0 XP   0   0   0

STAG Industrial Inc
Buy or Sell?

I guess you are interested in STAG Industrial Inc. 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 start. I'm going to help you getting a better view of STAG Industrial Inc. 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 STAG Industrial Inc 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 STAG Industrial Inc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value STAG Industrial Inc. The closing price on 2022-09-23 was $29.58 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.
Daily chart of STAG Industrial Inc
STAG Industrial Inc Daily Candlestick Chart

1.1. Profitability of STAG Industrial Inc.

1.1. Profitability

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

1.1.1. Net Profit Margin
  • Measures how much profit a company generates for each dollar of revenue.
  • Above 10% is considered healthy depending on the industry.
  • A net profit margin of 25% means that $0,25 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of STAG Industrial Inc:

  • The MRQ is 20.0%. Very good. +2
  • The TTM is 36.5%. Very good. +2
Trends
Current periodCompared to+/- 
MRQ20.0%TTM36.5%-16.4%
TTM36.5%YOY34.1%+2.4%
TTM36.5%5Y27.1%+9.4%
5Y27.1%10Y13.2%+13.9%
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ20.0%43.8%-23.8%
TTM36.5%58.2%-21.7%
YOY34.1%45.0%-10.9%
5Y27.1%52.4%-25.3%
10Y13.2%50.4%-37.2%
1.1.2. Return on Assets
  • Shows how profitable a company is in relation to its total assets.
  • Above 5% is considered healthy depending on the industry.
  • 5% return on assets means the company generated $0,05 for each $1 in assets.

Let's take a look of the Return on Assets trends of STAG Industrial Inc:

  • The MRQ is 0.5%. Bad. -1
  • The TTM is 1.0%. Bad. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM1.0%-0.4%
TTM1.0%YOY1.0%+0.0%
TTM1.0%5Y0.8%+0.2%
5Y0.8%10Y0.4%+0.4%
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.3%-0.8%
TTM1.0%2.0%-1.0%
YOY1.0%1.4%-0.4%
5Y0.8%1.4%-0.6%
10Y0.4%1.4%-1.0%
1.1.3. Return On Equity
  • Measures the profit in relation to shareholders equity (total assets - total liabilities).
  • Above 15%-20% is considered healthy depending on the industry
  • 10% return on equity means the company generated $0,1 for each $1 the owners (shareholders) invested.

Let's take a look of the Return On Equity trends of STAG Industrial Inc:

  • The MRQ is 1.0%. Bad. -1
  • The TTM is 1.7%. Bad. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.7%-0.7%
TTM1.7%YOY1.7%+0.0%
TTM1.7%5Y1.4%+0.3%
5Y1.4%10Y0.7%+0.7%
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%2.2%-1.2%
TTM1.7%3.5%-1.8%
YOY1.7%2.3%-0.6%
5Y1.4%2.5%-1.1%
10Y0.7%2.2%-1.5%

1.2. Operating Efficiency of STAG Industrial Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin
  • Measures how much profit a company makes for each $1 of sales after paying variable costs (production costs, wages) but before taxes.
  • Above 15% is considered healthy depending on the industry
  • An operating margin of 20% means the company generated $0,2 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of STAG Industrial Inc:

  • The MRQ is 31.1%. Very good. +2
  • The TTM is 47.6%. Very good. +2
Trends
Current periodCompared to+/- 
MRQ31.1%TTM47.6%-16.5%
TTM47.6%YOY44.8%+2.8%
TTM47.6%5Y33.4%+14.2%
5Y33.4%10Y25.0%+8.4%
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ31.1%60.2%-29.1%
TTM47.6%55.0%-7.4%
YOY44.8%45.4%-0.6%
5Y33.4%48.1%-14.7%
10Y25.0%45.6%-20.6%
1.2.2. Operating Ratio
  • Measures how efficient the company is creating its products or services while keeping operating costs low.
  • Below 1 is considered healthy depending on the industry
  • An operation ratio of 0.5 means that the operating costs are $0,5 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of STAG Industrial Inc:

  • The MRQ is 0.684. Very good. +2
  • The TTM is 0.694. Very good. +2
Trends
Current periodCompared to+/- 
MRQ0.684TTM0.694-0.011
TTM0.694YOY0.711-0.017
TTM0.6945Y0.732-0.038
5Y0.73210Y0.783-0.051
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6840.581+0.103
TTM0.6940.551+0.143
YOY0.7110.504+0.207
5Y0.7320.463+0.269
10Y0.7830.463+0.320

1.3. Liquidity of STAG Industrial Inc.

1.3. Liquidity
1.3.1. Current Ratio
  • Measures if the company is able to pay off short-term debts (debts due within 1 year).
  • Above 1 is considered healthy depending on the industry.
  • A current ratio of 1.5 means the company has $1.5 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of STAG Industrial Inc:

  • The MRQ is 1.082. Neutral. Compare to industry.
  • The TTM is 0.812. Bad. Indication that company has liquidity problems. -1
Trends
Current periodCompared to+/- 
MRQ1.082TTM0.812+0.271
TTM0.812YOY0.917-0.105
TTM0.8125Y0.841-0.029
5Y0.84110Y0.815+0.026
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0820.787+0.295
TTM0.8120.892-0.080
YOY0.9170.849+0.068
5Y0.8411.034-0.193
10Y0.8150.910-0.095
1.3.2. Quick Ratio
  • Measures if the company is able to pay short-term debts (debts due within 1 year). But only uses the most liquid assets (cash, marketable securities and accounts retrievable).
  • Above 1 is considered healthy depending on the industry.
  • A quick ratio of 0,8 means the company can pay off $0,8 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of STAG Industrial Inc:

  • The MRQ is 0.508. Warning. Indication that company may not be able to fully pay off its current liabilities in the short term. -1
  • The TTM is 0.481. Warning. Indication that company may not be able to fully pay off its current liabilities in the short term. -1
Trends
Current periodCompared to+/- 
MRQ0.508TTM0.481+0.027
TTM0.481YOY0.632-0.151
TTM0.4815Y0.577-0.096
5Y0.57710Y0.592-0.015
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5080.439+0.069
TTM0.4810.441+0.040
YOY0.6320.471+0.161
5Y0.5770.459+0.118
10Y0.5920.422+0.170

1.4. Solvency of STAG Industrial Inc.

1.3. Liquidity
1.4.1. Debt To Asset Ratio
  • Shows if the company is owned by creditors or shareholders.
  • Below 1 (100%) is considered healthy depending on the industry
  • A debt to asset ratio of 0.45 (45%) means that the company is financed with 45% credit and 55% is financed by it's owners (shareholders).

Let's take a look of the Debt To Asset Ratio trends of STAG Industrial Inc:

  • The MRQ is 0.434. Very good. +2
  • The TTM is 0.423. Very good. +2
Trends
Current periodCompared to+/- 
MRQ0.434TTM0.423+0.011
TTM0.423YOY0.425-0.002
TTM0.4235Y0.443-0.020
5Y0.44310Y0.462-0.019
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4340.382+0.052
TTM0.4230.379+0.044
YOY0.4250.410+0.015
5Y0.4430.405+0.038
10Y0.4620.409+0.053
1.4.2. Debt to Equity Ratio
  • Measures the total debt versus the total shareholders equity (total assets - total liabilities).
  • Below 2 is considered healthy depending on the industry.
  • A debt to equity ratio of 0.84 means that company has $0,84 debt for each $1 in equity.

Let's take a look of the Debt to Equity Ratio trends of STAG Industrial Inc:

  • The MRQ is 0.784. Very good. +2
  • The TTM is 0.749. Very good. +2
Trends
Current periodCompared to+/- 
MRQ0.784TTM0.749+0.035
TTM0.749YOY0.754-0.005
TTM0.7495Y0.821-0.072
5Y0.82110Y0.913-0.092
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7840.636+0.148
TTM0.7490.672+0.077
YOY0.7540.694+0.060
5Y0.8210.676+0.145
10Y0.9130.702+0.211

2. Market Valuation of STAG Industrial Inc

2. Earnings
2.1. Price to Earnings Ratio
  • Compares the company's stock price to its earnings.
  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 15 means the investor is paying $15 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of STAG Industrial Inc:

  • The EOD is 23.298. Neutral. Compare to industry.
  • The MRQ is 24.322. Neutral. Compare to industry.
  • The TTM is 32.526. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD23.298MRQ24.322-1.024
MRQ24.322TTM32.526-8.204
TTM32.526YOY31.979+0.547
TTM32.5265Y46.579-14.053
5Y46.57910Y9.312+37.267
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
EOD23.29813.758+9.540
MRQ24.32215.207+9.115
TTM32.52616.393+16.133
YOY31.97919.481+12.498
5Y46.57924.423+22.156
10Y9.31217.186-7.874
2.2. Price/Earnings-to-Growth Ratio

Let's take a look of the Price/Earnings-to-Growth Ratio trends of STAG Industrial Inc:

  • The MRQ is 1.717. Seems overpriced? -1
  • The TTM is 0.145. Very good. +2
Trends
Current periodCompared to+/- 
MRQ1.717TTM0.145+1.572
TTM0.145YOY0.690-0.544
TTM0.1455Y0.179-0.033
5Y0.17910Y0.310-0.132
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7170.328+1.389
TTM0.1450.696-0.551
YOY0.690-0.066+0.756
5Y0.1790.030+0.149
10Y0.3100.152+0.158

2. Books
2.3. Price to Book Ratio
  • Shows if the stock is under or overvalued compared to it's book value (total assets - total liabilities).
  • At or below 1 is considered healthy
  • A PB ratio of 3 means the investor is paying $3 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of STAG Industrial Inc:

  • The EOD is 1.533. Good. +1
  • The MRQ is 1.600. Good. +1
  • The TTM is 2.074. Good. +1
Trends
Current periodCompared to+/- 
EOD1.533MRQ1.600-0.067
MRQ1.600TTM2.074-0.474
TTM2.074YOY1.942+0.132
TTM2.0745Y1.868+0.206
5Y1.86810Y1.702+0.167
Compared to industry (REIT-Industrial)
PeriodCompanyIndustry (mean)+/- 
EOD1.5331.305+0.228
MRQ1.6001.371+0.229
TTM2.0741.824+0.250
YOY1.9421.607+0.335
5Y1.8681.539+0.329
10Y1.7021.375+0.327

2.4. Latest News of STAG Industrial Inc

Does STAG Industrial Inc 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 STAG Industrial Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-09-01
15:36
Institutional owners may consider drastic measures as STAG Industrial, Inc.'s (NYSE:STAG) recent US$303m drop adds to long-term lossesRead
2022-08-26
15:23
3 High-Yield REITs Paying Monthly DividendsRead

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of STAG Industrial Inc.

3.1. Institutions holding STAG Industrial Inc

Institutions are holding 86.813% of the shares of STAG Industrial Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-03-31Vanguard Group Inc14.32750.02512567720710089324.09
2022-03-31State Street Corporation4.7770.01768561192125537617.1832
2022-03-31Massachusetts Financial Services Company2.95360.06495293325-756117-12.499
2022-03-31AllianceBernstein L.P.2.72540.07794884345330620.6815
2022-03-31Zimmer Partners LP2.28772.42884100000125000043.8596
2022-03-31Earnest Partners LLC2.06340.90563697855-126347-3.3039
2022-03-31Geode Capital Management, LLC1.99180.01843569549-183739-4.8954
2022-03-31Deutsche Bank AG1.90890.0663421091-290562-7.8284
2022-03-31Dimensional Fund Advisors, Inc.1.73550.039631102741126853.7592
2022-03-31Goldman Sachs Group Inc1.65890.0258297301935399813.5164
2022-03-31Nuveen Asset Management, LLC1.63720.038929341551927327.0304
2022-06-30Long Pond Capital, LP1.60514.3982287654251202121.6543
2022-03-31Charles Schwab Investment Management Inc1.53730.034227551621023103.8566
2022-03-31Northern Trust Corp1.46070.0192617748-82827-3.067
2022-03-31Federated Hermes Inc1.39230.23312495198552622.2649
2022-03-31Waterfront Capital Partners, LLC1.24895.7699223828748140827.4013
2022-06-30Scout Investment Advisors Inc1.19121.30472134818-498701-18.9367
2022-03-31GW&K Investment Management, LLC1.17160.77382099615-295007-12.3196
2022-06-30BTIM Corp1.13630.5942203649626239714.7904
2022-03-31Balyasny Asset Management LLC1.0110.23641811942-37201-2.0118
Total 49.821317.072189287820  

3.2. Funds holding STAG Industrial Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-06-30Vanguard Real Estate Index Investor4.56950.35488189290-121279-1.4593
2022-06-30Vanguard Total Stock Mkt Idx Inv2.94990.01465286663777351.4923
2022-06-30Vanguard Small Cap Index2.52650.12624527934574141.2843
2022-07-29iShares Russell 2000 ETF2.16770.2376388491933950.0875
2022-06-30Vanguard Small Cap Growth Index Inv1.49510.31162679395-54457-1.992
2022-06-30Vanguard Extended Market Index Investor1.33910.09372399821738233.1738
2022-06-30Federated Hermes Kaufmann Small Cap A1.00441.15241800000-27800-1.521
2022-06-30Federated Hermes Kaufmann Small Cap Grow1.00441.14981800000-27800-1.521
2022-06-30Carillon Scout Mid Cap I1.00331.43081798027-416089-18.7926
2022-06-30Scout Mid Cap Equity1.00331.42471798027-416089-18.7926
2022-07-29iShares Russell 2000 Value ETF1.00250.4784179671600
2022-06-30Janus Henderson Small Cap Value L0.96591.97551731053464072.7547
2022-05-31Fidelity® Small Cap Index0.77140.2451382408102790.7491
2022-06-30MFS Mid Cap Value A0.72080.2734129175600
2022-06-30MFS Mid Cap Value Equity0.72080.27341291756320002.5402
2022-06-30DFA Real Estate Securities I0.69210.4259124031400
2022-06-30MFS Global Real Estate I0.63771.34951142855189551.6865
2022-06-30MFS New Discovery I0.60541.5197108497800
2022-06-30Vanguard Real Estate II Index0.60050.4017107610877390.7244
2022-06-30Harbor Small Cap Value Instl0.58241.63691043772-102653-8.9542
Total 26.362714.875647245792  

3.3. Insider Transactions

Insiders are holding 0.161% of the shares of STAG Industrial Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-03-31Benjamin S ButcherSELL1500041.9822088
2022-03-07Benjamin S ButcherSELL1000039.66
2022-03-04Benjamin S ButcherSELL1500040.03
2022-02-22Benjamin S ButcherSELL2000038.7
2021-08-24Benjamin S. ButcherSELL3500041.1482088
2021-01-07Benjamin S ButcherSELL2326830.0447088
2021-01-07Stephen C MeckeSELL5000029.952000
2020-07-31Benjamin S ButcherSELL8205632.25144144
2020-03-16Francis X Jacoby IIIBUY100023.753000
2020-01-08David G KingSELL3000031.32509
2020-01-08William R CrookerSELL2695231.3220131
2020-01-08Stephen C MeckeSELL5121231.3246549
2020-01-08Benjamin S ButcherSELL9506731.3262088
2019-09-04Jeffrey M SullivanSELL3581529.3735815
2019-01-07Peter S. FeareySELL659524.46
2019-01-07Stephen C MeckeSELL5000024.4515452
2019-01-07William R. CrookerSELL3120824.35
2019-01-04Benjamin S ButcherSELL9000024.28162088
2019-01-04David G KingSELL3960024.2832396
2019-01-04Stephen C MeckeSELL1345224.2815452

4. Summary

4.1. Key Performance Indicators

The key performance indicators of STAG Industrial Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Per Share--19.29519.208+0%17.147+13%16.619+16%15.440+25%
Current Ratio--1.0820.812+33%0.917+18%0.841+29%0.815+33%
Debt To Asset Ratio--0.4340.423+3%0.425+2%0.443-2%0.462-6%
Debt To Equity Ratio--0.7840.749+5%0.754+4%0.821-5%0.913-14%
Eps--0.1800.317-43%0.278-35%0.215-16%0.070+158%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2000.365-45%0.341-41%0.271-26%0.132+52%
Operating Margin--0.3110.476-35%0.448-31%0.334-7%0.250+25%
Operating Ratio--0.6840.694-2%0.711-4%0.732-7%0.783-13%
Pb Ratio1.533-4%1.6002.074-23%1.942-18%1.868-14%1.702-6%
Pe Ratio23.298-4%24.32232.526-25%31.979-24%46.579-48%9.312+161%
Peg Ratio--1.7170.145+1081%0.690+149%0.179+861%0.310+454%
Price Per Share29.580-4%30.88039.860-23%33.213-7%31.170-1%26.451+17%
Quick Ratio--0.5080.481+6%0.632-20%0.577-12%0.592-14%
Return On Assets--0.0050.010-45%0.010-44%0.008-30%0.004+44%
Return On Equity--0.0100.017-43%0.017-43%0.014-31%0.007+43%
 EOD+3 -0MRQTTM+7 -8YOY+6 -95Y+8 -710Y+11 -4

4.2. Fundamental Score

Let's check the fundamental score of STAG Industrial Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1523.298
Price to Book Ratio (EOD)Between0-11.533
Net Profit Margin (MRQ)Greater than00.200
Operating Margin (MRQ)Greater than00.311
Quick Ratio (MRQ)Greater than10.508
Current Ratio (MRQ)Greater than11.082
Debt To Asset Ratio (MRQ)Less than10.434
Debt to Equity Ratio (MRQ)Less than10.784
Return On Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.005
Total5/10 (50.0%)

4.3. Technical Score

Let's check the technical score of STAG Industrial Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.473
Ma 20Greater thanMa 5030.966
Ma 50Greater thanMa 10031.969
Ma 100Greater thanMa 20032.221
OpenGreater thanClose29.500
Total0/5 (0.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Other Current Liabilities  19,8031,12920,93297421,90637622,282-37,549-15,267



Latest Balance Sheet

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

Summary
Total Assets6,109,308
Total Liabilities2,652,813
Total Stockholder Equity3,382,415
 As reported
Total Liabilities 2,652,813
Total Stockholder Equity+ 3,382,415
Total Assets = 6,109,308

Assets

Total Assets6,109,308
Total Current Assets241,023
Long-term Assets241,023
Total Current Assets
Cash And Cash Equivalents 12,614
Net Receivables 100,500
Other Current Assets 127,909
Total Current Assets  (as reported)241,023
Total Current Assets  (calculated)241,023
+/-0
Long-term Assets
Property Plant Equipment 32,237
Long Term Investments 95,672
Intangible Assets 551,061
Long-term Assets Other 5,284,987
Long-term Assets  (as reported)5,868,285
Long-term Assets  (calculated)5,963,957
+/- 95,672

Liabilities & Shareholders' Equity

Total Current Liabilities222,661
Long-term Liabilities2,430,152
Total Stockholder Equity3,382,415
Total Current Liabilities
Short-term Debt 116,000
Short Long Term Debt 116,000
Accounts payable 84,379
Other Current Liabilities -15,267
Total Current Liabilities  (as reported)222,661
Total Current Liabilities  (calculated)301,112
+/- 78,451
Long-term Liabilities
Long term Debt Total 2,319,971
Capital Lease Obligations 35,894
Other Liabilities 73,633
Long-term Liabilities  (as reported)2,430,152
Long-term Liabilities  (calculated)2,429,498
+/- 654
Total Stockholder Equity
Common Stock1,792
Retained Earnings -838,437
Accumulated Other Comprehensive Income 36,895
Capital Surplus 4,182,165
Total Stockholder Equity (as reported)3,382,415
Total Stockholder Equity (calculated)3,382,415
+/-0
Other
Capital Stock1,792
Cash and Short Term Investments 12,614
Common Stock Shares Outstanding 179,144
Common Stock Total Equity1,792
Current Deferred Revenue37,549
Liabilities and Stockholders Equity 6,035,228
Net Debt 2,459,251
Net Invested Capital 5,818,386
Net Tangible Assets 3,382,415
Net Working Capital 18,362
Minority Interest 74,080
Short Long Term Debt Total 2,471,865



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-31
> Total Assets 
229,731
0
0
0
220,116
217,572
215,106
211,910
509,041
208,895
531,619
580,946
624,500
657,205
709,803
803,911
1,005,124
1,049,003
1,149,046
1,213,152
1,270,281
1,312,940
1,350,153
1,500,990
1,629,317
1,692,349
1,749,742
1,824,207
1,906,236
1,897,946
1,902,561
2,048,544
2,186,156
2,251,205
2,506,683
2,601,472
2,680,667
2,695,932
2,831,127
2,989,275
3,102,532
3,239,474
3,462,157
3,745,289
4,164,645
4,537,305
4,279,436
4,265,757
4,692,646
4,732,567
4,806,399
5,216,022
5,833,249
5,980,857
6,109,308
6,109,3085,980,8575,833,2495,216,0224,806,3994,732,5674,692,6464,265,7574,279,4364,537,3054,164,6453,745,2893,462,1573,239,4743,102,5322,989,2752,831,1272,695,9322,680,6672,601,4722,506,6832,251,2052,186,1562,048,5441,902,5611,897,9461,906,2361,824,2071,749,7421,692,3491,629,3171,500,9901,350,1531,312,9401,270,2811,213,1521,149,0461,049,0031,005,124803,911709,803657,205624,500580,946531,619208,895509,041211,910215,106217,572220,116000229,731
   > Total Current Assets 
0
0
0
0
8,948
8,591
8,851
8,414
11,712
8,317
25,127
25,924
22,076
33,881
23,303
29,258
42,594
42,029
51,966
55,474
39,074
64,718
41,638
49,135
70,278
63,993
63,805
68,029
66,880
76,189
71,631
76,495
67,849
70,188
71,326
78,572
107,011
95,001
83,500
85,547
101,680
99,739
92,385
106,440
150,706
441,996
219,071
190,678
142,050
147,114
156,153
197,536
177,749
200,633
241,023
241,023200,633177,749197,536156,153147,114142,050190,678219,071441,996150,706106,44092,38599,739101,68085,54783,50095,001107,01178,57271,32670,18867,84976,49571,63176,18966,88068,02963,80563,99370,27849,13541,63864,71839,07455,47451,96642,02942,59429,25823,30333,88122,07625,92425,1278,31711,7128,4148,8518,5918,9480000
       Cash And Cash Equivalents 
3,371
0
0
0
2,772
2,073
2,389
1,657
997
954
13,307
11,988
16,500
18,462
5,113
10,684
19,006
11,980
19,763
23,909
6,690
28,726
6,031
5,290
23,878
11,688
11,530
12,496
12,011
15,469
8,005
12,273
12,192
7,082
7,676
11,040
24,562
10,455
11,932
6,024
7,968
7,857
5,092
6,540
9,041
324,877
102,097
70,137
15,666
18,579
14,588
42,001
18,981
34,830
12,614
12,61434,83018,98142,00114,58818,57915,66670,137102,097324,8779,0416,5405,0927,8577,9686,02411,93210,45524,56211,0407,6767,08212,19212,2738,00515,46912,01112,49611,53011,68823,8785,2906,03128,7266,69023,90919,76311,98019,00610,6845,11318,46216,50011,98813,3079549971,6572,3892,0732,7720003,371
       Short-term Investments 
1,186
0
0
0
1,983
0
0
0
2,571
3,112
5,637
7,311
6,611
8,219
10,026
5,768
5,497
7,540
9,274
6,810
6,806
6,813
6,525
6,668
6,906
7,233
7,959
8,540
8,395
8,403
14,566
9,325
9,613
8,720
8,783
3,547
3,567
7,259
6,124
5,231
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000005,2316,1247,2593,5673,5478,7838,7209,6139,32514,5668,4038,3958,5407,9597,2336,9066,6686,5256,8136,8066,8109,2747,5405,4975,76810,0268,2196,6117,3115,6373,1122,5710001,9830001,186
       Net Receivables 
0
0
0
0
3,608
3,646
3,684
3,926
4,618
3,678
4,229
4,808
6,000
5,710
6,210
7,100
10,157
10,673
11,205
13,091
13,975
14,165
14,543
15,521
16,963
18,675
19,506
20,475
21,478
22,425
21,702
23,302
25,223
26,555
26,695
30,591
33,602
34,013
35,236
39,170
42,236
44,928
45,871
50,460
57,592
62,144
65,122
66,761
77,796
79,956
83,262
88,023
93,600
98,320
100,500
100,50098,32093,60088,02383,26279,95677,79666,76165,12262,14457,59250,46045,87144,92842,23639,17035,23634,01333,60230,59126,69526,55525,22323,30221,70222,42521,47820,47519,50618,67516,96315,52114,54314,16513,97513,09111,20510,67310,1577,1006,2105,7106,0004,8084,2293,6784,6183,9263,6843,6463,6080000
       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
20,267
0
0
0
23,359
0
0
0
28,086
33,620
34,142
34,732
47,347
45,233
35,132
36,953
43,376
43,954
38,622
46,840
76,773
52,775
49,852
53,780
48,588
48,579
58,303
67,512
65,168
67,483
127,909
127,90967,48365,16867,51258,30348,57948,58853,78049,85252,77576,77346,84038,62243,95443,37636,95335,13245,23347,34734,73234,14233,62028,08600023,35900020,267000000000000000000000000
   > Long-term Assets 
0
0
0
0
211,168
208,981
206,255
203,496
497,329
200,578
506,492
555,022
602,424
623,324
686,500
774,653
962,530
1,006,974
1,097,080
1,157,678
1,231,207
1,248,222
1,308,515
1,451,855
1,559,039
1,628,356
1,685,937
1,756,178
1,839,356
1,821,757
1,830,930
1,972,049
2,118,307
2,181,017
2,435,357
2,522,900
2,573,656
2,600,931
2,747,627
2,903,728
3,000,852
3,139,735
3,369,772
3,638,849
4,013,939
4,095,309
4,060,365
4,075,079
4,550,596
4,585,453
4,650,246
5,018,486
5,655,500
5,780,224
5,868,285
5,868,2855,780,2245,655,5005,018,4864,650,2464,585,4534,550,5964,075,0794,060,3654,095,3094,013,9393,638,8493,369,7723,139,7353,000,8522,903,7282,747,6272,600,9312,573,6562,522,9002,435,3572,181,0172,118,3071,972,0491,830,9301,821,7571,839,3561,756,1781,685,9371,628,3561,559,0391,451,8551,308,5151,248,2221,231,2071,157,6781,097,0801,006,974962,530774,653686,500623,324602,424555,022506,492200,578497,329203,496206,255208,981211,1680000
       Property Plant Equipment 
200,268
0
0
0
195,383
194,269
192,991
191,779
190,925
189,539
402,965
444,303
472,300
498,931
548,624
613,908
770,052
811,808
885,344
942,376
1,007,393
1,030,178
1,087,929
1,214,437
1,310,176
0
0
1,756,178
1,837,489
1,824,753
1,837,547
1,978,666
2,116,836
2,180,246
2,437,217
2,526,303
2,567,577
2,588,354
2,732,031
2,886,079
2,991,701
3,118,516
3,353,072
3,622,936
3,998,507
4,072,781
4,038,197
24,124
25,403
25,016
24,634
24,382
29,582
29,151
32,237
32,23729,15129,58224,38224,63425,01625,40324,1244,038,1974,072,7813,998,5073,622,9363,353,0723,118,5162,991,7012,886,0792,732,0312,588,3542,567,5772,526,3032,437,2172,180,2462,116,8361,978,6661,837,5471,824,7531,837,4891,756,178001,310,1761,214,4371,087,9291,030,1781,007,393942,376885,344811,808770,052613,908548,624498,931472,300444,303402,965189,539190,925191,779192,991194,269195,383000200,268
       Goodwill 
0
0
0
0
0
0
0
11,425
4,024
10,806
4,923
4,923
113,300
4,923
4,923
4,923
4,923
4,923
4,923
4,923
4,923
4,923
4,923
0
0
0
0
0
276,272
0
0
0
294,533
0
0
0
313,253
0
0
327,734
342,015
348,439
381,133
413,955
475,149
473,610
451,738
439,046
499,802
0
0
0
0
0
0
000000499,802439,046451,738473,610475,149413,955381,133348,439342,015327,73400313,253000294,533000276,272000004,9234,9234,9234,9234,9234,9234,9234,9234,9234,923113,3004,9234,92310,8064,02411,4250000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,186
2,282
3,924
2,940
1,077
2,192
959
0
0
0
1,867
0
0
0
1,471
2,378
1,701
2,270
25,995
26,075
17,105
17,649
9,151
5,214
983
488
43,322
1,157
0
0
444
3,592
4,441
2,055
5,220
27,696
95,672
95,67227,6965,2202,0554,4413,592444001,15743,3224889835,2149,15117,64917,10526,07525,9952,2701,7012,3781,4710001,8670009592,1921,0772,9403,9242,2823,186000000000000000000
       Intangible Assets 
0
0
0
0
15,518
0
0
11,425
11,507
10,806
100,147
107,168
113,300
113,300
133,724
150,466
192,478
195,166
208,550
213,020
219,890
215,104
219,509
235,226
247,904
254,155
256,413
264,115
276,272
263,867
256,393
276,829
294,533
289,275
322,503
318,915
313,253
305,188
316,221
327,734
342,015
348,439
381,133
413,955
475,149
473,610
451,738
439,046
499,802
490,532
482,672
508,314
567,658
561,267
551,061
551,061561,267567,658508,314482,672490,532499,802439,046451,738473,610475,149413,955381,133348,439342,015327,734316,221305,188313,253318,915322,503289,275294,533276,829256,393263,867276,272264,115256,413254,155247,904235,226219,509215,104219,890213,020208,550195,166192,478150,466133,724113,300113,300107,168100,14710,80611,50711,4250015,5180000
       Long-term Assets Other 
0
0
0
0
25,225
14,712
13,264
292
80,056
233
98,604
105,796
16,824
119,470
132,953
5,356
957,607
1,002,051
1,092,157
1,152,755
1,226,284
1,243,299
1,303,592
1,451,855
1,559,039
1,628,356
1,685,937
1,756,178
1,563,084
1,821,757
1,830,930
1,972,049
1,823,774
2,181,017
2,435,357
2,522,900
2,260,403
2,600,931
2,747,627
2,575,994
2,658,837
2,775,291
2,972,922
3,209,469
3,523,661
3,599,171
3,586,459
3,611,909
4,025,391
4,069,905
4,142,940
4,485,790
5,058,260
5,189,806
5,284,987
5,284,9875,189,8065,058,2604,485,7904,142,9404,069,9054,025,3913,611,9093,586,4593,599,1713,523,6613,209,4692,972,9222,775,2912,658,8372,575,9942,747,6272,600,9312,260,4032,522,9002,435,3572,181,0171,823,7741,972,0491,830,9301,821,7571,563,0841,756,1781,685,9371,628,3561,559,0391,451,8551,303,5921,243,2991,226,2841,152,7551,092,1571,002,051957,6075,356132,953119,47016,824105,79698,60423380,05629213,26414,71225,2250000
> Total Liabilities 
0
0
0
0
221,637
220,797
220,355
220,481
265,658
219,014
272,087
327,925
393,800
355,958
317,435
304,905
515,664
462,927
497,239
543,087
595,717
581,912
600,258
726,880
737,793
798,297
820,006
929,271
1,050,857
994,436
1,042,163
1,114,602
1,119,230
1,147,235
1,214,553
1,256,749
1,270,360
1,290,933
1,341,500
1,428,478
1,432,900
1,464,633
1,498,905
1,640,334
1,800,754
2,020,191
1,799,119
1,809,793
1,921,594
2,034,451
2,089,497
2,195,019
2,439,662
2,505,978
2,652,813
2,652,8132,505,9782,439,6622,195,0192,089,4972,034,4511,921,5941,809,7931,799,1192,020,1911,800,7541,640,3341,498,9051,464,6331,432,9001,428,4781,341,5001,290,9331,270,3601,256,7491,214,5531,147,2351,119,2301,114,6021,042,163994,4361,050,857929,271820,006798,297737,793726,880600,258581,912595,717543,087497,239462,927515,664304,905317,435355,958393,800327,925272,087219,014265,658220,481220,355220,797221,6370000
   > Total Current Liabilities 
0
0
0
0
215,081
214,422
214,116
13,758
258,945
14,699
12,679
32,885
97,000
54,407
25,491
27,041
122,712
44,954
30,132
51,443
104,240
40,637
58,889
136,869
159,913
98,239
118,810
215,827
89,896
42,666
101,993
172,808
73,117
111,788
178,700
311,055
326,096
270,754
77,777
162,975
159,761
172,727
195,733
157,865
217,202
298,705
77,084
92,921
196,144
313,257
369,072
152,537
394,381
479,008
222,661
222,661479,008394,381152,537369,072313,257196,14492,92177,084298,705217,202157,865195,733172,727159,761162,97577,777270,754326,096311,055178,700111,78873,117172,808101,99342,66689,896215,827118,81098,239159,913136,86958,88940,637104,24051,44330,13244,954122,71227,04125,49154,40797,00032,88512,67914,699258,94513,758214,116214,422215,0810000
       Short-term Debt 
0
0
0
0
212,132
211,002
209,865
4,384
239,947
5,173
0
17,500
0
40,000
5,000
0
99,300
20,000
0
20,000
80,500
22,000
35,500
106,000
131,000
73,000
87,000
177,750
56,000
6,000
64,000
129,000
28,000
71,000
130,000
245,000
271,000
218,000
17,000
95,000
100,500
115,500
129,000
78,000
146,000
225,000
0
0
107,000
233,000
284,000
49,000
296,000
384,000
116,000
116,000384,000296,00049,000284,000233,000107,00000225,000146,00078,000129,000115,500100,50095,00017,000218,000271,000245,000130,00071,00028,000129,00064,0006,00056,000177,75087,00073,000131,000106,00035,50022,00080,50020,000020,00099,30005,00040,000017,50005,173239,9474,384209,865211,002212,1320000
       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
687,220
0
0
0
984,014
412,702
412,378
413,055
1,038,577
415,570
1,124,651
1,150,802
1,174,998
1,195,583
1,168,459
0
0
0
1
12
7
225,000
0
0
107,000
233,000
284,000
49,000
296,000
384,000
116,000
116,000384,000296,00049,000284,000233,000107,00000225,00071210001,168,4591,195,5831,174,9981,150,8021,124,651415,5701,038,577413,055412,378412,702984,014000687,220000000000000000000000000
       Accounts payable 
2,014
0
0
0
2,352
0
0
0
2,680
2,424
8,870
12,217
6,044
4,644
5,754
8,179
23,412
24,954
30,132
31,443
23,740
18,637
23,389
30,869
28,913
17,543
23,778
38,077
33,896
36,666
37,993
43,808
45,117
40,788
48,700
66,055
55,096
52,754
60,777
67,975
59,261
57,227
66,733
79,865
71,202
73,705
77,084
92,921
69,765
60,600
65,269
82,605
76,475
72,726
84,379
84,37972,72676,47582,60565,26960,60069,76592,92177,08473,70571,20279,86566,73357,22759,26167,97560,77752,75455,09666,05548,70040,78845,11743,80837,99336,66633,89638,07723,77817,54328,91330,86923,38918,63723,74031,44330,13224,95423,4128,1795,7544,6446,04412,2178,8702,4242,6800002,3520002,014
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
3,538
3,912
6,160
7,793
10,287
12,772
5,686
6,808
7,115
7,956
8,972
9,070
10,040
10,005
11,480
7,696
8,032
13,208
14,628
13,318
14,535
15,146
15,195
17,537
19,305
18,765
19,045
21,876
91,436
19,328
22,153
21,254
21,220
21,131
21,993
21,552
24,542
18,302
19,379
19,657
19,803
20,932
21,906
22,282
-15,267
-15,26722,28221,90620,93219,80319,65719,37918,30224,54221,55221,99321,13121,22021,25422,15319,32891,43621,87619,04518,76519,30517,53715,19515,14614,53513,31814,62813,2088,0327,69611,48010,00510,0409,0708,9727,9567,1156,8085,68612,77210,2877,7936,1603,9123,5380000000000
   > Long-term Liabilities 
0
0
0
0
6,556
6,375
6,239
206,723
6,713
204,315
259,408
295,040
296,800
301,551
291,944
277,864
392,952
417,973
467,107
491,644
491,477
541,275
541,369
590,011
577,880
700,058
701,196
713,444
960,961
951,770
940,170
941,794
1,046,113
1,035,447
1,035,853
945,694
944,264
1,020,179
1,263,723
1,265,503
1,273,139
1,291,906
1,303,172
1,482,469
1,583,552
1,721,486
1,722,035
1,716,872
1,725,450
1,721,194
1,720,425
2,042,482
2,045,281
2,026,970
2,430,152
2,430,1522,026,9702,045,2812,042,4821,720,4251,721,1941,725,4501,716,8721,722,0351,721,4861,583,5521,482,4691,303,1721,291,9061,273,1391,265,5031,263,7231,020,179944,264945,6941,035,8531,035,4471,046,113941,794940,170951,770960,961713,444701,196700,058577,880590,011541,369541,275491,477491,644467,107417,973392,952277,864291,944301,551296,800295,040259,408204,3156,713206,7236,2396,3756,5560000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
257,763
292,251
0
0
0
0
479,695
424,313
452,898
496,817
556,091
546,562
559,243
628,420
507,220
0
0
567,274
934,946
927,622
911,492
911,749
1,010,577
998,236
994,651
905,802
903,998
977,583
1,151,459
1,225,467
1,229,419
1,232,398
1,244,087
1,423,842
1,517,832
1,647,686
1,646,922
1,642,054
1,636,946
1,632,396
1,628,926
1,948,759
1,939,314
1,924,471
2,319,971
2,319,9711,924,4711,939,3141,948,7591,628,9261,632,3961,636,9461,642,0541,646,9221,647,6861,517,8321,423,8421,244,0871,232,3981,229,4191,225,4671,151,459977,583903,998905,802994,651998,2361,010,577911,749911,492927,622934,946567,27400507,220628,420559,243546,562556,091496,817452,898424,313479,6950000292,251257,7630000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-212,132
-211,002
-209,865
-4,384
-239,947
-5,173
0
-17,500
0
-40,000
-5,000
0
-99,300
-20,000
0
-20,000
-80,500
-22,000
-35,500
-106,000
-131,000
-73,000
-87,000
-177,750
-56,000
-6,000
-64,000
-129,000
-28,000
-71,000
-130,000
-245,000
-271,000
-218,000
-17,000
-95,000
-100,500
-97,714
-111,475
-60,741
-129,011
-200,536
24,279
26,414
-79,102
-205,283
-256,162
-21,141
-262,892
-351,275
-80,106
-80,106-351,275-262,892-21,141-256,162-205,283-79,10226,41424,279-200,536-129,011-60,741-111,475-97,714-100,500-95,000-17,000-218,000-271,000-245,000-130,000-71,000-28,000-129,000-64,000-6,000-56,000-177,750-87,000-73,000-131,000-106,000-35,500-22,000-80,500-20,0000-20,000-99,3000-5,000-40,0000-17,5000-5,173-239,947-4,384-209,865-211,002-212,1320000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
1,916
2,045
0
0
0
0
6,871
6,852
7,094
6,871
0
7,643
7,586
7,586
10,180
0
0
10,712
11,387
10,830
14,143
14,899
20,341
19,674
21,897
21,127
21,221
20,720
20,828
20,708
21,567
38,254
37,865
37,496
43,727
52,248
50,571
51,405
60,660
61,276
30,732
32,408
68,829
66,437
72,632
72,63266,43768,82932,40830,73261,27660,66051,40550,57152,24843,72737,49637,86538,25421,56720,70820,82820,72021,22121,12721,89719,67420,34114,89914,14310,83011,38710,7120010,1807,5867,5867,64306,8717,0946,8526,87100002,0451,9160000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,800
0
0
0
3,000
0
0
0
2,300
0
0
0
1,500
1,300
1,200
3,400
3,200
3,000
2,800
2,600
2,400
2,200
2,000
1,800
1,600
2,500
2,200
1,900
5,200
4,900
4,600
4,6004,9005,2001,9002,2002,5001,6001,8002,0002,2002,4002,6002,8003,0003,2003,4001,2001,3001,5000002,3000003,0000007,800000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
174,162
169,805
230,693
223,751
318,494
429,840
427,605
518,521
579,807
598,160
603,049
655,086
728,377
747,866
864,156
855,808
891,258
858,230
820,102
867,998
827,108
899,561
1,027,036
1,064,119
1,242,320
1,293,961
1,359,040
1,351,923
1,436,224
1,506,761
1,613,803
1,719,399
1,905,747
2,049,094
2,305,528
2,456,323
2,424,045
2,404,671
2,716,207
2,638,508
2,657,690
2,959,622
3,327,700
3,400,405
3,382,415
3,382,4153,400,4053,327,7002,959,6222,657,6902,638,5082,716,2072,404,6712,424,0452,456,3232,305,5282,049,0941,905,7471,719,3991,613,8031,506,7611,436,2241,351,9231,359,0401,293,9611,242,3201,064,1191,027,036899,561827,108867,998820,102858,230891,258855,808864,156747,866728,377655,086603,049598,160579,807518,521427,605429,840318,494223,751230,693169,805174,1620000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
159
159
159
160
249
349
357
422
422
440
447
482
551
572
644
649
679
681
681
682
682
725
804
833
914
939
970
972
1,042
1,078
1,122
1,182
1,264
1,330
1,428
1,487
1,489
1,492
1,582
1,591
1,603
1,697
1,777
1,792
1,792
1,7921,7921,7771,6971,6031,5911,5821,4921,4891,4871,4281,3301,2641,1821,1221,0781,0429729709399148338047256826826816816796496445725514824474404224223573492491601591591590000000000
   Retained Earnings Total Equity-838,437-805,400-792,332-815,449-804,113-778,727-742,071-782,037-750,770-714,799-723,027-690,324-653,759-621,225-584,979-589,785-559,312-530,257-516,691-489,078-474,756-442,329-410,978-416,540-387,306-349,881-334,623-289,41300-203,241-176,851-155,911-133,744-116,877-105,697-90,398-75,383-61,0240000-11,718-3,9030000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-14,626
-15,798
-17,090
-17,788
-19,261
-20,663
-23,723
-26,820
-30,000
-33,792
-37,502
-41,881
0
0
3,000
2,000
3,000
3,000
0
2,000
0
-4,000
0
-7,000
-2,000
-14,000
-18,000
-16,000
-1,000
-336
-2,000
-1,000
4,000
12,000
14,000
16,000
4,000
-2,000
-18,000
-24,000
-18,000
-48,000
-50,000
0
-40,025
-28,143
-26,742
-22,901
-11,783
24,652
36,895
36,89524,652-11,783-22,901-26,742-28,143-40,0250-50,000-48,000-18,000-24,000-18,000-2,0004,00016,00014,00012,0004,000-1,000-2,000-336-1,000-16,000-18,000-14,000-2,000-7,0000-4,00002,00003,0003,0002,0003,00000-41,881-37,502-33,792-30,000-26,820-23,723-20,663-19,261-17,788-17,090-15,798-14,6260000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
177,906
181,364
0
0
0
0
419,643
524,843
527,977
562,511
577,039
646,844
744,248
783,518
928,242
0
0
1,015,127
1,017,394
1,016,764
1,018,105
1,117,045
1,293,706
1,360,951
1,572,943
1,638,309
1,725,825
1,724,627
1,905,002
2,003,983
2,118,179
2,266,695
2,501,013
2,687,118
2,970,553
3,142,495
3,148,163
3,155,271
3,421,721
3,443,787
3,486,942
3,796,275
4,130,038
4,179,361
4,182,165
4,182,1654,179,3614,130,0383,796,2753,486,9423,443,7873,421,7213,155,2713,148,1633,142,4952,970,5532,687,1182,501,0132,266,6952,118,1792,003,9831,905,0021,724,6271,725,8251,638,3091,572,9431,360,9511,293,7061,117,0451,018,1051,016,7641,017,3941,015,12700928,242783,518744,248646,844577,039562,511527,977524,843419,6430000181,364177,9060000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-371
-361
2,806
1,906
3,440
2,504
489
1,627
-489
0
0
-7,165
-2,350
-13,567
-18,373
-15,669
-1,496
-336
-1,781
-1,209
3,936
11,581
14,492
16,485
4,481
-2,253
-17,771
-24,030
-18,426
-47,860
-49,837
3,185,216
3,421,721
3,443,787
3,486,942
3,796,275
4,130,038
4,179,361
4,182,165
4,182,1654,179,3614,130,0383,796,2753,486,9423,443,7873,421,7213,185,216-49,837-47,860-18,426-24,030-17,771-2,2534,48116,48514,49211,5813,936-1,209-1,781-336-1,496-15,669-18,373-13,567-2,350-7,16500-4891,6274892,5043,4401,9062,806-361-3710000000000000000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.