0 XP   0   0   0

WEG S.A










Financial Health of Weg




Comparing to competitors in the Specialty Industrial Machinery industry




  Industry Rankings  


WEG S.A
Buy, Hold or Sell?

Should you buy, hold or sell Weg?

I guess you are interested in WEG S.A. 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 Weg

Let's start. I'm going to help you getting a better view of WEG S.A. 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 WEG S.A 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 WEG S.A is doing in the market. If the company is worth buying. The latest step is to find out how other investors value WEG S.A. The closing price on 2022-12-02 was R$38.66 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.
WEG S.A Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of WEG S.A.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Weg to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 14.6% means that R$0.15 for each R$1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of WEG S.A:

  • The MRQ is 14.6%. The company is making a huge profit. +2
  • The TTM is 13.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ14.6%TTM13.6%+1.0%
TTM13.6%YOY15.8%-2.1%
TTM13.6%5Y13.0%+0.7%
5Y13.0%10Y12.5%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ14.6%5.6%+9.0%
TTM13.6%4.2%+9.4%
YOY15.8%4.9%+10.9%
5Y13.0%3.9%+9.1%
10Y12.5%4.2%+8.3%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Weg to the Specialty Industrial Machinery industry mean.
  • 4.2% Return on Assets means that Weg generated R$0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of WEG S.A:

  • The MRQ is 4.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.2%TTM3.8%+0.4%
TTM3.8%YOY4.1%-0.2%
TTM3.8%5Y3.1%+0.7%
5Y3.1%10Y2.6%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%1.0%+3.2%
TTM3.8%0.9%+2.9%
YOY4.1%1.0%+3.1%
5Y3.1%0.9%+2.2%
10Y2.6%0.9%+1.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Weg to the Specialty Industrial Machinery industry mean.
  • 8.3% Return on Equity means Weg generated R$0.08 for each R$1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of WEG S.A:

  • The MRQ is 8.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.3%TTM7.3%+1.0%
TTM7.3%YOY7.2%+0.1%
TTM7.3%5Y5.8%+1.5%
5Y5.8%10Y5.3%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ8.3%2.1%+6.2%
TTM7.3%1.9%+5.4%
YOY7.2%2.0%+5.2%
5Y5.8%1.8%+4.0%
10Y5.3%1.9%+3.4%

1.2. Operating Efficiency of WEG S.A.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Weg is operating .

  • Measures how much profit Weg makes for each R$1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Weg to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 18.0% means the company generated R$0.18  for each R$1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of WEG S.A:

  • The MRQ is 18.0%. The company is operating efficient. +1
  • The TTM is 16.7%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ18.0%TTM16.7%+1.3%
TTM16.7%YOY21.4%-4.6%
TTM16.7%5Y17.9%-1.1%
5Y17.9%10Y10.2%+7.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ18.0%6.1%+11.9%
TTM16.7%5.3%+11.4%
YOY21.4%6.1%+15.3%
5Y17.9%5.1%+12.8%
10Y10.2%4.2%+6.0%
1.2.2. Operating Ratio

Measures how efficient Weg is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.69 means that the operating costs are R$0.69 for each R$1 in net sales.

Let's take a look of the Operating Ratio trends of WEG S.A:

  • The MRQ is 0.694. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.805. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.694TTM0.805-0.111
TTM0.805YOY1.153-0.348
TTM0.8055Y1.332-0.526
5Y1.33210Y1.085+0.247
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6941.608-0.914
TTM0.8051.575-0.770
YOY1.1531.531-0.378
5Y1.3321.437-0.105
10Y1.0851.158-0.073

1.3. Liquidity of WEG S.A.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.81 means the company has R$1.81 in assets for each R$1 in short-term debts.

Let's take a look of the Current Ratio trends of WEG S.A:

  • The MRQ is 1.812. The company is able to pay all its short-term debts. +1
  • The TTM is 1.819. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.812TTM1.819-0.007
TTM1.819YOY2.010-0.191
TTM1.8195Y2.023-0.204
5Y2.02310Y1.275+0.748
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8121.651+0.161
TTM1.8191.626+0.193
YOY2.0101.679+0.331
5Y2.0231.585+0.438
10Y1.2751.367-0.092
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Weg to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.04 means the company can pay off R$1.04 for each R$1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of WEG S.A:

  • The MRQ is 1.044. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.987. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.044TTM0.987+0.057
TTM0.987YOY1.266-0.279
TTM0.9875Y1.161-0.174
5Y1.16110Y0.963+0.198
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0440.745+0.299
TTM0.9870.746+0.241
YOY1.2660.796+0.470
5Y1.1610.763+0.398
10Y0.9630.743+0.220

1.4. Solvency of WEG S.A.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Weg to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.50 means that Weg assets are financed with 49.8% credit (debt) and the remaining percentage (100% - 49.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of WEG S.A:

  • The MRQ is 0.498. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.463. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.498TTM0.463+0.036
TTM0.463YOY0.424+0.039
TTM0.4635Y0.460+0.002
5Y0.46010Y0.507-0.047
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4980.508-0.010
TTM0.4630.505-0.042
YOY0.4240.496-0.072
5Y0.4600.502-0.042
10Y0.5070.489+0.018
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Weg to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 99.3% means that company has R$0.99 debt for each R$1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of WEG S.A:

  • The MRQ is 0.993. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.885. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.993TTM0.885+0.108
TTM0.885YOY0.746+0.139
TTM0.8855Y0.876+0.009
5Y0.87610Y1.072-0.197
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9931.046-0.053
TTM0.8851.051-0.166
YOY0.7461.018-0.272
5Y0.8761.059-0.183
10Y1.0721.022+0.050

2. Market Valuation of WEG S.A

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Weg to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 116.46 means the investor is paying R$116.46 for every R$1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of WEG S.A:

  • The EOD is 140.081. Seems overpriced? -1
  • The MRQ is 116.456. Seems overpriced? -1
  • The TTM is 137.865. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD140.081MRQ116.456+23.625
MRQ116.456TTM137.865-21.409
TTM137.865YOY291.679-153.813
TTM137.8655Y259.922-122.057
5Y259.92210Y330.476-70.554
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD140.08157.270+82.811
MRQ116.45659.503+56.953
TTM137.86574.511+63.354
YOY291.67971.185+220.494
5Y259.92262.275+197.647
10Y330.47652.697+277.779
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Weg.

  • 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 WEG S.A:

  • The MRQ is 549.839. Seems overpriced? -1
  • The TTM is 330.530. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ549.839TTM330.530+219.310
TTM330.530YOY4,327.603-3,997.073
TTM330.5305Y586.308-255.778
5Y586.30810Y993.869-407.562
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ549.8390.527+549.312
TTM330.5300.063+330.467
YOY4,327.6030.187+4,327.416
5Y586.3080.092+586.216
10Y993.8690.089+993.780

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

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

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 9.71 means the investor is paying R$9.71 for each R$1 in book value.

Let's take a look of the Price to Book Ratio trends of WEG S.A:

  • The EOD is 11.675. Seems overpriced? -1
  • The MRQ is 9.706. Seems overpriced? -1
  • The TTM is 9.769. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD11.675MRQ9.706+1.969
MRQ9.706TTM9.769-0.063
TTM9.769YOY19.434-9.666
TTM9.7695Y14.155-4.386
5Y14.15510Y16.556-2.402
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD11.6752.121+9.554
MRQ9.7062.189+7.517
TTM9.7692.389+7.380
YOY19.4342.116+17.318
5Y14.1551.900+12.255
10Y16.5561.453+15.103
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of WEG S.A compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0230.045-49%0.120-81%0.088-74%0.059-61%
Book Value Growth--0.8090.8100%0.816-1%0.815-1%0.814-1%
Book Value Per Share--3.3113.246+2%2.919+13%2.443+36%1.859+78%
Book Value Per Share Growth--0.0070.012-40%0.041-83%0.036-81%0.030-77%
Current Ratio--1.8121.8190%2.010-10%2.023-10%1.275+42%
Debt To Asset Ratio--0.4980.463+8%0.424+18%0.460+8%0.507-2%
Debt To Equity Ratio--0.9930.885+12%0.746+33%0.876+13%1.072-7%
Dividend Per Share--0.2000.112+78%0.151+32%0.117+71%0.101+97%
Dividend Per Share Growth---0.244-240.386+98367%-789.078+323123%-784.845+321389%-392.454+160657%
Eps--0.2760.232+19%0.206+34%0.145+90%0.103+168%
Eps Growth--0.2120.080+163%0.023+827%0.051+317%0.033+548%
Gross Profit Margin--1.0000.587+70%0.762+31%0.870+15%0.935+7%
Net Profit Margin--0.1460.136+7%0.158-7%0.130+13%0.125+17%
Operating Margin--0.1800.167+8%0.214-16%0.179+1%0.102+76%
Operating Ratio--0.6940.805-14%1.153-40%1.332-48%1.085-36%
Pb Ratio11.675+17%9.7069.769-1%19.434-50%14.155-31%16.556-41%
Pe Ratio140.081+17%116.456137.865-16%291.679-60%259.922-55%330.476-65%
Peg Ratio--549.839330.530+66%4327.603-87%586.308-6%993.869-45%
Price Per Share38.660+17%32.14031.610+2%55.905-43%34.923-8%28.891+11%
Price To Total Gains Ratio173.546+17%144.27859.270+143%249.763-42%161.629-11%217.844-34%
Profit Growth--84.87982.362+3%81.259+4%81.793+4%81.447+4%
Quick Ratio--1.0440.987+6%1.266-18%1.161-10%0.963+8%
Return On Assets--0.0420.038+10%0.041+3%0.031+36%0.026+61%
Return On Equity--0.0830.073+14%0.072+16%0.058+45%0.053+57%
Revenue Growth--0.8260.820+1%0.820+1%0.819+1%0.815+1%
Total Gains Per Share--0.2230.158+41%0.271-18%0.205+9%0.160+39%
Total Gains Per Share Growth---1.199-0.544-55%-0.545-55%-0.254-79%-0.303-75%
Usd Book Value--2664955701.8002612949227.700+2%2349619287.750+13%1966112684.760+36%1495871652.345+78%
Usd Book Value Change Per Share--0.0040.009-49%0.023-81%0.017-74%0.011-61%
Usd Book Value Per Share--0.6350.623+2%0.560+13%0.469+36%0.356+78%
Usd Dividend Per Share--0.0380.022+78%0.029+32%0.022+71%0.019+97%
Usd Eps--0.0530.044+19%0.039+34%0.028+90%0.020+168%
Usd Price Per Share7.415+17%6.1646.063+2%10.723-43%6.698-8%5.541+11%
Usd Profit--222110537.600186475248.400+19%165625101.950+34%116948774.530+90%82914204.975+168%
Usd Revenue--1517366625.6001364901305.250+11%1050740145.700+44%872203317.090+74%638974871.920+137%
Usd Total Gains Per Share--0.0430.030+41%0.052-18%0.039+9%0.031+39%
 EOD+2 -3MRQTTM+26 -10YOY+21 -155Y+25 -1110Y+29 -7

3.2. Fundamental Score

Let's check the fundamental score of WEG S.A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15140.081
Price to Book Ratio (EOD)Between0-111.675
Net Profit Margin (MRQ)Greater than00.146
Operating Margin (MRQ)Greater than00.180
Quick Ratio (MRQ)Greater than11.044
Current Ratio (MRQ)Greater than11.812
Debt to Asset Ratio (MRQ)Less than10.498
Debt to Equity Ratio (MRQ)Less than10.993
Return on Equity (MRQ)Greater than0.150.083
Return on Assets (MRQ)Greater than0.050.042
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of WEG S.A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.472
Ma 20Greater thanMa 5039.395
Ma 50Greater thanMa 10036.275
Ma 100Greater thanMa 20032.558
OpenGreater thanClose38.380
Total4/5 (80.0%)



Latest Balance Sheet

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

Summary
Total Assets27,697,485
Total Liabilities13,803,034
Total Stockholder Equity13,894,451
 As reported
Total Liabilities 13,803,034
Total Stockholder Equity+ 13,894,451
Total Assets = 27,697,485

Assets

Total Assets27,697,485
Total Current Assets19,548,424
Long-term Assets19,548,424
Total Current Assets
Cash And Cash Equivalents 1,377,869
Short-term Investments 519,672
Net Receivables 6,602,349
Inventory 7,963,761
Other Current Assets 839,387
Total Current Assets  (as reported)19,548,424
Total Current Assets  (calculated)17,303,038
+/- 2,245,386
Long-term Assets
Property Plant Equipment 5,966,830
Goodwill 1,299,171
Intangible Assets 218,804
Long-term Assets  (as reported)0
Long-term Assets  (calculated)7,484,805
+/- 7,484,805

Liabilities & Shareholders' Equity

Total Current Liabilities10,789,911
Long-term Liabilities-
Total Stockholder Equity13,894,451
Total Current Liabilities
Accounts payable 2,405,151
Other Current Liabilities 4,496,614
Total Current Liabilities  (as reported)10,789,911
Total Current Liabilities  (calculated)6,901,765
+/- 3,888,146
Long-term Liabilities
Long term Debt Total 1,664,156
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)1,664,156
+/- 1,664,156
Total Stockholder Equity
Common Stock6,504,517
Retained Earnings 5,440,865
Other Stockholders Equity 1,967,805
Total Stockholder Equity (as reported)13,894,451
Total Stockholder Equity (calculated)13,913,187
+/- 18,736
Other
Cash And Equivalents2,245,386
Cash and Short Term Investments 4,142,927
Common Stock Shares Outstanding 4,196,015
Liabilities and Stockholders Equity 27,697,485
Net Tangible Assets 12,376,476



Balance Sheet

Currency in BRL. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-312000-06-30
> Total Assets 
1,025,812
1,196,710
1,295,227
1,318,607
1,344,981
1,766,747
1,729,949
1,923,291
2,030,241
2,349,070
2,403,504
2,472,599
2,636,690
2,820,894
2,934,161
3,308,637
3,353,127
3,499,202
3,483,527
3,743,195
3,882,608
4,219,067
4,425,250
4,873,845
4,850,400
4,857,167
5,298,454
5,772,774
5,589,565
5,259,835
5,382,039
5,373,607
5,206,142
6,132,080
6,152,578
7,511,164
7,424,388
7,979,509
8,695,827
9,105,861
8,824,120
9,109,705
8,757,033
8,873,550
9,496,435
9,542,922
9,552,065
10,141,293
9,898,693
10,362,672
10,902,810
11,782,630
12,951,305
13,121,290
14,289,917
14,261,541
13,458,854
13,048,678
13,634,825
13,509,331
13,446,033
14,181,424
13,964,453
13,985,987
14,522,184
15,532,163
16,274,130
15,399,850
15,226,982
14,907,806
15,479,421
15,687,641
17,371,333
18,007,781
19,048,875
19,927,896
21,161,200
21,411,835
22,500,301
23,932,787
24,169,250
25,882,424
27,697,485
27,697,48525,882,42424,169,25023,932,78722,500,30121,411,83521,161,20019,927,89619,048,87518,007,78117,371,33315,687,64115,479,42114,907,80615,226,98215,399,85016,274,13015,532,16314,522,18413,985,98713,964,45314,181,42413,446,03313,509,33113,634,82513,048,67813,458,85414,261,54114,289,91713,121,29012,951,30511,782,63010,902,81010,362,6729,898,69310,141,2939,552,0659,542,9229,496,4358,873,5508,757,0339,109,7058,824,1209,105,8618,695,8277,979,5097,424,3887,511,1646,152,5786,132,0805,206,1425,373,6075,382,0395,259,8355,589,5655,772,7745,298,4544,857,1674,850,4004,873,8454,425,2504,219,0673,882,6083,743,1953,483,5273,499,2023,353,1273,308,6372,934,1612,820,8942,636,6902,472,5992,403,5042,349,0702,030,2411,923,2911,729,9491,766,7471,344,9811,318,6071,295,2271,196,7101,025,812
   > 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
0
9,127,483
9,094,229
9,682,775
9,462,943
9,415,667
9,569,643
9,968,378
10,075,121
9,438,581
9,089,843
8,803,475
9,649,841
9,760,902
10,600,706
10,827,449
11,581,761
12,556,143
13,360,912
13,990,900
14,743,151
15,945,946
16,424,181
17,566,996
19,548,424
19,548,42417,566,99616,424,18115,945,94614,743,15113,990,90013,360,91212,556,14311,581,76110,827,44910,600,7069,760,9029,649,8418,803,4759,089,8439,438,58110,075,1219,968,3789,569,6439,415,6679,462,9439,682,7759,094,2299,127,48300000000000000000000000000000000000000000000000000000000000
       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
0
223,267
224,780
205,582
200,829
224,249
341,301
343,977
343,406
286,783
1,967,509
1,843,868
1,771,432
1,946,044
1,062,161
1,299,062
2,229,955
3,307,808
2,488,590
3,275,927
2,396,415
2,714,427
2,749,862
2,570,284
1,377,869
1,377,8692,570,2842,749,8622,714,4272,396,4153,275,9272,488,5903,307,8082,229,9551,299,0621,062,1611,946,0441,771,4321,843,8681,967,509286,783343,406343,977341,301224,249200,829205,582224,780223,26700000000000000000000000000000000000000000000000000000000000
       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
0
1,373,287
1,423,320
1,434,584
1,484,343
1,411,046
1,454,614
1,553,425
2,119,155
1,324,188
925,042
938,886
1,335,683
1,444,227
1,311,648
1,172,419
981,085
592,794
484,369
546,300
545,946
502,708
514,897
502,166
519,672
519,672502,166514,897502,708545,946546,300484,369592,794981,0851,172,4191,311,6481,444,2271,335,683938,886925,0421,324,1882,119,1551,553,4251,454,6141,411,0461,484,3431,434,5841,423,3201,373,28700000000000000000000000000000000000000000000000000000000000
       Net Receivables 
123,354
175,974
210,911
203,054
233,541
319,172
308,238
365,554
400,298
458,619
485,251
491,580
579,653
547,703
568,976
527,370
545,388
596,474
604,766
652,184
789,104
857,278
909,489
834,380
961,699
1,035,668
1,236,013
1,430,357
1,297,379
1,169,156
1,154,391
1,087,925
1,028,789
1,157,269
1,213,332
1,151,894
1,144,238
1,223,779
1,301,847
1,463,768
1,430,427
1,545,450
1,600,163
1,656,466
1,505,401
1,724,112
1,728,817
1,825,190
1,725,776
1,791,426
1,897,177
2,027,310
2,244,653
2,265,612
2,811,268
2,812,871
2,766,602
2,697,892
2,531,845
2,521,548
2,420,934
2,581,558
2,600,859
2,662,458
2,755,811
3,032,256
3,017,849
2,862,782
2,429,474
2,474,176
2,488,671
3,141,923
3,241,121
3,385,942
3,564,454
3,417,251
3,835,893
4,500,641
5,239,124
4,317,393
5,238,612
6,005,556
6,602,349
6,602,3496,005,5565,238,6124,317,3935,239,1244,500,6413,835,8933,417,2513,564,4543,385,9423,241,1213,141,9232,488,6712,474,1762,429,4742,862,7823,017,8493,032,2562,755,8112,662,4582,600,8592,581,5582,420,9342,521,5482,531,8452,697,8922,766,6022,812,8712,811,2682,265,6122,244,6532,027,3101,897,1771,791,4261,725,7761,825,1901,728,8171,724,1121,505,4011,656,4661,600,1631,545,4501,430,4271,463,7681,301,8471,223,7791,144,2381,151,8941,213,3321,157,2691,028,7891,087,9251,154,3911,169,1561,297,3791,430,3571,236,0131,035,668961,699834,380909,489857,278789,104652,184604,766596,474545,388527,370568,976547,703579,653491,580485,251458,619400,298365,554308,238319,172233,541203,054210,911175,974123,354
       Other Current Assets 
39,892
0
31,536
35,486
24,809
36,069
2,441
26,792
38,334
47,269
56,492
36,577
2,610
3,192
2,158
37,088
31,184
34,857
47,248
52,510
0
0
0
84,163
2,096
1,300
373
0
0
0
0
0
0
0
0
80,167
80,934
85,136
83,969
109,364
113,266
136,402
142,371
183,778
209,216
213,290
172,566
206,871
167,962
191,656
263,426
172,781
221,158
227,385
330,294
332,460
337,098
279,492
267,207
266,931
285,341
276,377
267,765
327,212
311,873
350,569
600,766
587,501
521,243
370,389
361,303
411,579
422,252
429,710
479,467
577,146
764,149
5,321,680
6,181,706
6,231,763
6,141,055
6,835,415
839,387
839,3876,835,4156,141,0556,231,7636,181,7065,321,680764,149577,146479,467429,710422,252411,579361,303370,389521,243587,501600,766350,569311,873327,212267,765276,377285,341266,931267,207279,492337,098332,460330,294227,385221,158172,781263,426191,656167,962206,871172,566213,290209,216183,778142,371136,402113,266109,36483,96985,13680,93480,167000000003731,3002,09684,16300052,51047,24834,85731,18437,0882,1583,1922,61036,57756,49247,26938,33426,7922,44136,06924,80935,48631,536039,892
   > 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
6,137,139
6,104,331
5,829,580
5,926,739
6,770,627
7,180,332
7,467,114
7,371,753
7,800,288
7,420,935
7,757,150
7,986,841
7,745,069
8,315,428
0
08,315,4287,745,0697,986,8417,757,1507,420,9357,800,2887,371,7537,467,1147,180,3326,770,6275,926,7395,829,5806,104,3316,137,13900000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
189,191
197,699
202,491
231,918
255,368
279,069
314,604
338,251
357,276
378,966
404,550
477,533
500,513
506,701
512,719
532,506
523,276
524,273
524,911
543,379
601,329
648,997
698,705
745,599
791,418
854,635
963,770
1,047,333
1,096,099
1,091,589
1,064,445
1,061,734
1,091,408
1,176,810
1,182,099
2,395,575
2,383,215
2,375,903
2,397,920
2,445,760
2,478,938
2,513,061
2,526,237
2,537,094
2,544,242
2,570,042
2,574,218
2,614,556
2,605,834
2,680,579
2,794,224
2,877,942
3,037,608
3,030,429
3,255,878
3,192,996
3,247,118
3,092,032
3,066,288
2,945,340
2,950,988
2,994,147
3,051,782
3,086,834
3,192,073
3,289,639
3,384,839
3,474,034
3,726,068
3,730,463
3,927,953
3,981,184
4,300,120
4,530,711
4,709,772
4,877,210
5,179,661
4,896,971
5,164,500
5,504,772
5,239,800
5,758,142
5,966,830
5,966,8305,758,1425,239,8005,504,7725,164,5004,896,9715,179,6614,877,2104,709,7724,530,7114,300,1203,981,1843,927,9533,730,4633,726,0683,474,0343,384,8393,289,6393,192,0733,086,8343,051,7822,994,1472,950,9882,945,3403,066,2883,092,0323,247,1183,192,9963,255,8783,030,4293,037,6082,877,9422,794,2242,680,5792,605,8342,614,5562,574,2182,570,0422,544,2422,537,0942,526,2372,513,0612,478,9382,445,7602,397,9202,375,9032,383,2152,395,5751,182,0991,176,8101,091,4081,061,7341,064,4451,091,5891,096,0991,047,333963,770854,635791,418745,599698,705648,997601,329543,379524,911524,273523,276532,506512,719506,701500,513477,533404,550378,966357,276338,251314,604279,069255,368231,918202,491197,699189,191
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,689
36,885
34,566
36,582
38,990
36,106
33,835
33,020
33,077
33,077
33,077
65,500
65,500
138,867
140,125
140,125
136,173
136,997
144,034
331,541
387,603
459,497
461,076
498,769
498,239
498,880
513,528
503,048
506,604
617,610
610,455
590,290
610,175
648,294
673,296
669,320
867,124
842,667
851,866
790,326
786,878
794,915
809,245
823,415
1,048,075
1,191,997
1,142,420
994,867
1,014,654
1,003,316
1,043,569
1,118,315
1,277,655
1,308,644
1,349,564
1,318,710
1,399,719
1,280,426
1,349,563
1,362,308
1,288,464
1,301,709
1,299,171
1,299,1711,301,7091,288,4641,362,3081,349,5631,280,4261,399,7191,318,7101,349,5641,308,6441,277,6551,118,3151,043,5691,003,3161,014,654994,8671,142,4201,191,9971,048,075823,415809,245794,915786,878790,326851,866842,667867,124669,320673,296648,294610,175590,290610,455617,610506,604503,048513,528498,880498,239498,769461,076459,497387,603331,541144,034136,997136,173140,125140,125138,86765,50065,50033,07733,07733,07733,02033,83536,10638,99036,58234,56636,88534,68900000000000000000000
       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
223
220
225
306
268
16,923
17,013
649,116
583,144
587,021
593,731
68,290
28,012
0
0
0
0
0
0
0
0
0
0
0
0000000000028,01268,290593,731587,021583,144649,11617,01316,92326830622522022300000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,689
36,885
34,566
36,582
38,990
36,106
33,835
101,404
95,794
89,041
83,774
116,102
110,977
188,111
182,751
183,995
175,225
171,485
174,785
360,222
418,863
494,255
493,425
529,984
526,347
527,060
544,520
543,820
547,563
663,055
687,895
671,607
703,648
744,810
784,083
786,714
977,479
943,056
950,107
951,526
942,196
954,675
961,757
966,097
1,190,532
156,801
153,639
225,160
198,883
184,858
185,260
201,431
232,334
249,147
254,856
276,765
277,373
257,182
268,185
188,080
175,424
210,823
218,804
218,804210,823175,424188,080268,185257,182277,373276,765254,856249,147232,334201,431185,260184,858198,883225,160153,639156,8011,190,532966,097961,757954,675942,196951,526950,107943,056977,479786,714784,083744,810703,648671,607687,895663,055547,563543,820544,520527,060526,347529,984493,425494,255418,863360,222174,785171,485175,225183,995182,751188,111110,977116,10283,77489,04195,794101,40433,83536,10638,99036,58234,56636,88534,68900000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
83,373
90,319
99,125
101,472
113,550
112,291
119,415
117,995
119,775
1,120,456
1,110,338
1,011,224
1,174,616
1,132,821
0
01,132,8211,174,6161,011,2241,110,3381,120,456119,775117,995119,415112,291113,550101,47299,12590,31983,37300000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
591,075
730,342
776,252
744,654
717,628
1,072,695
955,335
1,061,273
1,072,595
1,371,109
1,247,986
1,309,683
1,382,082
1,556,810
1,577,490
1,936,344
1,871,819
2,084,006
1,954,074
2,189,439
2,187,707
2,500,483
2,548,836
3,010,481
2,890,363
2,871,988
3,135,191
3,551,853
3,297,512
3,000,213
3,021,708
2,986,603
2,732,385
3,609,497
3,523,495
3,967,328
3,895,893
4,372,302
4,985,767
5,199,272
5,064,794
5,196,037
4,752,978
4,721,924
5,380,949
5,220,842
5,141,775
5,499,026
5,329,170
5,654,933
6,025,718
6,643,367
7,553,275
7,581,611
8,299,969
8,105,481
7,451,816
7,243,145
7,671,471
7,438,499
7,341,781
7,716,860
7,451,182
7,142,680
7,558,915
7,918,262
8,502,011
7,546,593
7,303,830
6,739,360
7,151,437
6,757,651
7,729,223
7,645,473
7,926,405
8,364,731
9,184,905
9,089,622
9,360,529
9,922,115
11,381,918
12,081,673
13,803,034
13,803,03412,081,67311,381,9189,922,1159,360,5299,089,6229,184,9058,364,7317,926,4057,645,4737,729,2236,757,6517,151,4376,739,3607,303,8307,546,5938,502,0117,918,2627,558,9157,142,6807,451,1827,716,8607,341,7817,438,4997,671,4717,243,1457,451,8168,105,4818,299,9697,581,6117,553,2756,643,3676,025,7185,654,9335,329,1705,499,0265,141,7755,220,8425,380,9494,721,9244,752,9785,196,0375,064,7945,199,2724,985,7674,372,3023,895,8933,967,3283,523,4953,609,4972,732,3852,986,6033,021,7083,000,2133,297,5123,551,8533,135,1912,871,9882,890,3633,010,4812,548,8362,500,4832,187,7072,189,4391,954,0742,084,0061,871,8191,936,3441,577,4901,556,8101,382,0821,309,6831,247,9861,371,1091,072,5951,061,273955,3351,072,695717,628744,654776,252730,342591,075
   > Total Current Liabilities 
414,036
512,275
475,904
445,603
409,526
873,281
758,430
720,373
673,609
948,181
863,234
832,848
880,944
1,102,398
1,035,458
1,415,506
1,360,521
1,545,074
1,370,368
1,450,094
1,401,410
1,731,571
1,815,533
2,158,053
2,064,733
2,086,036
2,324,331
2,520,871
2,183,152
2,047,161
1,814,479
1,825,846
1,582,381
1,949,862
1,795,005
1,938,803
2,013,822
2,179,394
2,818,379
2,752,960
2,580,679
3,230,080
2,876,077
3,012,824
2,852,160
2,840,488
2,709,593
2,578,048
2,506,714
2,484,307
2,840,667
3,380,815
4,085,760
4,135,593
4,597,696
3,494,850
3,057,697
3,117,248
3,021,444
3,278,855
3,109,281
3,939,327
3,990,150
4,326,788
4,156,279
4,953,204
5,579,559
5,034,004
4,859,505
4,400,792
4,537,024
4,491,021
4,951,231
4,687,927
4,924,701
5,882,044
6,488,389
7,407,489
7,533,439
7,927,884
9,300,954
10,410,529
10,789,911
10,789,91110,410,5299,300,9547,927,8847,533,4397,407,4896,488,3895,882,0444,924,7014,687,9274,951,2314,491,0214,537,0244,400,7924,859,5055,034,0045,579,5594,953,2044,156,2794,326,7883,990,1503,939,3273,109,2813,278,8553,021,4443,117,2483,057,6973,494,8504,597,6964,135,5934,085,7603,380,8152,840,6672,484,3072,506,7142,578,0482,709,5932,840,4882,852,1603,012,8242,876,0773,230,0802,580,6792,752,9602,818,3792,179,3942,013,8221,938,8031,795,0051,949,8621,582,3811,825,8461,814,4792,047,1612,183,1522,520,8712,324,3312,086,0362,064,7332,158,0531,815,5331,731,5711,401,4101,450,0941,370,3681,545,0741,360,5211,415,5061,035,4581,102,398880,944832,848863,234948,181673,609720,373758,430873,281409,526445,603475,904512,275414,036
       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
0
4,400,325
4,372,884
4,652,264
1,672,606
1,917,627
1,541,231
1,900,972
2,568,470
1,955,086
1,964,060
1,486,659
1,456,417
936,370
0
0
0
0
0
997,439
1,081,047
1,125,312
2,526,995
2,776,857
0
02,776,8572,526,9951,125,3121,081,047997,43900000936,3701,456,4171,486,6591,964,0601,955,0862,568,4701,900,9721,541,2311,917,6271,672,6064,652,2644,372,8844,400,32500000000000000000000000000000000000000000000000000000000000
       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
4,400,325
4,372,884
4,652,264
1,672,606
1,917,627
1,541,231
1,900,972
2,568,470
1,955,086
1,964,060
1,486,659
1,456,417
936,370
865,571
466,585
296,413
642,284
634,679
939,588
1,031,609
1,052,044
2,466,445
2,712,497
0
02,712,4972,466,4451,052,0441,031,609939,588634,679642,284296,413466,585865,571936,3701,456,4171,486,6591,964,0601,955,0862,568,4701,900,9721,541,2311,917,6271,672,6064,652,2644,372,8844,400,32500000000000000000000000000000000000000000000000000000000000
       Accounts payable 
42,974
47,135
54,559
49,582
57,743
77,589
95,196
96,662
139,361
130,194
138,826
85,333
91,855
97,892
94,289
100,181
128,530
128,938
140,711
129,887
199,069
186,988
212,633
193,580
198,175
233,227
324,716
318,029
259,141
214,205
196,701
188,779
206,530
289,674
273,823
242,300
259,762
295,775
317,125
298,195
329,571
349,350
321,473
331,037
365,492
362,605
362,428
420,250
379,952
420,498
512,394
445,577
594,308
549,136
671,967
566,769
502,294
479,139
519,466
562,851
612,122
640,286
668,828
750,533
780,109
973,788
878,547
842,957
820,402
809,232
797,051
839,879
1,107,393
928,897
1,239,930
1,249,368
1,726,734
1,875,591
1,968,897
2,120,338
2,171,283
2,245,478
2,405,151
2,405,1512,245,4782,171,2832,120,3381,968,8971,875,5911,726,7341,249,3681,239,930928,8971,107,393839,879797,051809,232820,402842,957878,547973,788780,109750,533668,828640,286612,122562,851519,466479,139502,294566,769671,967549,136594,308445,577512,394420,498379,952420,250362,428362,605365,492331,037321,473349,350329,571298,195317,125295,775259,762242,300273,823289,674206,530188,779196,701214,205259,141318,029324,716233,227198,175193,580212,633186,988199,069129,887140,711128,938128,530100,18194,28997,89291,85585,333138,826130,194139,36196,66295,19677,58957,74349,58254,55947,13542,974
       Other Current Liabilities 
82,834
52,800
115,834
84,238
152,492
115,217
212,428
247,190
186,107
310,477
240,083
321,076
244,473
353,398
285,993
366,172
322,553
434,027
360,280
501,639
482,902
728,557
665,354
886,986
687,265
843,714
761,173
888,744
752,424
788,323
674,246
741,182
561,577
918,955
679,871
677,508
649,694
772,337
704,287
753,640
787,519
952,946
944,967
1,044,668
960,682
1,156,605
1,237,766
1,253,805
1,215,633
1,354,687
1,411,539
1,472,745
1,492,760
1,568,800
1,818,700
1,643,448
1,537,930
1,819,043
1,635,059
1,724,571
1,567,633
1,647,823
1,581,100
1,561,725
1,764,297
1,463,177
1,474,435
1,670,452
456,372
506,720
575,261
2,062,877
2,283,624
2,407,618
2,417,384
3,094,785
3,215,528
4,534,459
4,073,187
4,014,773
4,236,808
4,899,827
4,496,614
4,496,6144,899,8274,236,8084,014,7734,073,1874,534,4593,215,5283,094,7852,417,3842,407,6182,283,6242,062,877575,261506,720456,3721,670,4521,474,4351,463,1771,764,2971,561,7251,581,1001,647,8231,567,6331,724,5711,635,0591,819,0431,537,9301,643,4481,818,7001,568,8001,492,7601,472,7451,411,5391,354,6871,215,6331,253,8051,237,7661,156,605960,6821,044,668944,967952,946787,519753,640704,287772,337649,694677,508679,871918,955561,577741,182674,246788,323752,424888,744761,173843,714687,265886,986665,354728,557482,902501,639360,280434,027322,553366,172285,993353,398244,473321,076240,083310,477186,107247,190212,428115,217152,49284,238115,83452,80082,834
   > 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
2,444,325
2,338,568
2,452,116
2,266,630
2,536,855
2,691,175
2,724,139
2,115,554
3,002,996
1,682,133
1,827,090
1,994,231
2,080,964
1,671,144
0
01,671,1442,080,9641,994,2311,827,0901,682,1333,002,9962,115,5542,724,1392,691,1752,536,8552,266,6302,452,1162,338,5682,444,32500000000000000000000000000000000000000000000000000000000000000000000
       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
1,690,710
1,502,266
1,780,944
1,916,064
1,920,730
1,267,828
1,427,650
835,906
887,642
986,316
861,502
609,562
1,664,156
1,664,156609,562861,502986,316887,642835,9061,427,6501,267,8281,920,7301,916,0641,780,9441,502,2661,690,7100000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
100,871
0
105,543
0
114,874
117,345
122,197
126,820
107,249
110,052
111,626
119,316
118,784
125,649
122,911
129,858
145,992
148,861
162,161
177,243
196,503
185,815
156,427
160,388
176,359
176,256
173,142
204,773
177,639
177,053
198,009
205,533
213,259
214,751
214,594
264,078
268,101
290,364
308,776
305,533
352,942
338,267
355,345
370,536
337,731
346,129
358,273
351,987
354,165
381,417
417,443
498,435
499,600
533,815
568,093
577,640
591,549
626,594
626,117
671,987
657,351
741,374
795,887
804,398
789,568
821,493
760,779
761,406
764,364
755,911
775,111
803,409
847,726
867,915
846,227
935,468
1,007,915
1,219,462
1,061,582
955,496
955,4961,061,5821,219,4621,007,915935,468846,227867,915847,726803,409775,111755,911764,364761,406760,779821,493789,568804,398795,887741,374657,351671,987626,117626,594591,549577,640568,093533,815499,600498,435417,443381,417354,165351,987358,273346,129337,731370,536355,345338,267352,942305,533308,776290,364268,101264,078214,594214,751213,259205,533198,009177,053177,639204,773173,142176,256176,359160,388156,427185,815196,503177,243162,161148,861145,992129,858122,911125,649118,784119,316111,626110,052107,249126,820122,197117,345114,8740105,5430100,871000
> Total Stockholder Equity
434,491
466,119
518,699
573,648
627,020
693,651
774,182
861,426
956,930
977,253
1,154,721
1,162,002
1,253,517
1,263,042
1,355,552
1,371,463
1,480,415
1,414,339
1,528,452
1,552,724
1,672,987
1,694,232
1,843,405
1,829,174
1,927,474
1,947,721
2,122,283
2,178,580
2,248,790
2,216,162
2,314,704
2,362,787
2,448,483
2,445,405
2,546,666
3,454,607
3,435,008
3,513,107
3,611,351
3,800,112
3,678,569
3,829,483
3,917,971
4,060,349
4,034,555
4,240,567
4,327,712
4,557,772
4,491,564
4,631,873
4,793,720
5,056,385
5,302,661
5,428,191
5,861,548
6,029,380
5,883,587
5,696,472
5,851,970
5,962,874
5,996,219
6,348,046
6,400,706
6,720,926
6,832,437
7,473,683
7,627,454
7,714,274
7,777,772
8,017,900
8,327,984
8,717,247
9,642,110
10,362,308
11,122,470
11,563,165
11,976,295
11,966,830
12,750,405
13,604,971
12,417,577
13,413,944
13,894,451
13,894,45113,413,94412,417,57713,604,97112,750,40511,966,83011,976,29511,563,16511,122,47010,362,3089,642,1108,717,2478,327,9848,017,9007,777,7727,714,2747,627,4547,473,6836,832,4376,720,9266,400,7066,348,0465,996,2195,962,8745,851,9705,696,4725,883,5876,029,3805,861,5485,428,1915,302,6615,056,3854,793,7204,631,8734,491,5644,557,7724,327,7124,240,5674,034,5554,060,3493,917,9713,829,4833,678,5693,800,1123,611,3513,513,1073,435,0083,454,6072,546,6662,445,4052,448,4832,362,7872,314,7042,216,1622,248,7902,178,5802,122,2831,947,7211,927,4741,829,1741,843,4051,694,2321,672,9871,552,7241,528,4521,414,3391,480,4151,371,4631,355,5521,263,0421,253,5171,162,0021,154,721977,253956,930861,426774,182693,651627,020573,648518,699466,119434,491
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
907,000
1,360,500
1,360,500
1,360,500
1,360,500
1,360,500
1,360,500
1,360,500
1,360,500
1,800,000
1,800,000
1,812,294
1,812,294
1,812,294
1,812,294
1,812,294
1,812,294
2,265,367
2,265,367
2,265,367
2,265,367
2,718,440
2,718,440
2,718,440
2,718,440
2,718,440
2,718,440
2,718,440
2,718,440
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
3,533,973
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
5,504,517
6,504,517
6,504,517
6,504,5176,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5175,504,5173,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9733,533,9732,718,4402,718,4402,718,4402,718,4402,718,4402,718,4402,718,4402,718,4402,265,3672,265,3672,265,3672,265,3671,812,2941,812,2941,812,2941,812,2941,812,2941,812,2941,800,0001,800,0001,360,5001,360,5001,360,5001,360,5001,360,5001,360,5001,360,5001,360,500907,00000000000000000000000
   Retained Earnings 
33,431
0
52,874
0
53,608
0
90,136
0
95,657
116,118
223,202
0
91,680
101,370
194,049
0
109,135
136,200
250,492
0
758,746
326,650
475,993
461,920
560,379
580,825
755,549
722,180
812,001
402,251
534,917
533,512
621,415
634,609
742,478
900,676
891,583
603,504
662,586
867,776
807,674
458,849
545,678
697,847
714,335
885,833
980,254
1,178,599
1,178,900
544,950
632,102
846,159
875,443
1,070,438
1,140,994
1,430,422
1,507,661
1,671,561
1,785,615
1,993,631
2,050,361
2,232,371
2,376,259
2,595,610
2,668,484
811,381
894,736
1,133,122
216,350
335,588
1,540,592
2,059,144
1,982,035
2,149,891
2,725,461
2,666,480
3,352,290
4,235,650
1,816,951
5,346,602
795,289
991,795
5,440,865
5,440,865991,795795,2895,346,6021,816,9514,235,6503,352,2902,666,4802,725,4612,149,8911,982,0352,059,1441,540,592335,588216,3501,133,122894,736811,3812,668,4842,595,6102,376,2592,232,3712,050,3611,993,6311,785,6151,671,5611,507,6611,430,4221,140,9941,070,438875,443846,159632,102544,9501,178,9001,178,599980,254885,833714,335697,847545,678458,849807,674867,776662,586603,504891,583900,676742,478634,609621,415533,512534,917402,251812,001722,180755,549580,825560,379461,920475,993326,650758,7460250,492136,200109,1350194,049101,37091,6800223,202116,11895,657090,136053,608052,874033,431
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000-11,216-11,216-11,913-11,913-15,779-15,779-16,470-16,997-11,419-11,684000-15,261-16,083-16,902-17,392-17,796-19,315-20,200-11,924-11,968-12,744-13,673-17,069-17,232-8,725-8,388-8,418-8,566-8,989-9,522-9,522-9,536-9,773-10,055-10,055-10,055-10,055-10,055-10,055-10,055-10,055000000000000000000000000-876-876-876-27,637-27,637-27,637-20,683-11,39500-22,356-22,356-7,245
   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
0
447,194
432,085
601,017
508,270
608,735
646,882
1,173,868
1,243,462
1,091,896
1,111,061
1,044,151
1,290,929
1,165,005
2,168,925
2,720,740
2,904,641
3,404,317
3,127,771
6,462,313
5,428,937
8,100,454
6,117,771
5,917,632
1,967,805
1,967,8055,917,6326,117,7718,100,4545,428,9376,462,3133,127,7713,404,3172,904,6412,720,7402,168,9251,165,0051,290,9291,044,1511,111,0611,091,8961,243,4621,173,868646,882608,735508,270601,017432,085447,19400000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in BRL. All numbers in thousands.