25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

WPP PLC
Buy, Hold or Sell?

Let's analyze Wpp together

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

I'm going to help you getting a better view of WPP PLC. 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.

Get notifications about WPP PLC

I send you an email if I find something interesting about WPP PLC.

1. Quick Overview

1.1. Quick analysis of Wpp (30 sec.)










1.2. What can you expect buying and holding a share of Wpp? (30 sec.)

How much money do you get?

How much money do you get?
p0.77
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
p362.45
Expected worth in 1 year
p352.24
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
p48.58
Return On Investment
6.6%

For what price can you sell your share?

Current Price per Share
p741.20
Expected price per share
p675.72 - p769.80
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Wpp (5 min.)




Live pricePrice per Share (EOD)
p741.20
Intrinsic Value Per Share
p-2,084.74 - p64.49
Total Value Per Share
p-1,722.29 - p426.94

2.2. Growth of Wpp (5 min.)




Is Wpp growing?

Current yearPrevious yearGrowGrow %
How rich?$5.1b$5.3b-$285.3m-5.6%

How much money is Wpp making?

Current yearPrevious yearGrowGrow %
Making money$100.3m$176.1m-$75.7m-75.5%
Net Profit Margin1.4%3.5%--

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

2.3. Financial Health of Wpp (5 min.)




2.4. Comparing to competitors in the Advertising Agencies industry (5 min.)




  Industry Rankings (Advertising Agencies)  


Richest
#3 / 179

Most Revenue
#2 / 179

Most Profit
#8 / 179
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Wpp?

Welcome investor! Wpp's management wants to use your money to grow the business. In return you get a share of Wpp.

First you should know what it really means to hold a share of Wpp. And how you can make/lose money.

Speculation

The Price per Share of Wpp is p741.20. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Wpp.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Wpp, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is p362.45. Based on the TTM, the Book Value Change Per Share is p-2.55 per quarter. Based on the YOY, the Book Value Change Per Share is p-0.66 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is p14.70 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Wpp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 p% of Price per Sharep% of Price per Sharep% of Price per Sharep% of Price per Sharep% of Price per Share
Usd Eps0.250.0%0.090.0%0.160.0%-0.200.0%0.070.0%
Usd Book Value Change Per Share0.000.0%-0.030.0%-0.010.0%-0.320.0%-0.060.0%
Usd Dividend Per Share0.000.0%0.190.0%0.200.0%0.180.0%0.220.0%
Usd Total Gains Per Share0.000.0%0.160.0%0.200.0%-0.140.0%0.150.0%
Usd Price Per Share9.51-9.73-11.00-11.05-14.54-
Price to Earnings Ratio9.65--1,244.70-26.75--239.35--111.63-
Price-to-Total Gains Ratio148.69--1.38-44.04-40.70-
Price to Book Ratio2.00-2.06-2.23-2.10-1.99-
Price-to-Total Gains Ratio148.69--1.38-44.04-40.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share9.72825
Number of shares102
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.18
Usd Book Value Change Per Share-0.03-0.32
Usd Total Gains Per Share0.16-0.14
Gains per Quarter (102 shares)16.26-14.78
Gains per Year (102 shares)65.04-59.12
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
179-145573-132-69
2157-27120145-264-128
3236-41185218-395-187
4315-55250291-527-246
5394-68315363-659-305
6472-82380436-791-364
7551-96445509-922-423
8630-109510581-1054-482
9708-123575654-1186-541
10787-137640726-1318-600

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%10.02.00.083.3%12.08.00.060.0%32.08.00.080.0%122.013.00.090.4%
Book Value Change Per Share1.01.02.025.0%4.04.04.033.3%7.09.04.035.0%18.014.08.045.0%56.033.046.041.5%
Dividend per Share2.00.02.050.0%7.00.05.058.3%14.00.06.070.0%34.00.06.085.0%117.00.018.086.7%
Total Gains per Share3.00.01.075.0%9.02.01.075.0%13.06.01.065.0%30.09.01.075.0%101.024.010.074.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of WPP PLC 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----2.5540%-0.6620%-24.6060%-4.9230%
Book Value Per Share--362.454358.905+1%376.308-4%415.642-13%582.243-38%
Current Ratio--0.8920.875+2%0.868+3%0.939-5%0.952-6%
Debt To Asset Ratio--0.8470.851-1%0.851-1%0.834+1%0.772+10%
Debt To Equity Ratio--6.2506.500-4%6.428-3%5.740+9%4.155+50%
Dividend Per Share---14.700-100%15.610-100%13.566-100%16.633-100%
Eps--18.7737.003+168%12.266+53%-15.145+181%5.536+239%
Free Cash Flow Per Share---59.24914.825-500%27.410-316%24.846-338%29.017-304%
Free Cash Flow To Equity Per Share--14.92714.050+6%10.359+44%-2.158+114%3.380+342%
Gross Profit Margin--0.2414.029-94%-0.058+124%1.341-82%0.764-68%
Intrinsic Value_10Y_max--64.491--------
Intrinsic Value_10Y_min---2084.740--------
Intrinsic Value_1Y_max--100.341--------
Intrinsic Value_1Y_min--23.962--------
Intrinsic Value_3Y_max--229.938--------
Intrinsic Value_3Y_min---129.269--------
Intrinsic Value_5Y_max--273.280--------
Intrinsic Value_5Y_min---501.905--------
Market Cap799421271859.200+1%791044800000.000804175330944.000-2%915793650000.000-14%975103130904.960-19%1339196229505.130-41%
Net Profit Margin--0.0280.014+101%0.035-20%-0.027+194%0.033-13%
Operating Margin--0.080-0.007+109%0.050+61%-0.016+120%0.051+55%
Operating Ratio--0.9200.946-3%0.9210%0.938-2%1.046-12%
Pb Ratio2.045+2%1.9992.065-3%2.229-10%2.100-5%1.992+0%
Pe Ratio9.871+2%9.647-1244.700+13003%26.754-64%-239.348+2581%-111.630+1257%
Price Per Share741.200+2%724.400741.000-2%838.050-14%841.665-14%1107.748-35%
Price To Free Cash Flow Ratio-3.127-2%-3.057-1.155-62%-3.386+11%-89.958+2843%-71.051+2225%
Quick Ratio--0.8920.691+29%0.583+53%0.793+13%0.775+15%
Return On Assets--0.0080.003+168%0.005+67%-0.002+127%0.004+117%
Return On Equity--0.0590.022+168%0.037+60%-0.002+103%0.016+259%
Total Gains Per Share---12.146-100%14.948-100%-11.0400%11.710-100%
Usd Book Value--5194875000.0005112646875.000+2%5397984375.000-4%6351489375.000-18%9216391406.250-44%
Usd Book Value Change Per Share----0.0340%-0.0090%-0.3230%-0.0650%
Usd Book Value Per Share--4.7574.711+1%4.939-4%5.455-13%7.642-38%
Usd Dividend Per Share---0.193-100%0.205-100%0.178-100%0.218-100%
Usd Eps--0.2460.092+168%0.161+53%-0.199+181%0.073+239%
Usd Free Cash Flow---849187500.000205996875.000-512%394603125.000-315%389914218.750-318%460603007.813-284%
Usd Free Cash Flow Per Share---0.7780.195-500%0.360-316%0.326-338%0.381-304%
Usd Free Cash Flow To Equity Per Share--0.1960.184+6%0.136+44%-0.028+114%0.044+342%
Usd Market Cap10492404193.152+1%10382463000.00010554801218.640-2%12019791656.250-14%12798228593.128-19%17576950512.255-41%
Usd Price Per Share9.728+2%9.5089.726-2%10.999-14%11.047-14%14.539-35%
Usd Profit--269062500.000100373437.500+168%176137500.000+53%-54993750.131+120%168285468.684+60%
Usd Revenue--9485437500.0006058532812.500+57%4887290625.000+94%4628925000.000+105%4471687500.000+112%
Usd Total Gains Per Share---0.159-100%0.196-100%-0.1450%0.154-100%
 EOD+4 -3MRQTTM+21 -12YOY+18 -155Y+14 -1710Y+12 -21

3.3 Fundamental Score

Let's check the fundamental score of WPP PLC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.871
Price to Book Ratio (EOD)Between0-12.045
Net Profit Margin (MRQ)Greater than00.028
Operating Margin (MRQ)Greater than00.080
Quick Ratio (MRQ)Greater than10.892
Current Ratio (MRQ)Greater than10.892
Debt to Asset Ratio (MRQ)Less than10.847
Debt to Equity Ratio (MRQ)Less than16.250
Return on Equity (MRQ)Greater than0.150.059
Return on Assets (MRQ)Greater than0.050.008
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of WPP PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.557
Ma 20Greater thanMa 50724.010
Ma 50Greater thanMa 100725.256
Ma 100Greater thanMa 200750.966
OpenGreater thanClose740.400
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About WPP PLC

WPP plc, a creative transformation company, provides communications, experience, commerce, and technology services in North America, the United Kingdom, Western Continental Europe, the Asia Pacific, Latin America, Africa, the Middle East, and Central and Eastern Europe. The company operates through three segments: Global Integrated Agencies, Public Relations, and Specialist Agencies. It offers marketing strategy, creative ideation, production, commerce, influencer marketing, social media management, and technology implementation services; media strategy, planning, buying and activation, commerce media, data analytics, and consulting services; and media management, public affairs, reputation, risk and crisis management, social media management, and strategic advisory services. The company also provides brand consulting, brand identity, product and service design, and corporate and brand publication services. WPP plc was founded in 1985 and is based in London, the United Kingdom.

Fundamental data was last updated by Penke on 2024-09-09 17:59:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Wpp to the Advertising Agencies industry mean.
  • A Net Profit Margin of 2.8% means that 0.03 for each 1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of WPP PLC:

  • The MRQ is 2.8%. The company is making a profit. +1
  • The TTM is 1.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM1.4%+1.4%
TTM1.4%YOY3.5%-2.1%
TTM1.4%5Y-2.7%+4.1%
5Y-2.7%10Y3.3%-5.9%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%0.6%+2.2%
TTM1.4%0.7%+0.7%
YOY3.5%0.7%+2.8%
5Y-2.7%-0.9%-1.8%
10Y3.3%0.9%+2.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Wpp to the Advertising Agencies industry mean.
  • 0.8% Return on Assets means that Wpp generated 0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of WPP PLC:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.3%+0.5%
TTM0.3%YOY0.5%-0.2%
TTM0.3%5Y-0.2%+0.5%
5Y-0.2%10Y0.4%-0.6%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%0.3%+0.5%
TTM0.3%0.4%-0.1%
YOY0.5%0.3%+0.2%
5Y-0.2%-0.1%-0.1%
10Y0.4%0.3%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Wpp to the Advertising Agencies industry mean.
  • 5.9% Return on Equity means Wpp generated 0.06 for each 1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of WPP PLC:

  • The MRQ is 5.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.9%TTM2.2%+3.7%
TTM2.2%YOY3.7%-1.5%
TTM2.2%5Y-0.2%+2.3%
5Y-0.2%10Y1.6%-1.8%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ5.9%0.9%+5.0%
TTM2.2%1.1%+1.1%
YOY3.7%0.9%+2.8%
5Y-0.2%-0.1%-0.1%
10Y1.6%1.6%+0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of WPP PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Wpp is operating .

  • Measures how much profit Wpp makes for each 1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Wpp to the Advertising Agencies industry mean.
  • An Operating Margin of 8.0% means the company generated 0.08  for each 1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of WPP PLC:

  • The MRQ is 8.0%. The company is operating less efficient.
  • The TTM is -0.7%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ8.0%TTM-0.7%+8.7%
TTM-0.7%YOY5.0%-5.6%
TTM-0.7%5Y-1.6%+0.9%
5Y-1.6%10Y5.1%-6.8%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ8.0%4.0%+4.0%
TTM-0.7%2.7%-3.4%
YOY5.0%2.6%+2.4%
5Y-1.6%1.6%-3.2%
10Y5.1%2.8%+2.3%
4.3.2.2. Operating Ratio

Measures how efficient Wpp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • An Operation Ratio of 0.92 means that the operating costs are 0.92 for each 1 in net sales.

Let's take a look of the Operating Ratio trends of WPP PLC:

  • The MRQ is 0.920. The company is less efficient in keeping operating costs low.
  • The TTM is 0.946. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.920TTM0.946-0.026
TTM0.946YOY0.921+0.025
TTM0.9465Y0.938+0.008
5Y0.93810Y1.046-0.108
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9201.308-0.388
TTM0.9461.252-0.306
YOY0.9211.174-0.253
5Y0.9381.198-0.260
10Y1.0461.160-0.114
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of WPP PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Advertising Agencies industry mean).
  • A Current Ratio of 0.89 means the company has 0.89 in assets for each 1 in short-term debts.

Let's take a look of the Current Ratio trends of WPP PLC:

  • The MRQ is 0.892. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.875. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.892TTM0.875+0.017
TTM0.875YOY0.868+0.007
TTM0.8755Y0.939-0.064
5Y0.93910Y0.952-0.013
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8921.384-0.492
TTM0.8751.413-0.538
YOY0.8681.474-0.606
5Y0.9391.597-0.658
10Y0.9521.496-0.544
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Wpp to the Advertising Agencies industry mean.
  • A Quick Ratio of 0.89 means the company can pay off 0.89 for each 1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of WPP PLC:

  • The MRQ is 0.892. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.691. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.892TTM0.691+0.201
TTM0.691YOY0.583+0.108
TTM0.6915Y0.793-0.102
5Y0.79310Y0.775+0.017
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8920.914-0.022
TTM0.6910.970-0.279
YOY0.5831.123-0.540
5Y0.7931.246-0.453
10Y0.7751.268-0.493
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of WPP PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Wpp to Advertising Agencies industry mean.
  • A Debt to Asset Ratio of 0.85 means that Wpp assets are financed with 84.7% credit (debt) and the remaining percentage (100% - 84.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of WPP PLC:

  • The MRQ is 0.847. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.851. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.847TTM0.851-0.005
TTM0.851YOY0.851+0.000
TTM0.8515Y0.834+0.017
5Y0.83410Y0.772+0.062
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8470.555+0.292
TTM0.8510.553+0.298
YOY0.8510.536+0.315
5Y0.8340.550+0.284
10Y0.7720.571+0.201
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Wpp to the Advertising Agencies industry mean.
  • A Debt to Equity ratio of 625.0% means that company has 6.25 debt for each 1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of WPP PLC:

  • The MRQ is 6.250. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.500. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.250TTM6.500-0.251
TTM6.500YOY6.428+0.073
TTM6.5005Y5.740+0.761
5Y5.74010Y4.155+1.584
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2501.208+5.042
TTM6.5001.224+5.276
YOY6.4281.086+5.342
5Y5.7401.122+4.618
10Y4.1551.166+2.989
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Wpp to the Advertising Agencies industry mean.
  • A PE ratio of 9.65 means the investor is paying 9.65 for every 1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of WPP PLC:

  • The EOD is 9.871. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.647. Based on the earnings, the company is underpriced. +1
  • The TTM is -1,244.700. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD9.871MRQ9.647+0.224
MRQ9.647TTM-1,244.700+1,254.346
TTM-1,244.700YOY26.754-1,271.453
TTM-1,244.7005Y-239.348-1,005.352
5Y-239.34810Y-111.630-127.717
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD9.8713.868+6.003
MRQ9.6473.798+5.849
TTM-1,244.7003.276-1,247.976
YOY26.7540.204+26.550
5Y-239.3488.469-247.817
10Y-111.63010.551-122.181
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of WPP PLC:

  • The EOD is -3.127. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.057. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.155. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.127MRQ-3.057-0.071
MRQ-3.057TTM-1.155-1.902
TTM-1.155YOY-3.386+2.231
TTM-1.1555Y-89.958+88.803
5Y-89.95810Y-71.051-18.907
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD-3.1271.518-4.645
MRQ-3.0571.734-4.791
TTM-1.1552.038-3.193
YOY-3.3860.908-4.294
5Y-89.9580.395-90.353
10Y-71.0511.214-72.265
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • A PB ratio of 2.00 means the investor is paying 2.00 for each 1 in book value.

Let's take a look of the Price to Book Ratio trends of WPP PLC:

  • The EOD is 2.045. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.999. Based on the equity, the company is underpriced. +1
  • The TTM is 2.065. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.045MRQ1.999+0.046
MRQ1.999TTM2.065-0.066
TTM2.065YOY2.229-0.164
TTM2.0655Y2.100-0.035
5Y2.10010Y1.992+0.108
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD2.0451.283+0.762
MRQ1.9991.510+0.489
TTM2.0651.521+0.544
YOY2.2291.763+0.466
5Y2.1001.910+0.190
10Y1.9922.003-0.011
4.6.2. Total Gains per Share

2.4. Latest News of WPP PLC

Does WPP PLC 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 WPP PLC to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-08
11:16
WPP (LON:WPP) investors are sitting on a loss of 14% if they invested five years agoRead
2024-08-22
07:09
WPP (LON:WPP) Has Affirmed Its Dividend Of £0.15Read
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in GBP. All numbers in thousands.

Summary
Total Assets25,813,000
Total Liabilities21,855,000
Total Stockholder Equity3,497,000
 As reported
Total Liabilities 21,855,000
Total Stockholder Equity+ 3,497,000
Total Assets = 25,813,000

Assets

Total Assets25,813,000
Total Current Assets13,375,000
Long-term Assets12,438,000
Total Current Assets
Cash And Cash Equivalents 2,128,000
Net Receivables 11,247,000
Inventory -3,265,000
Other Current Assets 3,265,000
Total Current Assets  (as reported)13,375,000
Total Current Assets  (calculated)13,375,000
+/-0
Long-term Assets
Property Plant Equipment 2,147,000
Goodwill 8,345,000
Intangible Assets 793,000
Long-term Assets Other 50,000
Long-term Assets  (as reported)12,438,000
Long-term Assets  (calculated)11,335,000
+/- 1,103,000

Liabilities & Shareholders' Equity

Total Current Liabilities14,988,000
Long-term Liabilities6,867,000
Total Stockholder Equity3,497,000
Total Current Liabilities
Short-term Debt 1,464,000
Accounts payable 11,912,000
Other Current Liabilities 341,000
Total Current Liabilities  (as reported)14,988,000
Total Current Liabilities  (calculated)13,717,000
+/- 1,271,000
Long-term Liabilities
Long-term Liabilities  (as reported)6,867,000
Long-term Liabilities  (calculated)0
+/- 6,867,000
Total Stockholder Equity
Common Stock114,000
Retained Earnings 3,608,000
Accumulated Other Comprehensive Income 138,000
Other Stockholders Equity -363,000
Total Stockholder Equity (as reported)3,497,000
Total Stockholder Equity (calculated)3,497,000
+/-0
Other
Cash and Short Term Investments 2,128,000
Common Stock Shares Outstanding 1,092,000
Current Deferred Revenue1,271,000
Liabilities and Stockholders Equity 25,813,000
Net Debt 5,414,000
Net Working Capital -1,613,000
Short Long Term Debt Total 7,542,000



6.2. Balance Sheets Structured

Currency in GBP. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-31
> Total Assets 
0
0
0
557,694
0
0
0
675,997
0
0
0
1,540,675
0
0
0
1,405,851
0
0
0
1,398,203
0
0
0
1,585,689
0
0
0
1,580,244
0
0
0
1,640,971
0
1,573,994
0
1,854,308
0
1,770,485
0
1,894,769
0
0
0
1,977,604
0
2,004,091
0
2,451,911
0
2,632,305
0
3,202,626
0
3,647,500
0
9,121,716
0
9,267,800
0
9,937,620
0
10,087,700
0
9,963,777
0
10,209,600
0
10,991,037
0
9,980,900
0
11,312,623
13,324,100
13,324,100
14,389,100
14,385,784
13,753,300
13,753,300
14,695,900
14,691,330
14,163,300
14,163,300
17,252,000
17,269,022
17,410,700
17,410,700
24,463,300
24,463,300
20,436,100
20,436,100
22,351,500
22,351,500
22,795,500
22,795,500
24,345,100
24,345,100
24,592,500
24,592,500
24,694,900
24,694,900
23,715,500
23,715,500
24,877,600
24,877,600
25,387,800
25,387,800
25,005,400
24,975,500
24,192,700
24,192,700
26,622,900
26,622,900
26,335,800
26,335,800
28,749,200
28,749,200
32,131,000
32,131,000
34,568,300
34,568,300
33,764,500
33,764,500
33,662,800
33,668,700
33,250,800
33,250,800
33,867,700
33,867,700
35,091,800
35,091,800
39,605,400
39,605,400
25,956,400
25,956,400
36,167,100
36,167,100
26,226,700
26,226,700
27,870,800
27,870,800
27,015,700
27,015,700
28,822,500
28,822,500
26,454,100
26,454,100
26,622,400
26,622,400
25,813,000
25,813,000
25,813,00025,813,00026,622,40026,622,40026,454,10026,454,10028,822,50028,822,50027,015,70027,015,70027,870,80027,870,80026,226,70026,226,70036,167,10036,167,10025,956,40025,956,40039,605,40039,605,40035,091,80035,091,80033,867,70033,867,70033,250,80033,250,80033,668,70033,662,80033,764,50033,764,50034,568,30034,568,30032,131,00032,131,00028,749,20028,749,20026,335,80026,335,80026,622,90026,622,90024,192,70024,192,70024,975,50025,005,40025,387,80025,387,80024,877,60024,877,60023,715,50023,715,50024,694,90024,694,90024,592,50024,592,50024,345,10024,345,10022,795,50022,795,50022,351,50022,351,50020,436,10020,436,10024,463,30024,463,30017,410,70017,410,70017,269,02217,252,00014,163,30014,163,30014,691,33014,695,90013,753,30013,753,30014,385,78414,389,10013,324,10013,324,10011,312,62309,980,900010,991,037010,209,60009,963,777010,087,70009,937,62009,267,80009,121,71603,647,50003,202,62602,632,30502,451,91102,004,09101,977,6040001,894,76901,770,48501,854,30801,573,99401,640,9710001,580,2440001,585,6890001,398,2030001,405,8510001,540,675000675,997000557,694000
   > Total Current Assets 
0
0
0
474,860
0
0
0
408,839
0
0
0
1,002,355
0
0
0
906,820
0
0
0
900,605
0
0
0
1,069,104
0
0
0
1,075,715
0
0
0
1,137,518
0
1,056,321
0
1,327,908
0
1,239,185
0
1,360,405
0
0
0
1,414,121
0
1,356,012
0
1,509,258
0
1,608,648
0
1,890,273
0
2,126,500
0
3,687,828
0
3,592,000
0
3,547,389
0
3,652,800
0
3,597,597
0
3,607,900
0
4,305,513
0
4,025,200
0
4,796,747
0
5,631,500
0
6,190,773
0
5,873,900
0
6,961,435
0
6,314,200
0
8,570,548
0
8,251,100
0
0
0
8,170,400
0
9,595,300
0
9,823,400
0
11,257,500
0
11,243,300
0
11,288,700
0
10,376,700
11,424,700
11,424,700
11,386,100
11,386,100
11,750,200
11,750,200
10,993,400
10,993,400
12,515,600
12,515,600
11,827,800
11,827,800
13,375,400
13,375,400
14,531,500
14,531,500
15,443,000
15,443,000
14,876,500
14,876,500
15,156,800
15,162,700
15,162,100
15,162,100
15,943,400
15,943,400
15,591,500
15,591,500
23,778,700
23,778,700
12,396,500
12,396,500
24,004,500
23,981,700
13,911,900
13,911,900
15,335,600
15,335,600
13,600,600
13,600,600
15,098,300
15,098,300
13,131,500
13,131,500
13,943,600
13,943,600
13,375,000
13,375,000
13,375,00013,375,00013,943,60013,943,60013,131,50013,131,50015,098,30015,098,30013,600,60013,600,60015,335,60015,335,60013,911,90013,911,90023,981,70024,004,50012,396,50012,396,50023,778,70023,778,70015,591,50015,591,50015,943,40015,943,40015,162,10015,162,10015,162,70015,156,80014,876,50014,876,50015,443,00015,443,00014,531,50014,531,50013,375,40013,375,40011,827,80011,827,80012,515,60012,515,60010,993,40010,993,40011,750,20011,750,20011,386,10011,386,10011,424,70011,424,70010,376,700011,288,700011,243,300011,257,50009,823,40009,595,30008,170,4000008,251,10008,570,54806,314,20006,961,43505,873,90006,190,77305,631,50004,796,74704,025,20004,305,51303,607,90003,597,59703,652,80003,547,38903,592,00003,687,82802,126,50001,890,27301,608,64801,509,25801,356,01201,414,1210001,360,40501,239,18501,327,90801,056,32101,137,5180001,075,7150001,069,104000900,605000906,8200001,002,355000408,839000474,860000
       Cash And Cash Equivalents 
0
0
0
72,801
0
0
0
92,956
0
0
0
238,935
0
0
0
229,556
0
0
0
205,271
0
0
0
250,479
0
0
0
316,995
0
0
0
268,773
0
138,147
0
343,513
0
173,944
0
374,598
0
0
0
291,753
0
221,784
0
423,824
0
302,925
0
606,286
0
395,900
0
1,068,739
0
581,100
0
586,889
0
690,600
0
689,445
0
690,100
0
1,016,781
0
1,017,800
0
1,371,384
0
1,163,000
0
1,114,943
0
854,800
0
1,663,183
0
755,500
0
2,042,213
0
1,276,900
0
0
0
1,098,200
0
1,666,700
0
1,103,600
0
1,965,200
0
1,768,800
0
1,946,600
0
1,350,600
1,359,300
1,359,300
1,327,700
1,327,700
1,883,200
2,099,100
1,064,700
1,064,700
1,967,000
1,967,000
1,187,300
1,187,300
2,227,800
2,382,400
1,601,100
2,147,400
2,256,200
2,436,900
2,524,900
2,856,000
2,049,600
2,391,400
2,111,300
2,221,000
2,010,800
2,643,200
1,814,700
2,173,200
10,442,100
10,442,100
1,646,900
1,646,900
10,075,000
10,075,000
1,704,100
1,704,100
2,776,600
2,776,600
1,679,600
1,679,600
2,271,600
2,271,600
1,962,600
1,962,600
2,036,800
2,036,800
2,128,000
2,128,000
2,128,0002,128,0002,036,8002,036,8001,962,6001,962,6002,271,6002,271,6001,679,6001,679,6002,776,6002,776,6001,704,1001,704,10010,075,00010,075,0001,646,9001,646,90010,442,10010,442,1002,173,2001,814,7002,643,2002,010,8002,221,0002,111,3002,391,4002,049,6002,856,0002,524,9002,436,9002,256,2002,147,4001,601,1002,382,4002,227,8001,187,3001,187,3001,967,0001,967,0001,064,7001,064,7002,099,1001,883,2001,327,7001,327,7001,359,3001,359,3001,350,60001,946,60001,768,80001,965,20001,103,60001,666,70001,098,2000001,276,90002,042,2130755,50001,663,1830854,80001,114,94301,163,00001,371,38401,017,80001,016,7810690,1000689,4450690,6000586,8890581,10001,068,7390395,9000606,2860302,9250423,8240221,7840291,753000374,5980173,9440343,5130138,1470268,773000316,995000250,479000205,271000229,556000238,93500092,95600072,801000
       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
202,500
0
76,969
0
33,100
0
190,495
0
71,600
0
401,279
0
213,149
0
243,891
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-309,100
0
838,700
586,000
586,000
97,600
97,600
338,400
122,500
143,300
143,300
545,700
545,700
165,700
165,700
154,600
154,600
546,300
546,300
180,700
180,700
331,100
331,100
341,800
341,800
109,700
109,700
632,400
632,400
358,500
358,500
863,600
863,600
1,115,700
1,115,700
2,824,100
2,824,100
1,842,000
1,842,000
1,106,300
1,106,300
95,400
95,400
219,900
219,900
0
279,800
180,700
180,700
0
0
00180,700180,700279,8000219,900219,90095,40095,4001,106,3001,106,3001,842,0001,842,0002,824,1002,824,1001,115,7001,115,700863,600863,600358,500358,500632,400632,400109,700109,700341,800341,800331,100331,100180,700180,700546,300546,300154,600154,600165,700165,700545,700545,700143,300143,300122,500338,40097,60097,600586,000586,000838,7000-309,100000000000000000000000000000243,8910213,1490401,279071,6000190,495033,100076,9690202,500000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
248,505
0
0
0
267,435
0
0
0
663,459
0
0
0
606,551
0
0
0
630,669
0
0
0
714,252
0
0
0
679,555
0
0
0
762,759
0
783,983
0
891,528
0
888,462
0
854,071
0
0
0
950,269
0
0
0
978,198
0
0
0
1,170,620
0
1,504,500
0
2,377,733
0
2,293,322
0
2,646,110
0
2,597,733
0
2,194,897
0
2,474,400
0
2,338,366
0
2,759,957
0
2,411,518
4,255,800
4,249,518
4,414,100
4,413,083
4,653,800
4,655,527
4,536,300
4,534,889
5,234,300
5,232,699
4,823,800
5,429,852
5,409,900
6,609,683
6,808,600
6,808,600
5,281,000
6,725,700
6,194,200
7,621,900
6,450,800
8,284,400
7,305,800
8,926,300
6,984,200
8,991,500
6,964,200
6,964,200
6,251,900
6,251,900
6,204,200
6,204,200
6,115,400
6,115,400
5,986,500
9,088,100
5,897,900
5,897,900
6,337,600
6,337,600
6,109,200
6,109,200
6,799,400
7,570,600
7,340,200
8,184,000
8,054,200
8,927,200
6,901,700
7,786,100
8,290,800
8,836,000
12,518,600
12,518,600
13,011,600
13,011,600
13,017,300
7,713,800
7,357,100
7,357,100
9,271,900
5,488,100
10,857,100
6,836,300
10,098,400
6,156,200
11,234,900
6,854,500
11,528,400
6,835,500
7,756,300
7,756,300
6,460,500
6,460,500
7,328,600
7,328,600
7,982,000
11,247,000
11,247,0007,982,0007,328,6007,328,6006,460,5006,460,5007,756,3007,756,3006,835,50011,528,4006,854,50011,234,9006,156,20010,098,4006,836,30010,857,1005,488,1009,271,9007,357,1007,357,1007,713,80013,017,30013,011,60013,011,60012,518,60012,518,6008,836,0008,290,8007,786,1006,901,7008,927,2008,054,2008,184,0007,340,2007,570,6006,799,4006,109,2006,109,2006,337,6006,337,6005,897,9005,897,9009,088,1005,986,5006,115,4006,115,4006,204,2006,204,2006,251,9006,251,9006,964,2006,964,2008,991,5006,984,2008,926,3007,305,8008,284,4006,450,8007,621,9006,194,2006,725,7005,281,0006,808,6006,808,6006,609,6835,409,9005,429,8524,823,8005,232,6995,234,3004,534,8894,536,3004,655,5274,653,8004,413,0834,414,1004,249,5184,255,8002,411,51802,759,95702,338,36602,474,40002,194,89702,597,73302,646,11002,293,32202,377,73301,504,50001,170,620000978,198000950,269000854,0710888,4620891,5280783,9830762,759000679,555000714,252000630,669000606,551000663,459000267,435000248,505000
       Other Current Assets 
0
0
0
115,553
0
0
0
13,985
0
0
0
6,918
0
0
0
8,709
0
0
0
1,924
0
0
0
38,703
0
0
0
2,231
0
0
0
2,111
0
45,086
0
0
0
60,922
0
37,664
0
0
0
72,469
0
1,009,482
0
-60
0
1,165,419
0
1
0
1,532,500
0
129,300
0
2,475,900
0
210,100
0
2,600,600
0
184,400
0
2,306,900
0
229,500
0
2,363,500
0
297,700
0
-127,718
381,400
381,400
0
-1,727
422,100
421,969
0
1,601
753,500
754,244
1,188,800
-10,983
1,382,600
1,382,600
1,444,700
1,444,700
1,427,700
1,427,700
1,833,600
1,833,600
1,620,500
1,949,400
2,007,300
2,007,300
2,044,000
9,008,200
2,363,800
2,363,800
2,927,000
2,927,000
3,508,500
3,508,500
3,237,600
136,000
3,562,600
3,562,600
3,338,000
3,338,000
4,043,900
4,043,900
3,864,600
239,600
4,635,100
378,500
4,551,500
324,700
4,675,600
405,900
4,474,600
299,300
2,100
2,100
1,300
1,300
10,000
10,000
5,115,900
5,115,900
50,400
4,145,800
200
4,246,300
1,800
4,209,600
2,500
4,598,200
2,200
4,990,100
4,850,500
4,850,500
4,708,400
4,708,400
4,397,500
4,397,500
3,265,000
3,265,000
3,265,0003,265,0004,397,5004,397,5004,708,4004,708,4004,850,5004,850,5004,990,1002,2004,598,2002,5004,209,6001,8004,246,3002004,145,80050,4005,115,9005,115,90010,00010,0001,3001,3002,1002,100299,3004,474,600405,9004,675,600324,7004,551,500378,5004,635,100239,6003,864,6004,043,9004,043,9003,338,0003,338,0003,562,6003,562,600136,0003,237,6003,508,5003,508,5002,927,0002,927,0002,363,8002,363,8009,008,2002,044,0002,007,3002,007,3001,949,4001,620,5001,833,6001,833,6001,427,7001,427,7001,444,7001,444,7001,382,6001,382,600-10,9831,188,800754,244753,5001,6010421,969422,100-1,7270381,400381,400-127,7180297,70002,363,5000229,50002,306,9000184,40002,600,6000210,10002,475,9000129,30001,532,5000101,165,4190-6001,009,482072,46900037,664060,92200045,08602,1110002,23100038,7030001,9240008,7090006,91800013,985000115,553000
   > Long-term Assets 
0
0
0
82,835
0
0
0
267,158
0
0
0
538,320
0
0
0
499,031
0
0
0
497,598
0
0
0
516,585
0
0
0
504,529
0
0
0
503,453
0
517,674
0
526,400
0
531,300
0
534,363
0
0
0
563,483
0
648,079
0
942,654
0
1,023,656
0
1,312,353
0
1,521,000
0
5,433,888
0
5,675,800
0
6,390,231
0
6,434,900
0
6,366,180
0
6,601,700
0
6,685,524
0
5,955,700
0
6,515,875
0
7,692,600
0
8,195,011
0
7,879,400
0
7,729,896
0
7,849,100
0
8,698,474
0
9,159,600
0
0
0
12,265,700
0
12,756,200
0
12,972,100
0
13,087,600
0
13,349,200
0
13,406,200
0
13,338,800
13,116,600
13,116,600
14,001,700
14,001,700
13,255,200
13,225,300
13,199,300
13,199,300
14,107,300
14,107,300
14,508,000
14,508,000
15,373,800
15,373,800
17,599,500
17,599,500
19,125,300
19,125,300
18,888,000
18,888,000
18,506,000
18,506,000
18,088,700
18,088,700
17,924,300
17,924,300
19,500,300
19,500,300
15,826,700
15,826,700
13,559,900
13,559,900
12,185,400
12,185,400
12,314,800
12,314,800
12,535,200
12,535,200
13,415,100
13,415,100
13,724,200
13,724,200
13,322,600
13,322,600
12,678,800
12,678,800
12,438,000
12,438,000
12,438,00012,438,00012,678,80012,678,80013,322,60013,322,60013,724,20013,724,20013,415,10013,415,10012,535,20012,535,20012,314,80012,314,80012,185,40012,185,40013,559,90013,559,90015,826,70015,826,70019,500,30019,500,30017,924,30017,924,30018,088,70018,088,70018,506,00018,506,00018,888,00018,888,00019,125,30019,125,30017,599,50017,599,50015,373,80015,373,80014,508,00014,508,00014,107,30014,107,30013,199,30013,199,30013,225,30013,255,20014,001,70014,001,70013,116,60013,116,60013,338,800013,406,200013,349,200013,087,600012,972,100012,756,200012,265,7000009,159,60008,698,47407,849,10007,729,89607,879,40008,195,01107,692,60006,515,87505,955,70006,685,52406,601,70006,366,18006,434,90006,390,23105,675,80005,433,88801,521,00001,312,35301,023,6560942,6540648,0790563,483000534,3630531,3000526,4000517,6740503,453000504,529000516,585000497,598000499,031000538,320000267,15800082,835000
       Property Plant Equipment 
0
0
0
79,366
0
0
0
86,740
0
0
0
160,162
0
0
0
136,293
0
0
0
132,857
0
0
0
147,426
0
0
0
132,436
0
0
0
129,845
0
132,181
0
139,722
0
140,392
0
138,627
0
0
0
143,366
0
145,557
0
166,638
0
178,217
0
196,469
0
211,100
0
390,616
0
421,600
0
433,752
0
396,900
0
377,489
0
354,400
0
344,154
0
398,500
0
333,650
384,600
384,600
423,500
423,403
410,000
410,000
415,300
415,171
417,500
417,500
449,600
450,044
455,000
455,000
690,700
690,700
643,600
643,600
680,500
680,500
691,100
691,100
708,400
708,400
707,400
707,400
728,300
728,300
717,200
717,200
768,300
768,300
821,000
821,000
773,300
773,300
742,700
742,700
772,500
772,500
731,100
731,100
797,700
797,700
925,900
925,900
968,700
968,700
930,500
930,500
979,500
979,500
1,030,800
1,030,800
1,083,000
1,083,000
2,809,600
2,809,600
2,610,500
2,610,500
2,687,900
2,687,900
2,295,400
2,295,400
2,265,800
2,265,800
2,291,500
2,291,500
2,424,800
2,424,800
2,529,200
2,529,200
2,396,900
2,396,900
2,210,700
2,210,700
2,147,000
2,147,000
2,147,0002,147,0002,210,7002,210,7002,396,9002,396,9002,529,2002,529,2002,424,8002,424,8002,291,5002,291,5002,265,8002,265,8002,295,4002,295,4002,687,9002,687,9002,610,5002,610,5002,809,6002,809,6001,083,0001,083,0001,030,8001,030,800979,500979,500930,500930,500968,700968,700925,900925,900797,700797,700731,100731,100772,500772,500742,700742,700773,300773,300821,000821,000768,300768,300717,200717,200728,300728,300707,400707,400708,400708,400691,100691,100680,500680,500643,600643,600690,700690,700455,000455,000450,044449,600417,500417,500415,171415,300410,000410,000423,403423,500384,600384,600333,6500398,5000344,1540354,4000377,4890396,9000433,7520421,6000390,6160211,1000196,4690178,2170166,6380145,5570143,366000138,6270140,3920139,7220132,1810129,845000132,436000147,426000132,857000136,293000160,16200086,74000079,366000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,497,300
0
0
0
4,439,900
0
0
0
4,407,000
0
0
0
4,710,300
0
0
0
4,845,700
5,431,300
5,431,300
5,675,200
5,673,892
5,492,700
5,492,700
5,434,500
5,432,810
5,530,800
5,530,800
6,071,700
6,077,691
6,422,900
6,422,900
9,093,200
9,093,200
8,371,600
8,371,600
8,697,500
8,697,500
8,940,700
8,940,700
9,106,300
9,106,300
9,338,500
9,338,500
9,430,800
9,430,800
9,385,800
9,385,800
9,457,200
9,457,200
9,938,200
9,938,200
9,472,800
9,472,800
9,465,700
9,465,700
9,979,400
9,979,400
10,057,300
10,057,300
10,670,600
10,670,600
12,293,500
12,293,500
13,214,300
13,214,300
13,082,100
13,082,100
12,952,900
12,952,900
12,950,500
12,950,500
13,202,800
13,202,800
13,252,100
13,252,100
10,110,600
10,110,600
8,120,200
8,120,200
7,388,800
7,388,800
7,325,100
7,325,100
7,612,300
7,612,300
8,237,500
8,237,500
8,453,400
8,453,400
8,296,800
8,296,800
8,388,900
8,388,900
8,345,000
8,345,000
8,345,0008,345,0008,388,9008,388,9008,296,8008,296,8008,453,4008,453,4008,237,5008,237,5007,612,3007,612,3007,325,1007,325,1007,388,8007,388,8008,120,2008,120,20010,110,60010,110,60013,252,10013,252,10013,202,80013,202,80012,950,50012,950,50012,952,90012,952,90013,082,10013,082,10013,214,30013,214,30012,293,50012,293,50010,670,60010,670,60010,057,30010,057,3009,979,4009,979,4009,465,7009,465,7009,472,8009,472,8009,938,2009,938,2009,457,2009,457,2009,385,8009,385,8009,430,8009,430,8009,338,5009,338,5009,106,3009,106,3008,940,7008,940,7008,697,5008,697,5008,371,6008,371,6009,093,2009,093,2006,422,9006,422,9006,077,6916,071,7005,530,8005,530,8005,432,8105,434,5005,492,7005,492,7005,673,8925,675,2005,431,3005,431,3004,845,7000004,710,3000004,407,0000004,439,9000003,497,3000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,379,700
2,379,700
2,406,100
2,406,100
2,218,700
2,218,700
1,830,400
1,830,400
1,463,500
1,463,500
1,314,300
1,314,300
1,311,300
1,311,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,311,3001,311,3001,314,3001,314,3001,463,5001,463,5001,830,4001,830,4002,218,7002,218,7002,406,1002,406,1002,379,7002,379,7000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
175,700
0
0
0
357,966
0
0
0
350,193
0
0
0
349,671
0
0
0
349,511
0
0
0
350,054
0
0
0
350,389
0
350,453
0
351,343
0
349,499
0
350,014
0
0
0
349,704
0
429,234
0
507,865
0
554,496
0
759,405
0
861,000
0
4,452,042
0
4,615,300
0
5,401,760
0
5,402,200
0
5,359,678
0
5,391,700
0
5,652,964
0
5,180,900
0
5,793,100
6,516,600
1,085,300
6,935,800
1,260,309
6,671,400
1,178,700
6,549,900
1,115,053
6,618,300
1,087,500
7,226,300
1,155,739
7,598,900
1,176,000
11,389,000
11,389,000
10,379,500
2,007,900
10,698,200
2,000,700
10,891,200
1,950,500
11,010,800
1,904,500
11,253,600
1,915,100
11,290,700
1,859,900
11,153,300
1,767,500
1,827,400
1,827,400
1,843,900
1,843,900
1,667,800
1,667,800
1,662,600
1,662,600
1,668,900
1,668,900
1,714,200
1,714,200
1,715,400
1,715,400
2,036,700
2,036,700
2,217,300
2,217,300
2,111,300
2,111,300
2,018,400
2,018,400
1,936,700
1,936,700
1,842,000
1,842,000
1,786,200
1,786,200
1,468,800
1,468,800
1,488,900
1,488,900
1,389,300
1,389,300
1,364,500
1,364,500
1,359,500
1,359,500
1,469,200
1,469,200
1,451,900
1,451,900
1,500,900
1,500,900
849,900
849,900
793,000
793,000
793,000793,000849,900849,9001,500,9001,500,9001,451,9001,451,9001,469,2001,469,2001,359,5001,359,5001,364,5001,364,5001,389,3001,389,3001,488,9001,488,9001,468,8001,468,8001,786,2001,786,2001,842,0001,842,0001,936,7001,936,7002,018,4002,018,4002,111,3002,111,3002,217,3002,217,3002,036,7002,036,7001,715,4001,715,4001,714,2001,714,2001,668,9001,668,9001,662,6001,662,6001,667,8001,667,8001,843,9001,843,9001,827,4001,827,4001,767,50011,153,3001,859,90011,290,7001,915,10011,253,6001,904,50011,010,8001,950,50010,891,2002,000,70010,698,2002,007,90010,379,50011,389,00011,389,0001,176,0007,598,9001,155,7397,226,3001,087,5006,618,3001,115,0536,549,9001,178,7006,671,4001,260,3096,935,8001,085,3006,516,6005,793,10005,180,90005,652,96405,391,70005,359,67805,402,20005,401,76004,615,30004,452,0420861,0000759,4050554,4960507,8650429,2340349,704000350,0140349,4990351,3430350,4530350,389000350,054000349,511000349,671000350,193000357,966000175,7000000000
       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
1,309,900
0
4,838,600
0
5,254,200
0
5,943,400
0
6,038,000
0
5,985,700
0
6,247,300
0
6,349,600
0
6,142,100
0
6,185,000
7,174,000
7,174,000
7,773,400
7,773,400
7,469,400
7,469,400
7,317,000
7,317,000
7,431,600
7,431,600
8,240,300
8,240,300
8,704,600
8,704,600
12,665,000
12,665,000
11,622,100
11,622,100
12,075,700
12,075,700
12,281,000
12,281,000
12,379,200
12,379,200
12,641,800
12,641,800
12,677,900
12,677,900
12,621,600
12,621,600
336,300
336,300
0
0
12,481,900
12,481,900
0
0
13,334,800
13,465,700
0
0
14,576,100
14,576,100
0
16,673,600
18,156,600
18,156,600
0
17,957,500
17,526,500
17,526,500
340,300
340,300
333,000
333,000
338,100
338,100
325,500
325,500
349,200
349,200
393,900
0
486,300
0
540,700
0
564,100
564,100
614,800
614,800
0
0
0
0
0
0
000000614,800614,800564,100564,1000540,7000486,3000393,900349,200349,200325,500325,500338,100338,100333,000333,000340,300340,30017,526,50017,526,50017,957,500018,156,60018,156,60016,673,600014,576,10014,576,1000013,465,70013,334,8000012,481,90012,481,90000336,300336,30012,621,60012,621,60012,677,90012,677,90012,641,80012,641,80012,379,20012,379,20012,281,00012,281,00012,075,70012,075,70011,622,10011,622,10012,665,00012,665,0008,704,6008,704,6008,240,3008,240,3007,431,6007,431,6007,317,0007,317,0007,469,4007,469,4007,773,4007,773,4007,174,0007,174,0006,185,00006,142,10006,349,60006,247,30005,985,70006,038,00005,943,40005,254,20004,838,60001,309,90000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
623,397
0
0
0
616,061
0
0
0
1,912,725
0
0
0
1,667,291
0
0
0
1,656,061
0
0
0
1,827,267
0
0
0
1,741,141
0
0
0
1,746,766
0
1,650,101
0
1,912,552
0
1,798,563
0
1,867,849
0
0
0
1,995,873
0
1,984,000
0
2,256,175
0
2,397,027
0
2,876,310
0
3,234,800
0
5,683,954
0
5,744,100
0
6,288,708
0
6,296,900
0
6,247,521
0
6,333,600
0
6,928,709
0
7,030,000
0
7,348,302
9,582,000
9,582,000
10,403,300
10,400,903
9,943,300
9,943,300
10,777,500
10,774,149
10,381,000
10,381,000
13,157,200
13,170,182
12,947,800
12,947,800
18,503,500
18,503,500
15,218,500
15,218,500
16,275,800
16,275,800
16,583,800
16,583,800
17,697,200
17,697,200
17,683,500
17,683,500
17,800,600
17,800,600
16,658,800
16,658,800
17,817,000
17,817,000
17,378,000
17,378,000
17,158,900
17,129,000
16,645,600
16,645,600
18,796,100
18,796,100
18,528,200
18,528,200
20,733,400
20,733,400
23,152,800
23,152,800
24,800,700
24,800,700
23,907,900
23,907,900
23,706,700
23,706,700
23,257,300
23,257,300
24,061,100
24,061,100
25,055,600
25,055,600
31,189,600
31,189,600
20,188,200
20,188,200
31,117,000
31,117,000
21,424,100
21,424,100
23,801,800
23,801,800
22,745,300
22,745,300
24,662,100
24,662,100
22,389,000
22,389,000
22,789,700
22,789,700
21,855,000
21,855,000
21,855,00021,855,00022,789,70022,789,70022,389,00022,389,00024,662,10024,662,10022,745,30022,745,30023,801,80023,801,80021,424,10021,424,10031,117,00031,117,00020,188,20020,188,20031,189,60031,189,60025,055,60025,055,60024,061,10024,061,10023,257,30023,257,30023,706,70023,706,70023,907,90023,907,90024,800,70024,800,70023,152,80023,152,80020,733,40020,733,40018,528,20018,528,20018,796,10018,796,10016,645,60016,645,60017,129,00017,158,90017,378,00017,378,00017,817,00017,817,00016,658,80016,658,80017,800,60017,800,60017,683,50017,683,50017,697,20017,697,20016,583,80016,583,80016,275,80016,275,80015,218,50015,218,50018,503,50018,503,50012,947,80012,947,80013,170,18213,157,20010,381,00010,381,00010,774,14910,777,5009,943,3009,943,30010,400,90310,403,3009,582,0009,582,0007,348,30207,030,00006,928,70906,333,60006,247,52106,296,90006,288,70805,744,10005,683,95403,234,80002,876,31002,397,02702,256,17501,984,00001,995,8730001,867,84901,798,56301,912,55201,650,10101,746,7660001,741,1410001,827,2670001,656,0610001,667,2910001,912,725000616,061000623,397000
   > Total Current Liabilities 
0
0
0
530,848
0
0
0
473,547
0
0
0
1,175,916
0
0
0
986,190
0
0
0
969,064
0
0
0
1,129,894
0
0
0
1,224,917
0
0
0
1,282,714
0
1,164,452
0
1,493,451
0
1,364,250
0
1,508,025
0
0
0
1,700,128
0
1,570,179
0
1,776,866
0
1,848,047
0
2,145,471
0
2,404,200
0
4,256,934
0
4,006,800
0
4,331,510
0
4,038,800
0
4,122,159
0
4,313,000
0
4,917,818
0
4,510,900
0
5,217,658
6,615,300
6,615,300
7,430,000
7,341,008
7,175,400
7,256,600
8,084,000
8,081,486
7,245,900
7,245,900
9,904,800
9,914,573
8,983,900
8,983,900
12,136,300
12,136,300
8,935,300
8,935,300
10,566,300
10,566,300
10,396,900
10,396,900
12,074,800
12,074,800
11,649,400
11,649,400
11,797,300
11,797,300
10,729,600
10,729,600
12,096,600
12,096,600
12,059,600
12,059,600
11,772,200
12,134,800
11,501,500
11,501,500
13,037,000
13,037,000
11,916,800
11,916,800
14,215,500
14,215,500
15,509,400
15,509,400
16,765,200
16,765,200
14,998,700
14,998,700
15,514,500
15,514,500
14,842,200
14,842,200
16,609,400
16,609,400
16,382,800
16,382,800
23,958,600
23,958,600
11,827,000
11,827,000
23,133,600
23,227,100
14,097,800
14,097,800
16,485,400
16,485,400
14,882,800
14,882,800
17,708,300
17,708,300
14,871,000
14,871,000
16,250,800
16,250,800
14,988,000
14,988,000
14,988,00014,988,00016,250,80016,250,80014,871,00014,871,00017,708,30017,708,30014,882,80014,882,80016,485,40016,485,40014,097,80014,097,80023,227,10023,133,60011,827,00011,827,00023,958,60023,958,60016,382,80016,382,80016,609,40016,609,40014,842,20014,842,20015,514,50015,514,50014,998,70014,998,70016,765,20016,765,20015,509,40015,509,40014,215,50014,215,50011,916,80011,916,80013,037,00013,037,00011,501,50011,501,50012,134,80011,772,20012,059,60012,059,60012,096,60012,096,60010,729,60010,729,60011,797,30011,797,30011,649,40011,649,40012,074,80012,074,80010,396,90010,396,90010,566,30010,566,3008,935,3008,935,30012,136,30012,136,3008,983,9008,983,9009,914,5739,904,8007,245,9007,245,9008,081,4868,084,0007,256,6007,175,4007,341,0087,430,0006,615,3006,615,3005,217,65804,510,90004,917,81804,313,00004,122,15904,038,80004,331,51004,006,80004,256,93402,404,20002,145,47101,848,04701,776,86601,570,17901,700,1280001,508,02501,364,25001,493,45101,164,45201,282,7140001,224,9170001,129,894000969,064000986,1900001,175,916000473,547000530,848000
       Short-term Debt 
0
0
0
455,912
0
0
0
438,807
0
0
0
120,091
0
0
0
63,506
0
0
0
32,974
0
0
0
0
0
0
0
0
0
0
0
0
0
76,106
0
0
0
80,886
0
85,722
0
0
0
1,193,810
0
57,155
0
95,368
0
106,005
0
148,125
0
230,800
0
297,918
0
316,400
0
320,604
0
350,200
0
227,114
0
590,900
0
565,566
0
361,800
0
604,729
0
873,500
0
471,291
0
924,800
0
1,262,007
0
410,600
0
1,590,167
0
771,000
0
0
0
381,700
0
720,700
0
151,600
0
255,400
0
690,600
0
518,400
0
397,800
0
1,085,900
994,200
994,200
941,400
941,400
952,500
952,500
653,200
653,200
518,700
518,700
932,000
932,000
1,057,200
1,057,200
1,002,500
1,002,500
933,000
933,000
624,100
624,100
20,100
319,500
583,100
1,025,100
798,900
1,523,200
8,798,000
8,798,000
352,300
352,300
8,619,200
8,619,200
803,300
803,300
567,200
567,200
289,100
289,100
1,169,000
1,169,000
1,092,900
1,092,900
946,300
946,300
1,201,000
1,464,000
1,464,0001,201,000946,300946,3001,092,9001,092,9001,169,0001,169,000289,100289,100567,200567,200803,300803,3008,619,2008,619,200352,300352,3008,798,0008,798,0001,523,200798,9001,025,100583,100319,50020,100624,100624,100933,000933,0001,002,5001,002,5001,057,2001,057,200932,000932,000518,700518,700653,200653,200952,500952,500941,400941,400994,200994,2001,085,9000397,8000518,4000690,6000255,4000151,6000720,7000381,700000771,00001,590,1670410,60001,262,0070924,8000471,2910873,5000604,7290361,8000565,5660590,9000227,1140350,2000320,6040316,4000297,9180230,8000148,1250106,005095,368057,15501,193,81000085,722080,88600076,106000000000000032,97400063,506000120,091000438,807000455,912000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,567,400
6,567,400
7,525,500
7,525,500
230,900
230,900
20,100
20,100
583,100
583,100
798,900
1,134,800
225,600
461,300
0
352,300
0
8,619,200
0
803,300
0
567,200
0
289,100
0
1,169,000
0
1,092,900
0
946,300
0
0
00946,30001,092,90001,169,0000289,1000567,2000803,30008,619,2000352,3000461,300225,6001,134,800798,900583,100583,10020,10020,100230,900230,9007,525,5007,525,5006,567,4006,567,4000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
713,857
0
0
0
757,300
0
0
0
862,349
0
740,969
0
1,012,482
0
881,894
0
952,815
0
0
0
291,027
0
1,387,918
0
1,440,759
0
1,161,361
0
1,313,452
0
1,416,700
0
2,574,900
0
2,361,300
0
2,506,200
0
2,353,900
0
2,477,800
0
2,335,400
0
2,733,300
0
2,542,300
0
2,885,300
3,713,400
3,713,400
4,659,300
4,659,300
4,250,200
4,250,200
4,743,600
4,742,125
4,600,800
4,600,800
5,843,600
5,849,366
5,678,800
5,678,800
7,121,000
7,121,000
5,628,100
8,499,200
6,432,700
9,774,000
6,696,300
6,696,300
7,701,100
7,701,100
7,115,200
10,883,000
7,292,700
11,165,500
6,777,700
6,777,700
7,227,500
7,227,500
7,306,100
7,306,100
7,150,200
10,710,700
7,003,400
7,003,400
7,846,300
7,846,300
7,764,400
7,764,400
8,538,300
8,538,300
9,379,800
9,379,800
10,308,300
10,308,300
9,087,500
9,087,500
9,893,000
9,893,000
9,611,700
9,611,700
10,524,300
10,524,300
9,945,700
9,945,700
10,112,100
10,112,100
7,279,200
7,279,200
10,206,500
10,206,500
8,902,200
8,902,200
10,596,900
10,596,900
9,674,400
9,674,400
11,182,300
11,182,300
9,351,100
9,351,100
10,825,700
10,825,700
11,912,000
11,912,000
11,912,00011,912,00010,825,70010,825,7009,351,1009,351,10011,182,30011,182,3009,674,4009,674,40010,596,90010,596,9008,902,2008,902,20010,206,50010,206,5007,279,2007,279,20010,112,10010,112,1009,945,7009,945,70010,524,30010,524,3009,611,7009,611,7009,893,0009,893,0009,087,5009,087,50010,308,30010,308,3009,379,8009,379,8008,538,3008,538,3007,764,4007,764,4007,846,3007,846,3007,003,4007,003,40010,710,7007,150,2007,306,1007,306,1007,227,5007,227,5006,777,7006,777,70011,165,5007,292,70010,883,0007,115,2007,701,1007,701,1006,696,3006,696,3009,774,0006,432,7008,499,2005,628,1007,121,0007,121,0005,678,8005,678,8005,849,3665,843,6004,600,8004,600,8004,742,1254,743,6004,250,2004,250,2004,659,3004,659,3003,713,4003,713,4002,885,30002,542,30002,733,30002,335,40002,477,80002,353,90002,506,20002,361,30002,574,90001,416,70001,313,45201,161,36101,440,75901,387,9180291,027000952,8150881,89401,012,4820740,9690862,349000757,300000713,85700000000000000000000000
       Other Current Liabilities 
0
0
0
74,936
0
0
0
34,740
0
0
0
1,055,825
0
0
0
922,684
0
0
0
936,090
0
0
0
416,037
0
0
0
467,617
0
0
0
420,365
0
347,376
0
480,969
0
401,470
0
469,488
0
0
0
215,291
0
125,106
0
240,739
0
580,681
0
683,894
0
756,700
0
1,309,000
0
1,329,100
0
1,409,400
0
1,334,700
0
1,370,200
0
1,386,700
0
1,638,500
0
1,189,790
0
1,736,900
1,994,300
1,994,300
2,212,000
2,212,000
2,079,500
2,079,500
2,078,000
1,566,713
2,233,800
43,600
2,472,600
1,873,947
2,534,000
71,000
3,374,500
3,374,500
2,925,400
54,400
3,412,900
71,600
3,549,000
2,629,600
4,118,300
4,118,300
3,843,600
75,800
3,986,200
113,400
3,554,100
2,586,000
4,869,100
4,869,100
3,759,300
2,732,000
3,680,600
482,700
3,545,600
2,597,800
4,537,500
4,537,500
3,633,700
2,616,300
4,745,200
4,745,200
5,072,400
5,072,400
5,454,400
5,454,400
4,978,200
4,978,200
4,997,400
4,997,400
4,911,000
4,911,000
5,060,000
5,060,000
4,913,900
4,913,900
5,048,500
4,023,900
3,885,300
3,226,800
3,984,100
3,247,700
4,124,800
3,228,000
5,041,600
3,987,300
4,625,700
3,462,100
5,357,000
3,758,000
4,427,000
3,116,500
4,478,800
3,159,900
1,875,000
341,000
341,0001,875,0003,159,9004,478,8003,116,5004,427,0003,758,0005,357,0003,462,1004,625,7003,987,3005,041,6003,228,0004,124,8003,247,7003,984,1003,226,8003,885,3004,023,9005,048,5004,913,9004,913,9005,060,0005,060,0004,911,0004,911,0004,997,4004,997,4004,978,2004,978,2005,454,4005,454,4005,072,4005,072,4004,745,2004,745,2002,616,3003,633,7004,537,5004,537,5002,597,8003,545,600482,7003,680,6002,732,0003,759,3004,869,1004,869,1002,586,0003,554,100113,4003,986,20075,8003,843,6004,118,3004,118,3002,629,6003,549,00071,6003,412,90054,4002,925,4003,374,5003,374,50071,0002,534,0001,873,9472,472,60043,6002,233,8001,566,7132,078,0002,079,5002,079,5002,212,0002,212,0001,994,3001,994,3001,736,90001,189,79001,638,50001,386,70001,370,20001,334,70001,409,40001,329,10001,309,0000756,7000683,8940580,6810240,7390125,1060215,291000469,4880401,4700480,9690347,3760420,365000467,617000416,037000936,090000922,6840001,055,82500034,74000074,936000
   > Long-term Liabilities 
0
0
0
92,549
0
0
0
142,514
0
0
0
736,809
0
0
0
681,100
0
0
0
686,997
0
0
0
697,373
0
0
0
516,224
0
0
0
464,052
0
485,649
0
419,101
0
434,314
0
359,824
0
0
0
295,745
0
413,821
0
479,309
0
548,981
0
730,839
0
830,600
0
1,427,020
0
1,737,300
0
1,957,197
0
2,258,100
0
2,125,362
0
2,020,600
0
2,010,891
0
2,519,100
0
2,130,643
0
2,966,700
0
3,059,895
0
2,686,700
0
2,692,663
0
3,135,100
0
3,255,609
0
3,963,900
0
0
0
6,283,200
0
5,709,500
0
6,186,900
0
5,622,400
0
6,034,100
0
6,003,300
0
5,929,200
3,680,600
3,680,600
5,318,400
5,318,400
5,386,700
4,994,200
5,144,100
5,144,100
5,759,100
5,759,100
6,611,400
6,611,400
6,517,900
6,517,900
7,643,400
7,643,400
8,035,500
8,035,500
8,909,200
8,909,200
8,192,200
8,192,200
8,415,100
8,415,100
7,451,700
7,451,700
8,672,800
8,672,800
7,231,000
7,231,000
8,361,200
8,361,200
7,889,900
7,889,900
7,326,300
7,326,300
7,316,400
7,316,400
7,862,500
7,862,500
6,953,800
6,953,800
7,518,000
7,518,000
6,538,900
6,538,900
6,867,000
6,867,000
6,867,0006,867,0006,538,9006,538,9007,518,0007,518,0006,953,8006,953,8007,862,5007,862,5007,316,4007,316,4007,326,3007,326,3007,889,9007,889,9008,361,2008,361,2007,231,0007,231,0008,672,8008,672,8007,451,7007,451,7008,415,1008,415,1008,192,2008,192,2008,909,2008,909,2008,035,5008,035,5007,643,4007,643,4006,517,9006,517,9006,611,4006,611,4005,759,1005,759,1005,144,1005,144,1004,994,2005,386,7005,318,4005,318,4003,680,6003,680,6005,929,20006,003,30006,034,10005,622,40006,186,90005,709,50006,283,2000003,963,90003,255,60903,135,10002,692,66302,686,70003,059,89502,966,70002,130,64302,519,10002,010,89102,020,60002,125,36202,258,10001,957,19701,737,30001,427,0200830,6000730,8390548,9810479,3090413,8210295,745000359,8240434,3140419,1010485,6490464,052000516,224000697,373000686,997000681,100000736,809000142,51400092,549000
       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
725,300
0
0
0
721,800
0
0
0
784,500
0
830,400
0
813,000
983,000
983,000
1,066,100
1,066,100
1,036,000
1,036,000
1,008,000
1,008,000
1,063,900
1,063,900
1,048,400
1,048,400
1,136,100
1,136,100
1,450,800
1,450,800
1,303,000
1,303,000
1,313,500
1,313,500
1,415,000
1,415,000
1,273,500
1,273,500
1,345,900
1,345,900
1,368,900
1,368,900
1,443,800
1,443,800
1,359,500
1,359,500
1,460,900
1,460,900
1,215,400
1,215,400
1,287,600
1,287,600
1,087,500
1,528,700
1,697,600
1,697,600
1,304,400
1,304,400
1,591,300
1,591,300
1,778,200
1,778,200
1,627,900
1,627,900
1,428,100
1,428,100
1,881,700
1,881,700
1,816,900
1,816,900
1,406,100
1,406,100
1,236,200
1,236,200
1,189,800
1,189,800
1,081,900
1,081,900
1,230,000
1,230,000
1,337,500
1,337,500
1,405,000
1,405,000
1,223,800
1,223,800
1,274,100
1,274,100
0
0
0
0
00001,274,1001,274,1001,223,8001,223,8001,405,0001,405,0001,337,5001,337,5001,230,0001,230,0001,081,9001,081,9001,189,8001,189,8001,236,2001,236,2001,406,1001,406,1001,816,9001,816,9001,881,7001,881,7001,428,1001,428,1001,627,9001,627,9001,778,2001,778,2001,591,3001,591,3001,304,4001,304,4001,697,6001,697,6001,528,7001,087,5001,287,6001,287,6001,215,4001,215,4001,460,9001,460,9001,359,5001,359,5001,443,8001,443,8001,368,9001,368,9001,345,9001,345,9001,273,5001,273,5001,415,0001,415,0001,313,5001,313,5001,303,0001,303,0001,450,8001,450,8001,136,1001,136,1001,048,4001,048,4001,063,9001,063,9001,008,0001,008,0001,036,0001,036,0001,066,1001,066,100983,000983,000813,0000830,4000784,500000721,800000725,30000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
-65,702
0
0
0
59,936
0
0
0
-372,050
0
0
0
-261,439
0
0
0
-267,744
0
0
0
-252,589
0
0
0
-161,776
0
0
0
-110,016
0
-81,130
0
-62,645
0
-32,071
0
22,307
0
0
0
-25,165
0
11,995
0
187,663
0
226,782
0
317,826
0
374,500
0
3,409,900
0
3,535,600
0
3,599,800
0
3,745,200
0
3,675,600
0
3,837,500
0
4,019,500
0
2,950,900
0
3,914,500
3,677,900
3,677,900
3,904,500
3,904,500
3,729,600
3,729,600
3,826,900
3,825,710
3,686,700
3,686,700
3,974,400
3,978,322
4,324,800
4,324,800
5,762,200
5,762,200
5,047,100
5,047,100
5,894,000
5,894,000
6,022,200
6,022,200
6,446,600
6,446,600
6,694,300
6,694,300
6,663,300
6,663,300
6,820,900
6,820,900
6,811,000
6,811,000
7,743,500
7,743,500
7,586,800
7,586,800
7,246,500
7,246,500
7,500,100
7,500,100
7,467,500
7,467,500
7,637,400
7,637,400
8,519,700
8,519,700
9,324,500
9,324,500
9,419,300
9,419,300
9,487,300
9,493,200
9,578,500
9,578,500
9,382,200
9,382,200
9,631,700
9,631,700
8,044,400
8,044,400
5,399,800
5,399,800
4,732,000
4,732,000
4,491,200
4,491,200
3,616,400
3,616,400
3,791,900
3,791,900
3,680,800
3,680,800
3,637,200
3,637,200
3,375,600
3,375,600
3,497,000
3,497,000
3,497,0003,497,0003,375,6003,375,6003,637,2003,637,2003,680,8003,680,8003,791,9003,791,9003,616,4003,616,4004,491,2004,491,2004,732,0004,732,0005,399,8005,399,8008,044,4008,044,4009,631,7009,631,7009,382,2009,382,2009,578,5009,578,5009,493,2009,487,3009,419,3009,419,3009,324,5009,324,5008,519,7008,519,7007,637,4007,637,4007,467,5007,467,5007,500,1007,500,1007,246,5007,246,5007,586,8007,586,8007,743,5007,743,5006,811,0006,811,0006,820,9006,820,9006,663,3006,663,3006,694,3006,694,3006,446,6006,446,6006,022,2006,022,2005,894,0005,894,0005,047,1005,047,1005,762,2005,762,2004,324,8004,324,8003,978,3223,974,4003,686,7003,686,7003,825,7103,826,9003,729,6003,729,6003,904,5003,904,5003,677,9003,677,9003,914,50002,950,90004,019,50003,837,50003,675,60003,745,20003,599,80003,535,60003,409,9000374,5000317,8260226,7820187,663011,9950-25,16500022,3070-32,0710-62,6450-81,1300-110,016000-161,776000-252,589000-267,744000-261,439000-372,05000059,936000-65,702000
   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
77,031
0
77,409
0
77,900
0
111,200
0
113,800
0
115,000
0
115,600
0
115,700
0
117,800
0
118,700
0
117,900
0
118,500
126,300
126,300
125,300
125,300
124,900
124,900
124,100
124,061
121,800
125,200
119,200
119,318
117,400
120,600
125,500
125,500
125,500
125,500
125,600
125,600
125,800
125,800
126,400
126,400
126,600
126,600
126,600
126,600
126,700
126,700
126,500
126,500
133,400
133,400
134,900
134,900
135,000
135,000
132,600
132,600
132,700
132,700
132,900
132,900
133,000
133,000
133,200
133,200
133,200
133,200
133,300
133,300
133,300
133,300
133,300
133,300
133,300
133,300
132,800
132,800
129,600
129,600
129,600
129,600
127,000
127,000
122,400
122,400
116,200
116,200
114,100
114,100
114,100
114,100
114,100
114,100
114,000
114,000
114,000114,000114,100114,100114,100114,100114,100114,100116,200116,200122,400122,400127,000127,000129,600129,600129,600129,600132,800132,800133,300133,300133,300133,300133,300133,300133,300133,300133,200133,200133,200133,200133,000133,000132,900132,900132,700132,700132,600132,600135,000135,000134,900134,900133,400133,400126,500126,500126,700126,700126,600126,600126,600126,600126,400126,400125,800125,800125,600125,600125,500125,500125,500125,500120,600117,400119,318119,200125,200121,800124,061124,100124,900124,900125,300125,300126,300126,300118,5000117,9000118,7000117,8000115,7000115,6000115,0000113,8000111,200077,900077,409077,0310000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-5,924
0
0
0
-18,480
0
0
0
-39,885
0
0
0
-59,878
0
0
0
-75,353
0
0
0
-93,757
0
0