25 XP   0   0   10

World Wrestling Entertainment Inc
Buy, Hold or Sell?

Let's analyse World Wrestling Entertainment Inc together

PenkeI guess you are interested in World Wrestling Entertainment Inc. 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 World Wrestling Entertainment Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about World Wrestling Entertainment Inc

I send you an email if I find something interesting about World Wrestling Entertainment Inc.

Quick analysis of World Wrestling Entertainment Inc (30 sec.)










What can you expect buying and holding a share of World Wrestling Entertainment Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.43
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$11.47
Expected worth in 1 year
$17.92
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$6.87
Return On Investment
8.1%

For what price can you sell your share?

Current Price per Share
$84.61
Expected price per share
$76.31 - $106.16
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of World Wrestling Entertainment Inc (5 min.)




Live pricePrice per Share (EOD)

$84.61

Intrinsic Value Per Share

$-11.16 - $20.81

Total Value Per Share

$0.31 - $32.28

2. Growth of World Wrestling Entertainment Inc (5 min.)




Is World Wrestling Entertainment Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$909.3m$400.2m$220.9m35.6%

How much money is World Wrestling Entertainment Inc making?

Current yearPrevious yearGrowGrow %
Making money$42.2m$55.6m-$13.3m-31.5%
Net Profit Margin12.6%18.1%--

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

3. Financial Health of World Wrestling Entertainment Inc (5 min.)




4. Comparing to competitors in the Entertainment industry (5 min.)




  Industry Rankings (Entertainment)  


Richest
#34 / 238

Most Revenue
#46 / 238

Most Profit
#23 / 238
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of World Wrestling Entertainment Inc? (5 min.)

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

What can you expect buying and holding a share of World Wrestling Entertainment Inc?

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

Speculation

The Price per Share of World Wrestling Entertainment Inc is $84.61. 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 World Wrestling Entertainment Inc.
  • 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 World Wrestling Entertainment Inc, 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 $11.47. Based on the TTM, the Book Value Change Per Share is $1.61 per quarter. Based on the YOY, the Book Value Change Per Share is $0.20 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 $0.11 per quarter.
Based on historical numbers we can estimate the returns while holding a share of World Wrestling Entertainment Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.660.8%0.490.6%0.650.8%0.430.5%0.240.3%
Usd Book Value Change Per Share4.905.8%1.611.9%0.200.2%0.410.5%0.190.2%
Usd Dividend Per Share0.120.1%0.110.1%0.100.1%0.110.1%0.110.1%
Usd Total Gains Per Share5.025.9%1.722.0%0.300.4%0.510.6%0.300.4%
Usd Price Per Share108.47-84.61-57.63-65.67-43.84-
Price to Earnings Ratio41.35-43.30-23.02-41.68-46.54-
Price-to-Total Gains Ratio21.60-102.95-215.75--29.53-7.23-
Price to Book Ratio9.46-12.06-12.37-15.05-11.08-
Price-to-Total Gains Ratio21.60-102.95-215.75--29.53-7.23-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share84.61
Number of shares11
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.110.11
Usd Book Value Change Per Share1.610.41
Usd Total Gains Per Share1.720.51
Gains per Quarter (11 shares)18.905.63
Gains per Year (11 shares)75.6122.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
15716651813
2914214293636
314213218145359
419284294197182
5233553702489105
62842644628107128
73349752233125151
83756859838143174
94263867442160197
104770975047178220

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 Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%33.07.00.082.5%88.09.00.090.7%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%15.05.00.075.0%25.015.00.062.5%50.047.00.051.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%84.00.013.086.6%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%15.05.00.075.0%30.010.00.075.0%78.019.00.080.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of World Wrestling Entertainment Inc

About World Wrestling Entertainment Inc

World Wrestling Entertainment, Inc., an integrated media and entertainment company, engages in the sports entertainment business in North America, Europe, the Middle East, Africa, the Asia Pacific, and Latin America. It operates through three segments: Media, Live Events, and Consumer Products. The Media segment engages in the production and monetization of long-form and short-form video content across various platforms, including WWE Network, broadcast and pay television, and digital and social media, as well as filmed entertainment. The Live Events segment is involved in the sale of tickets; provision of event services; and sale of travel packages related to its live events. The Consumer Products segment engages in merchandising of WWE branded products, such as video games, toys, and apparel through licensing arrangements and direct-to-consumer sales, as well as through e-commerce platforms. World Wrestling Entertainment, Inc. was founded in 1980 and is headquartered in Stamford, Connecticut.

Fundamental data was last updated by Penke on 2023-11-30 05:39:05.

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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of World Wrestling Entertainment Inc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit World Wrestling Entertainment Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare World Wrestling Entertainment Inc to the Entertainment industry mean.
  • A Net Profit Margin of 12.7% means that $0.13 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of World Wrestling Entertainment Inc:

  • The MRQ is 12.7%. The company is making a huge profit. +2
  • The TTM is 12.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ12.7%TTM12.6%+0.0%
TTM12.6%YOY18.1%-5.4%
TTM12.6%5Y13.2%-0.5%
5Y13.2%10Y7.5%+5.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ12.7%-0.2%+12.9%
TTM12.6%-3.7%+16.3%
YOY18.1%-2.0%+20.1%
5Y13.2%-11.5%+24.7%
10Y7.5%-8.3%+15.8%
1.1.2. Return on Assets

Shows how efficient World Wrestling Entertainment Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare World Wrestling Entertainment Inc to the Entertainment industry mean.
  • 3.5% Return on Assets means that World Wrestling Entertainment Inc generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of World Wrestling Entertainment Inc:

  • The MRQ is 3.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.5%TTM3.0%+0.4%
TTM3.0%YOY4.5%-1.5%
TTM3.0%5Y3.3%-0.3%
5Y3.3%10Y2.0%+1.3%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5%-+3.5%
TTM3.0%-0.4%+3.4%
YOY4.5%-0.1%+4.6%
5Y3.3%-0.8%+4.1%
10Y2.0%-0.5%+2.5%
1.1.3. Return on Equity

Shows how efficient World Wrestling Entertainment Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare World Wrestling Entertainment Inc to the Entertainment industry mean.
  • 5.7% Return on Equity means World Wrestling Entertainment Inc generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of World Wrestling Entertainment Inc:

  • The MRQ is 5.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.7%TTM7.1%-1.4%
TTM7.1%YOY14.0%-6.9%
TTM7.1%5Y9.7%-2.7%
5Y9.7%10Y5.7%+4.0%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%0.3%+5.4%
TTM7.1%-0.2%+7.3%
YOY14.0%0.2%+13.8%
5Y9.7%-1.4%+11.1%
10Y5.7%-1.0%+6.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of World Wrestling Entertainment Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient World Wrestling Entertainment Inc is operating .

  • Measures how much profit World Wrestling Entertainment Inc 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 World Wrestling Entertainment Inc to the Entertainment industry mean.
  • An Operating Margin of 20.9% means the company generated $0.21  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of World Wrestling Entertainment Inc:

  • The MRQ is 20.9%. The company is operating efficient. +1
  • The TTM is 19.3%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ20.9%TTM19.3%+1.6%
TTM19.3%YOY25.8%-6.4%
TTM19.3%5Y19.1%+0.3%
5Y19.1%10Y11.3%+7.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ20.9%3.8%+17.1%
TTM19.3%2.8%+16.5%
YOY25.8%1.7%+24.1%
5Y19.1%-2.5%+21.6%
10Y11.3%-1.2%+12.5%
1.2.2. Operating Ratio

Measures how efficient World Wrestling Entertainment Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 0.79 means that the operating costs are $0.79 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of World Wrestling Entertainment Inc:

  • The MRQ is 0.787. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.949. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.787TTM0.949-0.162
TTM0.949YOY0.748+0.201
TTM0.9495Y0.842+0.107
5Y0.84210Y0.901-0.059
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7871.300-0.513
TTM0.9491.300-0.351
YOY0.7481.312-0.564
5Y0.8421.409-0.567
10Y0.9011.267-0.366
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of World Wrestling Entertainment Inc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if World Wrestling Entertainment Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 3.78 means the company has $3.78 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of World Wrestling Entertainment Inc:

  • The MRQ is 3.776. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.076. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.776TTM2.076+1.700
TTM2.076YOY1.555+0.522
TTM2.0765Y1.523+0.553
5Y1.52310Y1.781-0.258
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7761.124+2.652
TTM2.0761.140+0.936
YOY1.5551.219+0.336
5Y1.5231.259+0.264
10Y1.7811.276+0.505
1.3.2. Quick Ratio

Measures if World Wrestling Entertainment Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare World Wrestling Entertainment Inc to the Entertainment industry mean.
  • A Quick Ratio of 4.53 means the company can pay off $4.53 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of World Wrestling Entertainment Inc:

  • The MRQ is 4.529. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.621. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.529TTM2.621+1.908
TTM2.621YOY2.131+0.490
TTM2.6215Y1.917+0.704
5Y1.91710Y2.193-0.276
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5290.540+3.989
TTM2.6210.615+2.006
YOY2.1310.734+1.397
5Y1.9170.756+1.161
10Y2.1930.778+1.415
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of World Wrestling Entertainment Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of World Wrestling Entertainment Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare World Wrestling Entertainment Inc to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.40 means that World Wrestling Entertainment Inc assets are financed with 39.7% credit (debt) and the remaining percentage (100% - 39.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of World Wrestling Entertainment Inc:

  • The MRQ is 0.397. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.560. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.397TTM0.560-0.163
TTM0.560YOY0.673-0.114
TTM0.5605Y0.643-0.084
5Y0.64310Y0.561+0.083
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3970.569-0.172
TTM0.5600.565-0.005
YOY0.6730.551+0.122
5Y0.6430.554+0.089
10Y0.5610.525+0.036
1.4.2. Debt to Equity Ratio

Measures if World Wrestling Entertainment Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare World Wrestling Entertainment Inc to the Entertainment industry mean.
  • A Debt to Equity ratio of 65.8% means that company has $0.66 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of World Wrestling Entertainment Inc:

  • The MRQ is 0.658. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.368. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.658TTM1.368-0.710
TTM1.368YOY2.064-0.697
TTM1.3685Y1.930-0.562
5Y1.93010Y1.457+0.473
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6581.202-0.544
TTM1.3681.196+0.172
YOY2.0641.150+0.914
5Y1.9301.289+0.641
10Y1.4571.325+0.132
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of World Wrestling Entertainment Inc

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings World Wrestling Entertainment Inc generates.

  • Above 15 is considered overpriced but always compare World Wrestling Entertainment Inc to the Entertainment industry mean.
  • A PE ratio of 41.35 means the investor is paying $41.35 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of World Wrestling Entertainment Inc:

  • The EOD is 32.255. Based on the earnings, the company is overpriced. -1
  • The MRQ is 41.351. Based on the earnings, the company is overpriced. -1
  • The TTM is 43.303. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD32.255MRQ41.351-9.096
MRQ41.351TTM43.303-1.952
TTM43.303YOY23.017+20.286
TTM43.3035Y41.684+1.619
5Y41.68410Y46.544-4.860
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD32.255-0.022+32.277
MRQ41.351-0.005+41.356
TTM43.303-0.318+43.621
YOY23.0173.302+19.715
5Y41.6845.434+36.250
10Y46.54413.268+33.276
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of World Wrestling Entertainment Inc:

  • The EOD is 53.932. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 69.141. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is -495.239. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD53.932MRQ69.141-15.209
MRQ69.141TTM-495.239+564.380
TTM-495.239YOY56.845-552.084
TTM-495.2395Y-90.334-404.905
5Y-90.33410Y-63.951-26.383
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD53.9320.759+53.173
MRQ69.1410.728+68.413
TTM-495.2391.441-496.680
YOY56.8450.439+56.406
5Y-90.3341.348-91.682
10Y-63.951-0.397-63.554
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of World Wrestling Entertainment Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 9.46 means the investor is paying $9.46 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of World Wrestling Entertainment Inc:

  • The EOD is 7.378. Based on the equity, the company is overpriced. -1
  • The MRQ is 9.459. Based on the equity, the company is overpriced. -1
  • The TTM is 12.059. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD7.378MRQ9.459-2.081
MRQ9.459TTM12.059-2.600
TTM12.059YOY12.369-0.310
TTM12.0595Y15.051-2.992
5Y15.05110Y11.083+3.967
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD7.3781.353+6.025
MRQ9.4591.340+8.119
TTM12.0591.424+10.635
YOY12.3691.566+10.803
5Y15.0511.714+13.337
10Y11.0832.487+8.596
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of World Wrestling Entertainment Inc.

3.1. Institutions holding World Wrestling Entertainment Inc

Institutions are holding 123.186% of the shares of World Wrestling Entertainment Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-06-30Lindsell Train Ltd7.61212.23016330232-1075805-14.5261
2023-06-30BlackRock Inc5.75470.01434785731-96882-1.9842
2023-06-30Vanguard Group Inc4.84010.01044025110-178104-4.2373
2023-06-30Morgan Stanley - Brokerage Accounts3.31990.029527608872247899438.1972
2023-06-30Ninety One UK Limited3.31330.87212755355-34037-1.2202
2023-06-30Independent Franchise Partners LLP2.0141.52041674849311441.8947
2023-06-30UBS Asset Mgmt Americas Inc1.69310.0622140803400
2023-06-30FMR Inc1.64690.01251369609-934245-40.5514
2023-06-30ClearBridge Advisors, LLC1.58070.1287131451040336744.2704
2023-06-30Renaissance Technologies Corp1.45510.1892121010021650021.7895
2023-06-30State Street Corporation1.42480.0068118490672020.6115
2023-06-30Millennium Management LLC1.2550.05581043655668340178.0744
2023-06-30T. Rowe Price Associates, Inc.1.16470.014696856530216645.3431
2023-06-30Amvescap Plc.1.06630.0252886776-19850-2.1894
2023-06-30Citadel Advisors Llc1.00370.01878346978203595721.572
2023-06-30Geode Capital Management, LLC0.9450.01785910509396.9307
2023-06-30Samlyn Capital, LLC0.8281.26456886046886040
2023-06-30Bank of America Corp0.82480.0078685907-217438-24.0703
2023-06-30Northern Trust Corp0.75640.0131629038-157727-20.0475
2023-06-30Avala Global LP0.73867.9322614252529009.4237
Total 43.237124.418135956727+2775332+7.7%

3.2. Funds holding World Wrestling Entertainment Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-06-30UBS: Global Equity3.25350.93712705692-3016828-52.7185
2023-03-31Vanguard Instl Ttl Stck Mkt Idx Tr1.61750.00991345102298732.2713
2023-06-30Independent Franchise Partners US Equity0.94184.4606783187222862.9289
2023-06-30MS INVF Global Opportunity Z0.83850.641769728119349738.4087
2023-06-30Columbia Small Cap Growth0.48222.551940098800
2023-08-31Columbia Small Cap Growth Inst0.48222.175940098800
2023-06-30TD Global Equity Growth - I0.46751.0434388749-51325-11.6628
2023-08-31Fidelity® VIP Mid Cap Initial0.34820.414628960000
2023-02-15Rheos Hifumi World Mother Fund0.33251.128527650012970088.3515
2023-08-31Fidelity® Extended Market Index0.27090.065922529300
2023-06-30State Farm Growth0.24060.321620010000
2023-08-31Fidelity® Balanced0.23180.0453192779-12872-6.2591
2023-06-30FS Chiron Capital Allocation Class I0.22541.96021874761874760
2023-07-31BGF US Flexible Equity A20.21841.0086181638-852-0.4669
2023-06-30Morgan Stanley Inst Global Opp I0.20430.66611699041699040
2023-08-31Fidelity® Select Communication Services0.20271.424816860089005.5729
2023-06-30Morgan Stanley Global Opportunity0.2010.65931671491671490
2023-08-31EV Tax Advantaged Dividend Inc0.15730.570713083700
2023-08-31Eaton Vance Large-Cap Value A0.15230.803312666100
2023-07-31UBS CH MSF Equites Global XT1 I-X0.13271.9208110396-3320-2.9196
Total 11.001322.81029148920-2176412-23.8%

3.3. Insider Transactions

Insiders are holding 1.345% of the shares of World Wrestling Entertainment Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-05-27Kevin DunnSELL1500066.7
2022-03-23Bradley BlumSELL980060.14
2021-11-09Bradley BlumSELL280057.83
2021-04-27Paul LevesqueSELL3711555.6
2020-12-03Kevin DunnSELL3000044.79 
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

4. Summary

4.1. Key Performance Indicators

The key performance indicators of World Wrestling Entertainment Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--4.8971.612+204%0.199+2366%0.405+1108%0.191+2459%
Book Value Per Share--11.4677.303+57%4.658+146%4.682+145%3.870+196%
Current Ratio--3.7762.076+82%1.555+143%1.523+148%1.781+112%
Debt To Asset Ratio--0.3970.560-29%0.673-41%0.643-38%0.561-29%
Debt To Equity Ratio--0.6581.368-52%2.064-68%1.930-66%1.457-55%
Dividend Per Share--0.1240.106+16%0.105+18%0.107+16%0.112+10%
Eps--0.6560.494+33%0.648+1%0.433+51%0.242+172%
Free Cash Flow Per Share--0.3920.160+146%0.453-13%0.415-5%0.273+44%
Free Cash Flow To Equity Per Share--0.7310.230+217%0.007+10391%0.106+592%0.124+490%
Gross Profit Margin--0.5150.5150%0.661-22%0.446+15%0.614-16%
Intrinsic Value_10Y_max--20.811--------
Intrinsic Value_10Y_min---11.155--------
Intrinsic Value_1Y_max--1.793--------
Intrinsic Value_1Y_min--0.720--------
Intrinsic Value_3Y_max--5.610--------
Intrinsic Value_3Y_min--0.585--------
Intrinsic Value_5Y_max--9.695--------
Intrinsic Value_5Y_min---1.280--------
Market Cap4405016586.000-95%8601128650.0007254551672.500+19%4957204392.500+74%5669570422.500+52%3705238332.250+132%
Net Profit Margin--0.1270.126+0%0.181-30%0.132-4%0.075+69%
Operating Margin--0.2090.193+8%0.258-19%0.191+10%0.113+84%
Operating Ratio--0.7870.949-17%0.748+5%0.842-6%0.901-13%
Pb Ratio7.378-28%9.45912.059-22%12.369-24%15.051-37%11.083-15%
Pe Ratio32.255-28%41.35143.303-5%23.017+80%41.684-1%46.544-11%
Price Per Share84.610-28%108.47084.605+28%57.633+88%65.673+65%43.843+147%
Price To Free Cash Flow Ratio53.932-28%69.141-495.239+816%56.845+22%-90.334+231%-63.951+192%
Price To Total Gains Ratio16.852-28%21.604102.947-79%215.749-90%-29.531+237%7.231+199%
Quick Ratio--4.5292.621+73%2.131+112%1.917+136%2.193+107%
Return On Assets--0.0350.030+14%0.045-24%0.033+5%0.020+75%
Return On Equity--0.0570.071-19%0.140-59%0.097-41%0.057+0%
Total Gains Per Share--5.0211.719+192%0.303+1555%0.512+880%0.304+1553%
Usd Book Value--909300000.000621109000.000+46%400201750.000+127%401211850.000+127%319235175.000+185%
Usd Book Value Change Per Share--4.8971.612+204%0.199+2366%0.405+1108%0.191+2459%
Usd Book Value Per Share--11.4677.303+57%4.658+146%4.682+145%3.870+196%
Usd Dividend Per Share--0.1240.106+16%0.105+18%0.107+16%0.112+10%
Usd Eps--0.6560.494+33%0.648+1%0.433+51%0.242+172%
Usd Free Cash Flow--31100000.00013199500.000+136%38922750.000-20%35516500.000-12%23022750.000+35%
Usd Free Cash Flow Per Share--0.3920.160+146%0.453-13%0.415-5%0.273+44%
Usd Free Cash Flow To Equity Per Share--0.7310.230+217%0.007+10391%0.106+592%0.124+490%
Usd Market Cap4405016586.000-95%8601128650.0007254551672.500+19%4957204392.500+74%5669570422.500+52%3705238332.250+132%
Usd Price Per Share84.610-28%108.47084.605+28%57.633+88%65.673+65%43.843+147%
Usd Profit--52000000.00042280000.000+23%55606750.000-6%37415900.000+39%20701250.000+151%
Usd Revenue--410300000.000334460000.000+23%306950250.000+34%274512250.000+49%223068925.000+84%
Usd Total Gains Per Share--5.0211.719+192%0.303+1555%0.512+880%0.304+1553%
 EOD+4 -4MRQTTM+31 -5YOY+22 -145Y+29 -710Y+33 -3

4.2. Fundamental Score

Let's check the fundamental score of World Wrestling Entertainment Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1532.255
Price to Book Ratio (EOD)Between0-17.378
Net Profit Margin (MRQ)Greater than00.127
Operating Margin (MRQ)Greater than00.209
Quick Ratio (MRQ)Greater than14.529
Current Ratio (MRQ)Greater than13.776
Debt to Asset Ratio (MRQ)Less than10.397
Debt to Equity Ratio (MRQ)Less than10.658
Return on Equity (MRQ)Greater than0.150.057
Return on Assets (MRQ)Greater than0.050.035
Total6/10 (60.0%)

4.3. Technical Score

Let's check the technical score of World Wrestling Entertainment Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.656
Ma 20Greater thanMa 5080.639
Ma 50Greater thanMa 10089.060
Ma 100Greater thanMa 20098.479
OpenGreater thanClose85.610
Total3/5 (60.0%)



Reversals in quarterly reports

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

 2022-06-302022-09-302022-12-312023-03-312023-06-30
Accounts payable  25,285-11,89413,391-3,5759,816-2,7417,075-7,112-37



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets1,507,200
Total Liabilities597,900
Total Stockholder Equity909,300
 As reported
Total Liabilities 597,900
Total Stockholder Equity+ 909,300
Total Assets = 1,507,200

Assets

Total Assets1,507,200
Total Current Assets743,500
Long-term Assets743,500
Total Current Assets
Cash And Cash Equivalents 317,700
Short-term Investments 206,100
Net Receivables 161,900
Inventory 2,200
Other Current Assets 55,600
Total Current Assets  (as reported)743,500
Total Current Assets  (calculated)743,500
+/-0
Long-term Assets
Property Plant Equipment 678,800
Long Term Investments 12,007
Intangible Assets 10,900
Other Assets 62,016
Long-term Assets  (as reported)763,700
Long-term Assets  (calculated)763,723
+/- 23

Liabilities & Shareholders' Equity

Total Current Liabilities196,900
Long-term Liabilities401,000
Total Stockholder Equity909,300
Total Current Liabilities
Short-term Debt 18,300
Short Long Term Debt 4,800
Accounts payable -37
Other Current Liabilities 129,337
Total Current Liabilities  (as reported)196,900
Total Current Liabilities  (calculated)152,400
+/- 44,500
Long-term Liabilities
Long term Debt Total 20,622
Capital Lease Obligations 389,300
Long-term Liabilities  (as reported)401,000
Long-term Liabilities  (calculated)409,922
+/- 8,922
Total Stockholder Equity
Common Stock800
Retained Earnings 162,300
Accumulated Other Comprehensive Income 1,300
Capital Surplus 744,908
Total Stockholder Equity (as reported)909,300
Total Stockholder Equity (calculated)909,308
+/- 8
Other
Capital Stock800
Cash And Equivalents317,769
Cash and Short Term Investments 523,800
Common Stock Shares Outstanding 79,295
Common Stock Total Equity829
Current Deferred Revenue49,300
Liabilities and Stockholders Equity 1,507,200
Net Debt 97,000
Net Invested Capital 934,700
Net Tangible Assets 909,311
Net Working Capital 546,600
Short Long Term Debt Total 414,700



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-30
> Total Assets 
117,500
326,800
349,100
349,100
337,032
431,022
453,608
453,600
443,092
439,851
467,917
467,900
487,441
445,706
435,542
435,500
437,257
434,140
439,164
434,400
454,344
436,512
433,550
433,600
441,405
458,187
473,652
479,390
467,477
465,362
453,300
461,297
466,198
456,523
470,056
488,742
469,609
450,780
429,410
427,066
430,753
432,655
440,621
467,147
426,460
422,701
415,729
407,944
395,815
384,724
378,624
388,728
383,450
377,287
381,400
365,900
362,500
391,500
378,500
382,000
362,300
351,600
382,600
414,200
407,900
411,653
409,100
394,461
396,300
427,617
600,900
608,006
599,336
618,189
614,500
618,744
668,878
665,256
700,300
703,220
742,883
1,022,119
992,200
1,057,646
1,295,126
1,354,267
1,297,300
1,177,056
1,165,937
1,166,613
1,204,100
1,245,348
1,279,100
1,333,086
1,355,600
1,386,700
1,507,200
1,507,2001,386,7001,355,6001,333,0861,279,1001,245,3481,204,1001,166,6131,165,9371,177,0561,297,3001,354,2671,295,1261,057,646992,2001,022,119742,883703,220700,300665,256668,878618,744614,500618,189599,336608,006600,900427,617396,300394,461409,100411,653407,900414,200382,600351,600362,300382,000378,500391,500362,500365,900381,400377,287383,450388,728378,624384,724395,815407,944415,729422,701426,460467,147440,621432,655430,753427,066429,410450,780469,609488,742470,056456,523466,198461,297453,300465,362467,477479,390473,652458,187441,405433,600433,550436,512454,344434,400439,164434,140437,257435,500435,542445,706487,441467,900467,917439,851443,092453,600453,608431,022337,032349,100349,100326,800117,500
   > Total Current Assets 
85,300
289,400
308,900
308,900
287,852
334,299
348,879
348,900
340,507
332,749
354,502
354,500
375,687
332,326
341,297
341,300
361,254
357,986
346,644
346,600
351,568
329,935
332,445
332,400
336,748
344,516
359,959
362,018
336,166
327,972
317,100
323,686
343,929
341,264
347,720
331,401
296,306
284,158
280,028
280,793
286,131
292,915
294,859
318,585
278,258
267,359
259,069
257,197
249,894
244,903
239,743
245,251
239,683
232,108
234,500
221,500
205,600
213,400
200,200
195,300
171,700
158,900
188,600
209,100
188,100
191,947
179,800
164,683
163,800
167,810
349,300
362,646
353,851
372,844
391,000
404,166
458,034
448,885
474,000
439,603
462,064
419,518
404,300
461,852
701,380
759,200
726,900
614,216
621,157
610,029
627,200
650,921
678,500
657,263
627,200
639,300
743,500
743,500639,300627,200657,263678,500650,921627,200610,029621,157614,216726,900759,200701,380461,852404,300419,518462,064439,603474,000448,885458,034404,166391,000372,844353,851362,646349,300167,810163,800164,683179,800191,947188,100209,100188,600158,900171,700195,300200,200213,400205,600221,500234,500232,108239,683245,251239,743244,903249,894257,197259,069267,359278,258318,585294,859292,915286,131280,793280,028284,158296,306331,401347,720341,264343,929323,686317,100327,972336,166362,018359,959344,516336,748332,400332,445329,935351,568346,600346,644357,986361,254341,300341,297332,326375,687354,500354,502332,749340,507348,900348,879334,299287,852308,900308,900289,40085,300
       Cash And Cash Equivalents 
34,300
226,300
242,600
242,600
101,779
66,324
83,433
83,400
45,040
72,146
74,716
74,700
86,659
56,701
155,778
155,800
128,473
82,449
64,136
64,100
48,467
89,596
71,380
71,400
56,568
123,381
121,907
175,203
130,869
119,873
86,300
76,495
82,367
67,059
135,805
180,360
138,149
119,091
119,655
135,051
162,906
152,706
149,784
136,347
97,776
84,361
69,823
68,003
64,697
58,384
52,491
60,469
66,377
52,693
66,000
46,300
44,000
37,100
32,900
21,400
17,400
29,600
47,200
46,900
44,300
37,136
38,000
23,201
16,200
11,457
212,000
165,621
132,815
109,163
137,700
105,583
154,796
126,117
167,500
152,764
98,237
76,473
90,400
158,520
424,612
519,461
462,100
300,418
322,603
271,034
134,800
105,594
110,100
181,688
220,200
197,600
317,700
317,700197,600220,200181,688110,100105,594134,800271,034322,603300,418462,100519,461424,612158,52090,40076,47398,237152,764167,500126,117154,796105,583137,700109,163132,815165,621212,00011,45716,20023,20138,00037,13644,30046,90047,20029,60017,40021,40032,90037,10044,00046,30066,00052,69366,37760,46952,49158,38464,69768,00369,82384,36197,776136,347149,784152,706162,906135,051119,655119,091138,149180,360135,80567,05982,36776,49586,300119,873130,869175,203121,907123,38156,56871,40071,38089,59648,46764,10064,13682,449128,473155,800155,77856,70186,65974,70074,71672,14645,04083,40083,43366,324101,779242,600242,600226,30034,300
       Short-term Investments 
0
0
0
107,213
107,213
185,467
171,322
171,300
194,631
192,567
193,618
193,600
207,407
207,167
114,171
114,200
142,641
190,992
202,552
202,600
224,824
176,865
188,629
188,600
201,487
154,711
156,099
105,655
133,417
134,426
161,900
178,909
183,789
201,643
130,548
41,699
46,242
56,772
57,686
68,142
45,375
53,058
58,440
90,112
99,797
95,367
97,124
102,909
104,527
104,401
103,270
105,450
103,799
94,406
86,300
86,000
78,800
77,700
76,500
65,900
61,600
39,100
68,200
66,700
66,200
62,434
64,400
64,358
63,700
56,117
55,100
105,062
129,448
153,845
159,700
179,288
186,754
189,472
191,700
185,444
197,814
154,874
160,000
132,999
123,262
118,790
131,300
160,696
120,189
177,732
281,000
342,219
333,400
259,305
258,500
267,700
206,100
206,100267,700258,500259,305333,400342,219281,000177,732120,189160,696131,300118,790123,262132,999160,000154,874197,814185,444191,700189,472186,754179,288159,700153,845129,448105,06255,10056,11763,70064,35864,40062,43466,20066,70068,20039,10061,60065,90076,50077,70078,80086,00086,30094,406103,799105,450103,270104,401104,527102,90997,12495,36799,79790,11258,44053,05845,37568,14257,68656,77246,24241,699130,548201,643183,789178,909161,900134,426133,417105,655156,099154,711201,487188,600188,629176,865224,824202,600202,552190,992142,641114,200114,171207,167207,407193,600193,618192,567194,631171,300171,322185,467107,213107,213000
       Net Receivables 
34,700
41,800
46,900
46,900
60,424
56,188
67,562
67,600
72,337
44,143
61,885
61,900
63,835
48,632
52,142
52,100
49,730
42,731
39,048
39,000
62,703
48,915
44,876
44,900
61,901
50,611
66,848
67,775
57,858
55,473
52,100
44,505
54,608
50,337
56,597
85,608
79,515
68,594
60,133
53,283
59,108
60,613
62,732
65,538
48,123
51,761
52,051
48,878
48,530
50,730
56,741
50,123
47,350
58,959
50,700
54,800
57,100
69,500
59,600
67,400
53,000
56,700
40,100
54,900
38,600
54,265
58,400
50,064
55,300
63,742
53,200
53,345
55,548
72,057
65,300
78,517
83,077
84,367
78,900
54,983
132,052
142,906
124,800
136,315
120,305
69,262
52,000
83,760
113,869
125,448
171,200
163,192
176,700
143,271
112,400
103,300
161,900
161,900103,300112,400143,271176,700163,192171,200125,448113,86983,76052,00069,262120,305136,315124,800142,906132,05254,98378,90084,36783,07778,51765,30072,05755,54853,34553,20063,74255,30050,06458,40054,26538,60054,90040,10056,70053,00067,40059,60069,50057,10054,80050,70058,95947,35050,12356,74150,73048,53048,87852,05151,76148,12365,53862,73260,61359,10853,28360,13368,59479,51585,60856,59750,33754,60844,50552,10055,47357,85867,77566,84850,61161,90144,90044,87648,91562,70339,00039,04842,73149,73052,10052,14248,63263,83561,90061,88544,14372,33767,60067,56256,18860,42446,90046,90041,80034,700
       Inventory 
2,600
2,900
2,100
2,100
2,752
5,683
6,854
6,900
4,918
4,082
3,390
3,400
1,851
1,517
1,589
1,600
839
1,024
999
1,000
856
1,202
935
900
1,057
1,834
2,227
1,788
2,544
3,373
3,000
3,866
3,309
4,672
4,717
5,211
5,627
6,122
4,958
4,044
3,193
2,847
2,182
1,921
1,628
1,831
2,087
2,002
1,856
2,433
1,658
1,567
1,676
2,189
1,800
3,100
1,700
2,500
2,900
4,400
4,000
4,500
4,700
5,900
6,000
5,526
6,200
7,822
7,400
7,935
6,500
7,455
8,375
8,479
8,300
9,983
8,592
8,910
7,700
8,771
7,611
8,527
8,300
8,259
7,453
8,170
8,400
8,401
7,042
7,314
8,000
9,200
4,800
2,464
2,900
4,000
2,200
2,2004,0002,9002,4644,8009,2008,0007,3147,0428,4018,4008,1707,4538,2598,3008,5277,6118,7717,7008,9108,5929,9838,3008,4798,3757,4556,5007,9357,4007,8226,2005,5266,0005,9004,7004,5004,0004,4002,9002,5001,7003,1001,8002,1891,6761,5671,6582,4331,8562,0022,0871,8311,6281,9212,1822,8473,1934,0444,9586,1225,6275,2114,7174,6723,3093,8663,0003,3732,5441,7882,2271,8341,0579009351,2028561,0009991,0248391,6001,5891,5171,8513,4003,3904,0824,9186,9006,8545,6832,7522,1002,1002,9002,600
       Other Current Assets 
13,700
18,400
17,300
15,684
15,684
20,637
19,708
23,581
23,581
19,800
20,900
15,935
15,935
18,300
17,600
39,572
21,128
20,761
20,844
14,718
691
396
542
15,735
544
417
445
457
461
466
13,803
19,911
19,856
17,553
20,053
18,523
26,773
33,579
37,596
20,273
15,549
23,691
21,721
24,667
30,934
34,039
37,984
35,405
30,284
28,955
25,583
27,642
20,481
23,861
15,300
17,300
11,100
15,500
16,100
23,400
15,800
12,100
12,900
12,300
12,800
16,323
12,800
19,238
21,200
28,559
22,500
31,163
27,665
29,300
20,000
30,795
24,815
40,019
28,200
37,641
26,350
36,738
20,800
25,759
25,748
43,517
73,100
60,941
57,454
28,501
32,200
30,716
53,500
70,535
33,200
66,700
55,600
55,60066,70033,20070,53553,50030,71632,20028,50157,45460,94173,10043,51725,74825,75920,80036,73826,35037,64128,20040,01924,81530,79520,00029,30027,66531,16322,50028,55921,20019,23812,80016,32312,80012,30012,90012,10015,80023,40016,10015,50011,10017,30015,30023,86120,48127,64225,58328,95530,28435,40537,98434,03930,93424,66721,72123,69115,54920,27337,59633,57926,77318,52320,05317,55319,85619,91113,80346646145744541754415,73554239669114,71820,84420,76121,12839,57217,60018,30015,93515,93520,90019,80023,58123,58119,70820,63715,68415,68417,30018,40013,700
   > Long-term Assets 
32,200
37,400
40,200
40,200
49,180
96,723
104,729
104,700
102,585
107,102
113,415
113,400
111,754
113,380
94,245
94,200
76,003
76,154
92,520
87,800
102,776
106,577
101,105
101,200
104,657
113,671
113,693
117,372
131,311
137,390
136,200
137,611
122,269
115,259
122,336
157,341
173,303
166,622
149,382
146,273
144,622
139,740
145,762
148,562
148,202
155,342
156,660
150,747
145,921
139,821
138,881
143,477
143,767
145,179
146,900
144,400
156,900
178,100
178,300
186,700
190,600
192,700
194,000
205,100
219,800
219,706
229,300
229,778
232,500
259,807
251,600
245,360
245,485
245,345
223,500
214,578
210,844
216,371
226,300
263,617
280,819
602,601
587,900
595,794
593,746
595,067
570,400
562,840
544,780
556,584
576,900
594,427
600,600
675,823
728,400
747,400
763,700
763,700747,400728,400675,823600,600594,427576,900556,584544,780562,840570,400595,067593,746595,794587,900602,601280,819263,617226,300216,371210,844214,578223,500245,345245,485245,360251,600259,807232,500229,778229,300219,706219,800205,100194,000192,700190,600186,700178,300178,100156,900144,400146,900145,179143,767143,477138,881139,821145,921150,747156,660155,342148,202148,562145,762139,740144,622146,273149,382166,622173,303157,341122,336115,259122,269137,611136,200137,390131,311117,372113,693113,671104,657101,200101,105106,577102,77687,80092,52076,15476,00394,20094,245113,380111,754113,400113,415107,102102,585104,700104,72996,72349,18040,20040,20037,40032,200
       Property Plant Equipment 
29,400
32,200
36,100
41,484
41,484
73,404
82,590
83,521
83,521
90,361
91,135
91,759
91,759
92,670
63,165
59,325
59,325
56,827
74,895
71,369
71,369
69,271
67,887
66,638
66,638
68,022
66,773
67,570
67,857
68,009
67,972
67,527
66,678
70,044
77,771
85,263
87,722
88,871
92,367
90,411
88,583
85,990
84,376
81,217
81,740
81,021
80,995
79,914
79,046
79,152
96,562
102,004
101,577
100,833
102,200
102,200
105,400
133,200
133,500
129,000
121,500
116,400
114,000
113,900
113,000
113,413
105,200
106,293
109,200
137,429
132,600
129,877
131,552
133,132
131,300
129,249
130,096
135,525
148,100
190,559
207,167
491,699
485,500
506,803
497,931
493,591
485,800
477,913
465,720
468,402
495,100
507,065
543,700
614,931
642,000
664,400
678,800
678,800664,400642,000614,931543,700507,065495,100468,402465,720477,913485,800493,591497,931506,803485,500491,699207,167190,559148,100135,525130,096129,249131,300133,132131,552129,877132,600137,429109,200106,293105,200113,413113,000113,900114,000116,400121,500129,000133,500133,200105,400102,200102,200100,833101,577102,00496,56279,15279,04679,91480,99581,02181,74081,21784,37685,99088,58390,41192,36788,87187,72285,26377,77170,04466,67867,52767,97268,00967,85767,57066,77368,02266,63866,63867,88769,27171,36971,36974,89556,82759,32559,32563,16592,67091,75991,75991,13590,36183,52183,52182,59073,40441,48441,48436,10032,20029,400
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
11,588
2,500
2,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000000000000000000000000002,5002,50011,588000000000000
       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
15,092
15,042
14,811
10,156
9,983
5,000
5,000
5,220
5,220
7,859
7,859
8,299
10,518
10,738
7,200
7,200
21,650
22,020
22,375
22,278
22,406
23,618
24,928
24,957
25,096
25,087
27,121
27,367
27,403
24,284
27,593
30,196
30,193
28,564
27,856
28,106
16,374
24,663
31,215
11,148
11,284
10,758
11,278
11,618
11,618
11,697
11,797
11,797
11,800
12,007
12,00711,80011,79711,79711,69711,61811,61811,27810,75811,28411,14831,21524,66316,37428,10627,85628,56430,19330,19627,59324,28427,40327,36727,12125,08725,09624,95724,92823,61822,40622,27822,37522,02021,6507,2007,20010,73810,5188,2997,8597,8595,2205,2205,0005,0009,98310,15614,81115,04215,09200000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
11,588
11,588
11,588
9,055
9,100
12,055
13,127
12,735
5,000
4,492
3,497
3,127
3,100
2,608
1,594
1,087
37,555
51,394
55,340
3,300
2,971
2,761
31,724
2,302
18,846
1,803
1,484
1,184
841
505
339
276
273
218
170
133
50,359
47,119
39,920
0
19,840
23,273
22,790
30,000
27,600
33,900
28,200
26,800
32,200
32,400
34,100
32,300
29,700
40,100
33,832
37,800
38,496
38,500
45,796
39,600
37,999
38,525
39,062
29,600
28,282
27,493
23,546
21,100
16,915
22,175
20,155
20,100
17,495
19,570
21,449
15,400
15,598
8,846
10,071
13,800
15,798
16,800
17,236
16,500
17,100
10,900
10,90017,10016,50017,23616,80015,79813,80010,0718,84615,59815,40021,44919,57017,49520,10020,15522,17516,91521,10023,54627,49328,28229,60039,06238,52537,99939,60045,79638,50038,49637,80033,83240,10029,70032,30034,10032,40032,20026,80028,20033,90027,60030,00022,79023,27319,840039,92047,11950,3591331702182732763395058411,1841,4841,80318,8462,30231,7242,7612,9713,30055,34051,39437,5551,0871,5942,6083,1003,1273,4974,4925,00012,73513,12712,0559,1009,05511,58811,58811,58800000000000
       Long-term Assets Other 
2,800
5,200
4,100
4,100
7,696
23,286
22,161
22,100
19,064
16,708
22,298
22,300
8,407
9,122
22,025
22,000
4,623
6,200
4,890
7,800
26,915
33,809
30,091
30,100
35,411
44,055
45,833
12,247
12,060
14,041
64,900
67,113
52,830
13,491
42,263
53,232
83,778
76,267
1,875
32,729
32,836
30,533
1,687
44,792
51,517
1,743
60,628
-12,238
-12,102
-8,159
32,163
-897
2,353
5,562
9,500
-4,649
-3,176
-2,248
9,700
2,152
6,066
20,600
20,900
20,400
21,200
20,756
19,300
19,813
18,600
18,116
21,800
19,876
17,753
17,990
16,200
15,634
12,794
10,904
9,800
8,032
6,280
46,211
47,000
47,065
47,036
48,812
48,000
47,538
47,529
47,014
43,300
43,201
9,400
12,394
12,500
11,500
23,600
23,60011,50012,50012,3949,40043,20143,30047,01447,52947,53848,00048,81247,03647,06547,00046,2116,2808,0329,80010,90412,79415,63416,20017,99017,75319,87621,80018,11618,60019,81319,30020,75621,20020,40020,90020,6006,0662,1529,700-2,248-3,176-4,6499,5005,5622,353-89732,163-8,159-12,102-12,23860,6281,74351,51744,7921,68730,53332,83632,7291,87576,26783,77853,23242,26313,49152,83067,11364,90014,04112,06012,24745,83344,05535,41130,10030,09133,80926,9157,8004,8906,2004,62322,00022,0259,1228,40722,30022,29816,70819,06422,10022,16123,2867,6964,1004,1005,2002,800
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,407
10,915
19,411
23,541
29,330
44,709
42,770
42,571
33,538
32,556
32,512
32,568
28,040
18,984
14,010
16,177
18,803
17,138
17,918
16,633
16,680
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000016,68016,63317,91817,13818,80316,17714,01018,98428,04032,56832,51232,55633,53842,57142,77044,70929,33023,54119,41110,91514,4070000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
84,000
101,600
103,800
103,800
78,495
73,226
81,752
85,600
95,233
78,005
94,893
94,900
98,003
84,607
90,264
90,300
95,298
97,094
95,693
95,700
101,239
72,469
66,374
66,400
65,871
72,390
82,443
83,209
74,789
74,200
67,600
75,598
82,191
78,983
86,676
98,783
87,405
82,879
69,436
75,465
77,273
88,938
103,600
122,907
93,687
94,426
98,981
102,009
82,819
72,107
83,481
85,861
75,873
75,198
86,700
75,800
75,100
110,600
112,600
129,600
131,600
135,900
176,800
204,700
197,000
197,148
199,800
176,438
180,100
207,583
361,100
367,832
357,015
366,556
361,600
343,123
376,019
385,998
384,100
390,051
417,597
729,123
716,900
755,559
949,671
972,044
908,500
819,775
804,998
793,850
822,800
839,504
838,200
861,850
838,400
800,000
597,900
597,900800,000838,400861,850838,200839,504822,800793,850804,998819,775908,500972,044949,671755,559716,900729,123417,597390,051384,100385,998376,019343,123361,600366,556357,015367,832361,100207,583180,100176,438199,800197,148197,000204,700176,800135,900131,600129,600112,600110,60075,10075,80086,70075,19875,87385,86183,48172,10782,819102,00998,98194,42693,687122,907103,60088,93877,27375,46569,43682,87987,40598,78386,67678,98382,19175,59867,60074,20074,78983,20982,44372,39065,87166,40066,37472,469101,23995,70095,69397,09495,29890,30090,26484,60798,00394,90094,89378,00595,23385,60081,75273,22678,495103,800103,800101,60084,000
   > Total Current Liabilities 
73,300
89,700
93,000
93,000
68,095
63,084
71,750
71,800
85,330
68,396
85,434
85,400
88,701
75,622
81,442
81,400
86,172
88,378
87,187
87,200
85,968
64,884
58,979
59,000
58,673
65,592
75,850
76,828
68,622
68,252
61,800
59,176
65,716
62,462
71,574
88,653
76,573
71,995
58,332
64,193
65,576
70,439
72,130
95,573
67,550
70,736
72,411
77,069
63,076
55,243
69,254
74,361
64,908
65,156
77,600
66,600
65,300
76,100
82,300
102,500
98,700
105,100
100,600
121,900
118,800
123,851
131,600
115,699
124,100
133,267
133,100
132,063
125,375
139,189
138,200
123,993
341,944
357,262
357,500
344,588
374,133
358,101
344,300
352,241
544,344
557,447
496,300
406,817
396,323
387,150
413,600
425,147
425,200
448,969
432,500
395,900
196,900
196,900395,900432,500448,969425,200425,147413,600387,150396,323406,817496,300557,447544,344352,241344,300358,101374,133344,588357,500357,262341,944123,993138,200139,189125,375132,063133,100133,267124,100115,699131,600123,851118,800121,900100,600105,10098,700102,50082,30076,10065,30066,60077,60065,15664,90874,36169,25455,24363,07677,06972,41170,73667,55095,57372,13070,43965,57664,19358,33271,99576,57388,65371,57462,46265,71659,17661,80068,25268,62276,82875,85065,59258,67359,00058,97964,88485,96887,20087,18788,37886,17281,40081,44275,62288,70185,40085,43468,39685,33071,80071,75063,08468,09593,00093,00089,70073,300
       Short-term Debt 
33,800
1,200
27,500
26,300
1,017
701
550
556
556
578
590
601
601
624
636
777
777
806
821
700
700
728
742
756
756
786
801
817
833
851
0
877
894
910
927
946
965
983
1,002
1,022
1,042
1,062
1,082
1,103
1,125
1,147
1,169
1,191
1,214
1,238
1,262
1,314
1,002
0
46
-55
9
4,200
4,300
4,300
4,300
4,300
4,300
4,400
4,400
4,416
4,400
4,465
16,100
6,096
6,100
7,529
7,230
7,255
4,600
4,663
185,470
186,842
188,200
205,220
206,440
207,214
206,800
205,541
405,197
406,905
308,700
211,016
212,803
214,108
218,500
230,079
230,400
229,950
229,800
229,700
18,300
18,300229,700229,800229,950230,400230,079218,500214,108212,803211,016308,700406,905405,197205,541206,800207,214206,440205,220188,200186,842185,4704,6634,6007,2557,2307,5296,1006,09616,1004,4654,4004,4164,4004,4004,3004,3004,3004,3004,3004,2009-554601,0021,3141,2621,2381,2141,1911,1691,1471,1251,1031,0821,0621,0421,0221,00298396594692791089487708518338178017867567567427287007008218067777776366246016015905785565565507011,01726,30027,5001,20033,800
       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
4,345
0
0
0
4,440
4,465
16,072
6,096
6,121
7,529
215,949
7,255
4,638
4,663
185,470
186,842
188,208
189,596
191,009
192,039
192,280
192,574
392,852
393,556
295,095
196,661
198,254
199,873
201,523
213,831
214,071
214,309
214,549
214,800
4,800
4,800214,800214,549214,309214,071213,831201,523199,873198,254196,661295,095393,556392,852192,574192,280192,039191,009189,596188,208186,842185,4704,6634,6387,255215,9497,5296,1216,09616,0724,4654,4400004,34500000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,900
10,700
11,800
17,690
17,690
14,843
13,940
19,490
19,490
17,625
17,445
21,565
21,565
15,201
15,026
14,188
14,188
15,087
15,771
13,118
13,118
11,224
17,730
15,669
15,669
14,937
18,932
19,826
15,305
14,767
14,909
14,428
14,890
15,387
21,951
19,903
22,622
20,081
18,334
20,705
19,510
21,192
21,281
23,458
20,953
22,218
18,441
19,107
16,286
14,247
15,897
5,401
5,066
4,916
7,364
5,520
6,941
6,106
8,565
7,598
5,938
9,563
6,721
10,380
8,906
8,206
8,583
9,305
9,980
7,267
10,118
6,558
8,673
6,012
12,727
7,985
9,300
10,271
12,198
11,186
11,713
9,768
9,282
9,918
8,922
7,145
7,274
13,510
12,301
17,307
11,150
20,692
25,285
13,391
9,816
7,075
-37
-377,0759,81613,39125,28520,69211,15017,30712,30113,5107,2747,1458,9229,9189,2829,76811,71311,18612,19810,2719,3007,98512,7276,0128,6736,55810,1187,2679,9809,3058,5838,2068,90610,3806,7219,5635,9387,5988,5656,1066,9415,5207,3644,9165,0665,40115,89714,24716,28619,10718,44122,21820,95323,45821,28121,19219,51020,70518,33420,08122,62219,90321,95115,38714,89014,42814,90914,76715,30519,82618,93214,93715,66915,66917,73011,22413,11813,11815,77115,08714,18814,18815,02615,20121,56521,56517,44517,62519,49019,49013,94014,84317,69017,69011,80010,7001,900
       Other Current Liabilities 
37,600
77,800
53,700
44,852
49,388
47,540
57,260
65,284
26,340
37,818
28,228
66,535
43,121
36,332
40,585
71,207
46,545
53,071
50,099
55,946
48,638
33,416
18,752
42,248
21,405
30,574
35,156
20,168
34,273
34,216
46,003
22,221
31,272
26,744
30,684
51,715
33,051
31,205
27,121
28,629
34,188
35,647
35,164
45,403
25,063
25,090
24,478
32,553
28,568
22,063
30,386
40,937
39,075
37,345
41,590
38,035
34,750
35,494
39,335
46,302
56,662
59,837
50,879
65,520
48,694
59,641
61,417
43,547
49,720
54,445
60,282
48,998
51,723
60,384
64,973
48,943
80,611
84,237
107,902
67,315
100,517
73,111
71,318
74,376
66,177
79,171
117,426
120,695
115,820
98,026
109,350
90,429
98,715
147,076
113,084
91,725
129,337
129,33791,725113,084147,07698,71590,429109,35098,026115,820120,695117,42679,17166,17774,37671,31873,111100,51767,315107,90284,23780,61148,94364,97360,38451,72348,99860,28254,44549,72043,54761,41759,64148,69465,52050,87959,83756,66246,30239,33535,49434,75038,03541,59037,34539,07540,93730,38622,06328,56832,55324,47825,09025,06345,40335,16435,64734,18828,62927,12131,20533,05151,71530,68426,74431,27222,22146,00334,21634,27320,16835,15630,57421,40542,24818,75233,41648,63855,94650,09953,07146,54571,20740,58536,33243,12166,53528,22837,81826,34065,28457,26047,54049,38844,85253,70077,80037,600
   > Long-term Liabilities 
10,700
11,900
10,800
10,800
10,400
10,142
10,002
13,800
9,903
9,609
9,459
9,500
9,302
8,985
8,822
8,900
9,126
8,716
8,506
8,500
15,271
7,585
7,395
7,400
7,198
6,798
6,593
6,381
6,167
5,948
5,800
16,422
16,475
16,521
15,102
10,130
10,832
10,884
11,104
11,272
11,697
18,499
31,470
27,334
26,137
23,690
26,570
24,940
19,743
16,864
14,227
11,500
10,965
10,042
9,100
9,200
9,800
34,500
30,300
27,100
32,900
30,800
76,200
82,800
78,200
73,297
68,200
60,739
56,000
74,316
228,000
235,769
231,640
227,367
223,400
219,130
34,075
28,736
26,600
45,463
43,464
371,022
372,600
403,318
405,327
414,597
412,200
412,958
408,675
406,700
409,200
414,357
413,000
412,881
405,900
404,100
401,000
401,000404,100405,900412,881413,000414,357409,200406,700408,675412,958412,200414,597405,327403,318372,600371,02243,46445,46326,60028,73634,075219,130223,400227,367231,640235,769228,00074,31656,00060,73968,20073,29778,20082,80076,20030,80032,90027,10030,30034,5009,8009,2009,10010,04210,96511,50014,22716,86419,74324,94026,57023,69026,13727,33431,47018,49911,69711,27211,10410,88410,83210,13015,10216,52116,47516,4225,8005,9486,1676,3816,5936,7987,1987,4007,3957,58515,2718,5008,5068,7169,1268,9008,8228,9859,3029,5009,4599,6099,90313,80010,00210,14210,40010,80010,80011,90010,700
       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
1,314
1,002
684
359
0
0
0
0
0
0
25,164
25,385
24,843
23,759
22,670
21,575
20,474
19,367
18,254
17,135
16,009
14,878
36,740
196,604
208,670
208,719
208,780
208,858
208,950
28,262
26,984
25,696
24,398
23,097
22,196
22,098
22,000
21,899
21,801
21,700
21,594
21,493
21,390
21,284
21,173
21,067
388,482
20,848
20,733
20,622
20,62220,73320,848388,48221,06721,17321,28421,39021,49321,59421,70021,80121,89922,00022,09822,19623,09724,39825,69626,98428,262208,950208,858208,780208,719208,670196,60436,74014,87816,00917,13518,25419,36720,47421,57522,67023,75924,84325,38525,1640000003596841,0021,31400000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,407
10,915
19,411
23,541
29,330
44,709
42,770
42,571
33,538
32,556
32,512
32,568
28,040
18,984
14,010
16,177
18,803
17,138
17,918
16,633
16,680
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000016,68016,63317,91817,13818,80316,17714,01018,98428,04032,56832,51232,55633,53842,57142,77044,70929,33023,54119,41110,91514,4070000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,316
6,884
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,500
6,449
6,754
0
0
0
0
22,509
11,116
10,706
10,293
15,714
23,626
18,741
16,180
13,868
11,500
10,965
10,042
2,823
9,166
9,811
9,336
2,203
2,253
9,129
8,075
54,543
62,290
58,847
55,043
51,100
44,730
41,080
37,576
31,422
27,099
22,921
18,587
14,496
10,180
5,813
1,752
827
588
591
465
429
445
489
3,403
900
3,000
5,100
7,149
8,100
10,689
13,883
14,382
0
0
0
00014,38213,88310,6898,1007,1495,1003,0009003,4034894454294655915888271,7525,81310,18014,49618,58722,92127,09931,42237,57641,08044,73051,10055,04358,84762,29054,5438,0759,1292,2532,2039,3369,8119,1662,82310,04210,96511,50013,86816,18018,74123,62615,71410,29310,70611,11622,50900006,7546,4495,500000000000000006,8847,3160000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,626
18,741
16,180
13,868
11,500
10,965
10,042
9,092
9,166
9,811
9,336
4,884
2,253
9,129
8,075
52,875
1,845
58,847
55,043
51,100
44,730
41,080
37,576
31,422
27,099
22,921
18,587
14,496
10,180
5,813
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000005,81310,18014,49618,58722,92127,09931,42237,57641,08044,73051,10055,04358,8471,84552,8758,0759,1292,2534,8849,3369,8119,1669,09210,04210,96511,50013,86816,18018,74123,62600000000000000000000000000000000000000000000000
> Total Stockholder Equity
33,500
225,200
245,300
258,537
258,537
355,029
368,013
347,859
347,859
361,846
373,024
389,438
389,438
361,099
345,278
341,959
341,959
337,046
343,471
353,105
353,105
364,043
367,176
375,534
375,534
385,797
391,209
396,181
392,688
391,162
385,711
385,699
384,007
377,540
383,380
389,959
382,204
367,901
359,974
351,601
353,480
343,717
337,021
344,240
332,773
328,275
316,748
305,935
312,996
312,617
295,143
302,867
307,577
302,089
294,700
290,100
287,400
280,900
265,900
252,400
230,700
215,700
205,800
209,500
210,900
214,505
209,300
218,023
216,200
220,034
239,800
240,174
242,321
251,633
252,900
275,621
292,859
279,258
316,200
313,169
325,286
292,996
275,300
302,087
345,455
382,223
388,800
357,281
360,939
372,763
381,300
405,844
440,900
471,236
517,200
586,700
909,300
909,300586,700517,200471,236440,900405,844381,300372,763360,939357,281388,800382,223345,455302,087275,300292,996325,286313,169316,200279,258292,859275,621252,900251,633242,321240,174239,800220,034216,200218,023209,300214,505210,900209,500205,800215,700230,700252,400265,900280,900287,400290,100294,700302,089307,577302,867295,143312,617312,996305,935316,748328,275332,773344,240337,021343,717353,480351,601359,974367,901382,204389,959383,380377,540384,007385,699385,711391,162392,688396,181391,209385,797375,534375,534367,176364,043353,105353,105343,471337,046341,959341,959345,278361,099389,438389,438373,024361,846347,859347,859368,013355,029258,537258,537245,300225,20033,500
   Common Stock
600
700
700
682
682
729
729
729
729
729
729
729
729
730
730
730
730
684
684
684
684
686
688
689
689
691
699
706
708
710
710
711
715
718
718
722
723
728
729
729
729
733
734
735
735
739
740
741
741
744
745
745
745
748
800
800
800
800
700
700
700
700
700
700
700
759
700
760
800
764
800
764
764
771
700
772
772
780
700
780
780
786
800
774
774
778
800
764
761
758
700
744
700
744
700
700
800
800700700744700744700758761764800778774774800786780780700780772772700771764764800764800760700759700700700700700700700800800800800748745745745744741741740739735735734733729729729728723722718718715711710710708706699691689689688686684684684684730730730730729729729729729729729729682682700700600
   Retained Earnings 
33,000
26,500
34,300
34,300
35,215
59,927
71,610
71,600
51,202
68,035
77,465
77,500
93,435
94,359
78,359
78,400
74,240
88,558
94,674
89,900
102,766
110,741
113,215
113,200
121,037
127,180
123,896
117,427
111,608
104,726
97,400
93,652
83,300
74,346
78,439
77,291
63,565
48,126
40,969
30,483
29,501
17,595
7,902
11,466
-3,608
-10,549
-23,728
-36,535
-31,272
-29,666
-47,278
-40,946
-38,005
-43,473
-51,800
-57,800
-61,600
-68,400
-85,300
-102,400
-125,900
-141,100
-151,800
-151,100
-155,000
-153,873
-164,100
-159,330
-167,600
-166,151
-167,300
-175,591
-179,685
-167,949
-172,400
-156,730
-156,053
-133,178
-101,300
-119,090
-118,849
-129,944
-133,700
-116,780
-82,285
-43,923
-39,700
-66,415
-61,970
-45,822
-31,700
17,841
30,000
62,437
92,300
120,100
162,300
162,300120,10092,30062,43730,00017,841-31,700-45,822-61,970-66,415-39,700-43,923-82,285-116,780-133,700-129,944-118,849-119,090-101,300-133,178-156,053-156,730-172,400-167,949-179,685-175,591-167,300-166,151-167,600-159,330-164,100-153,873-155,000-151,100-151,800-141,100-125,900-102,400-85,300-68,400-61,600-57,800-51,800-43,473-38,005-40,946-47,278-29,666-31,272-36,535-23,728-10,549-3,60811,4667,90217,59529,50130,48340,96948,12663,56577,29178,43974,34683,30093,65297,400104,726111,608117,427123,896127,180121,037113,200113,215110,741102,76689,90094,67488,55874,24078,40078,35994,35993,43577,50077,46568,03551,20271,60071,61059,92735,21534,30034,30026,50033,000
   Accumulated Other Comprehensive Income 
-100
-100
-100
-200
105
237
207
400
-597
-2,303
-555
-1,200
-525
-659
-557
-1,200
243
-122
-30
-38,200
-1,120
-177
-496
-1,000
-908
-446
133
355
58
889
1,000
1,009
1,552
2,875
2,894
2,961
2,423
2,065
1,171
1,441
1,775
2,333
2,377
2,266
2,718
3,453
3,144
3,333
3,531
3,104
3,262
3,531
4,105
4,162
4,000
3,900
3,400
3,600
3,500
3,600
3,700
3,500
3,200
3,300
3,200
3,183
3,000
3,237
3,200
3,084
2,900
2,904
2,911
2,900
2,400
1,571
1,369
1,470
1,500
2,262
2,559
2,631
2,800
836
2,764
2,971
3,000
2,918
2,909
2,773
2,400
697
-200
-1,103
200
1,200
1,300
1,3001,200200-1,103-2006972,4002,7732,9092,9183,0002,9712,7648362,8002,6312,5592,2621,5001,4701,3691,5712,4002,9002,9112,9042,9003,0843,2003,2373,0003,1833,2003,3003,2003,5003,7003,6003,5003,6003,4003,9004,0004,1624,1053,5313,2623,1043,5313,3333,1443,4532,7182,2662,3772,3331,7751,4411,1712,0652,4232,9612,8942,8751,5521,0091,00088958355133-446-908-1,000-496-177-1,120-38,200-30-122243-1,200-557-659-525-1,200-555-2,303-597400207237105-200-100-100-100
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
338,396
339,996
338,435
338,414
339,537
340,732
340,652
341,762
343,185
344,776
344,939
346,974
350,430
352,231
352,589
353,706
356,615
361,959
364,436
369,643
373,356
379,872
382,337
403,387
412,097
418,331
415,911
422,208
430,008
446,771
410,186
415,281
429,217
440,796
419,523
405,353
417,257
424,202
422,397
424,758
420,014
419,239
415,054
409,884
386,562
410,367
409,158
424,010
464,723
744,908
744,908464,723424,010409,158410,367386,562409,884415,054419,239420,014424,758422,397424,202417,257405,353419,523440,796429,217415,281410,186446,771430,008422,208415,911418,331412,097403,387382,337379,872373,356369,643364,436361,959356,615353,706352,589352,231350,430346,974344,939344,776343,185341,762340,652340,732339,537338,414338,435339,996338,39600000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000-49,815-30,569-30,569-30,693-30,693-1,139-1,140-1,140000000000



Balance Sheet

Currency in USD. All numbers in thousands.