0 XP   0   0   0

Uni-Select Inc.
Buy or Sell?

I guess you are interested in Uni-Select 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 Uni-Select 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 Uni-Select 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 Uni-Select Inc. is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Uni-Select Inc.. The closing price on 2022-09-23 was C$34.20 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 Uni-Select Inc.
Uni-Select Inc. Daily Candlestick Chart

1.1. Profitability of Uni-Select 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 Uni-Select Inc.:

  • The MRQ is 5.1%. Neutral. Compare to industry.
  • The TTM is 3.0%. Very low, is it enough? Compare to industry. -1
Trends
Current periodCompared to+/- 
MRQ5.1%TTM3.0%+2.1%
TTM3.0%YOY-1.3%+4.3%
TTM3.0%5Y0.2%+2.8%
5Y0.2%10Y1.1%-0.8%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1%3.8%+1.3%
TTM3.0%3.1%-0.1%
YOY-1.3%4.5%-5.8%
5Y0.2%2.9%-2.7%
10Y1.1%3.9%-2.8%
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 Uni-Select Inc.:

  • The MRQ is 1.7%. Neutral. Compare to industry.
  • The TTM is 1.0%. Bad. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.0%+0.7%
TTM1.0%YOY-0.4%+1.4%
TTM1.0%5Y0.1%+0.8%
5Y0.1%10Y0.4%-0.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%0.8%+0.9%
TTM1.0%0.7%+0.3%
YOY-0.4%1.0%-1.4%
5Y0.1%0.8%-0.7%
10Y0.4%1.0%-0.6%
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 Uni-Select Inc.:

  • The MRQ is 4.3%. Bad. -1
  • The TTM is 2.5%. Bad. -1
Trends
Current periodCompared to+/- 
MRQ4.3%TTM2.5%+1.8%
TTM2.5%YOY-1.1%+3.6%
TTM2.5%5Y0.3%+2.3%
5Y0.3%10Y0.3%-0.1%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%1.7%+2.6%
TTM2.5%1.5%+1.0%
YOY-1.1%2.2%-3.3%
5Y0.3%1.6%-1.3%
10Y0.3%2.0%-1.7%

1.2. Operating Efficiency of Uni-Select 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 Uni-Select Inc.:

  • The MRQ is 7.9%. Neutral. Compare to industry.
  • The TTM is 6.1%. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
MRQ7.9%TTM6.1%+1.7%
TTM6.1%YOY0.9%+5.2%
TTM6.1%5Y1.4%+4.7%
5Y1.4%10Y1.8%-0.4%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9%4.9%+3.0%
TTM6.1%4.0%+2.1%
YOY0.9%6.4%-5.5%
5Y1.4%5.0%-3.6%
10Y1.8%4.2%-2.4%
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 Uni-Select Inc.:

  • The MRQ is 1.581. Very good. +2
  • The TTM is 1.621. Very good. +2
Trends
Current periodCompared to+/- 
MRQ1.581TTM1.621-0.040
TTM1.621YOY1.329+0.292
TTM1.6215Y1.168+0.453
5Y1.16810Y1.058+0.110
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5811.714-0.133
TTM1.6211.670-0.049
YOY1.3291.592-0.263
5Y1.1681.518-0.350
10Y1.0581.215-0.157

1.3. Liquidity of Uni-Select 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 Uni-Select Inc.:

  • The MRQ is 1.535. Good. +1
  • The TTM is 1.583. Good. +1
Trends
Current periodCompared to+/- 
MRQ1.535TTM1.583-0.048
TTM1.583YOY1.715-0.132
TTM1.5835Y1.644-0.061
5Y1.64410Y1.797-0.154
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5351.598-0.063
TTM1.5831.523+0.060
YOY1.7151.519+0.196
5Y1.6441.386+0.258
10Y1.7971.132+0.665
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 Uni-Select Inc.:

  • The MRQ is 0.531. Warning. Indication that company may not be able to fully pay off its current liabilities in the short term. -1
  • The TTM is 0.583. Warning. Indication that company may not be able to fully pay off its current liabilities in the short term. -1
Trends
Current periodCompared to+/- 
MRQ0.531TTM0.583-0.052
TTM0.583YOY0.664-0.081
TTM0.5835Y0.610-0.027
5Y0.61010Y0.613-0.003
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5310.656-0.125
TTM0.5830.654-0.071
YOY0.6640.706-0.042
5Y0.6100.674-0.064
10Y0.6130.671-0.058

1.4. Solvency of Uni-Select 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 Uni-Select Inc.:

  • The MRQ is 0.602. Healty. +1
  • The TTM is 0.616. Healty. +1
Trends
Current periodCompared to+/- 
MRQ0.602TTM0.616-0.014
TTM0.616YOY0.650-0.034
TTM0.6165Y0.652-0.036
5Y0.65210Y0.601+0.051
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6020.501+0.101
TTM0.6160.493+0.123
YOY0.6500.498+0.152
5Y0.6520.492+0.160
10Y0.6010.486+0.115
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 Uni-Select Inc.:

  • The MRQ is 1.510. Neutral. Compare to industry.
  • The TTM is 1.604. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
MRQ1.510TTM1.604-0.094
TTM1.604YOY1.858-0.254
TTM1.6045Y1.883-0.278
5Y1.88310Y1.027+0.856
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5101.043+0.467
TTM1.6041.017+0.587
YOY1.8580.989+0.869
5Y1.8831.010+0.873
10Y1.0271.029-0.002

2. Market Valuation of Uni-Select 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 Uni-Select Inc.:

  • The EOD is 28.999. Seems overpriced? -1
  • The MRQ is 24.251. Neutral. Compare to industry.
  • The TTM is 1,257.290. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD28.999MRQ24.251+4.748
MRQ24.251TTM1,257.290-1,233.039
TTM1,257.290YOY-15.849+1,273.139
TTM1,257.2905Y256.903+1,000.387
5Y256.90310Y142.066+114.837
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD28.99915.768+13.231
MRQ24.25114.780+9.471
TTM1,257.29016.735+1,240.555
YOY-15.84915.610-31.459
5Y256.90317.388+239.515
10Y142.06617.462+124.604
2.2. Price/Earnings-to-Growth Ratio

Let's take a look of the Price/Earnings-to-Growth Ratio trends of Uni-Select Inc.:

  • The MRQ is -0.071. Very Bad. -2
  • The TTM is -12.313. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-0.071TTM-12.313+12.242
TTM-12.313YOY1.550-13.864
TTM-12.3135Y-3.063-9.250
5Y-3.06310Y-8.816+5.753
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.071-0.016-0.055
TTM-12.313-0.002-12.311
YOY1.550-0.024+1.574
5Y-3.063-0.045-3.018
10Y-8.816-0.038-8.778

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 Uni-Select Inc.:

  • The EOD is 2.822. Good. +1
  • The MRQ is 2.360. Good. +1
  • The TTM is 2.208. Good. +1
Trends
Current periodCompared to+/- 
EOD2.822MRQ2.360+0.462
MRQ2.360TTM2.208+0.151
TTM2.208YOY0.881+1.328
TTM2.2085Y1.429+0.780
5Y1.42910Y2.325-0.896
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD2.8221.543+1.279
MRQ2.3601.554+0.806
TTM2.2081.673+0.535
YOY0.8811.685-0.804
5Y1.4291.436-0.007
10Y2.3251.105+1.220

2.4. Latest News of Uni-Select Inc.

Does Uni-Select 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 Uni-Select Inc. to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-09-19
15:37
Is Uni-Select Inc. (TSE:UNS) Trading At A 35% Discount?Read

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Uni-Select 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--12.12011.573+5%11.163+9%11.827+2%11.400+6%
Current Ratio--1.5351.583-3%1.715-11%1.644-7%1.797-15%
Debt To Asset Ratio--0.6020.616-2%0.650-7%0.652-8%0.601+0%
Debt To Equity Ratio--1.5101.604-6%1.858-19%1.883-20%1.027+47%
Eps--0.5230.295+78%-0.122+123%0.041+1167%0.176+197%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0510.030+70%-0.013+125%0.002+1969%0.011+375%
Operating Margin--0.0790.061+28%0.009+729%0.014+455%0.018+334%
Operating Ratio--1.5811.621-2%1.329+19%1.168+35%1.058+49%
Pb Ratio2.822+16%2.3602.208+7%0.881+168%1.429+65%2.325+2%
Pe Ratio28.999+16%24.2511257.290-98%-15.849+165%256.903-91%142.066-83%
Peg Ratio---0.071-12.313+17263%1.550-105%-3.063+4220%-8.816+12331%
Price Per Share34.200+16%28.60025.645+12%9.823+191%17.037+68%25.883+10%
Quick Ratio--0.5310.583-9%0.664-20%0.610-13%0.613-13%
Return On Assets--0.0170.010+76%-0.004+122%0.001+1243%0.004+343%
Return On Equity--0.0430.025+71%-0.011+125%0.003+1488%0.003+1210%
 EOD+0 -3MRQTTM+10 -5YOY+9 -65Y+9 -610Y+7 -8

3.2. Fundamental Score

Let's check the fundamental score of Uni-Select Inc. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.999
Price to Book Ratio (EOD)Between0-12.822
Net Profit Margin (MRQ)Greater than00.051
Operating Margin (MRQ)Greater than00.079
Quick Ratio (MRQ)Greater than10.531
Current Ratio (MRQ)Greater than11.535
Debt To Asset Ratio (MRQ)Less than10.602
Debt to Equity Ratio (MRQ)Less than11.510
Return On Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.017
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Uni-Select Inc. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5032.699
Ma 20Greater thanMa 5036.695
Ma 50Greater thanMa 10036.683
Ma 100Greater thanMa 20032.798
OpenGreater thanClose34.680
Total4/5 (80.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Net Tangible Assets  -57,13232,052-25,0809,321-15,75911,396-4,36334,03929,676



Latest Balance Sheet

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

Summary
Total Assets1,324,127
Total Liabilities796,590
Total Stockholder Equity527,537
 As reported
Total Liabilities 796,590
Total Stockholder Equity+ 527,537
Total Assets = 1,324,127

Assets

Total Assets1,324,127
Total Current Assets615,638
Long-term Assets615,638
Total Current Assets
Cash And Cash Equivalents 20,229
Net Receivables 213,095
Inventory 371,340
Other Current Assets 1,636
Total Current Assets  (as reported)615,638
Total Current Assets  (calculated)606,300
+/- 9,338
Long-term Assets
Property Plant Equipment 152,295
Goodwill 337,603
Long Term Investments 20,582
Intangible Assets 160,258
Other Assets 37,751
Long-term Assets  (as reported)708,489
Long-term Assets  (calculated)708,489
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities401,057
Long-term Liabilities395,533
Total Stockholder Equity527,537
Total Current Liabilities
Short Long Term Debt 27,292
Accounts payable 360,555
Other Current Liabilities 13,318
Total Current Liabilities  (as reported)401,057
Total Current Liabilities  (calculated)401,165
+/- 108
Long-term Liabilities
Long term Debt 362,872
Other Liabilities 32,661
Long-term Liabilities Other 5,991
Long-term Liabilities  (as reported)395,533
Long-term Liabilities  (calculated)401,524
+/- 5,991
Total Stockholder Equity
Common Stock119,152
Retained Earnings 429,173
Other Stockholders Equity -28,481
Total Stockholder Equity (as reported)527,537
Total Stockholder Equity (calculated)519,844
+/- 7,693
Other
Capital Stock119,152
Common Stock Shares Outstanding 43,526
Net Debt 369,935
Net Invested Capital 917,701
Net Tangible Assets 29,676
Net Working Capital 214,581



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
110,008
128,495
118,431
111,111
121,169
122,660
136,849
124,521
142,480
153,374
145,110
157,216
163,025
159,538
172,312
170,861
176,410
186,071
169,890
154,360
161,490
172,437
158,102
168,141
203,545
239,314
245,014
244,619
245,429
245,893
258,662
401,326
410,023
426,283
450,164
426,792
439,479
486,336
486,231
491,193
503,146
526,031
610,263
621,603
634,722
678,436
742,750
718,228
703,760
735,573
777,057
740,767
762,505
788,266
776,687
807,417
1,127,294
1,159,193
1,163,933
1,247,221
1,242,151
1,218,507
1,204,144
1,241,130
1,244,040
1,248,452
1,244,149
1,205,891
1,193,802
1,210,452
1,196,880
1,190,305
1,135,800
786,153
764,909
835,150
810,175
932,896
936,783
976,917
1,048,490
1,076,046
1,509,775
1,486,745
1,510,861
1,512,536
1,511,527
1,540,570
1,657,505
1,646,966
1,629,287
1,586,394
1,451,275
1,350,108
1,341,681
1,375,272
1,353,218
1,337,708
1,296,474
1,300,817
1,337,721
1,324,127
1,324,1271,337,7211,300,8171,296,4741,337,7081,353,2181,375,2721,341,6811,350,1081,451,2751,586,3941,629,2871,646,9661,657,5051,540,5701,511,5271,512,5361,510,8611,486,7451,509,7751,076,0461,048,490976,917936,783932,896810,175835,150764,909786,1531,135,8001,190,3051,196,8801,210,4521,193,8021,205,8911,244,1491,248,4521,244,0401,241,1301,204,1441,218,5071,242,1511,247,2211,163,9331,159,1931,127,294807,417776,687788,266762,505740,767777,057735,573703,760718,228742,750678,436634,722621,603610,263526,031503,146491,193486,231486,336439,479426,792450,164426,283410,023401,326258,662245,893245,429244,619245,014239,314203,545168,141158,102172,437161,490154,360169,890186,071176,410170,861172,312159,538163,025157,216145,110153,374142,480124,521136,849122,660121,169111,111118,431128,495110,008
   > Total Current Assets 
90,369
108,359
99,102
93,501
103,205
105,234
117,786
104,699
121,672
132,142
123,320
132,912
138,516
135,705
145,655
143,982
150,239
159,206
143,432
128,239
135,434
147,076
131,315
140,932
173,288
206,887
213,588
210,897
207,899
207,550
218,478
347,583
356,455
371,479
392,873
370,621
385,023
410,570
410,563
408,984
423,566
440,196
501,094
503,067
510,723
551,441
602,489
573,784
562,653
578,829
612,884
566,761
578,652
600,184
580,588
602,332
716,864
746,004
751,626
816,004
807,381
779,600
759,058
779,459
781,423
778,893
772,006
781,344
764,913
792,321
785,692
777,084
832,625
479,342
455,719
512,458
443,659
505,488
512,193
538,576
555,429
583,436
775,982
763,815
783,223
798,195
803,752
811,427
821,297
832,035
832,657
817,435
716,021
621,393
610,213
625,199
615,890
600,670
578,472
578,809
607,003
615,638
615,638607,003578,809578,472600,670615,890625,199610,213621,393716,021817,435832,657832,035821,297811,427803,752798,195783,223763,815775,982583,436555,429538,576512,193505,488443,659512,458455,719479,342832,625777,084785,692792,321764,913781,344772,006778,893781,423779,459759,058779,600807,381816,004751,626746,004716,864602,332580,588600,184578,652566,761612,884578,829562,653573,784602,489551,441510,723503,067501,094440,196423,566408,984410,563410,570385,023370,621392,873371,479356,455347,583218,478207,550207,899210,897213,588206,887173,288140,932131,315147,076135,434128,239143,432159,206150,239143,982145,655135,705138,516132,912123,320132,142121,672104,699117,786105,234103,20593,50199,102108,35990,369
       Cash And Cash Equivalents 
72
7,895
507
0
0
1,157
4,193
0
0
0
0
1,657
69
3,106
2,332
1,490
2,563
4,386
4,533
913
4,858
11,573
2,519
7,660
9,670
29,231
15,416
10,516
3,610
14,982
14,452
8,253
6,760
17,610
15,416
16,453
18,043
6,926
399
969
237
201
237
605
659
489
443
7,956
156
109
35,644
15,137
49
199
5,746
379
140
854
244
1,671
1,614
1,174
1,167
1,053
93
78
74
57
65
56
29
107
1,373
78,527
49,900
91,432
9,262
12,386
20,982
22,325
11,944
19,793
59,356
30,672
19,010
23,030
11,051
8,036
5,036
6,873
20,766
35,708
25,751
40,940
18,602
54,379
35,472
0
23,222
28,156
32,708
20,229
20,22932,70828,15623,222035,47254,37918,60240,94025,75135,70820,7666,8735,0368,03611,05123,03019,01030,67259,35619,79311,94422,32520,98212,3869,26291,43249,90078,5271,373107295665577478931,0531,1671,1741,6141,6712448541403795,7461994915,13735,6441091567,9564434896596052372012379693996,92618,04316,45315,41617,6106,7608,25314,45214,9823,61010,51615,41629,2319,6707,6602,51911,5734,8589134,5334,3862,5631,4902,3323,106691,65700004,1931,157005077,89572
       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
18,029
24,954
6,087
0
0
0
0
0
0
4,255
4,239
0
0
5,917
5,979
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,998
0
0
0
14,949
0
0
0
16,827
0
0
0
11,600
0
0
0
14,023
0
0
0
19,766
0
0
0
20,511
0
0
0
20,065
0
0
0
15,935
0
0
0
13,740
0
0
0013,74000015,93500020,06500020,51100019,76600014,02300011,60000016,82700014,9490007,99800000000000000000000005,9795,917004,2394,2550000006,08724,95418,02900000000000000000000000000
       Net Receivables 
43,264
50,485
47,705
41,789
49,877
53,434
54,504
47,508
59,775
67,970
61,285
59,172
64,508
63,667
67,230
68,520
72,009
79,456
66,079
56,934
58,289
61,370
56,134
59,566
73,313
81,732
83,823
76,665
91,949
88,502
91,742
114,400
119,659
127,843
139,146
119,903
131,546
139,198
133,984
123,741
135,238
148,163
160,520
143,808
150,580
175,260
185,213
155,595
157,071
164,939
164,120
147,358
164,434
177,191
164,151
166,702
218,535
239,407
234,110
223,729
232,774
239,377
233,250
233,730
245,924
250,971
243,841
237,825
251,312
274,554
262,476
235,573
156,906
155,869
151,120
138,455
148,663
175,617
167,811
162,881
173,152
192,709
243,878
256,446
281,919
301,604
309,976
264,521
284,171
300,630
299,738
253,573
233,404
205,158
218,234
174,898
194,542
204,576
207,716
186,252
203,167
213,095
213,095203,167186,252207,716204,576194,542174,898218,234205,158233,404253,573299,738300,630284,171264,521309,976301,604281,919256,446243,878192,709173,152162,881167,811175,617148,663138,455151,120155,869156,906235,573262,476274,554251,312237,825243,841250,971245,924233,730233,250239,377232,774223,729234,110239,407218,535166,702164,151177,191164,434147,358164,120164,939157,071155,595185,213175,260150,580143,808160,520148,163135,238123,741133,984139,198131,546119,903139,146127,843119,659114,40091,74288,50291,94976,66583,82381,73273,31359,56656,13461,37058,28956,93466,07979,45672,00968,52067,23063,66764,50859,17261,28567,97059,77547,50854,50453,43449,87741,78947,70550,48543,264
       Inventory 
46,670
49,399
50,456
50,664
52,131
49,214
57,714
56,281
60,770
62,883
60,945
71,047
72,425
66,705
74,082
73,106
74,228
73,845
71,060
69,155
70,863
71,734
71,107
71,388
87,446
92,772
93,617
96,156
103,086
100,722
109,048
217,456
220,843
217,148
229,148
224,002
223,851
256,489
269,018
268,861
271,640
280,445
327,857
344,890
345,971
360,715
405,966
396,335
392,239
372,683
381,128
384,443
394,796
403,318
390,509
414,360
482,262
493,778
506,292
579,246
561,594
528,196
513,775
533,107
524,162
515,757
517,886
532,045
501,956
504,760
508,475
529,575
228,890
234,703
243,550
269,900
277,281
290,859
299,743
330,808
341,997
343,659
442,687
458,354
466,792
458,588
468,805
524,335
516,142
507,986
496,108
516,169
443,705
364,819
363,986
368,992
374,051
352,221
338,957
343,759
361,095
371,340
371,340361,095343,759338,957352,221374,051368,992363,986364,819443,705516,169496,108507,986516,142524,335468,805458,588466,792458,354442,687343,659341,997330,808299,743290,859277,281269,900243,550234,703228,890529,575508,475504,760501,956532,045517,886515,757524,162533,107513,775528,196561,594579,246506,292493,778482,262414,360390,509403,318394,796384,443381,128372,683392,239396,335405,966360,715345,971344,890327,857280,445271,640268,861269,018256,489223,851224,002229,148217,148220,843217,456109,048100,722103,08696,15693,61792,77287,44671,38871,10771,73470,86369,15571,06073,84574,22873,10674,08266,70572,42571,04760,94562,88360,77056,28157,71449,21452,13150,66450,45649,39946,670
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
836,208
814,931
796,630
768,959
735,254
728,715
731,468
750,073
737,328
0
718,002
722,008
730,718
708,489
708,489730,718722,008718,0020737,328750,073731,468728,715735,254768,959796,630814,931836,2080000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
8,696
8,764
8,614
8,945
9,158
9,053
11,792
12,153
12,326
12,549
12,666
13,878
14,044
13,841
16,842
17,185
16,832
17,279
16,909
16,863
16,714
17,231
17,200
17,432
19,568
20,672
20,125
21,166
21,618
21,501
22,094
27,938
27,896
28,281
30,074
31,209
30,527
33,471
34,155
35,788
32,682
33,817
40,323
41,933
41,148
43,414
46,639
45,143
44,504
47,538
51,221
37,876
38,665
36,827
35,978
34,408
40,187
40,923
42,176
43,134
43,528
45,691
48,186
50,631
48,130
48,229
50,150
49,494
47,969
52,336
52,374
51,924
28,727
27,554
29,029
30,304
32,734
35,246
38,942
41,982
43,254
45,612
77,621
78,644
77,861
74,366
80,446
83,956
189,447
175,417
172,259
171,420
159,908
149,835
151,415
155,071
149,344
148,091
143,640
147,654
154,536
152,295
152,295154,536147,654143,640148,091149,344155,071151,415149,835159,908171,420172,259175,417189,44783,95680,44674,36677,86178,64477,62145,61243,25441,98238,94235,24632,73430,30429,02927,55428,72751,92452,37452,33647,96949,49450,15048,22948,13050,63148,18645,69143,52843,13442,17640,92340,18734,40835,97836,82738,66537,87651,22147,53844,50445,14346,63943,41441,14841,93340,32333,81732,68235,78834,15533,47130,52731,20930,07428,28127,89627,93822,09421,50121,61821,16620,12520,67219,56817,43217,20017,23116,71416,86316,90917,27916,83217,18516,84213,84114,04413,87812,66612,54912,32612,15311,7929,0539,1588,9458,6148,7648,696
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,307
0
0
6,281
0
0
0
0
0
0
0
0
0
0
0
0
15,495
15,442
32,236
32,280
37,969
38,945
42,874
59,731
65,493
71,359
72,586
82,096
81,759
80,296
84,410
87,583
89,735
90,469
89,575
90,006
92,374
184,180
184,229
181,680
184,734
186,456
185,980
187,698
187,686
186,268
184,908
185,735
184,449
182,944
195,906
194,203
192,496
140,361
137,960
146,786
157,270
198,745
244,862
243,506
243,807
279,483
266,229
370,597
372,119
371,945
370,882
367,484
372,007
376,351
374,252
369,966
333,030
325,108
326,416
330,759
340,328
341,763
343,699
339,606
339,910
342,816
337,603
337,603342,816339,910339,606343,699341,763340,328330,759326,416325,108333,030369,966374,252376,351372,007367,484370,882371,945372,119370,597266,229279,483243,807243,506244,862198,745157,270146,786137,960140,361192,496194,203195,906182,944184,449185,735184,908186,268187,686187,698185,980186,456184,734181,680184,229184,18092,37490,00689,57590,46989,73587,58384,41080,29681,75982,09672,58671,35965,49359,73142,87438,94537,96932,28032,23615,44215,4950000000000006,281006,3070000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,651
32,494
30,198
30,566
30,628
33,218
43,204
43,946
46,979
43,022
41,113
39,144
36,831
32,632
31,143
28,376
27,106
27,311
0
21,261
23,565
22,072
20,582
20,58222,07223,56521,261027,31127,10628,37631,14332,63236,83139,14441,11343,02246,97943,94643,20433,21830,62830,56630,19832,49428,6510000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
5,798
5,722
5,646
5,381
5,284
5,037
4,782
5,849
5,898
5,969
5,924
7,733
7,642
7,427
7,300
7,094
6,723
6,798
6,464
0
6,471
5,214
0
6,354
6,689
7,156
7,126
7,360
10,661
10,204
10,685
15,200
15,133
14,950
15,456
0
0
0
0
0
0
0
0
0
0
0
0
6,694
6,479
6,480
6,491
26,584
34,503
42,926
51,089
58,171
141,775
146,502
148,860
156,958
157,531
156,395
154,487
153,572
149,934
145,086
142,986
140,598
150,569
134,303
131,115
133,556
65,754
68,089
66,435
65,355
65,620
90,340
90,064
101,158
114,035
126,340
229,834
231,365
233,399
215,134
210,600
210,331
208,412
202,753
195,923
197,751
188,574
184,352
183,753
186,863
183,588
181,289
175,227
171,814
169,000
160,258
160,258169,000171,814175,227181,289183,588186,863183,753184,352188,574197,751195,923202,753208,412210,331210,600215,134233,399231,365229,834126,340114,035101,15890,06490,34065,62065,35566,43568,08965,754133,556131,115134,303150,569140,598142,986145,086149,934153,572154,487156,395157,531156,958148,860146,502141,77558,17151,08942,92634,50326,5846,4916,4806,4796,69400000000000015,45614,95015,13315,20010,68510,20410,6617,3607,1267,1566,6896,35405,2146,47106,4646,7986,7237,0947,3007,4277,6427,7335,9245,9695,8985,8494,7825,0375,2845,3815,6465,7225,798
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,743
23,795
24,231
25,175
10,174
11,215
10,755
5,299
15,870
18,976
21,396
19,338
29,927
29,032
36,969
37,165
40,705
35,322
38,435
38,268
38,842
37,015
37,751
37,75137,01538,84238,26838,43535,32240,70537,16536,96929,03229,92719,33821,39618,97615,8705,29910,75511,21510,17425,17524,23123,79522,7430000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
57,975
75,330
63,124
53,459
62,205
63,236
78,677
61,805
77,668
85,336
74,564
80,921
87,089
84,394
92,404
87,509
95,454
100,680
85,079
65,152
70,763
76,616
62,539
65,673
93,870
114,322
116,141
104,810
104,861
102,444
104,057
195,035
199,626
209,086
219,375
183,509
192,845
224,173
217,265
215,352
221,611
222,078
285,867
279,210
295,115
323,992
384,951
373,547
360,641
366,191
388,382
381,326
394,404
412,301
387,995
403,481
670,520
688,092
685,315
773,631
759,126
726,829
715,777
756,925
758,463
774,732
759,829
717,136
705,132
705,564
685,215
677,309
719,161
345,707
334,257
398,172
363,451
482,666
472,858
504,555
565,350
582,398
996,903
968,768
980,002
980,368
968,469
1,016,688
1,137,271
1,128,880
1,096,358
1,079,400
972,962
898,711
876,209
901,217
867,997
869,852
806,721
804,852
830,268
796,590
796,590830,268804,852806,721869,852867,997901,217876,209898,711972,9621,079,4001,096,3581,128,8801,137,2711,016,688968,469980,368980,002968,768996,903582,398565,350504,555472,858482,666363,451398,172334,257345,707719,161677,309685,215705,564705,132717,136759,829774,732758,463756,925715,777726,829759,126773,631685,315688,092670,520403,481387,995412,301394,404381,326388,382366,191360,641373,547384,951323,992295,115279,210285,867222,078221,611215,352217,265224,173192,845183,509219,375209,086199,626195,035104,057102,444104,861104,810116,141114,32293,87065,67362,53976,61670,76365,15285,079100,68095,45487,50992,40484,39487,08980,92174,56485,33677,66861,80578,67763,23662,20553,45963,12475,33057,975
   > Total Current Liabilities 
53,555
70,766
58,636
49,406
57,767
59,084
72,257
55,306
71,108
78,553
67,686
71,462
77,864
75,549
78,707
79,915
88,465
93,557
78,129
57,914
63,673
69,262
55,458
58,165
85,896
105,779
107,718
95,776
95,763
93,265
94,554
132,614
134,359
144,306
154,879
117,283
126,704
157,391
150,773
150,003
154,667
153,104
177,202
172,923
186,654
204,267
198,788
181,349
171,248
177,176
196,019
189,183
201,649
217,971
194,634
209,470
239,087
297,963
315,063
320,158
301,083
280,618
293,496
336,381
328,221
376,077
382,791
363,879
331,653
370,734
389,743
433,150
389,609
308,448
297,796
283,684
253,203
279,870
294,597
347,118
331,139
344,649
463,442
509,234
474,412
492,228
531,480
555,062
489,277
568,192
526,622
495,465
384,375
306,528
354,540
359,986
344,670
371,696
371,632
363,210
368,587
401,057
401,057368,587363,210371,632371,696344,670359,986354,540306,528384,375495,465526,622568,192489,277555,062531,480492,228474,412509,234463,442344,649331,139347,118294,597279,870253,203283,684297,796308,448389,609433,150389,743370,734331,653363,879382,791376,077328,221336,381293,496280,618301,083320,158315,063297,963239,087209,470194,634217,971201,649189,183196,019177,176171,248181,349198,788204,267186,654172,923177,202153,104154,667150,003150,773157,391126,704117,283154,879144,306134,359132,61494,55493,26595,76395,776107,718105,77985,89658,16555,45869,26263,67357,91478,12993,55788,46579,91578,70775,54977,86471,46267,68678,55371,10855,30672,25759,08457,76749,40658,63670,76653,555
       Short-term Debt 
11,812
10,213
6,443
7,966
12,540
5,105
14,740
13,778
13,519
9,700
8,308
19,471
23,201
17,284
17,507
22,658
36,297
0
205
15,184
223
0
0
21,175
12,601
104
5,737
6,617
13,310
5,416
1,457
2,656
7,251
1,378
981
1,664
1,573
13,273
2,466
24,356
36,031
11,412
27,395
36,239
59,320
34,988
41,397
269
9,659
3,995
0
426
25,699
9,181
810
11,730
20,603
15,160
24,868
497
509
476
19,832
19,868
3,969
4,740
4,822
4,667
4,837
5,012
5,142
49,993
5,458
3,325
2,723
2,704
2,620
2,683
3,594
3,817
3,731
3,718
12,695
37,098
28,999
28,813
4,203
4,230
28,952
28,044
28,577
28,594
27,570
27,471
27,708
35
0
0
0
0
0
0
0000003527,70827,47127,57028,59428,57728,04428,9524,2304,20328,81328,99937,09812,6953,7183,7313,8173,5942,6832,6202,7042,7233,3255,45849,9935,1425,0124,8374,6674,8224,7403,96919,86819,83247650949724,86815,16020,60311,7308109,18125,69942603,9959,65926941,39734,98859,32036,23927,39511,41236,03124,3562,46613,2731,5731,6649811,3787,2512,6561,4575,41613,3106,6175,73710412,60121,1750022315,184205036,29722,65817,50717,28423,20119,4718,3089,70013,51913,77814,7405,10512,5407,9666,44310,21311,812
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
134,298
210,896
209,179
4
25,004
25,004
25,004
4
4
28,952
28,044
28,577
28,594
27,570
27,471
27,708
28,342
28,045
0
27,077
8
27,494
27,292
27,29227,494827,077028,04528,34227,70827,47127,57028,59428,57728,04428,9524425,00425,00425,0044209,179210,896134,2980000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
339,853
324,128
337,339
447,522
452,195
434,911
453,972
515,268
536,738
439,719
515,535
470,456
448,627
341,646
258,739
311,474
315,396
301,352
335,528
338,006
328,165
329,402
360,555
360,555329,402328,165338,006335,528301,352315,396311,474258,739341,646448,627470,456515,535439,719536,738515,268453,972434,911452,195447,522337,339324,128339,8530000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,539
3,362
3,686
3,323
20,043
10,587
9,529
12,100
14,188
7,728
8,219
3,378
18,231
15,166
20,388
15,431
15,794
15,124
8,369
6,626
8,030
11,806
13,318
13,31811,8068,0306,6268,36915,12415,79415,43120,38815,16618,2313,3788,2197,72814,18812,1009,52910,58720,0433,3233,6863,3623,5390000000000000000000000000000000000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
647,994
560,688
569,736
583,935
588,587
592,183
521,669
541,231
523,327
0
435,089
441,642
461,681
395,533
395,533461,681441,642435,0890523,327541,231521,669592,183588,587583,935569,736560,688647,9940000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
608,645
518,009
528,187
546,265
549,646
543,720
476,643
490,058
485,547
449,946
394,810
394,190
0
0
00394,190394,810449,946485,547490,058476,643543,720549,646546,265528,187518,009608,6450000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,865
26,964
32,194
47,619
48,020
47,001
43,713
36,545
39,023
44,734
47,837
46,495
42,942
43,329
53,147
50,697
57,214
43,443
54,072
45,753
52,944
48,747
32,661
32,66148,74752,94445,75354,07243,44357,21450,69753,14743,32942,94246,49547,83744,73439,02336,54543,71347,00148,02047,61932,19426,96426,8650000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
472,362
483,140
493,648
512,872
517,977
530,859
532,168
543,058
523,882
520,234
518,086
532,929
506,994
478,313
451,397
465,472
474,055
485,221
467,856
489,753
495,965
507,453
527,537
527,537507,453495,965489,753467,856485,221474,055465,472451,397478,313506,994532,929518,086520,234523,882543,058532,168530,859517,977512,872493,648483,140472,3620000000000000000000000000000000000000000000000000000000000000000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
96,924
97,304
97,585
97,585
97,585
97,585
97,565
98,740
100,244
100,244
100,244
100,244
100,244
100,244
100,244
100,244
100,244
100,244
100,244
116,051
116,051
119,152
119,152
119,152119,152116,051116,051100,244100,244100,244100,244100,244100,244100,244100,244100,244100,244100,24498,74097,56597,58597,58597,58597,58597,30496,9240000000000000000000000000000000000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000-247,875000-207,119-197,770-196,0810-91,762000-79,136000-66,964000-60,533000-91,601000-82,038-81,514-83,779-83,204-82,714-100,721-99,2590-75,385000-65,941000-58,476000-55,805-46,814-48,6900-50,042-49,916-46,554-42,959-42,516-39,409-39,494-37,746-37,889-33,324-31,627-32,028-32,229-27,518-26,033-26,468-26,763-23,706-23,798-21,839-20,361-19,829-20,751-19,731-19,76700-18,391-19,329-16,307-16,541-16,867-16,916-15,049-14,991-14,646-14,363-11,137-11,572-11,976-11,880-11,727-11,734-11,740
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,134
6,214
6,504
6,724
7,490
7,923
8,258
8,404
8,592
8,660
8,048
11,016
0
0
0011,0168,0488,6608,5928,4048,2587,9237,4906,7246,5046,2146,1340000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00-4,169000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity -28,481-13,649-15,174-15,160-6,554-10,133-12,789-25,712-33,587-36,127-18,598-41,147-33,951-30,894-39,822-25,678-25,482-12,042-17,262-18,080-25,968-28,380-30,2420000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in USD. All numbers in thousands.