447,000
2,479,500
2,491,000
2,542,300
2,681,600
2,695,000
2,850,800
2,661,000
2,729,400
2,858,400
2,898,400
2,696,200
2,790,000
2,855,000
2,724,900
2,682,700
2,830,500
2,889,300
2,907,800
2,942,400
2,996,400
3,207,700
3,313,100
3,551,800
3,553,000
3,675,900
3,861,700
3,583,500
3,769,500
3,940,600
4,140,100
3,885,900
3,944,200
4,071,700
3,945,200
3,801,500
4,059,500
4,241,500
4,172,500
3,985,000
4,153,000
4,342,000
4,472,000
4,487,000
4,418,000
4,480,000
4,668,000
4,264,000
4,439,000
4,662,000
4,901,000
4,161,000
4,396,000
4,724,000
4,724,0004,396,0004,161,0004,901,0004,662,0004,439,0004,264,0004,668,0004,480,0004,418,0004,487,0004,472,0004,342,0004,153,0003,985,0004,172,5004,241,5004,059,5003,801,5003,945,2004,071,7003,944,2003,885,9004,140,1003,940,6003,769,5003,583,5003,861,7003,675,9003,553,0003,551,8003,313,1003,207,7002,996,4002,942,4002,907,8002,889,3002,830,5002,682,7002,724,9002,855,0002,790,0002,696,2002,898,4002,858,4002,729,4002,661,0002,850,8002,695,0002,681,6002,542,3002,491,0002,479,5002,447,0002,403,5002,416,9002,695,6002,440,9001,079,4001,021,600909,200822,200861,400790,300660,400551,300579,800536,200445,900368,300375,300507,500433,200382,600373,500353,800303,100334,500316,800333,800367,000898,300
   Common Stock
0
0
11,600
0
11,600
0
11,600
0
0
0
11,600
11,600
11,600
11,600
11,600
11,600
11,600
11,600
11,600
11,600
11,600
11,700
11,700
11,700
18,700
19,500
19,500
19,500
19,500
19,500
19,500
19,500
19,500
19,500
17,000
19,600
19,600
19,600
17,100
19,700
19,700
19,700
17,200
24,800
25,300
25,300
17,800
25,300
25,500
25,500
18,000
25,500
18,300
25,800
18,300
18,300
18,300
18,300
18,300
18,400
18,400
18,400
18,400
18,500
18,500
18,500
18,500
18,500
26,000
26,000
18,500
18,500
18,500
18,500
18,500
18,500
18,500
18,500
18,500
18,500
18,500
18,500
18,50018,50018,50018,50018,50018,50018,50018,50018,50018,50018,50018,50026,00026,00018,50018,50018,50018,50018,50018,40018,40018,40018,40018,30018,30018,30018,30018,30025,80018,30025,50018,00025,50025,50025,30017,80025,30025,30024,80017,20019,70019,70019,70017,10019,60019,60019,60017,00019,50019,50019,50019,50019,50019,50019,50019,50019,50018,70011,70011,70011,70011,60011,60011,60011,60011,60011,60011,60011,60011,60011,60011,60000011,600011,600011,60000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
2,286,000
2,287,000
2,287,000
2,287,000
2,287,000
0
0
0
0
0
0
0
0
0
0000000002,287,0002,287,0002,287,0002,287,0002,286,00000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000-21,800000-28,700000-47,500000-13,000000-8,7000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
228,700
1,576,800
1,634,300
1,769,000
67,600
1,497,000
1,755,000
1,937,000
87,000
1,673,000
1,841,000
2,029,000
128,000
2,174,000
2,105,000
2,167,000
6,000
1,915,000
2,090,000
2,313,000
88,000
1,812,000
2,047,000
2,375,000
2,375,0002,047,0001,812,00088,0002,313,0002,090,0001,915,0006,0002,167,0002,105,0002,174,000128,0002,029,0001,841,0001,673,00087,0001,937,0001,755,0001,497,00067,6001,769,0001,634,3001,576,800228,7000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in EUR. All numbers in thousands.