0 XP   0   0   0

YouGov plc
Buy, Hold or Sell?

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

Let's analyse Yougov

Let's start. I'm going to help you getting a better view of YouGov 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is YouGov plc even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how YouGov plc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value YouGov plc. The closing price on 2022-09-30 was p880.00 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
YouGov plc Daily Candlestick Chart


Summary

Financial Health

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

1.1. Profitability of YouGov plc.

1.1. Profitability

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

1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Yougov to the Advertising Agencies industry mean.
  • A Net Profit Margin of 1.8% means that 0.02 for each 1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of YouGov plc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.8%-1.8%
TTM1.8%YOY4.2%-2.5%
TTM1.8%5Y6.1%-4.3%
5Y6.1%10Y4.4%+1.6%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.5%-1.5%
TTM1.8%0.6%+1.2%
YOY4.2%0.1%+4.1%
5Y6.1%-0.1%+6.2%
10Y4.4%0.3%+4.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Yougov to the Advertising Agencies industry mean.
  • 2.0% Return on Assets means that Yougov generated 0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of YouGov plc:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM2.0%-0.6%
TTM2.0%YOY1.6%+0.4%
TTM2.0%5Y1.8%+0.2%
5Y1.8%10Y1.2%+0.6%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%0.6%+0.8%
TTM2.0%0.6%+1.4%
YOY1.6%0.5%+1.1%
5Y1.8%0.2%+1.6%
10Y1.2%0.3%+0.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Yougov to the Advertising Agencies industry mean.
  • 2.8% Return on Equity means the company generated 0.03 for each 1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of YouGov plc:

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM3.5%-0.8%
TTM3.5%YOY2.6%+0.9%
TTM3.5%5Y2.9%+0.6%
5Y2.9%10Y1.8%+1.1%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%1.4%+1.4%
TTM3.5%1.4%+2.1%
YOY2.6%1.2%+1.4%
5Y2.9%0.7%+2.2%
10Y1.8%1.2%+0.6%

1.2. Operating Efficiency of YouGov plc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Yougov is operating .

  • Measures how much profit Yougov 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 Yougov to the Advertising Agencies industry mean.
  • An Operating Margin of 0.0% means the company generated 0.00  for each 1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of YouGov plc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.6%-2.6%
TTM2.6%YOY6.1%-3.5%
TTM2.6%5Y8.4%-5.8%
5Y8.4%10Y4.9%+3.6%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%-2.6%
TTM2.6%1.1%+1.5%
YOY6.1%1.5%+4.6%
5Y8.4%1.6%+6.8%
10Y4.9%1.1%+3.8%
1.2.2. Operating Ratio

Measures how efficient Yougov is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • An Operation Ratio of 0.0% means that the operating costs are 0.00for each 1 in net sales.

Let's take a look of the Operating Ratio trends of YouGov plc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.036-0.036
TTM0.036YOY0.431-0.396
TTM0.0365Y0.655-0.620
5Y0.65510Y0.642+0.013
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.447-1.447
TTM0.0361.149-1.113
YOY0.4311.035-0.604
5Y0.6551.027-0.372
10Y0.6421.016-0.374

1.3. Liquidity of YouGov plc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Yougov 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 122.5% means the company has 1.22 in assets for each 1 in short-term debts.

Let's take a look of the Current Ratio trends of YouGov plc:

  • The MRQ is 1.225. The company is just able to pay all its short-term debts.
  • The TTM is 1.225. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.225TTM1.225-0.001
TTM1.225YOY0.707+0.518
TTM1.2255Y0.963+0.262
5Y0.96310Y0.710+0.254
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2251.536-0.311
TTM1.2251.512-0.287
YOY0.7071.456-0.749
5Y0.9631.458-0.495
10Y0.7101.344-0.634
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy (always compare to Advertising Agencies industry mean)
  • A Quick Ratio of 122.5% means the company can pay off 1.22 for each 1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of YouGov plc:

  • The MRQ is 1.225. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.912. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.225TTM0.912+0.313
TTM0.912YOY0.521+0.391
TTM0.9125Y0.624+0.288
5Y0.62410Y0.601+0.023
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2250.940+0.285
TTM0.9120.972-0.060
YOY0.5210.935-0.414
5Y0.6240.969-0.345
10Y0.6010.979-0.378

1.4. Solvency of YouGov plc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy (always compare to Advertising Agencies industry mean).
  • A Debt to Asset Ratio of 0.49 means that Yougov assets are financed with 49.4% credit (debt) and the remaining percentage (100% - 49.4%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of YouGov plc:

  • The MRQ is 0.494. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.440. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.494TTM0.440+0.053
TTM0.440YOY0.387+0.053
TTM0.4405Y0.374+0.066
5Y0.37410Y0.329+0.046
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4940.4940.000
TTM0.4400.500-0.060
YOY0.3870.529-0.142
5Y0.3740.522-0.148
10Y0.3290.512-0.183
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy (always compare to Advertising Agencies industry mean).
  • A Debt to Equity ratio of 96.9% means that company has 0.97 debt for each 1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of YouGov plc:

  • The MRQ is 0.969. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.788. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.969TTM0.788+0.181
TTM0.788YOY0.628+0.160
TTM0.7885Y0.602+0.186
5Y0.60210Y0.498+0.104
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9690.913+0.056
TTM0.7880.868-0.080
YOY0.6281.052-0.424
5Y0.6021.039-0.437
10Y0.4980.956-0.458

2. Market Valuation of YouGov plc

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Yougov.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 10,167.00 means the investor is paying 10,167.00 for every 1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of YouGov plc:

  • The EOD is 7,712.900. Seems overpriced? -1
  • The MRQ is 10,167.005. Seems overpriced? -1
  • The TTM is 12,192.925. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD7,712.900MRQ10,167.005-2,454.105
MRQ10,167.005TTM12,192.925-2,025.921
TTM12,192.925YOY18,864.280-6,671.354
TTM12,192.9255Y9,983.969+2,208.956
5Y9,983.96910Y6,143.297+3,840.672
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD7,712.9004.933+7,707.967
MRQ10,167.0055.864+10,161.141
TTM12,192.9259.347+12,183.578
YOY18,864.2800.838+18,863.442
5Y9,983.9696.562+9,977.407
10Y6,143.2975.681+6,137.616
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Yougov.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of YouGov plc:

  • The MRQ is 113.434. Seems overpriced? -1
  • The TTM is 74.583. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ113.434TTM74.583+38.850
TTM74.583YOY-148.279+222.863
TTM74.5835Y76.482-1.899
5Y76.48210Y77.129-0.647
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ113.434-0.001+113.435
TTM74.583-0.003+74.586
YOY-148.279-0.002-148.277
5Y76.4820.006+76.476
10Y77.1290.008+77.121

2. Books
2.3. Price to Book Ratio

Measures if the stock price of Yougov 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 1,121.39 means the investor is paying 1,121.39 for each 1 in book value.

Let's take a look of the Price to Book Ratio trends of YouGov plc:

  • The EOD is 850.709. Seems overpriced? -1
  • The MRQ is 1,121.390. Seems overpriced? -1
  • The TTM is 1,200.341. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD850.709MRQ1,121.390-270.680
MRQ1,121.390TTM1,200.341-78.952
TTM1,200.341YOY854.848+345.493
TTM1,200.3415Y633.585+566.756
5Y633.58510Y389.776+243.810
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD850.7091.541+849.168
MRQ1,121.3901.749+1,119.641
TTM1,200.3412.205+1,198.136
YOY854.8482.025+852.823
5Y633.5851.907+631.678
10Y389.7761.745+388.031

3. Summary

3.1. Key Performance Indicators

The key performance indicators of YouGov 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 Per Share--1.0341.001+3%0.951+9%1.047-1%0.824+25%
Book Value Per Share Growth--0.0280.020+45%0.006+388%0.011+149%0.008+270%
Current Ratio--1.2251.2250%0.707+73%0.963+27%0.710+73%
Debt To Asset Ratio--0.4940.440+12%0.387+28%0.374+32%0.329+50%
Debt To Equity Ratio--0.9690.788+23%0.628+54%0.602+61%0.498+95%
Dividend Per Share--0.0300.0300%0.018+65%0.017+80%0.010+215%
Eps--0.0290.029+1%0.010+174%0.024+19%0.012+138%
Eps Growth--89.630186.778-52%-8.694+110%74.069+21%78.021+15%
Gains Per Share--0.0580.050+18%0.024+143%0.028+108%0.017+239%
Gross Profit Margin--1.0001.0000%1.0000%0.966+4%0.952+5%
Net Profit Margin---0.018-100%0.042-100%0.061-100%0.044-100%
Operating Margin---0.026-100%0.061-100%0.084-100%0.049-100%
Operating Ratio---0.036-100%0.431-100%0.655-100%0.642-100%
Pb Ratio850.709-32%1121.3901200.341-7%854.848+31%633.585+77%389.776+188%
Pe Ratio7712.900-32%10167.00512192.925-17%18864.280-46%9983.969+2%6143.297+65%
Peg Ratio--113.43474.583+52%-148.279+231%76.482+48%77.129+47%
Price Per Share880.000-32%1160.0001201.875-3%814.571+42%622.397+86%347.811+234%
Quick Ratio--1.2250.912+34%0.521+135%0.624+96%0.601+104%
Return On Assets--0.0140.020-30%0.016-13%0.018-22%0.012+19%
Return On Equity--0.0280.035-22%0.026+5%0.029-5%0.018+51%
 EOD+3 -0MRQTTM+9 -10YOY+11 -85Y+9 -1110Y+12 -8

3.2. Fundamental Score

Let's check the fundamental score of YouGov plc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157,712.900
Price to Book Ratio (EOD)Between0-1850.709
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.225
Current Ratio (MRQ)Greater than11.225
Debt to Asset Ratio (MRQ)Less than10.494
Debt to Equity Ratio (MRQ)Less than10.969
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.014
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of YouGov plc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5031.650
Ma 20Greater thanMa 50976.850
Ma 50Greater thanMa 1001,039.280
Ma 100Greater thanMa 2001,042.265
OpenGreater thanClose905.000
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2022-01-31. Currency in GBP. All numbers in thousands.

Summary
Total Assets227,600
Total Liabilities112,400
Total Stockholder Equity116,000
 As reported
Total Liabilities 112,400
Total Stockholder Equity+ 116,000
Total Assets = 227,600

Assets

Total Assets227,600
Total Current Assets85,600
Long-term Assets85,600
Total Current Assets
Cash And Cash Equivalents 40,900
Net Receivables 44,700
Total Current Assets  (as reported)85,600
Total Current Assets  (calculated)85,600
+/-0
Long-term Assets
Property Plant Equipment 16,400
Goodwill 75,100
Intangible Assets 41,400
Other Assets 9,100
Long-term Assets  (as reported)142,000
Long-term Assets  (calculated)142,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities69,900
Long-term Liabilities42,500
Total Stockholder Equity116,000
Total Current Liabilities
Short-term Debt 4,300
Short Long Term Debt 800
Accounts payable 48,600
Other Current Liabilities 17,000
Total Current Liabilities  (as reported)69,900
Total Current Liabilities  (calculated)70,700
+/- 800
Long-term Liabilities
Long term Debt 20,000
Capital Lease Obligations Min Short Term Debt9,200
Other Liabilities 12,500
Long-term Liabilities Other 3,100
Long-term Liabilities  (as reported)42,500
Long-term Liabilities  (calculated)44,800
+/- 2,300
Total Stockholder Equity
Common Stock200
Retained Earnings 67,300
Other Stockholders Equity 48,500
Total Stockholder Equity (as reported)116,000
Total Stockholder Equity (calculated)116,000
+/-0
Other
Capital Stock200
Cash and Short Term Investments 40,900
Common Stock Shares Outstanding 111,366
Liabilities and Stockholders Equity 228,400
Net Debt -6,600
Net Invested Capital 136,800
Net Tangible Assets -500
Net Working Capital 15,700
Short Long Term Debt Total 34,300



Balance Sheet

Currency in GBP. All numbers in thousands.

 Trend2022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-09-302020-07-312020-06-302020-04-302020-03-312020-01-312019-10-312019-07-312019-06-302019-04-302019-03-312019-01-312018-10-312018-07-312018-06-302018-04-302018-03-312018-01-312017-10-312017-07-312017-06-302017-04-302017-03-312017-01-312016-10-312016-07-312016-06-302016-04-302016-03-312016-01-312015-10-312015-09-302015-07-312015-06-302015-04-302015-03-312015-01-312014-10-312014-09-302014-07-312014-06-302014-04-302014-03-312014-01-312013-10-312013-09-302013-07-312013-06-302013-04-302013-03-312013-01-312012-10-312012-09-302012-07-312012-06-302012-04-302012-03-312012-01-312011-10-312011-09-302011-07-312011-06-302011-04-302011-03-312011-01-312010-10-312010-09-302010-07-312010-06-302010-04-302010-03-312010-01-312009-10-312009-09-302009-07-312009-06-302009-04-302009-03-312009-01-312008-10-312008-09-302008-07-312008-06-302008-04-302008-03-312008-01-312007-10-312007-09-302007-07-312007-06-302007-04-302007-03-312007-01-312006-10-312006-09-302006-07-312006-06-302006-04-302006-03-312006-01-312005-10-312005-09-302005-07-312005-06-302005-04-302005-03-312005-01-312004-10-312004-09-302004-07-312004-06-302004-03-312004-01-312003-09-302003-06-302003-03-312003-01-312002-09-302002-06-302002-03-312002-01-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
1,536
0
0
1,646
0
4,628
0
4,628
0
6,939
6,939
0
10,684
0
10,684
0
12,948
13,007
0
16,245
0
16,245
0
79,652
80,192
0
86,212
0
86,212
0
92,236
92,236
0
84,257
0
84,257
0
85,773
85,773
0
77,119
0
77,119
0
84,289
83,589
0
80,300
0
80,300
0
78,256
78,256
0
76,932
0
76,932
0
80,300
80,300
0
84,190
0
84,190
0
79,508
79,508
0
82,132
0
82,132
0
85,648
85,648
0
87,055
0
87,055
0
94,552
94,552
0
107,705
0
107,705
112,959
112,959
0
119,555
0
119,555
120,610
120,610
0
144,754
0
144,754
153,276
153,276
0
170,587
0
170,587
0
166,072
0
0
0
178,347
0
0
180,700
0
195,900
0
227,600
227,6000195,9000180,70000178,347000166,0720170,5870170,5870153,276153,276144,7540144,7540120,610120,610119,5550119,5550112,959112,959107,7050107,705094,55294,552087,055087,055085,64885,648082,132082,132079,50879,508084,190084,190080,30080,300076,932076,932078,25678,256080,300080,300083,58984,289077,119077,119085,77385,773084,257084,257092,23692,236086,212086,212080,19279,652016,245016,245013,00712,948010,684010,68406,9396,93904,62804,62801,646001,53600000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,596
0
0
0
4,565
0
0
6,832
0
0
0
9,245
0
0
7,583
0
0
0
9,754
0
0
29,538
0
0
0
31,616
0
0
32,424
0
0
0
27,673
0
0
29,420
0
0
0
30,360
0
0
30,805
0
0
0
26,333
0
0
26,254
0
0
0
27,150
0
0
28,658
0
0
0
30,714
0
0
26,474
0
0
0
29,873
0
0
31,218
0
0
0
33,329
0
0
36,983
0
0
0
45,339
48,370
48,370
0
54,918
0
54,918
56,302
56,302
0
66,735
0
66,735
60,179
60,179
0
72,581
0
72,581
61,479
61,479
0
70,255
0
70,255
0
65,300
65,300
82,400
82,400
85,600
85,600
85,60085,60082,40082,40065,30065,300070,255070,255061,47961,47972,581072,581060,17960,17966,735066,735056,30256,30254,918054,918048,37048,37045,33900036,9830033,32900031,2180029,87300026,4740030,71400028,6580027,15000026,2540026,33300030,8050030,36000029,4200027,67300032,4240031,61600029,538009,7540007,583009,2450006,832004,5650001,59600000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
880
0
0
0
3,796
0
0
4,544
0
0
0
5,546
0
0
4,287
0
0
0
4,061
0
0
14,049
0
0
0
13,406
0
0
13,799
0
0
0
12,718
0
0
14,885
0
0
0
15,634
0
0
10,862
0
0
0
9,400
0
0
10,333
0
0
0
7,477
0
0
6,639
0
0
0
6,929
0
0
6,177
0
0
0
7,429
0
0
3,843
0
0
0
10,017
0
0
10,140
0
0
0
15,553
14,997
14,997
0
23,481
0
23,481
21,264
21,264
0
30,621
0
30,621
24,953
24,953
0
37,925
0
37,925
0
27,168
0
0
0
35,309
0
0
27,500
0
35,500
0
40,900
40,900035,500027,5000035,30900027,168037,925037,925024,95324,95330,621030,621021,26421,26423,481023,481014,99714,99715,55300010,1400010,0170003,843007,4290006,177006,9290006,639007,47700010,333009,40000010,8620015,63400014,8850012,71800013,7990013,40600014,049004,0610004,287005,5460004,544003,79600088000000000000000
       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
35
0
0
216
0
0
0
211
0
0
172
0
0
0
165
0
0
64
0
0
0
0
0
0
197
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000001970000006400165000172002110002160035000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
497
0
0
0
0
742
0
742
0
2,288
2,288
0
3,587
0
3,587
0
3,302
3,302
0
5,086
0
5,092
0
11,612
11,612
0
13,846
0
12,914
0
18,409
18,409
0
10,071
0
10,071
0
14,363
14,363
0
8,645
0
8,645
0
19,879
19,879
0
10,988
0
10,988
0
15,921
15,921
0
12,213
0
12,213
0
22,019
22,019
0
15,719
0
15,719
0
20,297
20,297
0
14,860
0
14,860
0
27,375
27,375
0
22,108
0
22,108
0
26,843
26,843
0
28,140
0
28,140
33,373
33,373
0
29,551
0
29,551
35,038
35,038
0
33,666
0
33,666
35,226
34,709
0
31,174
0
17,164
34,311
34,311
0
30,969
0
30,969
0
37,800
37,800
42,200
42,200
44,700
44,700
44,70044,70042,20042,20037,80037,800030,969030,969034,31134,31117,164031,174034,70935,22633,666033,666035,03835,03829,551029,551033,37333,37328,140028,140026,84326,843022,108022,108027,37527,375014,860014,860020,29720,297015,719015,719022,01922,019012,213012,213015,92115,921010,988010,988019,87919,87908,64508,645014,36314,363010,071010,071018,40918,409012,914013,846011,61211,61205,09205,08603,3023,30203,58703,58702,2882,28807420742000049700000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
9
0
0
0
0
27
0
27
0
0
0
0
112
0
112
0
0
0
0
607
0
607
0
816
816
0
4,329
0
4,329
0
0
0
0
4,673
0
4,673
0
0
0
0
5,916
0
5,916
0
0
0
0
5,945
0
5,945
0
0
0
0
7,460
0
7,460
0
0
0
0
8,066
0
8,066
0
0
0
0
7,584
0
7,584
0
0
0
0
1,204
0
1,204
0
0
0
0
1,646
0
1,646
0
0
0
1,886
0
1,886
0
0
0
2,448
0
2,448
0
0
0
0
0
34,656
0
34,311
0
0
0
34,946
0
0
37,800
0
46,900
0
44,700
44,700046,900037,8000034,94600034,311034,656000002,44802,4480001,88601,8860001,64601,64600001,20401,20400007,58407,58400008,06608,06600007,46007,46000005,94505,94500005,91605,91600004,67304,67300004,32904,329081681606070607000011201120000270270000900000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50
0
0
0
63
0
0
107
0
0
0
1,439
0
0
5,424
0
0
0
6,491
0
0
50,654
0
0
0
54,596
0
0
59,812
0
0
0
56,584
0
0
56,353
0
0
0
46,759
0
0
52,784
0
0
0
53,967
0
0
52,002
0
0
0
49,782
0
0
51,642
0
0
0
53,476
0
0
53,034
0
0
0
52,259
0
0
54,430
0
0
0
53,726
0
0
57,569
0
0
0
62,366
0
64,589
0
0
0
64,637
0
64,308
0
0
0
78,019
0
93,097
0
0
0
98,006
0
104,593
0
0
0
108,092
0
0
115,400
0
113,500
0
142,000
142,0000113,5000115,40000108,092000104,593098,00600093,097078,01900064,308064,63700064,589062,36600057,5690053,72600054,4300052,25900053,0340053,47600051,6420049,78200052,0020053,96700052,7840046,75900056,3530056,58400059,8120054,59600050,654006,4910005,424001,43900010700630005000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
52
0
0
50
0
63
0
63
0
107
107
0
95
0
158
0
372
372
0
499
0
500
0
2,166
2,166
0
2,217
0
2,217
0
2,643
2,643
0
2,629
0
2,629
0
2,554
2,554
0
2,382
0
2,382
0
2,403
2,403
0
2,338
0
2,338
0
2,325
2,325
0
2,310
0
2,310
0
2,259
2,259
0
2,256
0
2,256
0
2,140
2,140
0
2,489
0
2,489
0
2,721
2,721
0
2,973
0
2,973
0
3,091
3,091
0
3,568
0
3,568
3,545
3,545
0
3,278
0
3,278
3,177
3,177
0
3,037
0
3,037
4,525
4,525
0
4,424
0
4,424
13,334
13,334
0
12,522
0
12,522
0
16,300
16,300
15,300
15,300
16,400
16,400
16,40016,40015,30015,30016,30016,300012,522012,522013,33413,3344,42404,42404,5254,5253,03703,03703,1773,1773,27803,27803,5453,5453,56803,56803,0913,09102,97302,97302,7212,72102,48902,48902,1402,14002,25602,25602,2592,25902,31002,31002,3252,32502,33802,33802,4032,40302,38202,38202,5542,55402,62902,62902,6432,64302,21702,21702,1662,16605000499037237201580950107107063063050005200000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,171
0
1,171
0
1,012
1,068
0
1,095
0
1,095
0
30,538
30,538
0
33,500
0
33,500
0
35,463
35,463
0
33,482
0
33,482
0
34,309
34,309
0
31,203
0
31,203
0
36,834
36,134
0
37,795
0
37,795
0
37,048
37,048
0
36,239
0
36,239
0
37,770
37,770
0
38,800
0
38,800
0
38,154
38,154
0
36,329
0
36,329
0
37,463
37,463
0
35,793
0
35,793
0
38,816
38,816
0
42,401
0
42,401
44,184
44,184
0
43,746
0
43,746
42,182
42,182
0
52,060
0
52,060
62,518
62,518
0
65,637
0
65,637
0
63,590
0
0
0
61,455
0
0
60,200
0
60,500
0
75,100
75,100060,500060,2000061,45500063,590065,637065,637062,51862,51852,060052,060042,18242,18243,746043,746044,18444,18442,401042,401038,81638,816035,793035,793037,46337,463036,329036,329038,15438,154038,800038,800037,77037,770036,239036,239037,04837,048037,795037,795036,13436,834031,203031,203034,30934,309033,482033,482035,46335,463033,500033,500030,53830,53801,09501,09501,0681,01201,17101,17100000000000000000000000
       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
242
242
0
345
0
345
345
345
0
191
0
191
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000001910191034534534503450242242000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,234
0
1,171
0
1,012
1,012
0
1,438
0
343
0
46,426
16,174
0
50,412
0
17,118
0
55,078
19,615
0
51,128
0
17,940
0
51,581
17,272
0
41,051
0
10,545
0
48,210
11,376
0
48,798
0
11,427
0
46,457
9,721
0
44,558
0
8,544
0
46,234
8,648
0
47,580
0
9,210
0
47,404
9,648
0
46,302
0
10,321
0
47,875
10,744
0
45,894
0
10,352
0
49,052
10,449
0
53,009
0
10,739
54,990
10,896
0
54,922
0
11,214
53,052
10,906
0
13,249
0
13,297
16,477
16,525
0
16,737
0
16,737
0
19,046
0
0
0
23,156
0
0
27,200
0
29,200
0
41,400
41,400029,200027,2000023,15600019,046016,737016,737016,52516,47713,297013,249010,90653,05211,214054,922010,89654,99010,739053,009010,44949,052010,352045,894010,74447,875010,321046,30209,64847,40409,210047,58008,64846,23408,544044,55809,72146,457011,427048,798011,37648,210010,545041,051017,27251,581017,940051,128019,61555,078017,118050,412016,17446,426034301,43801,0121,01201,17101,23400000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
1,344
0
1,281
0
4,987
4,987
0
5,992
0
5,839
0
48,488
48,488
0
52,379
0
52,375
0
57,169
57,169
0
53,955
0
53,955
0
53,799
53,799
0
44,377
0
44,377
0
51,081
51,081
0
51,629
0
51,629
0
49,677
49,677
0
47,472
0
47,472
0
49,383
49,383
0
51,220
0
51,220
0
50,894
50,894
0
49,770
0
49,770
0
51,709
51,709
0
50,753
0
50,753
0
54,478
54,478
0
58,798
0
58,798
61,044
61,044
0
61,359
0
61,359
61,131
61,131
0
9,482
0
9,482
9,577
9,577
0
11,208
0
11,208
8,623
8,623
0
10,959
0
10,959
0
11,700
11,700
8,500
8,500
9,100
9,100
9,1009,1008,5008,50011,70011,700010,959010,95908,6238,62311,208011,20809,5779,5779,48209,482061,13161,13161,359061,359061,04461,04458,798058,798054,47854,478050,753050,753051,70951,709049,770049,770050,89450,894051,220051,220049,38349,383047,472047,472049,67749,677051,629051,629051,08151,081044,377044,377053,79953,799053,955053,955057,16957,169052,375052,379048,48848,48805,83905,99204,9874,98701,28101,34400000000000100000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
606
0
0
738
0
881
0
881
0
1,896
1,896
0
3,173
0
3,173
0
3,533
3,483
0
4,031
0
4,031
0
27,343
27,226
0
25,554
0
25,554
0
19,781
19,781
0
17,161
0
17,161
0
17,473
17,473
0
17,917
0
17,917
0
26,883
27,848
0
24,406
0
24,406
0
22,371
22,371
0
20,928
0
20,928
0
22,838
22,838
0
23,076
0
23,076
0
22,236
22,236
0
24,180
0
24,180
0
25,561
25,561
0
25,432
0
25,432
0
27,953
27,953
0
33,616
0
33,616
35,271
35,271
0
39,082
0
39,082
39,537
39,537
0
52,683
0
52,683
59,464
59,464
0
62,563
0
62,563
0
63,061
0
0
0
69,009
0
0
74,300
0
83,900
0
112,400
112,400083,900074,3000069,00900063,061062,563062,563059,46459,46452,683052,683039,53739,53739,082039,082035,27135,27133,616033,616027,95327,953025,432025,432025,56125,561024,180024,180022,23622,236023,076023,076022,83822,838020,928020,928022,37122,371024,406024,406027,84826,883017,917017,917017,47317,473017,161017,161019,78119,781025,554025,554027,22627,34304,03104,03103,4833,53303,17303,17301,8961,8960881088107380060600000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
603
0
0
735
0
870
0
870
0
1,885
1,885
0
2,796
0
2,796
0
3,167
3,117
0
3,641
0
3,641
0
15,033
14,916
0
18,621
0
18,621
0
12,562
12,562
0
10,383
0
10,383
0
11,433
10,881
0
12,861
0
12,861
0
18,691
19,656
0
16,364
0
16,364
0
14,820
14,820
0
16,878
0
16,878
0
18,854
18,854
0
19,674
0
19,674
0
18,484
18,484
0
21,480
0
21,480
0
22,594
22,594
0
22,983
0
22,983
0
25,247
25,247
0
27,823
0
27,823
29,073
29,073
0
34,177
0
34,177
34,608
34,608
0
41,445
0
41,445
43,255
43,255
0
48,503
0
48,503
47,003
47,003
0
52,813
0
52,813
0
57,000
57,000
67,200
67,200
69,900
69,900
69,90069,90067,20067,20057,00057,000052,813052,813047,00347,00348,503048,503043,25543,25541,445041,445034,60834,60834,177034,177029,07329,07327,823027,823025,24725,247022,983022,983022,59422,594021,480021,480018,48418,484019,674019,674018,85418,854016,878016,878014,82014,820016,364016,364019,65618,691012,861012,861010,88111,433010,383010,383012,56212,562018,621018,621014,91615,03303,64103,64103,1173,16702,79602,79601,8851,8850870087007350060300000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29
0
0
0
24
0
0
125
0
0
0
1,130
0
0
65
0
0
0
228
0
0
7
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
327
0
0
213
0
0
0
273
0
0
120
0
0
0
184
0
0
169
0
0
0
0
0
0
0
0
0
0
0
0
0
0
262
0
262
0
0
0
0
0
0
0
0
0
0
0
0
0
2,508
0
0
0
2,491
0
0
2,900
0
3,100
0
4,300
4,30003,10002,900002,4910002,50800000000000002620262000000000000001690018400012000273000213003270000000000000400070022800065001,1300001250024000290000000000000000000000000000
       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
262
0
262
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
800
8000000000000000000000000002620262000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
142
0
142
0
0
0
0
122
0
122
0
0
0
0
490
0
490
0
10,501
10,501
0
1,538
0
1,538
0
9,907
9,907
0
858
0
858
0
8,850
8,850
0
1,416
0
1,416
0
14,813
14,813
0
1,941
0
1,941
0
10,962
10,962
0
1,998
0
1,998
0
14,473
14,473
0
1,991
0
1,991
0
15,058
15,058
0
3,102
0
3,102
0
18,200
18,200
0
2,354
0
2,354
0
21,189
21,189
0
1,557
0
1,557
26,426
26,426
0
1,745
0
1,745
29,583
29,583
0
2,787
0
2,787
31,850
31,850
0
2,355
0
2,355
36,419
36,419
0
3,130
0
3,130
0
36,000
36,000
5,000
5,000
48,600
48,600
48,60048,6005,0005,00036,00036,00003,13003,130036,41936,4192,35502,355031,85031,8502,78702,787029,58329,5831,74501,745026,42626,4261,55701,557021,18921,18902,35402,354018,20018,20003,10203,102015,05815,05801,99101,991014,47314,47301,99801,998010,96210,96201,94101,941014,81314,81301,41601,41608,8508,8500858085809,9079,90701,53801,538010,50110,50104900490000012201220000142014200001000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
298
0
0
0
0
728
0
728
0
1,885
1,885
0
2,656
0
2,656
0
3,167
3,167
0
3,127
0
3,151
0
4,407
4,407
0
15,953
0
16,901
0
2,590
2,590
0
9,297
0
9,297
0
2,576
2,576
0
11,441
0
10,476
0
3,822
3,822
0
14,423
0
14,423
0
3,858
3,858
0
14,553
0
14,553
0
4,168
4,168
0
17,410
0
17,410
0
3,306
3,306
0
18,194
0
18,194
0
4,225
4,225
0
20,629
0
20,629
0
4,058
4,058
0
26,266
0
26,266
2,647
2,647
0
32,170
0
32,170
5,025
5,025
0
20,979
0
20,979
7,345
6,181
0
23,904
0
46,148
2,616
8,076
0
23,913
0
47,192
0
9,900
18,100
30,700
59,100
7,300
17,000
17,0007,30059,10030,70018,1009,900047,192023,91308,0762,61646,148023,90406,1817,34520,979020,97905,0255,02532,170032,17002,6472,64726,266026,26604,0584,058020,629020,62904,2254,225018,194018,19403,3063,306017,410017,41004,1684,168014,553014,55303,8583,858014,423014,42303,8223,822010,476011,44102,5762,57609,29709,29702,5902,590016,901015,95304,4074,40703,15103,12703,1673,16702,65602,65601,8851,88507280728000029800000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
11
0
0
11
0
0
0
377
0
0
366
0
0
0
390
0
0
12,310
0
0
0
6,933
0
0
7,219
0
0
0
6,778
0
0
6,592
0
0
0
5,056
0
0
8,192
0
0
0
8,042
0
0
7,551
0
0
0
4,050
0
0
3,984
0
0
0
3,402
0
0
3,752
0
0
0
2,700
0
0
2,967
0
0
0
2,449
0
0
2,706
0
0
0
5,793
0
6,198
0
0
0
4,905
0
4,929
0
0
0
11,238
0
16,209
0
0
0
14,060
0
16,058
0
0
0
16,196
0
0
17,300
0
16,700
0
42,500
42,500016,700017,3000016,19600016,058014,06000016,209011,2380004,92904,9050006,19805,7930002,706002,4490002,967002,7000003,752003,4020003,984004,0500007,551008,0420008,192005,0560006,592006,7780007,219006,93300012,3100039000036600377000110011000300000000000000
       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
365
0
365
0
347
347
0
334
0
334
0
3,652
3,652
0
1,167
0
1,167
0
576
576
0
651
0
651
0
664
664
0
1,758
0
1,758
0
4,577
4,577
0
4,431
0
4,431
0
4,215
4,215
0
1,276
0
1,276
0
1,284
1,284
0
1,075
0
1,075
0
1,731
1,731
0
876
0
876
0
1,175
1,175
0
724
0
724
0
939
939
0
4,255
0
4,255
4,670
4,670
0
3,222
0
3,222
3,235
3,235
0
11,238
0
11,238
16,209
16,209
0
14,060
0
14,060
8,807
8,807
0
9,342
0
9,342
0
6,400
6,400
6,600
6,600
12,500
12,500
12,50012,5006,6006,6006,4006,40009,34209,34208,8078,80714,060014,060016,20916,20911,238011,23803,2353,2353,22203,22204,6704,6704,25504,25509399390724072401,1751,1750876087601,7311,73101,07501,07501,2841,28401,27601,27604,2154,21504,43104,43104,5774,57701,75801,758066466406510651057657601,16701,16703,6523,6520334033403473470365036500000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90
90
0
38
0
38
36
36
0
48
0
48
48
48
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000484848048036363803809090000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
930
0
930
0
0
3,747
0
3,747
0
4,847
4,847
0
6,768
0
6,768
0
8,385
8,385
0
10,754
0
10,584
0
50,348
50,348
0
58,426
0
57,390
0
68,848
68,848
0
63,688
0
63,688
0
64,496
64,496
0
55,203
0
56,168
0
57,346
57,346
0
55,799
0
55,799
0
55,770
55,770
0
55,949
0
55,949
0
57,380
57,380
0
61,083
0
61,083
0
57,225
57,225
0
57,929
0
57,929
0
60,118
60,118
0
61,595
0
61,595
0
66,572
66,572
0
74,059
0
74,059
77,658
77,658
0
80,473
0
80,473
81,073
81,073
0
92,071
0
92,071
93,773
93,773
0
108,582
0
108,024
0
103,860
0
0
0
110,057
0
0
107,100
0
112,700
0
116,000
116,0000112,7000107,10000110,057000103,8600108,0240108,582093,77393,77392,071092,071081,07381,07380,473080,473077,65877,65874,059074,059066,57266,572061,595061,595060,11860,118057,929057,929057,22557,225061,083061,083057,38057,380055,949055,949055,77055,770055,799055,799057,34657,346056,168055,203064,49664,496063,688063,688068,84868,848057,390058,426050,34850,348010,584010,75408,3858,38506,76806,76804,8474,84703,74703,74700930093000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
113
0
0
0
0
133
0
133
0
134
134
0
134
0
134
0
134
134
0
135
0
135
0
190
190
0
190
0
190
0
193
193
0
193
0
193
0
194
194
0
194
0
194
0
194
194
0
195
0
195
0
195
195
0
195
0
195
0
195
195
0
195
0
195
0
199
199
0
199
0
199
0
202
202
0
206
0
206
0
209
209
0
209
0
209
210
210
0
211
0
211
211
211
0
211
0
211
211
211
0
211
0
211
217
217
0
217
0
217
0
200
200
200
200
200
200
2002002002002002000217021702172172110211021121121102110211211211021102102102090209020920902060206020220201990199019919901950195019519501950195019519501950195019419401940194019419401930193019319301900190019019001350135013413401340134013413401330133000011300000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000-16,90500000-7,72900000-6,37200000-5,44900000-4,242000000-3,235000000-3,230000000-3,100000000-2,48000000000000000000000-1,318000000-616000000-136000000-66000000-28000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,345
0
31,345
0
0
0
31,380
0
0
31,400
0
31,500
0
0
0031,500031,4000031,38000031,345031,34500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00-2,3000-2,50000-1,700000-1,7000-3,73800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,318
25,318
0
24,128
0
24,128
21,521
21,521
0
24,270
0
24,270
23,123
23,123
0
29,257
0
64,035
23,875
53,520
0
24,384
0
70,969
0
20,700
49,600
16,800
46,000
17,800
48,500
48,50017,80046,00016,80049,60020,700070,969024,384053,52023,87564,035029,257023,12323,12324,270024,270021,52121,52124,128024,128025,31825,318000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in GBP. All numbers in thousands.