Date 2022-12-3 2021-12-3 2020-12-3 2019-12-3 2018-12-3 2017-12-3 2016-12-3 2015-12-3

Revenue 60530 57350 55179 57714 79591 79139 79919 81741

Revenue G 5.54% 3.93% -4.39% -27.49% 0.57% -0.98% -2.23% -11.91%
Cost of Re 27842 25865 24314 26181 42655 42196 41403 41057
Gross Profi 32688 31485 30865 31533 36936 36943 38516 40684
Selling, G 18609 18745 20561 18724 19366 19680 20869 20430
Research 6567 6488 6262 5910 5379 5590 5726 5247
Operating 30316 25494 27005 22983 24871 24929 25557 24271
Other Oper 5140 261 182 -1651 126 -341 -1038 -1406
Operating 2372 5991 3860 8550 12065 12014 12959 16413
Interest E 1216 1155 1288 1344 723 615 630 468
Other Expe 143 -1031 -1658 -2285 -5 4 8 174
Pretax Inc 1013 5867 4230 9491 11347 11395 12321 15771
Income Ta -626 124 -1360 60 2619 5642 449 2581
Net Incom 1639 5743 5590 9431 8728 5753 11872 13190
Preferred 0 0 0 0 0 0 0 0
Net Incom 1639 5743 5590 9431 8728 5753 11872 13190
Net Incom -71.46% 2.74% -40.73% 8.05% 51.71% -51.54% -9.99% 9.72%
Shares Out 903 896 890 887 912 933 955 979
Shares Out 912 905 897 893 916 937 959 983
Shares Cha 0.84% 0.90% 0.42% -2.56% -2.25% -2.22% -2.44% -2.70%
EPS (Basic) 1.81 6.41 6.28 10.63 9.57 6.17 12.43 13.48
EPS (Dilute 1.79 6.35 6.23 10.56 9.52 6.14 12.38 13.42
EPS Growt -71.81% 1.93% -41.00% 10.92% 55.05% -50.40% -7.75% 12.77%
Free Cash 9.50 11.62 17.02 13.98 12.64 14.38 13.98 13.77
Dividend P 6.59 6.55 6.51 6.43 6.21 5.90 5.50 5.00
Dividend G 0.61% 0.61% 1.24% 3.54% 5.25% 7.27% 10.00% 17.65%
Gross Marg 54.00% 54.90% 55.94% 54.64% 46.41% 46.68% 48.19% 49.77%
Operating 3.92% 10.45% 7.00% 14.81% 15.16% 15.18% 16.22% 20.08%
Profit Marg 2.71% 10.01% 10.13% 16.34% 10.97% 7.27% 14.86% 16.14%
Free Cash 14.16% 18.16% 27.47% 21.49% 14.49% 16.95% 16.71% 16.48%
Effective T -61.80% 2.11% -32.15% 0.63% 23.08% 49.51% 3.64% 16.37%
EBITDA 7031 13439 12213 16894 16550 16551 17332 20094
EBITDA Ma 11.62% 23.43% 22.13% 29.27% 20.79% 20.91% 21.69% 24.58%
Depreciati 4802 6417 6695 6059 4480 4541 4381 3855
EBIT 2229 7022 5518 10835 12070 12010 12951 16239
EBIT Margi 3.68% 12.24% 10.00% 18.77% 15.17% 15.18% 16.21% 19.87%
2014-12-3 2013-12-3 2012-12-3 2011-12-3 2010-12-3 2009-12-3 2008-12-3 2007-12-3 2006-12-3
92793 98367 102874 106916 99870 95758 103630 98786 91424
-5.67% -4.38% -3.78% 7.06% 4.29% -7.60% 4.90% 8.05% 0.32%
46386 49683 52513 56778 53857 51973 57969 57057 53129
46407 48684 50361 50138 46013 43785 45661 41729 38295
23180 23451 23463 23594 21837 20952 23386 22060 20259
5437 5743 5816 6258 6026 5820 6337 6153 6107
25937 28039 27362 28724 25922 25244 28272 26629 24700
-2680 -1155 -1917 -1128 -1941 -1528 -1451 -1584 -1666
20470 20645 22999 21414 20091 18541 17389 15100 13595
484 402 459 411 368 402 673 611 278
3730 397 395 1 1 -76
16256 19846 22145 21003 19723 18138 16715 14489 13393
4234 3363 5541 5148 4890 4713 4381 4071 3901
12022 16483 16604 15855 14833 13425 12334 10418 9492
0 0 0 0 0 0 0 0 0
12022 16483 16604 15855 14833 13425 12334 10418 9492
-27.06% -0.73% 4.72% 6.89% 10.49% 8.85% 18.39% 9.76% 19.64%
1004 1094 1143 1197 1269 1327 1369 1434 1531
1010 1103 1155 1214 1287 1341 1388 1457 1554
-8.44% -4.54% -4.80% -5.72% -4.03% -3.35% -4.74% -6.22% -4.55%
11.97 15.06 14.53 13.25 11.69 10.12 9.02 7.27 6.20
11.90 14.94 14.37 13.06 11.52 10.01 8.89 7.15 6.11
-20.35% 3.97% 10.03% 13.37% 15.08% 12.60% 24.34% 17.02% 25.46%
13.03 12.53 13.37 13.19 12.27 12.83 10.43 7.76 6.71
4.25 3.70 3.30 2.90 2.50 2.15 1.90 1.50 1.10
14.86% 12.12% 13.79% 16.00% 16.28% 13.16% 26.67% 36.36% 41.03%
50.01% 49.49% 48.95% 46.89% 46.07% 45.72% 44.06% 42.24% 41.89%
22.06% 20.99% 22.36% 20.03% 20.12% 19.36% 16.78% 15.29% 14.87%
12.96% 16.76% 16.14% 14.83% 14.85% 14.02% 11.90% 10.55% 10.38%
14.11% 13.94% 14.85% 14.77% 15.59% 17.78% 13.77% 11.26% 11.23%
26.05% 16.95% 25.02% 24.51% 24.79% 25.98% 26.21% 28.10% 29.13%
21232 24926 27280 26229 24922 23534 22838 20301 18654
22.88% 25.34% 26.52% 24.53% 24.95% 24.58% 22.04% 20.55% 20.40%
4492 4678 4676 4815 4831 4994 5450 5201 4983
16740 20248 22604 21414 20091 18540 17388 15100 13671
18.04% 20.58% 21.97% 20.03% 20.12% 19.36% 16.78% 15.29% 14.95%
2005-12-3 2004-12-3 2003-12-3 2002-12-3 2001-12-3 2000-12-3 1999-12-3 1998-12-3 1997-12-3
91134 96293 89131 81186 83067 85089 87548 81667 78508
-5.36% 8.04% 9.79% -2.26% -2.38% -2.81% 7.20% 4.02% 3.37%
54602 60724 56584 50902 51178 53511 55994 50795 47899
36532 35569 32547 30284 31889 31578 31554 30872 30609
21314 20079 18601 18738 17048 17393 16294 16662 16634
5842 5874 5314 4750 4986 5084 5505 5046 4877
24086 24761 22985 22615 20205 19823 19445 21119 21511
-3070 -1192 -930 -873 -1829 -2654 -2354 -589 0
12446 10808 9562 7669 11684 11755 12109 9753 9098
220 139 145 145 234 344 352 713 728
60 18 30 1755 423 -219 -657
12166 10651 9387 5769 11027 11630 11757 9040 9027
4232 3172 2829 2190 3304 3537 4045 2712 2934
7934 7479 6558 3579 7723 8093 7712 6328 6093
0 0 0 0 10 20 20 20 20
7934 7479 6558 3579 7713 8073 7692 6308 6073
6.08% 14.04% 83.24% -53.60% -4.46% 4.95% 21.94% 3.87% 12.28%
1601 1675 1722 1703 1733 1763 1803 1846 1944
1628 1707 1753 1731 1771 1812
-4.66% -2.60% 1.27% -2.27% -2.26% 0.53% -2.34% -5.07% -6.08%
4.96 4.47 3.81 2.10 4.45 4.58 4.25 3.38 3.09
4.87 4.38 3.74 2.06 4.35 4.44 4.12 3.29 3.00
11.19% 17.11% 81.55% -52.64% -2.03% 7.77% 25.23% 9.67% 19.76%
7.09 6.88 6.06 5.41 5.23 2.57 2.72 1.85 1.49
0.78 0.70 0.63 0.59 0.55 0.51 0.47 0.43 0.39
11.43% 11.11% 6.78% 7.27% 7.84% 8.51% 9.30% 10.82% 19.38%
40.09% 36.94% 36.52% 37.30% 38.39% 37.11% 36.04% 37.80% 38.99%
13.66% 11.22% 10.73% 9.45% 14.07% 13.81% 13.83% 11.94% 11.59%
8.71% 7.77% 7.36% 4.41% 9.29% 9.49% 8.79% 7.72% 7.74%
12.45% 11.96% 11.71% 11.35% 10.91% 5.31% 5.59% 4.17% 3.68%
34.79% 29.78% 30.14% 37.96% 29.96% 30.41% 34.41% 30.00% 32.50%
17574 15705 14448 10407 15767 16680 18694 14745 14756
19.28% 16.31% 16.21% 12.82% 18.98% 19.60% 21.35% 18.06% 18.80%
5188 4915 4916 4493 4506 4706 6585 4992 5001
12386 10790 9532 5914 11261 11974 12109 9753 9755
13.59% 11.21% 10.69% 7.28% 13.56% 14.07% 13.83% 11.94% 12.43%
1996-12-3 1995-12-3 1994-12-3 1993-12-3 1992-12-3 1991-12-31
75947 71940 64052 62716 64523 64766
5.57% 12.31% 2.13% -2.80% -0.38%
45408 41573 38768 38568 35069 32073
30539 30367 25284 24148 29454 32693
16854 16766 15916 18282 19526 21375
5089 4170 4363 5558 6522 6644
21943 22776 20279 32785 37693 31754
0 1840 0 8945 11645 3735
8596 7591 5005 -8637 -8239 939
716 725 1227 1273 1360 1423
-707 -947 -1377 -999 -2473 1661
8587 7813 5155 -8911 -7126 -2145
3158 3635 2134 -810 -2161 716
5429 4178 3021 -8101 -4965 -2861
20 62 84 47 0 0
5409 4116 2937 -8148 -4965 -2861
31.41% 40.14%
2070 2233 2349 2328

-7.30% -4.91% 0.87%

2.56 1.81 1.26 -3.56 -2.18 -1.25
2.51 1.77
41.93%
2.61 3.00 3.51 1.92
0.33 0.25 0.25 0.40 1.21 1.21
30.00% 0.00% -36.71% -67.36% 0.00%
40.21% 42.21% 39.47% 38.50% 45.65% 50.48%
11.32% 10.55% 7.81% -13.77% -12.77% 1.45%
7.12% 5.72% 4.59% -12.99% -7.69% -4.42%
7.12% 9.32% 12.89% 7.11% 0.63% -1.76%
36.78% 46.53% 41.40%
14315 14140 12677 -977 493 5614
18.85% 19.66% 19.79% -1.56% 0.76% 8.67%
5012 5602 6295 6661 6259 6336
9303 8538 6382 -7638 -5766 -722
12.25% 11.87% 9.96% -12.18% -8.94% -1.11%
Date 2022-12-3 2021-12-3 2020-12-3 2019-12-3 2018-12-3 2017-12-3 2016-12-3 2015-12-3
Cash & Equ 7989 6957 13651 8313 11604 12234 7826 7686
Short-Term 7703 7821 11109 14888 23006 22329 19707 19528
Cash & Cas 15692 14778 24760 23201 34610 34563 27533 27214
Cash Grow 6.18% -40.32% 6.72% -32.96% 0.14% 25.53% 1.17% -3.87%
Receivable 7358 7756 6485 9603 8175 9909 10239 9534
Inventory 1552 1649 1812 1619 1682 1583 1553 1551
Other Curr 4516 5356 6108 3997 4679 3680 4563 4205
Total Curre 29118 29539 39165 38420 49146 49735 43888 42504
Property, 8212 8916 9771 15006 10792 11116 10830 10727
Long-Term 7423 7248 9273 10786 11534 12333 13606 15200
Goodwill a 67133 68154 67504 73457 39352 40530 40887 35508
Other Long 15357 18144 30258 14517 12558 11642 8259 6556
Total Long 98125 102462 116806 113766 74236 75621 73582 67991
Total Asset 127243 132001 155971 152186 123382 125356 117470 110495
Accounts P 4051 3955 4033 4896 6558 6451 6209 6028
Deferred 15531 16095 15738 15877 14610 15298 14635 14792
Current De 5634 7761 8151 10177 10207 6987 7513 6461
Total Curren 31505 33619 39869 37701 38227 37363 36275 34269
Other Curre 6289 5808 11947 6751 6852 8627 7918 6988
Long-Term 48379 47379 56937 57981 35605 39837 34655 33428
Total Long- 73717 79386 95375 93501 68225 70268 62803 61802
Other Long- 25338 32007 38438 35520 32620 30431 28148 28374
Total Liabil 105222 113005 135244 131202 106452 107631 99078 96071
Total Debt 54013 55140 65088 68158 45812 46824 42168 39889
Debt Grow -2.04% -15.28% -4.50% 48.78% -2.16% 11.04% 5.71% -2.05%
Common St -111141 -112074 -112783 -113516 -112920 -108940 -105115 -102255
Retained E 149825 154209 162717 162954 159206 153126 152759 146124
Comprehen -16740 -23234 -29337 -28597 -29490 -26592 -29398 -29607
Shareholde 21944 18901 20597 20841 16796 17594 18246 14262
Net Cash / -38321 -40362 -40328 -44957 -11202 -12261 -14635 -12675
Net Cash / Debt Growth
Net Cash P -42.01 -44.62 -44.98 -50.35 -12.23 -13.08 -15.27 -12.90
Working Ca -2387 -4080 -704 719 10919 12372 7613 8235
Book Value 24.31 21.10 23.13 23.49 18.42 18.86 19.10 14.57
2014-12-3 2013-12-3 2012-12-3 2011-12-3 2010-12-3 2009-12-3 2008-12-3 2007-12-3 2006-12-3
8476 10716 10412 11922 10661 12183 12741 14991 8022
19835 20137 18755 16901 17247 16705 15643 17444 17729
28311 30853 29167 28823 27908 28888 28384 32435 25751
-8.24% 5.78% 1.19% 3.28% -3.39% 1.78% -12.49% 25.96% -6.14%
11996 12049 12540 12660 11968 11879 12078 12500 11753
2103 2310 2287 2595 2450 2494 2701 2664 2810
4967 6138 5439 6850 5790 5674 5841 5578 4346
47377 51350 49433 50928 48116 48935 49004 53177 44660
10771 13821 13996 13883 14096 14165 14305 15081 14440
16629 17394 17833 15671 16326 16023 16241 16851 18449
33660 35055 33034 29605 28624 22703 21104 16392 15056
8834 8603 4917 6346 6290 7196 8870 18930 10629
69894 74873 69780 65505 65336 60087 60520 67254 58574
117271 126223 119213 116433 113452 109022 109524 120431 103234
6864 7461 7952 8517 7804 7436 7014 8054 7964
15568 16665 16443 16044 15246 14407 13410 12862 11089
5731 6862 9181 8463 6778 4168 11236 12235 8902
39581 40154 43625 42123 40562 36002 42435 44310 40091
11418 9166 10049 9099 10734 9991 10775 11159 12136
34991 32856 24088 22857 21846 21932 22689 23039 13780
65676 63140 56604 54074 49717 50265 53504 47652 34637
30685 30284 32516 31217 27871 28333 30815 24613 20857
105257 103294 100229 96197 90279 86267 95939 91962 74728
40722 39718 33269 31320 28624 26100 33925 35274 22682
2.53% 19.38% 6.22% 9.42% 9.67% -23.07% -3.82% 55.52% 0.18%
-98050 -85648 -73022 -62834 -50743 -39433 -35043 -28756 -15025
137793 130042 117641 104857 92532 80900 70353 60640 52432
-27875 -21602 -25759 -21885 -18743 -18830 -21845 -3414 -8901
11868 22792 18860 20138 23046 22637 13465 28470 28506
-12411 -8865 -4102 -2497 -716 2788 -5541 -2839 3069
-36.00%
-12.29 -8.04 -3.55 -2.06 -0.56 2.08 -3.99 -1.95 1.98
7796 11196 5808 8805 7554 12933 6569 8867 4569
11.82 20.82 16.51 16.82 18.16 17.06 9.83 19.85 18.62
2005-12-3 2004-12-3 2003-12-3 2002-12-3 2001-12-3 2000-12-3 1999-12-3 1998-12-3 1997-12-3
12568 10053 7290 5382 6330 3563 5043 5375 7106
14868 16318 17940 16589 16719 18864 17944 6903 6167
27436 26371 25230 21971 23049 22427 22987 12278 13273
4.04% 4.52% 14.83% -4.68% 2.77% -2.44% 87.22% -7.50% -4.22%
10678 12335 11340 11362 10362 12021 10462 20271 18106
2841 3316 2942 3148 4304 4765 4868 5200 5139
4706 5121 5150 5241 4746 4667 4838 4611 3900
45661 47143 44662 41722 42461 43880 43155 42360 40418
13756 15175 14689 14440 16504 16714 17590 19631 18347
14602 18065 18035 19712 18663 27755 26750 23510 21915
11104 10226 8645 4852 1278 0 0 599 819
20625 20394 18426 15758 11397 0 0 0 0
60087 63860 59795 54762 47842 44469 44340 43740 41081
105748 111003 104457 96484 90303 88349 87495 86100 81499
7349 9444 8460 7630 7047 8192 6400 6252 5215
7319 7175 6492 4946 4223 4516 4529 4115 3445
7216 8099 6646 6031 11188 10205 14230 13905 13230
35152 39786 37623 34220 35119 36406 39578 36827 33507
13268 15068 16025 15613 12661 13493 14419 12555 11617
15425 14828 16986 19986 15963 18371 14124 15508 13696
37498 39529 38970 39482 31736 31319 27406 29840 28176
22073 24701 21984 19496 15773 12948 13282 14332 14480
72650 79315 76593 73702 66855 67725 66984 66667 61683
22641 22927 23632 26017 27151 28576 28354 29413 26926
-1.25% -2.98% -9.17% -4.18% -4.99% 0.78% -3.60% 9.24% 17.95%
-9620 -4399 -7765 -5355 -5866 -2865 2472 8381 7907
44734 38148 37525 31555 30142 23784 16878 10141 11010
-2016 -2061 -1896 -3418 -828 -295 1161 911 899
33098 31688 27864 22782 23448 20624 20511 19433 19816
4795 3444 1598 -4046 -4102 -6149 -5367 -17135 -13653
39.23% 115.52%
2.95 2.02 0.91 -2.34 -2.32 -3.39
10509 7357 7039 7502 7342 7474 3577 5533 6911
20.68 18.92 16.19 13.38 13.53 11.70 11.38 10.53 10.19
1996-12-3 1995-12-3 1994-12-3 1993-12-3 1992-12-3 1991-12-31
7687 7259 7922 5861 4446
6171 6403 8983 7700 8608
13858 13662 16905 13561 13054 0
1.43% -19.18% 24.66% 3.88%
17446 17441 15182 12984 14199
5870 6323 6334 7565 8385
3521 3265 2917 5092 4054
40695 40691 41338 39202 39692
17407 16579 16664 17521 21595
21595 20603 20126 20687 21299
1435 2419 2963 3703 4119
0 0 0 0 0
40437 39601 39753 41911 47013
81132 80292 81091 81113 86705
4767 4511 3778 3400 3147
3640 3469 3475 3575 3316
12957 11569 9570 12097 16467
34000 31648 29226 33150 36737
12636 12099 12403 14078 13807
9872 10060 12548 15245 12853
25504 26221 28452 28225 22344
15632 16161 15904 12980 9491
59504 57869 57678 61375 59081
22829 21629 22118 27342 29320
5.55% -2.21% -19.11% -6.75%
7870 7700 8389 8071 6538
11189 11630 12352 10009 19124
2569 3093 2672 1658 1962
21628 22423 23413 19738 27624
-8971 -7967 -5213 -13781 -16266 0

6695 9043 12112 6052 2955

10.45 10.04 9.97 8.48
Date 2022-12-3 2021-12-3 2020-12-3 2019-12-3 2018-12-3 2017-12-3 2016-12-3 2015-12-3
Net Incom 1639 5743 5590 9431 8728 5753 11872 13190
Depreciati 4802 6417 6695 6059 4480 4541 4381 3855
Share-Bas 987 982 937 679 510 534 544 468
Other Opera 3007 -346 4975 -1399 1529 5896 287 -258
Operating 10435 12796 18197 14770 15247 16724 17084 17255
Operating -18.45% -29.68% 23.20% -3.13% -8.83% -2.11% -0.99% 2.29%
Capital Ex -1861 -2381 -3042 -2370 -3716 -3313 -3726 -3781
Acquisition -1076 -3179 167 -31554 -139 -701 -6150 -3750
Change in -1265 -414 -153 6988 -1057 -3067 -1052 -629
Other Investing Activi -1 -1 1
Investing -4202 -5975 -3028 -26936 -4913 -7081 -10928 -8159
Dividends -5948 -5869 -5797 -5707 -5666 -5506 -5256 -4897
Share Issu 0 0 0 -1361 -4443 -4340 -3502 -4287
Debt Issued 1221 -8115 -3714 16284 -301 3447 2763 19
Other Finan -231 630 -210 -174 -59 -19 78 -248
Financing -4958 -13354 -9721 9042 -10469 -6418 -5917 -9413
Net Cash F 1032 -6718 5361 -3290 -630 4161 188 -790
Free Cash 8574 10415 15155 12400 11531 13411 13358 13474
Free Cash -17.68% -31.28% 22.22% 7.54% -14.02% 0.40% -0.86% 2.94%
Free Cash 14.16% 18.16% 27.47% 21.49% 14.49% 16.95% 16.71% 16.48%
Free Cash 9.50 11.62 17.02 13.98 12.64 14.38 13.98 13.77
2014-12-3 2013-12-3 2012-12-3 2011-12-3 2010-12-3 2009-12-3 2008-12-3 2007-12-3 2006-12-3
12022 16483 16604 15855 14833 13425 12334 10418 9492
4492 4678 4676 4815 4831 4994 5450 5201 4983
512 614 688 697 629 558 659 713 846
-158 -4290 -2382 -1521 -744 1796 369 -243 -314
16868 17485 19586 19846 19549 20773 18812 16089 15007
-3.53% -10.73% -1.31% 1.52% -5.89% 10.42% 16.92% 7.21% 0.89%
-3779 -3768 -4307 -4059 -3984 -3747 -4537 -4968 -4736
1701 -2759 -3123 -1797 -5867 -794 -6242 -699 -3799
-923 -798 -1575 1460 1343 -2189 1494 992 -3015
-1 1 1 1 1
-3001 -7326 -9004 -4396 -8507 -6729 -9285 -4675 -11549
-4265 -4058 -3773 -3473 -3177 -2860 -2585 -2147 -1683
-12970 -12785 -10455 -12593 -11601 -4377 -6804 -14705 -6399
1783 6961 2252 2370 2350 -7463 -2444 12112 -122
-1 -1 -1
-15452 -9883 -11976 -13696 -12429 -14700 -11834 -4740 -8204
-2240 304 -1511 1262 -1522 -558 -2250 6969 -4546
13089 13717 15279 15787 15565 17026 14275 11121 10271
-4.58% -10.22% -3.22% 1.43% -8.58% 19.27% 28.36% 8.28% -9.48%
14.11% 13.94% 14.85% 14.77% 15.59% 17.78% 13.77% 11.26% 11.23%
13.03 12.53 13.37 13.19 12.27 12.83 10.43 7.76 6.71
2005-12-3 2004-12-3 2003-12-3 2002-12-3 2001-12-3 2000-12-3 1999-12-3 1998-12-3 1997-12-3
7934 7479 6558 3579 7723 8093 7712 6328 6093
5188 4915 4916 4493 4506 4706 6585 4992 5001
1043 1578 1573 0 0 0 0 0 0
709 1294 1326 5716 1737 -3962 -4186 -2047 -2229
14874 15266 14373 13788 13966 8837 10111 9273 8865
-2.57% 6.21% 4.24% -1.27% 58.04% -12.60% 9.04% 4.60% -13.72%
-3527 -3745 -3935 -4575 -4906 -4315 -5216 -5865 -5977
-550 -1713 -1739 -1925 -916 -329 3559 0 0
-346 112 552 -397 -40 643 -12 -266 -178
5124
-4423 -5346 2 -6897 -5862 -4001 -1669 -6131 -6155
-1250 -1174 -1085 -1005 -966 -929 -879 -834 -783
-6506 -5361 -3200 -3087 -3652 -6073 -6645 -6278 -6250
609 -1027 -3481 -3173 -437 643 -1101 2124 3944
-254 -5 -1
-7147 -7562 -7766 -7265 -5309 -6359 -8625 -4993 -3090
2515 2763 1908 -948 2767 -1480 -332 -1731 -581
11347 11521 10438 9213 9060 4522 4895 3408 2888
-1.51% 10.38% 13.30% 1.69% 100.35% -7.62% 43.63% 18.01% -46.63%
12.45% 11.96% 11.71% 11.35% 10.91% 5.31% 5.59% 4.17% 3.68%
7.09 6.88 6.06 5.41 5.23 2.57 2.72 1.85 1.49
1996-12-3 1995-12-3 1994-12-3 1993-12-3 1992-12-3 1991-12-31
5429 4178 3021 -8101 -4965 -2861
5012 5602 6295 6661 6259 6336
0 0 0 0 0 0
-166 928 2477 9767 4980 3250
10275 10708 11793 8327 6274 6725
-4.04% -9.20% 41.62% 32.72% -6.71%
-4864 -4006 -3539 -3868 -5870 -7866
-716 -2880 1503 0 0 0
-143 1834 -1390 -334 -8 180

-5723 -5052 -3426 -4202 -5878 -7686

-706 -591 -662 -933 -2765 -2771
-5005 -4656 318 122 -90 -129
1759 -267 -6058 -2194 3509 4268
-870 -10 1091
-3952 -6384 -6412 -1914 654 1368
428 -663 2061 1415 501 92
5411 6702 8254 4459 404 -1141
-19.26% -18.80% 85.11% 1003.71%
7.12% 9.32% 12.89% 7.11% 0.63% -1.76%
2.61 3.00 3.51 1.92
Date 2022-12-3 2021-12-3 2020-12-3 2019-12-3 2018-12-3 2017-12-3 2016-12-3 2015-12-3
Market Capi 127382 119866 112166 118711 103303 142035 157832 133507
Market Ca 6.27% 6.86% -5.51% 14.92% -27.27% -10.01% 18.22% -15.92%
Enterprise 165703 160228 152494 163668 114505 154296 172467 146182
PE Ratio 77.72 20.87 20.07 12.59 11.84 24.69 13.30 10.12
PS Ratio 2.10 2.09 2.03 2.06 1.30 1.80 1.98 1.63
PB Ratio 5.81 6.34 5.45 5.70 6.15 8.07 8.65 9.36
P/FCF Rati 14.86 11.51 7.40 9.57 8.96 10.59 11.82 9.91
P/OCF Rati 12.21 9.37 6.16 8.04 6.78 8.49 9.24 7.74
EV/Revenu 2.74 2.79 2.76 2.84 1.44 1.95 2.16 1.79
EV/EBITDA 23.57 11.92 12.49 9.69 6.92 9.32 9.95 7.27
EV/EBIT 74.34 22.82 27.64 15.11 9.49 12.85 13.32 9.00
EV/FCF 19.33 15.38 10.06 13.20 9.93 11.51 12.91 10.85
Debt/Equit 2.46 2.92 3.16 3.27 2.73 2.66 2.31 2.80
Debt/EBIT 7.68 4.10 5.33 4.03 2.77 2.83 2.43 1.99
Debt/FCF 6.30 5.29 4.29 5.50 3.97 3.49 3.16 2.96
Quick Rati 0.73 0.67 0.78 0.87 1.12 1.19 1.04 1.07
Current Ra 0.92 0.88 0.98 1.02 1.29 1.33 1.21 1.24
Asset Turn 0.47 0.40 0.36 0.39 0.65 0.65 0.68 0.74
Return on 8.10% 27.20% 27.20% 51.70% 47.70% 31.10% 72.00% 98.80%
Return on 1.30% 4.00% 3.60% 6.40% 7.10% 4.70% 10.10% 11.90%
Return on I 5.05% 7.92% 5.95% 9.55% 14.82% 9.42% 20.67% 25.35%
Earnings Yi 1.29% 4.79% 4.98% 7.94% 8.45% 4.05% 7.52% 9.88%
Free Cash 6.73% 8.69% 13.51% 10.45% 11.16% 9.44% 8.46% 10.09%
Dividend Yi 4.70% 4.90% 5.20% 4.80% 5.50% 3.80% 3.30% 3.60%
Payout Rat 364.10% 102.20% 103.70% 60.50% 64.90% 95.60% 44.20% 37.10%
Buyback Yi -0.84% -0.90% -0.42% 2.56% 2.25% 2.22% 2.44% 2.70%
Total Retu 3.86% 4.00% 4.78% 7.36% 7.75% 6.02% 5.74% 6.30%
2014-12-3 2013-12-3 2012-12-3 2011-12-3 2010-12-3 2009-12-3 2008-12-3 2007-12-3 2006-12-3
158781 203674 216439 216724 182329 171951 113065 148957 146342
-22.04% -5.90% -0.13% 18.86% 6.04% 52.08% -24.10% 1.79% 12.71%
171192 212539 220541 219221 183045 169163 118606 151796 143273
13.21 12.36 13.04 13.67 12.29 12.81 9.17 14.30 15.42
1.71 2.07 2.10 2.03 1.83 1.80 1.09 1.51 1.60
13.38 8.94 11.48 10.76 7.91 7.60 8.40 5.23 5.13
12.13 14.85 14.17 13.73 11.71 10.10 7.92 13.39 14.25
9.41 11.65 11.05 10.92 9.33 8.28 6.01 9.26 9.75
1.84 2.16 2.14 2.05 1.83 1.77 1.14 1.54 1.57
8.06 8.53 8.08 8.36 7.34 7.19 5.19 7.48 7.68
10.23 10.50 9.76 10.24 9.11 9.12 6.82 10.05 10.48
13.08 15.49 14.43 13.89 11.76 9.94 8.31 13.65 13.95
3.43 1.74 1.76 1.56 1.24 1.15 2.52 1.24 0.80
1.92 1.59 1.22 1.19 1.15 1.11 1.49 1.74 1.22
3.11 2.90 2.18 1.98 1.84 1.53 2.38 3.17 2.21
1.02 1.07 0.96 0.98 0.98 1.13 0.95 1.01 0.94
1.20 1.28 1.13 1.21 1.19 1.36 1.16 1.20 1.11
0.77 0.83 0.89 0.94 0.93 0.92 0.89 0.91 0.89
80.00% 82.90% 81.40% 71.90% 67.10% 76.70% 50.40% 44.50% 29.40%
10.00% 13.80% 14.30% 14.00% 13.80% 12.80% 10.50% 9.60% 9.20%
28.79% 27.43% 33.08% 31.41% 29.24% 28.16% 27.08% 17.03% 18.82%
7.57% 8.09% 7.67% 7.32% 8.14% 7.81% 10.91% 6.99% 6.49%
8.24% 6.73% 7.06% 7.28% 8.54% 9.90% 12.63% 7.47% 7.02%
2.60% 2.00% 1.70% 1.60% 1.70% 1.60% 2.30% 1.40% 1.10%
35.50% 24.60% 22.70% 21.90% 21.40% 21.20% 21.10% 20.60% 17.70%
8.44% 4.54% 4.80% 5.72% 4.03% 3.35% 4.74% 6.22% 4.55%
11.04% 6.54% 6.50% 7.32% 5.73% 4.95% 7.04% 7.62% 5.65%
2005-12-3 2004-12-3 2003-12-3 2002-12-3 2001-12-3 2000-12-3 1999-12-3 1998-12-3 1997-12-3
129836 164106 159449 130982 208371 149122 194447 170155 101709
-20.88% 2.92% 21.73% -37.14% 39.73% -23.31% 14.28% 67.30% 29.72%
125041 160662 157851 135028 212473 155271 199814 187290 115362
16.37 21.94 24.31 36.60 27.02 18.47 25.28 26.98 16.75
1.43 1.70 1.79 1.61 2.51 1.75 2.22 2.08 1.30
3.92 5.18 5.72 5.75 8.89 7.23 9.48 8.76 5.13
11.44 14.24 15.28 14.22 23.00 32.98 39.72 49.93 35.22
8.73 10.75 11.09 9.50 14.92 16.87 19.23 18.35 11.47
1.37 1.67 1.77 1.66 2.56 1.82 2.28 2.29 1.47
7.12 10.23 10.93 12.97 13.48 9.31 10.69 12.70 7.82
10.10 14.89 16.56 22.83 18.87 12.97 16.50 19.20 11.83
11.02 13.95 15.12 14.66 23.45 34.34 40.82 54.96 39.95
0.68 0.72 0.85 1.14 1.16 1.39 1.38 1.51 1.36
1.29 1.46 1.64 2.50 1.72 1.71 1.52 1.99 1.82
2.00 1.99 2.26 2.82 3.00 6.32 5.79 8.63 9.32
1.08 0.97 0.97 0.97 0.95 0.95 0.85 0.88 0.94
1.30 1.19 1.19 1.22 1.21 1.21 1.09 1.15 1.21
0.88 0.93 0.90 0.93 0.97 1.01 1.04 1.02 1.00
25.70% 25.30% 24.70% 16.00% 34.50% 40.90% 39.40% 33.40% 30.50%
7.60% 7.20% 6.70% 4.10% 9.00% 9.60% 9.10% 7.90% 7.70%
14.56% 13.90% 12.97% 9.75% 16.17% 16.63% 16.25% 13.98% 13.14%
6.11% 4.56% 4.11% 2.73% 3.70% 5.41% 3.96% 3.71% 5.97%
8.74% 7.02% 6.55% 7.03% 4.35% 3.03% 2.52% 2.00% 2.84%
0.90% 0.70% 0.70% 0.80% 0.50% 0.60% 0.40% 0.50% 0.70%
15.70% 15.70% 16.50% 28.10% 12.40% 11.10% 11.10% 12.70% 12.60%
4.66% 2.60% -1.27% 2.27% 2.26% 2.20% 2.34% 5.07% 6.08%
5.56% 3.30% -0.57% 3.07% 2.76% 2.80% 2.74% 5.57% 6.78%
1996-12-3 1995-12-3 1994-12-3 1993-12-3 1992-12-3 1991-12-31
78408 51013 43157 32889
53.70% 18.20% 31.22%
87379 58980 48370 46670 16266
14.50 12.39 14.69 -4.04
1.03 0.71 0.67 0.52
3.63 2.28 1.84 1.67
14.49 7.61 5.23 7.38
7.63 4.76 3.66 3.95
1.15 0.82 0.76 0.74 0.25
6.10 4.17 3.82 -47.77 32.99
9.39 6.91 7.58 -6.11 -2.82
16.15 8.80 5.86 10.47 40.26
1.06 0.96 0.94 1.39 1.06
1.59 1.53 1.74 -27.99 59.47
4.22 3.23 2.68 6.13 72.57
0.92 0.98 1.10 0.80 0.74
1.20 1.29 1.41 1.18 1.08
0.97 0.90 0.80 0.75
25.10% 17.70% 13.30% -34.40%
6.90% 5.10% 3.70% -9.70%
12.22% 9.21% 6.44% -18.35% -14.47%
6.90% 8.07% 6.81% -24.77%
6.90% 13.14% 19.13% 13.56%
0.90% 1.10% 1.40% 2.80% 9.60% 5.40%
12.70% 13.90% 19.90% -11.10% -55.60% -96.60%
7.30% 4.91% -0.87%
8.20% 6.01% 0.53% 2.80% 9.60% 5.40%
Date 2023-09-3 2023-06-3 2023-03-3 2022-12-3 2022-09-3 2022-06-3 2022-03-3 2021-12-3
Revenue 14752 15475 14252 16690 14107 15535 14197 16694
Revenue G 4.57% -0.39% 0.39% -0.02% 6.46% 9.26% 7.66% 766.77%
Cost of Re 6729 6974 6743 7058 6677 7246 6862 7195
Gross Profi 8023 8501 7509 9632 7430 8289 7335 9499
Selling, G 4458 4900 4853 4766 4391 4855 4597 4903
Research 1685 1687 1655 1604 1611 1673 1679 1625
Operating 5738 6078 6083 6007 11636 6271 6401 6329
Other Oper -405 -509 -425 -363 5634 -257 125 -199
Operating 2285 2423 1426 3625 -4206 2018 934 3170
Interest E 412 423 367 313 295 297 311 303
Other Expe 10 -2 8 158 -18 72 -71 128
Pretax Inc 1863 2002 1051 3154 -4483 1649 694 2739
Income Ta 159 419 124 444 -1287 257 -39 406
Net Incom 1704 1583 927 2710 -3196 1392 733 2333
Preferred 0 0 0 0 0 0 0 0
Net Incom 1704 1583 927 2710 -3196 1392 733 2333
Net Income Growth 13.72% 26.47% 16.16% 5.06% -23.25% 72.05%
Shares Out 913 910 908 906 904 902 899 898
Shares Out 924 920 918 944 904 911 909 907
Shares Cha 2.17% 0.97% 0.95% 4.16% -0.21% 0.72% 0.83% 0.86%
EPS (Basic) 1.87 1.74 1.02 3.00 -3.54 1.54 0.82 2.60
EPS (Dilute 1.84 1.72 1.01 2.98 -3.54 1.53 0.81 2.58
EPS Growth 12.42% 24.69% 15.50% 4.08% -23.58% 70.86%
Free Cash 3.04 2.36 3.66 3.78 1.61 0.92 3.19 2.25
Dividend P 1.66 1.66 1.65 1.65 1.65 1.65 1.64 1.64
Dividend G 0.61% 0.61% 0.61% 0.61% 0.61% 0.61% 0.61% 0.61%
Gross Marg 54.39% 54.93% 52.69% 57.71% 52.67% 53.36% 51.67% 56.90%
Operating 15.49% 15.66% 10.01% 21.72% -29.81% 12.99% 6.58% 18.99%
Profit Marg 11.55% 10.23% 6.50% 16.24% -22.66% 8.96% 5.16% 13.98%
Free Cash 18.81% 13.90% 23.27% 20.50% 10.31% 5.33% 20.22% 12.09%
Effective T 8.53% 20.93% 11.80% 14.08% 15.59% -5.62% 14.82%
EBITDA 3368 3502 2492 4604 -3025 3192 2261 4423
EBITDA Ma 22.83% 22.63% 17.49% 27.59% -21.44% 20.55% 15.93% 26.49%
Depreciati 1093 1077 1074 1137 1163 1246 1256 1381
EBIT 2275 2425 1418 3467 -4188 1946 1005 3042
EBIT Margi 15.42% 15.67% 9.95% 20.77% -29.69% 12.53% 7.08% 18.22%
2021-09-3 2021-06-3 2021-03-3 2020-12-3 2020-09-3 2020-06-3 2020-03-3 2019-12-3 2019-09-3
13251 14218 13187 1926 17560 18123 17571 2344 18028
-24.54% -21.55% -24.95% -17.83% -2.60% -5.42% -3.36% -89.23% -3.88%
6145 6366 6160 -3888 9130 9423 9649 -3801 9692
7106 7852 7027 5814 8430 8700 7922 6145 8336
4306 4849 4688 4712 4647 5248 5955 3553 5024
1606 1641 1616 1540 1515 1582 1625 1517 1553
6003 6659 6504 6273 6281 6806 7646 4758 6380
91 169 200 21 119 -24 66 -312 -197
1103 1193 523 -459 2149 1894 276 1387 1956
290 281 280 317 323 323 326 354 432
-93 -514 -552 -1660 1 1 -2290 3
906 1426 795 884 1826 1570 -51 3323 1521
-224 101 -160 -472 128 209 -1226 -347 -151
1130 1325 955 1356 1698 1361 1175 3670 1672
0 0 0 0 0 0 0 0 0
1130 1325 955 1356 1698 1361 1175 3670 1672
-33.45% -2.65% -18.72% -63.05% 1.56% -45.52% -26.15% 88.11% -37.94%
897 895 894 893 891 889 888 887 886
906 904 902 899 897 895 895 894 893
0.97% 1.04% 0.75% 0.57% 0.50% 0.46% 0.12% -1.27% -2.45%
1.26 1.48 1.07 1.52 1.90 1.53 1.32 4.14 1.89
1.25 1.47 1.06 1.51 1.89 1.52 1.31 4.11 1.87
-33.86% -3.29% -19.08% -63.26% 1.07% -45.91% -26.40% 91.16% -36.39%
2.31 2.16 4.91 5.69 3.88 3.24 4.21 3.16 3.32
1.64 1.64 1.63 1.63 1.63 1.63 1.62 1.62 1.62
0.61% 0.61% 0.62% 0.62% 0.62% 0.62% 3.18% 3.18% 3.18%
53.63% 55.23% 53.29% 301.87% 48.01% 48.01% 45.09% 262.16% 46.24%
8.32% 8.39% 3.97% -23.83% 12.24% 10.45% 1.57% 59.17% 10.85%
8.53% 9.32% 7.24% 70.40% 9.67% 7.51% 6.69% 156.57% 9.27%
15.67% 13.62% 33.24% 263.76% 19.69% 15.89% 21.28% 119.75% 16.29%
-24.72% 7.08% -20.13% -53.39% 7.01% 13.31% -10.44% -9.93%
2880 3387 2747 2900 3832 3572 1909 5327 3622
21.73% 23.82% 20.83% 150.57% 21.82% 19.71% 10.86% 227.26% 20.09%
1684 1680 1672 1699 1683 1679 1634 1650 1669
1196 1707 1075 1201 2149 1893 275 3677 1953
9.03% 12.01% 8.15% 62.36% 12.24% 10.45% 1.57% 156.87% 10.83%
2019-06-3 2019-03-3 2018-12-3 2018-09-3 2018-06-3 2018-03-3 2017-12-3 2017-09-3 2017-06-3
19161 18182 21761 18756 20003 19072 22542 19153 19289
-4.21% -4.67% -3.46% -2.07% 3.70% 5.05% 3.55% -0.38% -4.69%
10151 10139 11073 9953 10804 10825 11493 10172 10321
9010 8043 10688 8803 9199 8247 11049 8981 8968
5456 4691 4701 4363 4857 5445 5014 4606 5033
1407 1433 1358 1252 1364 1405 1378 1291 1436
5894 5950 6059 5615 6251 6946 6418 5748 6377
-969 -174 0 0 30 96 26 -149 -92
3116 2093 4629 3188 2948 1301 4631 3233 2591
348 210 193 191 173 165 164 168 147
1 3 4 -1 -2 -3 -1 2
2767 1880 4432 2998 2777 1139 4468 3065 2442
269 289 2481 304 373 -540 5522 339 111
2498 1591 1951 2694 2404 1679 -1054 2726 2331
0 0 0 0 0 0 0 0 0
2498 1591 1951 2694 2404 1679 -1054 2726 2331
3.91% -5.24% -1.17% 3.13% -4.06% -4.45% -6.91%
886 890 901 911 915 921 925 929 935
891 894 905 915 919 925 929 933 940
-3.11% -3.40% -2.55% -1.93% -2.15% -2.36% -2.50% -2.52% -2.18%
2.82 1.79 2.17 2.95 2.63 1.82 -1.11 2.93 2.49
2.81 1.78 2.15 2.94 2.61 1.81 -1.10 2.92 2.48
7.66% -1.66% 0.68% 5.24% -2.16% -2.01% -4.98%
2.83 4.66 3.60 3.61 1.41 4.03 5.16 3.00 2.91
1.62 1.57 1.57 1.57 1.57 1.50 1.50 1.50 1.50
3.18% 4.67% 4.67% 4.67% 4.67% 7.14% 7.14% 7.14% 7.14%
47.02% 44.24% 49.12% 46.93% 45.99% 43.24% 49.02% 46.89% 46.49%
16.26% 11.51% 21.27% 17.00% 14.74% 6.82% 20.54% 16.88% 13.43%
13.04% 8.75% 8.97% 14.36% 12.02% 8.80% -4.68% 14.23% 12.08%
13.10% 22.80% 14.90% 17.54% 6.45% 19.45% 21.15% 14.57% 14.09%
9.72% 15.37% 55.98% 10.14% 13.43% -47.41% 123.59% 11.06% 4.55%
4409 3536 5737 4327 4066 2418 5781 4409 3706
23.01% 19.45% 26.36% 23.07% 20.33% 12.68% 25.65% 23.02% 19.21%
1294 1446 1112 1138 1116 1114 1149 1176 1117
3115 2090 4625 3189 2950 1304 4632 3233 2589
16.26% 11.49% 21.25% 17.00% 14.75% 6.84% 20.55% 16.88% 13.42%
2017-03-3 2016-12-3 2016-09-3 2016-06-3 2016-03-3 2015-12-3 2015-09-3 2015-06-3 2015-03-3
18155 21770 19226 20238 18684 22059 19280 20813 19590
-2.83% -1.31% -0.28% -2.76% -4.62% -8.52% -13.92% -13.45% -11.90%
10211 10655 10213 10536 9999 10652 9844 10423 10138
7944 11115 9013 9702 8685 11407 9436 10390 9452
5027 4776 4732 5349 6012 5157 4731 5179 5362
1484 1406 1397 1465 1458 1362 1287 1300 1298
6385 5973 5593 6486 7506 6180 5697 6050 6344
-126 -209 -536 -328 36 -339 -321 -429 -316
1559 5142 3420 3216 1179 5227 3739 4340 3108
135 157 158 167 147 128 117 115 108
3 4 1 1 -2 13 78 87
1421 4981 3262 3048 1031 5101 3609 4147 2913
-329 480 409 544 -983 638 659 698 585
1750 4501 2853 2504 2014 4463 2950 3449 2328
0 0 0 0 0 0 0 0 0
1750 4501 2853 2504 2014 4463 2950 3449 2328
-13.11% 0.85% -3.29% -27.40% -13.49% -18.60% ### -16.63% -2.35%
942 949 954 957 962 970 975 982 988
948 953 957 961 964 973 979 987 992
-1.72% -2.06% -2.22% -2.66% -2.81% -2.26% -1.87% -1.83% -4.75%
1.86 4.73 2.99 2.62 2.09 4.59 3.03 3.51 2.36
1.85 4.71 2.98 2.61 2.09 4.57 3.01 3.50 2.35
-11.48% 3.06% -1.00% -25.43% -11.06% -16.30% ### -15.05% 2.62%
3.33 3.22 3.42 2.59 4.74 4.65 3.39 3.03 2.72
1.40 1.40 1.40 1.40 1.30 1.30 1.30 1.30 1.10
7.69% 7.69% 7.69% 7.69% 18.18% 18.18% 18.18% 18.18% 15.79%
43.76% 51.06% 46.88% 47.94% 46.48% 51.71% 48.94% 49.92% 48.25%
8.59% 23.62% 17.79% 15.89% 6.31% 23.70% 19.39% 20.85% 15.87%
9.64% 20.68% 14.84% 12.37% 10.78% 20.23% 15.30% 16.57% 11.88%
17.27% 14.03% 16.98% 12.25% 24.40% 20.44% 17.13% 14.30% 13.72%
-23.15% 9.64% 12.54% 17.85% -95.34% 12.51% 18.26% 16.83% 20.08%
2655 6265 4547 4318 2202 6219 4662 5223 3989
14.62% 28.78% 23.65% 21.34% 11.79% 28.19% 24.18% 25.09% 20.36%
1099 1127 1127 1103 1024 990 936 961 968
1556 5138 3420 3215 1178 5229 3726 4262 3021
8.57% 23.60% 17.79% 15.89% 6.30% 23.70% 19.33% 20.48% 15.42%
2014-12-3 2014-09-3 2014-06-3 2014-03-3 2013-12-3 2013-09-3 2013-06-3 2013-03-3 2012-12-3
24113 22397 24047 22236 27385 23338 24924 23408 27671
-11.95% -4.03% -3.52% -5.01% -1.03% -5.69% -3.33% -5.13% -6.16%
11251 11523 12003 11608 13048 11908 12792 12730 12441
12862 10874 12044 10628 14337 11430 12132 10678 15230
6034 5281 5593 6272 5988 5260 6680 5577 5831
1320 1354 1361 1402 1452 1356 1548 1644 1094
5650 6387 6561 7340 7123 6362 7890 6978 6651
-1704 -248 -393 -334 -317 -254 -338 -243 -274
7212 4487 5483 3288 7214 5068 4242 3700 8579
117 126 136 105 113 97 98 94 109
33 3437 114 146 32 98 396
7062 924 5233 3037 7069 4873 4144 3606 8074
1579 906 1096 653 885 832 918 574 2241
5483 18 4137 2384 6184 4041 3226 3032 5833
0 0 0 0 0 0 0 0 0
5483 18 4137 2384 6184 4041 3226 3032 5833
-11.34% -99.55% 28.24% -21.37% 6.02% 5.67% -16.88% -1.11% 6.25%
990 992 1000 1035 1073 1091 1101 1114 1125
995 998 1005 1042 1080 1099 1109 1124 1136
-7.85% -9.20% -9.40% -7.31% -4.96% -4.39% -4.52% -4.28% -4.41%
5.49 0.02 4.14 2.30 5.71 3.70 2.93 2.72 5.15
5.46 0.02 4.12 2.29 5.67 3.68 2.91 2.70 5.10
-3.70% -99.46% 41.58% -15.19% 11.18% 10.51% -12.87% 3.45% 11.35%
5.13 2.92 2.67 2.36 5.10 2.49 2.03 2.96 4.77
1.10 1.10 1.10 0.95 0.95 0.95 0.95 0.85 0.85
15.79% 15.79% 15.79% 11.76% 11.76% 11.76% 11.76% 13.33% 13.33%
53.34% 48.55% 50.09% 47.80% 52.35% 48.98% 48.68% 45.62% 55.04%
29.91% 20.03% 22.80% 14.79% 26.34% 21.72% 17.02% 15.81% 31.00%
22.74% 0.08% 17.20% 10.72% 22.58% 17.32% 12.94% 12.95% 21.08%
21.08% 12.93% 11.10% 10.97% 19.97% 11.65% 8.97% 14.07% 19.38%
22.36% 98.05% 20.94% 21.50% 12.52% 17.07% 22.15% 15.92% 27.76%
8225 2189 6535 4283 8396 6145 5378 4853 9335
34.11% 9.77% 27.18% 19.26% 30.66% 26.33% 21.58% 20.73% 33.74%
1046 1139 1166 1141 1214 1175 1136 1153 1152
7179 1050 5369 3142 7182 4970 4242 3700 8183
29.77% 4.69% 22.33% 14.13% 26.23% 21.30% 17.02% 15.81% 29.57%
2012-09-3 2012-06-3 2012-03-3 2011-12-3 2011-09-3 2011-06-3 2011-03-3 2010-12-3 2010-09-3
24747 25783 24673 29486 26157 26666 24607 29018 24271
-5.39% -3.31% 0.27% 1.61% 7.77% 12.40% 7.66% 6.57% 2.99%
13016 13502 13555 14764 13984 14282 13749 14792 13270
11731 12281 11118 14722 12173 12384 10858 14226 11001
5908 5837 5886 6076 5662 6030 5826 5951 5149
1534 1587 1601 1555 1546 1569 1587 1578 1464
6533 7003 7174 7335 7038 7401 6949 7170 6229
-909 -421 -313 -296 -170 -198 -464 -359 -384
5198 5278 3944 7387 5135 4983 3909 7056 4772
124 117 110 113 107 97 93 101 95
-1 -1 1 1 -1
5075 5161 3835 7274 5027 4885 3817 6955 4677
1251 1280 769 1784 1188 1221 954 1698 1088
3824 3881 3066 5490 3839 3664 2863 5257 3589
0 0 0 0 0 0 0 0 0
3824 3881 3066 5490 3839 3664 2863 5257 3589
-0.39% 5.92% 7.09% 4.43% 6.97% 8.21% 10.07% 9.23% 11.67%
1137 1149 1159 1172 1189 1205 1222 1240 1255
1149 1162 1174 1189 1205 1221 1240 1258 1273
-4.61% -4.87% -5.31% -5.53% -5.33% -5.81% -6.17% -6.13% -4.89%
3.36 3.38 2.65 4.65 3.23 3.04 2.34 4.20 2.86
3.33 3.34 2.61 4.58 3.19 3.00 2.31 4.14 2.82
4.39% 11.33% 12.99% 10.63% 13.12% 14.94% 17.26% 15.32% 17.50%
3.05 2.75 2.84 5.15 3.10 2.76 2.24 4.59 2.82
0.85 0.85 0.75 0.75 0.75 0.75 0.65 0.65 0.65
13.33% 13.33% 15.38% 15.38% 15.38% 15.38% 18.18% 18.18% 18.18%
47.40% 47.63% 45.06% 49.93% 46.54% 46.44% 44.13% 49.02% 45.33%
21.00% 20.47% 15.99% 25.05% 19.63% 18.69% 15.89% 24.32% 19.66%
15.45% 15.05% 12.43% 18.62% 14.68% 13.74% 11.63% 18.12% 14.79%
14.02% 12.24% 13.33% 20.48% 14.10% 12.48% 11.11% 19.62% 14.60%
24.65% 24.80% 20.05% 24.53% 23.63% 24.99% 24.99% 24.41% 23.26%
6390 6454 5102 8575 6326 6189 5138 8291 5975
25.82% 25.03% 20.68% 29.08% 24.18% 23.21% 20.88% 28.57% 24.62%
1191 1176 1157 1188 1192 1207 1228 1235 1203
5199 5278 3945 7387 5134 4982 3910 7056 4772
21.01% 20.47% 15.99% 25.05% 19.63% 18.68% 15.89% 24.32% 19.66%
2010-06-3 2010-03-3 2009-12-3 2009-09-3 2009-06-3 2009-03-3 2008-12-3 2008-09-3 2008-06-3
23724 22857 27230 23566 23250 21711 27007 25302 26820
2.04% 5.28% 0.83% -6.86% -13.31% -11.39% -6.44% 4.90% 12.82%
12915 12880 14085 12938 12669 12280 14071 14342 15221
10809 9977 13145 10628 10581 9431 12936 10960 11599
5061 5677 5560 5013 5115 5264 5833 5644 6289
1475 1509 1460 1446 1434 1480 1528 1579 1660
6144 6380 6682 6170 6219 6172 6936 6905 7640
-392 -806 -338 -289 -330 -572 -425 -318 -309
4665 3597 6463 4458 4362 3259 6000 4055 3959
90 82 81 84 101 136 191 159 145
-1 1 1 -1 1 1
4576 3515 6381 4373 4262 3122 5809 3895 3814
1190 914 1568 1159 1159 827 1382 1071 1049
3386 2601 4813 3214 3103 2295 4427 2824 2765
0 0 0 0 0 0 0 0 0
3386 2601 4813 3214 3103 2295 4427 2824 2765
9.12% 13.33% 8.72% 13.81% 12.22% -1.03% 12.02% 19.61% 22.35%
1279 1301 1318 1320 1326 1344 1347 1360 1376
1297 1322 1341 1338 1337 1350 1354 1384 1402
-3.01% -2.07% -0.96% -3.32% -4.65% -4.39% -5.88% -1.54% -4.02%
2.65 2.00 3.65 2.44 2.34 1.71 3.27 2.08 2.01
2.61 1.97 3.59 2.40 2.32 1.70 3.24 2.04 1.97
12.50% 15.88% 10.80% 17.65% 17.77% 3.66% 18.68% 21.43% 27.10%
2.19 2.72 4.02 3.20 2.92 2.70 4.15 1.92 2.24
0.65 0.55 0.55 0.55 0.55 0.50 0.50 0.50 0.50
18.18% 10.00% 10.00% 10.00% 10.00% 25.00% 25.00% 25.00% 25.00%
45.56% 43.65% 48.27% 45.10% 45.51% 43.44% 47.90% 43.32% 43.25%
19.66% 15.74% 23.73% 18.92% 18.76% 15.01% 22.22% 16.03% 14.76%
14.27% 11.38% 17.68% 13.64% 13.35% 10.57% 16.39% 11.16% 10.31%
11.79% 15.46% 19.46% 17.92% 16.68% 16.70% 20.70% 10.32% 11.50%
26.01% 26.00% 24.57% 26.50% 27.19% 26.49% 23.79% 27.50% 27.50%
5849 4807 7727 5715 5605 4487 7321 5433 5362
24.65% 21.03% 28.38% 24.25% 24.11% 20.67% 27.11% 21.47% 19.99%
1183 1210 1265 1258 1242 1229 1321 1379 1403
4666 3597 6462 4457 4363 3258 6000 4054 3959
19.67% 15.74% 23.73% 18.91% 18.77% 15.01% 22.22% 16.02% 14.76%
2008-03-3 2007-12-3 2007-09-3 2007-06-3 2007-03-3 2006-12-3 2006-09-3 2006-06-3 2006-03-3
24502 28866 24119 23772 22029 26258 22617 21890 20659
11.23% 9.93% 6.64% 8.60% 6.63% 7.50% 5.05% -1.71% -9.82%
14336 15897 14163 13834 13163 14556 13126 12876 12571
10166 12969 9956 9938 8866 11702 9491 9014 8088
5620 6016 5324 5631 5089 5620 5121 4916 4602
1569 1585 1524 1534 1509 1587 1543 1522 1456
6790 7266 6483 6666 6213 6816 6248 6054 5583
-399 -335 -365 -499 -385 -391 -416 -384 -475
3376 5703 3473 3272 2653 4886 3243 2960 2505
178 215 193 130 73 71 70 72 66
-1 1 1 1 -75 -1 -1 -1
3198 5489 3279 3141 2579 4890 3174 2889 2440
879 1537 918 881 735 1350 952 867 732
2319 3952 2361 2260 1844 3540 2222 2022 1708
0 0 0 0 0 0 0 0 0
2319 3952 2361 2260 1844 3540 2222 2022 1708
25.76% 11.64% 6.26% 11.77% 7.96% 11.08% 46.57% 10.55% 21.83%
1394 1428 1371 1437 1500 1507 1513 1538 1565
1411 1438 1406 1461 1523 1533 1534 1560 1587
-7.32% -6.16% -8.38% -6.36% -4.06% -4.50% -5.13% -4.16% -4.42%
1.67 2.77 1.72 1.57 1.23 2.33 1.47 1.31 1.09
1.64 2.73 1.68 1.55 1.21 2.30 1.45 1.30 1.08
35.54% 18.70% 15.86% 19.23% 12.04% 16.75% 54.26% 16.07% 28.57%
2.14 2.61 2.32 1.62 1.25 2.62 1.82 0.94 1.36
0.40 0.40 0.40 0.40 0.30 0.30 0.30 0.30 0.20
33.33% 33.33% 33.33% 33.33% 50.00% 50.00% 50.00% 50.00% 11.11%
41.49% 44.93% 41.28% 41.81% 40.25% 44.57% 41.96% 41.18% 39.15%
13.78% 19.76% 14.40% 13.76% 12.04% 18.61% 14.34% 13.52% 12.13%
9.46% 13.69% 9.79% 9.51% 8.37% 13.48% 9.82% 9.24% 8.27%
12.20% 12.91% 13.20% 9.80% 8.54% 15.07% 12.15% 6.57% 10.31%
27.49% 28.00% 28.00% 28.05% 28.50% 27.61% 29.99% 30.01% 30.00%
4723 7041 4812 4555 3892 6261 4472 4208 3714
19.28% 24.39% 19.95% 19.16% 17.67% 23.84% 19.77% 19.22% 17.98%
1347 1337 1340 1284 1240 1300 1228 1247 1208
3376 5704 3472 3271 2652 4961 3244 2961 2506
13.78% 19.76% 14.40% 13.76% 12.04% 18.89% 14.34% 13.53% 12.13%
2005-12-3 2005-09-3 2005-06-3 2005-03-3 2004-12-3 2004-09-3 2004-06-3 2004-03-3 2003-12-3
24427 21529 22270 22908 27671 23349 23098 22175 25913
-11.72% -7.79% -3.58% 3.31% 6.78% 8.49% 6.78% 10.52% 9.41%
13662 12791 13495 14654 16933 14816 14692 14283 16409
10765 8738 8775 8254 10738 8533 8406 7892 9504
5252 4632 6497 4933 5439 5162 4820 4658 5623
1459 1447 1477 1459 1514 1468 1476 1416 1586
6149 5767 5975 6195 6651 6316 5887 5907 7052
-562 -312 -1999 -197 -302 -314 -409 -167 -157
4616 2971 2800 2059 4087 2217 2519 1985 2452
48 56 67 49 39 32 33 35 31
33 22 5 15 2 1 7
4535 2915 2711 2005 4033 2185 2484 1949 2414
1348 1399 882 603 1206 631 749 586 730
3187 1516 1829 1402 2827 1554 1735 1363 1684
0 0 0 0 0 0 0 0 0
3187 1516 1829 1402 2827 1554 1735 1363 1684
12.73% -2.45% 5.42% 2.86% 67.87% -12.94% 1.76% -1.52% 65.42%
1579 1591 1604 1629 1659 1670 1680 1692 1709
1605 1617 1628 1661 1692 1698 1711 1727 1733
-5.15% -4.76% -4.87% -3.87% -2.36% -3.32% -2.97% -1.77% 0.24%
2.01 0.95 1.14 0.86 1.70 0.93 1.03 0.81 0.99
1.97 0.94 1.12 0.84 1.66 0.92 1.01 0.79 0.97
18.67% 2.17% 10.89% 6.33% 71.13% -9.80% 4.12% 0.00% 64.41%
3.12 2.04 1.28 0.69 1.78 1.71 1.79 1.60 2.05
0.20 0.20 0.20 0.18 0.18 0.18 0.18 0.16 0.16
11.11% 11.11% 11.11% 12.50% 12.50% 12.50% 12.50% 6.67% 6.67%
44.07% 40.59% 39.40% 36.03% 38.81% 36.55% 36.39% 35.59% 36.68%
18.90% 13.80% 12.57% 8.99% 14.77% 9.50% 10.91% 8.95% 9.46%
13.05% 7.04% 8.21% 6.12% 10.22% 6.66% 7.51% 6.15% 6.50%
20.13% 15.10% 9.24% 4.90% 10.67% 12.24% 13.01% 12.20% 13.49%
29.72% 47.99% 32.53% 30.07% 29.90% 28.88% 30.15% 30.07% 30.24%
5912 4210 4116 3336 5344 3442 3698 3221 3892
24.20% 19.56% 18.48% 14.56% 19.31% 14.74% 16.01% 14.53% 15.02%
1329 1239 1338 1282 1272 1225 1181 1237 1447
4583 2971 2778 2054 4072 2217 2517 1984 2445
18.76% 13.80% 12.47% 8.97% 14.72% 9.50% 10.90% 8.95% 9.44%
2003-09-3 2003-06-3 2003-03-3 2002-12-3 2002-09-3 2002-06-3 2002-03-3 2001-12-3 2001-09-3
21522 21631 20065 23684 19821 19651 18030 22141 19783
8.58% 10.08% 11.29% 6.97% 0.19% -5.68% -14.32% -0.75% -9.17%
13710 13633 12832 14493 12498 12381 11530 13208 12349
7812 7998 7233 9191 7323 7270 6500 8933 7434
4303 4460 4215 5440 3987 5288 4023 4698 4085
1307 1226 1195 1204 1213 1198 1135 1241 1252
5230 5491 5212 6431 4885 6642 4657 5286 4973
-380 -195 -198 -213 -315 156 -501 -653 -364
2582 2507 2021 2760 2438 628 1843 3647 2461
33 41 40 48 34 33 30 53 53
20 3 893 381 389 92 232 118
2549 2446 1978 1819 2023 206 1721 3362 2290
764 741 594 801 710 150 529 1029 695
1785 1705 1384 1018 1313 56 1192 2333 1595
0 0 0 0 0 0 0 0 0
1785 1705 1384 1018 1313 56 1192 2333 1595
35.95% 2944.64% 16.11% -56.37% -17.68% -97.25% -31.69% -12.46% -18.54%
1723 1730 1725 1699 1691 1705 1718 1722 1732
1756 1764 1759 1729 1712 1730 1753 1758 1768
2.61% 1.92% 0.31% -1.68% -3.18% -2.66% -1.58% -1.81% -2.32%
1.04 0.99 0.80 0.60 0.78 0.03 0.69 1.35 0.92
1.02 0.97 0.79 0.59 0.76 0.03 0.68 1.32 0.90
34.21% 3133.33% 16.18% -55.30% -15.56% -97.39% -30.61% -10.20% -16.67%
1.71 1.48 0.84 1.81 1.56 1.15 0.90 2.23 1.52
0.16 0.16 0.15 0.15 0.15 0.15 0.14 0.14 0.14
6.67% 6.67% 7.14% 7.14% 7.14% 7.14% 7.69% 7.69% 7.69%
36.30% 36.97% 36.05% 38.81% 36.95% 37.00% 36.05% 40.35% 37.58%
12.00% 11.59% 10.07% 11.65% 12.30% 3.20% 10.22% 16.47% 12.44%
8.29% 7.88% 6.90% 4.30% 6.62% 0.28% 6.61% 10.54% 8.06%
13.66% 11.83% 7.20% 12.96% 13.30% 9.95% 8.60% 17.36% 13.30%
29.97% 30.29% 30.03% 44.04% 35.10% 72.82% 30.74% 30.61% 30.35%
3759 3663 3134 2578 3138 1854 2837 4499 3489
17.47% 16.93% 15.62% 10.88% 15.83% 9.43% 15.73% 20.32% 17.64%
1177 1176 1116 711 1081 1615 1086 1084 1146
2582 2487 2018 1867 2057 239 1751 3415 2343
12.00% 11.50% 10.06% 7.88% 10.38% 1.22% 9.71% 15.42% 11.84%
2001-06-3 2001-03-3 2000-12-3 2000-09-3 2000-06-3 2000-03-3 1999-12-3 1999-09-3 1999-06-3
20834 21044 22309 21781 21651 19348 24182 21144 21905
-3.77% 8.77% -7.75% 3.01% -1.16% -4.77% -3.78% 5.22% 16.37%
12847 13436 13232 14077 13788 12414 15674 13580 13681
7987 7608 9077 7704 7863 6934 8508 7564 8224
4182 4119 6094 3726 3867 3706 6010 3501 2846
1284 1281 1382 1261 1269 1172 1648 1383 1293
4988 5047 5314 4814 5006 4689 5727 4750 3984
-478 -353 -2162 -173 -130 -189 -1931 -134 -155
2999 2561 3763 2890 2857 2245 2781 2814 4240
58 72 99 86 84 75 -204 185 197
46 -219
2895 2489 3883 2804 2773 2170 2985 2629 4043
850 739 1213 841 832 651 896 867 1652
2045 1750 2670 1963 1941 1519 2089 1762 2391
5 5 5 5 5 5 5 5 5
2040 1745 2665 1958 1936 1514 2084 1757 2386
5.37% 15.26% 27.88% 11.44% -18.86% 3.34% -10.98% 18.00% 64.89%
1738 1741 1749 1758 1768 1777 1803 1805 1812
1778 1781 1791 1810 1818 1830 1870 1871
-2.22% -2.67% -0.67% -3.20% -2.81% -2.81% -2.34% -2.06% -3.01%
1.17 1.00 1.52 1.11 1.10 0.85 1.16 0.97 1.32
1.15 0.98 1.47 1.08 1.06 0.83 1.13 0.93 1.28
8.49% 18.07% 30.09% 16.13% -17.19% 6.41% -8.87% 19.23% 70.67%
1.19 0.30 1.65 0.56 0.29 0.08 1.02 1.06 0.18
0.14 0.13 0.13 0.13 0.13 0.12 0.12 0.12 0.12
7.69% 8.33% 8.33% 8.33% 8.33% 9.09% 9.09% 9.09% 9.09%
38.34% 36.15% 40.69% 35.37% 36.32% 35.84% 35.18% 35.77% 37.54%
14.39% 12.17% 16.87% 13.27% 13.20% 11.60% 11.50% 13.31% 19.36%
9.79% 8.29% 11.95% 8.99% 8.94% 7.83% 8.62% 8.31% 10.89%
9.89% 2.49% 12.91% 4.54% 2.37% 0.71% 7.56% 9.03% 1.52%
29.36% 29.69% 31.24% 29.99% 30.00% 30.00% 30.02% 32.98% 40.86%
3996 3794 5057 4055 4095 3473 4037 4271 6708
19.18% 18.03% 22.67% 18.62% 18.91% 17.95% 16.69% 20.20% 30.62%
1043 1233 1075 1165 1238 1228 1256 1457 2468
2953 2561 3982 2890 2857 2245 2781 2814 4240
14.17% 12.17% 17.85% 13.27% 13.20% 11.60% 11.50% 13.31% 19.36%
1999-03-3 1998-12-3 1998-09-3 1998-06-3 1998-03-3 1997-12-3 1997-09-3 1997-06-3 1997-03-3
20317 25131 20095 18823 17618 23723 18605 18872 17308
15.32% 5.94% 8.01% -0.26% 1.79% 2.51% 3.01% 3.79% 4.52%
13059 15322 12628 11677 11168 14205 11507 11471 10716
7258 9809 7467 7146 6450 9518 7098 7401 6592
3937 5074 4057 3812 3719 5060 3932 3958 3684
1181 1407 1240 1220 1179 1425 1162 1221 1069
4984 5892 5297 5032 4898 6485 5094 5179 4753
-134 -589 0 0 0 0 0 0 0
2274 3917 2170 2114 1552 3033 2004 2222 1839
174 213 160 161 179 194 183 179 172
402 -122 -130 -150 -173 -162 -137 -185
2100 3302 2132 2083 1523 3012 1983 2180 1852
630 956 638 631 487 919 624 734 657
1470 2346 1494 1452 1036 2093 1359 1446 1195
5 5 5 5 5 5 5 5 5
1465 2341 1489 1447 1031 2088 1354 1441 1190
42.10% 12.12% 9.97% 0.42% -13.36% 3.47% 5.78% 7.38% 54.75%
1824 1846 1857 1879 1900 1944 1956 1974 2007
1883 1909 1929 1947 2010 2021 2046
-3.27% -5.07% -5.04% -4.56% -4.86% -6.08% -3.69% -5.38% -6.03%
0.80 1.27 0.80 0.77 0.54 1.08 0.69 0.73 0.60
0.78 1.24 0.78 0.75 0.53 1.05 0.68 0.72 0.58
47.17% 18.66% 15.56% 4.90% -8.62% 14.04%
0.45 0.55 0.85 0.54 -0.11 0.98 0.38 0.52 -0.38
0.11 0.11 0.11 0.11 0.10 0.10 0.10 0.10 0.09
10.00% 10.00% 10.00% 10.00% 14.94% 14.94% 14.94% 14.94% 40.32%
35.72% 39.03% 37.16% 37.96% 36.61% 40.12% 38.15% 39.22% 38.09%
11.19% 15.59% 10.80% 11.23% 8.81% 12.79% 10.77% 11.77% 10.63%
7.21% 9.32% 7.41% 7.69% 5.85% 8.80% 7.28% 7.64% 6.88%
4.05% 4.07% 7.81% 5.43% -1.16% 8.00% 3.97% 5.40% -4.44%
30.00% 28.95% 29.92% 30.29% 31.98% 30.51% 31.47% 33.67% 35.48%
3678 4860 3602 3358 2925 4621 3343 3572 3220
18.10% 19.34% 17.92% 17.84% 16.60% 19.48% 17.97% 18.93% 18.60%
1404 1345 1310 1114 1223 1415 1177 1213 1196
2274 3515 2292 2244 1702 3206 2166 2359 2024
11.19% 13.99% 11.41% 11.92% 9.66% 13.51% 11.64% 12.50% 11.69%
1996-12-3 1996-09-3 1996-06-3 1996-03-3 1995-12-3 1995-09-3 1995-06-3 1995-03-3 1994-12-3
23143 18062 18183 16559 21920 16754 17531 15735 19896
5.58% 7.81% 3.72% 5.24% 10.17% 8.57% 14.20% 17.66% 2.58%
13822 10804 10992 9790 12769 9833 9900 9071 11810
9321 7258 7191 6769 9151 6921 7631 6664 8086
5093 4175 3889 3697 5392 3858 3883 3633 4947
1767 1115 1116 1091 1248 1035 974 913 1118
6425 5290 5005 5223 6640 6733 4857 4546 6065
-435 0 0 435 0 1840 0 0 0
2896 1968 2186 1546 2511 188 2774 2118 2021
190 172 205 149 198 159 188 180 217
-181 -183 -193 -150 -255 -208 -238 -246 -269
2887 1979 2174 1547 2568 237 2824 2184 2073
864 694 827 773 857 775 1108 895 842
2023 1285 1347 774 1711 -538 1716 1289 1231
5 5 5 5 5 5 5 47 21
2018 1280 1342 769 1706 -543 1711 1242 1210
18.29% -21.57% -38.08% 40.99% 156.14% 234.77% 234.25%
2070 2087 2136 2177 2233 2258 2302 2341 2349
2136 2302
-7.30% -7.57% -7.21% -6.99% -4.91% -3.70% -1.47% 0.53% 0.87%
0.97 0.62 0.63 0.36 0.76 -0.24 0.74 0.53 0.52
0.63 0.74
-15.61% 160.70%
1.23 0.95 0.19 0.23 1.06 0.61 0.56 0.71 0.81
0.09 0.09 0.09 0.06 0.06 0.06 0.06 0.06 0.06
40.32% 40.32% 40.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
40.28% 40.18% 39.55% 40.88% 41.75% 41.31% 43.53% 42.35% 40.64%
12.51% 10.90% 12.02% 9.34% 11.46% 1.12% 15.82% 13.46% 10.16%
8.72% 7.09% 7.38% 4.64% 7.78% -3.24% 9.76% 7.89% 6.08%
10.97% 10.96% 2.17% 3.01% 10.83% 8.17% 7.39% 10.56% 9.51%
29.93% 35.07% 38.04% 49.97% 33.37% 327.00% 39.24% 40.98% 40.62%
4381 3347 3677 2910 4296 1716 4314 3814 3758
18.93% 18.53% 20.22% 17.57% 19.60% 10.24% 24.61% 24.24% 18.89%
1304 1196 1298 1214 1530 1320 1302 1450 1468
3077 2151 2379 1696 2766 396 3012 2364 2290
13.30% 11.91% 13.08% 10.24% 12.62% 2.36% 17.18% 15.02% 11.51%
1994-09-3 1994-06-3 1994-03-3 1993-12-3 1993-09-3 1993-06-3 1993-03-3 1992-12-31
15431 15351 13373 19396 14743 15519 13058
4.67% -1.08% 2.41%
9277 9247 8433 11986 9141 9545 7896
6154 6104 4940 7410 5602 5974 5162
3885 3935 3149 5460 4259 4487 4076
1053 1091 1100 1454 1372 1376 1356
4938 5026 4249 6914 5631 14808 5432
0 0 0 0 0 8945 0 0
1216 1078 691 496 -29 -8834 -270
233 364 414 300 346 322 305
-221 -479 -408 -467 -293 -158 -81
1204 1193 685 663 -82 -8998 -494
494 504 293 281 -34 -962 -95
710 689 392 382 -48 -8036 -399
21 21 21 20 22 5 0
689 668 371 362 -70 -8041 -399

2345 2336 2328 2328 2290 2281 2282

2336 2328 2282
2.41% 2.42% 2.02%
0.30 0.29 0.16 -0.18
0.29 0.16 -0.18

1.41 0.76 0.55 2.08 0.09 -0.54 0.29

0.06 0.06 0.06 0.06 0.06 0.14 0.14 0.30
0.00% -54.07% -54.07% -79.47%
39.88% 39.76% 36.94% 38.20% 38.00% 38.49% 39.53%
7.88% 7.02% 5.17% 2.56% -0.20% -56.92% -2.07%
4.47% 4.35% 2.77% 1.87% -0.47% -51.81% -3.06%
21.37% 11.60% 9.59% 24.91% 1.39% -7.93% 4.99%
41.03% 42.25% 42.77% 42.38%
2929 3066 2925 2629 1917 -7161 1638
18.98% 19.97% 21.87% 13.55% 13.00% -46.14% 12.54%
1492 1509 1826 1666 1653 1515 1827
1437 1557 1099 963 264 -8676 -189
9.31% 10.14% 8.22% 4.96% 1.79% -55.91% -1.45%
Date 2023-09-3 2023-06-3 2023-03-3 2022-12-3 2022-09-3 2022-06-3 2022-03-3 2021-12-3
Cash & Equ 7276 9425 9535 7989 7975 7254 10220 6957
Short-Term 8753 12468 14114 7703 8033 7143 7309 7821
Cash & Cas 16029 21893 23649 15692 16008 14397 17529 14778
Cash Grow 0.13% 52.07% 34.91% 6.18% 2.83% -11.99% -12.77% -40.32%
Receivable 6172 6511 6569 7358 6428 6776 6966 7756
Inventory 1399 1501 1603 1552 1794 1684 1776 1649
Other Curr 4105 4553 4161 4516 4769 5039 5059 5356
Total Curre 27705 34458 35982 29118 28999 27896 31330 29539
Property, 8481 8096 8133 8212 7890 8123 8667 8916
Long-Term 6371 6806 6672 7423 6395 7005 6381 7248
Goodwill a 70874 66881 67098 67133 65185 66610 68418 68154
Other Long 15890 15972 15752 15357 17381 17869 18479 18144
Total Long 101616 97755 97655 98125 96851 99607 101945 102462
Total Asset 129321 132213 133637 127243 125850 127503 133275 132001
Accounts P 3342 3732 3728 4051 3806 3707 3453 3955
Deferred 15002 15976 16663 15531 14157 15591 16949 16095
Current De 7221 7627 5756 5634 6781 6865 8644 7761
Total Curren 30606 32513 30993 31505 30466 31844 34056 33619
Other Curre 5041 5178 4846 6289 5722 5681 5010 5808
Long-Term 51304 52677 55920 48379 47045 46510 48903 47379
Total Long- 75559 77429 80971 73717 75237 76182 80106 79386
Other Long- 24255 24752 25051 25338 28192 29672 31203 32007
Total Liabil 106165 109942 111964 105222 105703 108026 114162 113005
Total Debt 58525 60304 61676 54013 53826 53375 57547 55140
Debt Grow 8.73% 12.98% 7.18% -2.04% -8.74% -10.73% -5.85% -15.28%
Common St -110327 -110618 -110869 -111141 -111397 -111720 -111819 -112074
Retained E 149506 149318 149253 149825 148611 153298 153401 154209
Comprehen -16098 -16499 -16780 -16740 -17138 -22169 -22532 -23234
Shareholde 23081 22201 21604 21944 20076 19409 19050 18901
Net Cash / -42496 -38411 -38027 -38321 -37818 -38978 -40018 -40362
Net Cash / Debt Growth
Net Cash P -46.01 -41.77 -41.43 -40.58 -41.83 -42.80 -44.01 -44.52
Working Ca -2901 1945 4989 -2387 -1467 -3948 -2726 -4080
Book Value 25.29 24.40 23.81 24.23 22.21 21.53 21.18 21.05
2021-09-3 2021-06-3 2021-03-3 2020-12-3 2020-09-3 2020-06-3 2020-03-3 2019-12-3 2019-09-3
7807 7565 10673 13651 14553 12188 11370 8313 10225
7761 8794 9422 11109 12048 14030 12773 14888 13063
15568 16359 20095 24760 26601 26218 24143 23201 23288
-41.48% -37.60% -16.77% 6.72% 14.23% -57.68% -37.18% -32.96% -31.33%
7508 7629 7245 6485 7022 7480 8543 9603 8629
1891 1807 1828 1812 1949 1869 1786 1619 1712
5000 4979 4870 6108 4273 4386 4459 3997 4492
29967 30774 34038 39165 39845 39953 38931 38420 38121
13391 13810 13935 9771 14673 14483 14497 15006 14964
7042 7684 8047 9273 8367 9272 9619 10786 9960
74403 75184 73519 67504 72317 72103 72183 73457 73564
19411 19362 19090 30258 18926 18389 18173 14517 13011
114247 116040 114591 116806 114283 114247 114472 113766 111499
144214 146814 148629 155971 154128 154200 153403 152186 149620
4248 4214 4140 4033 3985 4719 4172 4896 4042
16229 17385 18350 15738 15501 16256 17146 15877 14605
8860 7776 6535 8151 11621 10632 12969 10177 9907
35832 36616 36542 39869 37993 38442 40673 37701 35066
6495 7241 7517 11947 6886 6835 6386 6751 6512
50118 52013 54585 56937 58764 59133 56484 57981 61587
86026 88131 90574 95375 94801 95070 92602 93501 96458
35908 36118 35989 38438 36037 35937 36118 35520 34871
121858 124747 127116 135244 132794 133512 133275 131202 131524
58978 59789 61120 65088 70385 69765 69453 68158 71494
-16.21% -14.30% -12.00% -4.50% -1.55% -10.90% 26.55% 48.78% 52.37%
-112217 -112492 -112572 -112783 -113014 -113251 -113344 -113516 -113667
161747 162086 162218 162717 162806 162559 162626 162954 160709
-27302 -27652 -28257 -29337 -28584 -28757 -29283 -28597 -29086
22228 21942 21389 20597 21208 20551 19999 20841 17956
-43410 -43430 -41025 -40328 -43784 -43547 -45310 -44957 -48206

-47.91 -48.03 -45.50 -44.87 -48.80 -48.66 -50.63 -50.30 -53.99

-5865 -5842 -2504 -704 1852 1511 -1742 719 3055
24.78 24.52 23.94 23.08 23.79 23.11 22.52 23.50 20.27
2019-06-3 2019-03-3 2018-12-3 2018-09-3 2018-06-3 2018-03-3 2017-12-3 2017-09-3 2017-06-3
45534 17271 11604 11731 10960 12262 12234 10915 11696
16417 21159 23006 22181 20772 21138 22329 18650 18162
61951 38430 34610 33912 31732 33400 34563 29565 29858
95.23% 15.06% 0.14% 14.70% 6.28% 23.44% 25.53% 13.71% 9.56%
9195 7658 8175 7838 8534 8984 9909 9076 9395
1745 1771 1682 1893 1742 1753 1583 1711 1604
4626 4846 4679 4614 4787 4985 3680 4390 4156
77517 52705 49146 48257 46795 49122 49735 44742 45013
15200 15309 10792 10949 11024 11278 11116 11057 10903
10669 10764 11534 10451 11301 11798 12333 13265 13055
38012 39237 39352 39660 39826 40253 40530 40763 40696
13254 12911 12558 12673 12676 12834 11642 11809 10828
77135 78221 74236 73733 74827 76163 75621 76894 75482
154652 130926 123382 121990 121622 125285 125356 121636 120495
4724 5711 6558 5384 5518 5736 6451 5442 5126
14735 15615 14610 14211 15470 16911 15298 14228 15158
15913 11563 10207 10932 7646 5977 6987 4299 8061
42351 38871 38227 36822 35442 35733 37363 31697 35966
6979 5982 6852 6295 6808 7109 8627 7728 7621
62391 43317 35605 35989 37851 40410 39837 41327 37612
94525 75449 68225 65249 67532 71262 70268 70182 65985
32134 32132 32620 29260 29681 30852 30431 28855 28373
136876 114320 106452 102071 102974 106995 107631 101879 101951
78304 54880 45812 46921 45497 46387 46824 45626 45673
72.11% 18.31% -2.16% 2.84% -0.39% 8.43% 11.04% 7.40% 2.58%
-113981 -113733 -112920 -111008 -110539 -109622 -108940 -108417 -107626
160467 159396 159206 158612 157349 156371 153126 155565 154234
-28841 -29182 -29490 -27820 -28290 -28583 -26592 -27521 -28189
17645 16481 16796 19784 18520 18166 17594 19627 18419
-16353 -16450 -11202 -13009 -13765 -12987 -12261 -16061 -15815

-18.36 -18.40 -12.37 -14.21 -14.97 -14.03 -13.20 -17.21 -16.83

35166 13834 10919 11435 11353 13389 12372 13045 9047
19.91 18.53 18.63 21.71 20.24 19.73 19.03 21.12 19.70
2017-03-3 2016-12-3 2016-09-3 2016-06-3 2016-03-3 2015-12-3 2015-09-3 2015-06-3 2015-03-3
10096 7826 9039 10017 14354 7686 9480 8393 8796
16961 19707 16961 17235 17161 19528 16283 17255 16311
27057 27533 26000 27252 31515 27214 25763 25648 25107
-14.15% 1.17% 0.92% 6.25% 25.52% -3.87% -4.50% -9.50% -10.44%
9507 10239 9164 9912 10084 9534 8918 11022 11546
1609 1553 1729 1685 1690 1551 1613 1912 1970
4716 4563 4540 4675 4334 4205 5818 6604 7693
42889 43888 41433 43524 47623 42504 42112 45186 46316
10865 10830 11104 11092 10910 10727 10661 10702 10509
13051 13606 14011 14526 14489 15200 15103 15716 15286
40743 40887 41282 41570 38695 35508 33050 33473 32862
9947 8259 7776 7344 7139 6556 7723 7652 7064
74606 73582 74173 74532 71233 67991 66537 67543 65721
117495 117470 115606 118056 118856 110495 108649 112729 112037
5324 6209 5271 5484 5302 6028 5166 5943 6314
15908 14635 14426 15345 16271 14792 14051 15224 15973
8340 7513 6920 4887 5303 6461 7538 5329 4532
36481 36275 34447 33585 34664 34269 33732 35535 35640
6909 7918 7830 7869 7788 6988 6977 9039 8821
34441 34655 35563 39638 40254 33428 32122 33339 34295
62566 62803 64000 68582 69120 61802 61466 63357 64107
28125 28148 28437 28944 28866 28374 29344 30018 29812
99047 99078 98447 102167 103784 96071 95198 98892 99747
42781 42168 42483 44525 45557 39889 39660 38668 38827
-6.09% 5.71% 7.12% 15.15% 17.33% -2.05% -13.21% -16.79% -11.72%
-106255 -105115 -104411 -103734 -102965 -102255 -101449 -100102 -99047
153292 152759 149585 148071 146888 146124 142898 141218 139030
-28710 -29398 -28164 -28604 -28998 -29607 -28155 -27432 -27842
18327 18246 17010 15733 14925 14262 13294 13684 12141
-15724 -14635 -16483 -17273 -14042 -12675 -13897 -13020 -13720

-16.59 -15.36 -17.22 -17.98 -14.56 -13.03 -14.20 -13.20 -13.83

6408 7613 6986 9939 12959 8235 8380 9651 10676
19.45 19.24 17.83 16.43 15.52 14.71 13.63 13.93 12.29
2014-12-3 2014-09-3 2014-06-3 2014-03-3 2013-12-3 2013-09-3 2013-06-3 2013-03-3 2012-12-3
8476 9561 9715 9409 10716 10072 9558 10585 10412
19835 17415 18625 18624 20137 16946 17460 17548 18755
28311 26976 28340 28033 30853 27018 27018 28133 29167
-8.24% -0.16% 4.89% -0.36% 5.78% -0.59% 3.24% 2.32% 1.19%
11996 10591 11457 11332 12049 11548 12175 12055 12540
2103 2356 2338 2456 2310 2492 2389 2421 2287
4967 7240 6047 6138 6138 6475 6329 6340 5439
47377 47163 48182 47959 51350 47533 47911 48949 49433
10771 11068 13748 13683 13821 13877 13356 13597 13996
16629 16119 17509 16948 17394 16393 16549 16957 17833
33660 34418 35153 34912 35055 34885 32264 32626 33034
8834 10143 9722 9144 8603 5157 5073 5129 4917
69894 71748 76132 74687 74873 70312 67242 68309 69780
117271 118911 124314 122646 126223 117845 115153 117258 119213
6864 5855 6271 6865 7461 6263 6821 7203 7952
15568 15029 16743 17723 16665 15745 16407 17380 16443
5731 12876 12462 9312 6862 7702 7830 8725 9181
39581 42306 42433 41058 40154 39222 41037 42122 43625
11418 8546 6957 7158 9166 9512 9979 8814 10049
34991 32821 34008 34668 32856 28478 26292 24672 24088
65676 62209 64368 64848 63140 58615 56232 55922 56604
30685 29388 30360 30180 30284 30137 29940 31250 32516
105257 104515 106801 105906 103294 97837 97269 98044 100229
40722 45697 46470 43980 39718 36180 34122 33397 33269
2.53% 26.30% 36.19% 31.69% 19.38% 7.46% 5.20% 4.19% 6.22%
-98050 -98170 -96737 -93668 -85648 -80037 -78353 -75155 -73022
137793 133403 134483 131431 130042 124885 121883 119713 117641
-27875 -20978 -20369 -21156 -21602 -24971 -25774 -25466 -25759
11868 14255 17377 16607 22792 19877 17756 19092 18860
-12411 -18721 -18130 -15947 -8865 -9162 -7104 -5264 -4102

-12.47 -18.76 -18.04 -15.31 -8.21 -8.34 -6.40 -4.68 -3.61

7796 4857 5749 6901 11196 8311 6874 6827 5808
11.98 14.37 17.38 16.04 21.25 18.22 16.13 17.14 16.77
2012-09-3 2012-06-3 2012-03-3 2011-12-3 2011-09-3 2011-06-3 2011-03-3 2010-12-3 2010-09-3
11909 10864 11835 11922 11303 11714 12763 10661 9859
15270 15305 15660 16901 14145 14765 14847 17247 14819
27179 26169 27495 28823 25448 26479 27610 27908 24678
6.80% -1.17% -0.42% 3.28% 3.12% 3.67% 2.03% -3.39% 0.91%
11838 11875 11681 12660 10842 11666 11293 11968 10904
2586 2758 2754 2595 2663 2573 2549 2450 2629
6538 6590 6917 6850 6420 6219 6072 5790 6258
48141 47392 48847 50928 45373 46937 47524 48116 44469
14027 13865 13946 13883 13887 14239 14208 14096 14009
15797 15525 15371 15671 15252 15751 15634 16326 15614
31835 31392 31109 29605 27946 28814 28732 28624 25750
5978 5658 6074 6346 7700 7733 6862 6290 7332
67637 66440 66500 65505 64785 66537 65436 65336 62705
115778 113832 115347 116433 110158 113474 112960 113452 107174
7085 7482 7416 8517 7093 7112 6747 7804 7084
15493 16200 17173 16044 14886 16301 16544 15246 13986
9334 7669 6293 8463 6071 7858 8508 6778 5556
39499 38903 38209 42123 36028 39843 40387 40562 35443
7587 7552 7327 9099 7978 8572 8588 10734 8817
24333 24766 25760 22857 24089 21915 21749 21846 21899
54613 54366 56354 54074 51753 50420 49798 49717 49372
30280 29600 30594 31217 27664 28505 28049 27871 27473
94112 93269 94563 96197 87781 90263 90185 90279 84815
33667 32435 32053 31320 30160 29773 30257 28624 27455
11.63% 8.94% 5.94% 9.42% 9.85% 11.72% 14.96% 9.67% 7.80%
-70512 -67958 -65220 -62834 -59876 -57098 -53800 -50743 -48378
112773 109928 107036 104857 100266 97334 94590 92532 88095
-20720 -21498 -21115 -21885 -18099 -17109 -18119 -18743 -17479
21541 20472 20701 20138 22291 23127 22671 23046 22238
-6488 -6266 -4558 -2497 -4712 -3294 -2647 -716 -2777

-5.65 -5.39 -3.88 -2.10 -3.91 -2.70 -2.13 -0.57 -2.18

8642 8489 10638 8805 9345 7094 7137 7554 9026
18.94 17.82 17.86 17.18 18.75 19.20 18.55 18.58 17.72
2010-06-3 2010-03-3 2009-12-3 2009-09-3 2009-06-3 2009-03-3 2008-12-3 2008-09-3 2008-06-3
10325 12472 12183 9532 11678 12294 12741 9755 9626
15217 14588 16705 14924 13964 12953 15643 13913 15463
25542 27060 28888 24456 25642 25247 28384 23668 25089
-0.39% 7.18% 1.78% 3.33% 2.20% -5.69% -12.49% -13.47% 6.40%
10191 10428 11879 10678 10740 10511 12078 11027 11986
2595 2524 2494 2546 2691 2759 2701 3000 2916
6567 5685 5674 5766 5362 5478 5841 6492 6321
44895 45697 48935 43446 44435 43995 49004 44187 46312
13534 13841 14165 14189 13948 13727 14305 14659 15386
15223 15336 16023 15280 15010 14963 16241 16381 17302
23070 23507 22703 21708 21317 20791 21104 21909 22901
6698 6827 7196 9052 8945 8468 8870 18774 19027
58525 59511 60087 60229 59220 57949 60520 71723 74616
103420 105208 109022 103675 103655 101944 109524 115910 120928
7233 6345 7436 6145 5869 5878 7014 6770 7531
14012 14912 14407 13051 13618 13637 13410 12436 13986
5633 5014 4168 4885 8504 9870 11236 16181 12710
34993 34575 36002 32960 36430 37425 42435 44752 44683
8115 8304 9991 8879 8439 8040 10775 9365 10456
21017 21305 21932 20583 20868 21106 22689 18232 21522
47251 48484 50265 52222 51752 50827 53504 43639 47980
26234 27179 28333 31639 30884 29721 30815 25407 26458
82244 83059 86267 85182 88182 88252 95939 88391 92663
26650 26319 26100 25468 29372 30976 33925 34413 34232
-9.27% -15.03% -23.07% -25.99% -14.20% -11.96% -3.82% -2.57% -1.41%
-45754 -42572 -39433 -37929 -37905 -36718 -35043 -34697 -33186
85323 82783 80900 76812 74328 71968 70353 66600 64456
-18510 -18178 -18830 -20487 -21043 -21649 -21845 -4384 -3006
21059 22033 22637 18396 15380 13601 13465 27519 28264
-1108 741 2788 -1012 -3730 -5729 -5541 -10745 -9143

-0.85 0.56 2.08 -0.76 -2.79 -4.25 -4.09 -7.76 -6.52

9902 11122 12933 10486 8005 6570 6569 -565 1629
16.47 16.93 17.17 13.94 11.60 10.12 9.99 20.24 20.54
2008-03-3 2007-12-3 2007-09-3 2007-06-3 2007-03-3 2006-12-3 2006-09-3 2006-06-3 2006-03-3
10786 14991 9295 7010 6953 8022 8484 7100 9135
15984 17444 18057 16569 16776 17729 14817 14953 15272
26770 32435 27352 23579 23729 25751 23301 22053 24407
12.82% 25.96% 17.39% 6.92% -2.78% -6.14% 12.62% 3.58% 11.02%
12151 12500 11272 10897 11070 11753 10283 10273 9789
2977 2664 2855 2848 2912 2810 3135 3111 2953
6527 5578 5109 4969 4735 4346 3949 4154 4434
48425 53177 46588 42293 42446 44660 40668 39591 41583
15470 15081 14836 14479 14414 14440 14059 13963 13712
17722 16851 19274 19108 18506 18449 14289 14550 14256
21746 16392 16005 15291 15260 15056 11936 11981 11836
18460 18930 11906 11377 10993 10629 23203 23292 21081
73398 67254 62021 60255 59173 58574 63487 63786 60885
121823 120431 108609 102548 101619 103234 104155 103377 102468
7329 8054 6732 6653 6859 7964 22249 22395 22213
14314 12862 11806 12266 9380 11089 0 0 0
15235 12235 16546 20543 9661 8902 8555 7907 7160
47048 44310 45011 48084 36763 40091 34929 34118 33268
10170 11159 9927 8622 10863 12136 4125 3816 3895
19951 23039 18775 14179 14285 13780 13436 13872 15325
46047 47652 43052 37708 37048 34637 34978 35710 36469
26096 24613 24277 23529 22763 20857 21542 21838 21144
93095 91962 88063 85792 73811 74728 69907 69828 69737
35186 35274 35321 34722 23946 22682 21991 21779 22485
46.94% 55.52% 60.62% 59.43% 6.50% 0.18% 2.66% -8.18% -3.96%
-30368 -28756 -29239 -30750 -17462 -15025 -14839 -13744 -11607
62378 60640 57298 55503 53878 52432 49402 47647 46096
-3282 -3414 -7513 -7997 -8607 -8901 -315 -354 -1758
28728 28470 20546 16756 27809 28506 34248 33549 32731
-8416 -2839 -7969 -11143 -217 3069 1310 274 1922
-36.00%
-5.96 -1.97 -5.67 -7.63 -0.14 2.00 0.85 0.18 1.21
1377 8867 1577 -5791 5683 4569 5739 5473 8315
20.60 19.94 14.98 11.66 18.55 18.91 22.63 21.81 20.92
2005-12-3 2005-09-3 2005-06-3 2005-03-3 2004-12-3 2004-09-3 2004-06-3 2004-03-3 2003-12-3
12568 8252 8648 8637 10053 9178 7715 7450 7290
14868 12438 12643 13347 16318 13654 14332 15716 17940
27436 20690 21291 21984 26371 22832 22047 23166 25230
4.04% -9.38% -3.43% -5.10% 4.52% 6.68% 6.25% 14.33% 14.83%
10678 10890 11639 11246 12335 10829 10807 10884 11340
2841 3290 3248 3417 3316 3331 3182 3049 2942
4706 4273 4332 4696 5121 5438 5373 5520 5150
45661 39143 40510 41343 47143 42430 41409 42619 44662
13756 14042 14212 14708 15175 14608 14569 14612 14689
14602 15256 16227 16737 18065 16660 16717 18717 18035
11104 11061 10966 10332 10226 8478 8362 7684 8645
20625 21507 21473 21779 20394 18500 18525 18193 18426
60087 61866 62878 63556 63860 58246 58173 59206 59795
105748 101009 103388 104899 111003 100676 99582 101825 104457
7349 22016 22233 23655 9444 22445 22537 22745 8460
7319 0 0 0 7175 0 0 0 6492
7216 4050 6134 6329 8099 8427 7505 7568 6646
35152 29964 32197 33822 39786 35167 34357 35385 37623
13268 3898 3830 3838 15068 4295 4315 5072 16025
15425 17372 17584 17083 14828 13524 14421 16098 16986
37498 40810 41066 41157 39529 35807 36395 38255 38970
22073 23438 23482 24074 24701 22283 21974 22157 21984
72650 70774 73263 74979 79315 70974 70752 73640 76593
22641 21422 23718 23412 22927 21951 21926 23666 23632
-1.25% -2.41% 8.17% -1.07% -2.98% -4.66% -8.05% -8.28% -9.17%
-9620 -9451 -8268 -7136 -4399 -10563 -9583 -8755 -7765
44734 41897 40717 39219 38148 41829 40309 38733 37525
-2016 -2211 -2324 -2163 -2061 -1564 -1896 -1793 -1896
33098 30235 30125 29920 31688 29702 28830 28185 27864
4795 -732 -2427 -1428 3444 881 121 -500 1598
39.23% 115.52%
2.99 -0.45 -1.49 -0.86 2.04 0.52 0.07 -0.29 0.92
10509 9179 8313 7521 7357 7263 7052 7234 7039
20.97 19.00 18.78 18.37 19.10 17.79 17.17 16.66 16.31
2003-09-3 2003-06-3 2003-03-3 2002-12-3 2002-09-3 2002-06-3 2002-03-3 2001-12-3 2001-09-3
5451 4842 4195 5382 5216 3453 3833 6330 3715
15952 15908 16067 16589 14462 15219 14689 16719 16342
21403 20750 20262 21971 19678 18672 18522 23049 20057
8.77% 11.13% 9.39% -4.68% -1.89% -5.15% -10.59% 2.77% 155.86%
10998 10684 11099 11362 9748 9769 9563 10362 10632
3282 3361 3318 3148 3424 3842 4407 4304 4838
4883 5000 5058 5241 4466 4440 4893 4746 4782
40566 39795 39737 41722 37316 36723 37385 42461 40309
14489 14560 14363 14440 14451 14712 16629 16504 16820
17255 18365 18691 19712 28501 28819 27256 18663 27965
7534 7260 6606 4852 1800 1813 1880 1278 0
17346 16958 16323 15758 1888 2144 -94 11397 0
56624 57143 55983 54762 46640 47488 45671 47842 44785
97190 96938 95720 96484 83956 84211 83056 90303 85094
22178 22008 21346 7630 18435 19403 17606 7047 18380
0 0 0 4946 0 0 0 4223 0
5935 4873 5767 6031 7971 9571 8243 11188 10907
32596 31511 31786 34220 30239 32597 30084 35119 32876
4483 4630 4673 15613 3833 3623 4235 12661 3589
17089 18972 20036 19986 17773 16270 16665 15963 17654
37268 38854 39361 39482 31625 30219 29921 31736 30241
20179 19882 19325 19496 13852 13949 13256 15773 12587
69864 70365 71147 73702 61864 62816 60005 66855 63117
23024 23845 25803 26017 25744 25841 24908 27151 28561
-10.57% -7.72% 3.59% -4.18% -9.86% -5.37% -13.61% -4.99% -2.76%
-5394 -4527 -4662 -5355 -8750 -8554 -7105 -5866 -5592
35197 33699 32314 31555 31653 30742 31037 30142 28116
-2477 -2599 -3079 -3418 -811 -793 -881 -828 -547
27326 26573 24573 22782 22092 21395 23051 23448 21977
-1621 -3095 -5541 -4046 -6066 -7169 -6386 -4102 -8504

-0.92 -1.75 -3.15 -2.34 -3.54 -4.14 -3.64 -2.33 -4.81

7970 8284 7951 7502 7077 4126 7301 7342 7433
15.86 15.36 14.24 13.41 13.07 12.55 13.41 13.61 12.69
2001-06-3 2001-03-3 2000-12-3 2000-09-3 2000-06-3 2000-03-3 1999-12-3 1999-09-3 1999-06-3
3691 3793 3563 2880 2987 3285 5043 4582 5465
15995 16923 18864 4959 5330 5906 17944 7876 8075
19686 20716 22427 7839 8317 9191 22987 12458 13540
136.70% 125.39% -2.44% -37.08% -38.57% -19.45% 87.22% 6.13% 20.46%
10699 10550 12021 21898 21145 19735 10462 20379 19727
4858 5012 4765 4909 4759 5070 4868 5130 5039
5331 5697 4667 5391 5216 5143 4838 4910 5146
40574 41975 43880 40037 39437 39139 43155 42877 43452
16611 16514 16714 16329 16634 16959 17590 17463 17253
26755 26301 27755 26751 26138 25924 26750 24407 22029
0 0 0 759 740 742 0 628 613
0 0 0 0 0 0 0 0 0
43366 42815 44469 43839 43512 43625 44340 42498 39895
83940 84790 88349 83876 82949 82764 87495 85375 83347
17497 17824 8192 18315 17857 17885 6400 19904 17851
0 0 4516 0 0 0 4529 0 0
8536 10910 10205 10695 12315 13844 14230 14096 14713
29949 32902 36406 32812 33862 35611 39578 37778 35961
3916 4168 13493 3802 3690 3882 14419 3778 3397
18770 17923 18371 18676 16859 14295 14124 13807 14330
31400 30422 31319 31517 29913 27635 27406 27529 28228
12630 12499 12948 12841 13054 13340 13282 13722 13898
61349 63324 67725 64329 63775 63246 66984 65307 64189
27306 28833 28576 29371 29174 28139 28354 27903 29043
-6.40% 2.47% 0.78% 5.26% 0.45% -6.18% -3.60% -2.01% 4.24%
-3948 -3531 -2865 -1722 -688 774 2472 4364 5455
26824 25160 23784 21429 19750 18085 16878 15074 13542
-285 -163 -295 -160 112 659 1161 630 161
22591 21466 20624 19547 19174 19518 20511 20068 19158
-7620 -8117 -6149 -21532 -20857 -18948 -5367 -15445 -15503

-4.29 -4.56 -3.43 -11.90 -11.47 -10.35 -8.26 -8.29

10625 9073 7474 7225 5575 3528 3577 5099 7491
13.00 12.33 11.79 11.12 10.85 10.98 11.38 11.12 10.57
1999-03-3 1998-12-3 1998-09-3 1998-06-3 1998-03-3 1997-12-3 1997-09-3 1997-06-3 1997-03-3
4855 5375 5553 5084 5495 7106 5926 6503 5959
6555 6903 6185 6156 6196 6167 6223 6083 6175
11410 12278 11738 11240 11691 13273 12149 12586 12134
-2.40% -7.50% -3.38% -10.69% -3.65% -4.22% -3.08% 4.45% -0.90%
18194 20271 17682 15816 16248 18106 16078 16060 15739
5241 5200 5548 5621 5392 5139 5981 5913 5786
4956 4611 3834 4334 4240 3900 3982 4080 3661
39801 42360 38802 37011 37571 40418 38190 38639 37320
18866 19631 19005 18453 18223 18347 17921 17647 17062
22497 23510 21267 20945 21366 21915 21270 21496 20925
587 599 645 703 784 819 912 1037 1220
0 0 0 0 0 0 0 0 0
41950 43740 40917 40101 40373 41081 40103 40180 39207
81751 86100 79719 77112 77944 81499 78293 78819 76527
16791 6252 16485 15023 15356 5215 15831 16037 15777
0 4115 0 0 0 3445 0 0 0
13708 13905 13237 13271 12667 13230 12518 14028 13243
33281 36827 31512 30050 29992 33507 30590 32559 31241
2782 12555 1790 1756 1969 11617 2241 2494 2221
16285 15508 15239 14590 15029 13696 13623 11675 10402
30164 29840 29572 28485 29087 28176 27947 26151 25335
13879 14332 14333 13895 14058 14480 14324 14476 14933
63445 66667 61084 58535 59079 61683 58537 58710 56576
29993 29413 28476 27861 27696 26926 26141 25703 23645
8.29% 9.24% 8.93% 8.40% 17.13% 17.95% 13.01% 11.47% 7.74%
6576 8381 3418 4840 6238 7907 3781 4934 6034
11383 10141 14306 13037 11815 11010 14572 13411 12194
347 911 911 700 812 899 1403 1764 1723
18306 19433 18635 18577 18865 19816 19756 20109 19951
-18583 -17135 -16738 -16621 -16005 -13653 -13992 -13117 -11511

-9.87 -8.77 -8.62 -8.22 -6.96 -6.49 -5.63

6520 5533 7290 6961 7579 6911 7600 6080 6079
10.04 10.53 10.04 9.89 9.93 10.19 10.10 10.19 9.94
1996-12-3 1996-09-3 1996-06-3 1996-03-3 1995-12-3 1995-09-3 1995-06-3 1995-03-3 1994-12-3
7687 6806 5896 5953 7259 6440 9893 9072 7922
6171 5729 6154 6291 6403 6529 6957 8111 8983
13858 12535 12050 12244 13662 12969 16850 17183 16905
1.43% -3.35% -28.49% -28.74% -19.18% -25.33% 10.23% 11.74% 24.66%
17446 15843 16246 16120 17441 14710 14790 14070 15182
5870 7166 6720 6958 6323 6520 6162 6211 6334
3521 3835 3920 3532 3265 3443 3899 3567 2917
40695 39379 38936 38854 40691 37642 41701 41031 41338
17407 16676 16337 16207 16579 16433 16844 16824 16664
21595 20247 20268 20491 20603 20687 20402 20243 20126
1435 1694 1933 2214 2419 2740 2654 2782 2963
0 0 0 0 0 0 0 0 0
40437 38617 38538 38912 39601 39860 39900 39849 39753
81132 77996 77474 77766 80292 77502 81601 80880 81091
4767 15494 14875 15855 4511 15133 15166 15847 3778
3640 0 0 0 3469 0 0 0 3475
12957 13462 13580 12343 11569 11076 11278 10106 9570
34000 31071 30629 30332 31648 29016 28529 27890 29226
12636 2115 2174 2134 12099 2807 2085 1937 12403
9872 9669 9478 9604 10060 10436 11749 12519 12548
25504 25557 25317 25614 26221 26822 28226 28904 28452
15632 15888 15839 16010 16161 16386 16477 16385 15904
59504 56628 55946 55946 57869 55838 56755 56794 57678
22829 23131 23058 21947 21629 21512 23027 22625 22118
5.55% 7.53% 0.13% -3.00% -2.21% -11.54% -8.80% -15.83% -19.11%
7870 4312 5475 6715 7700 6137 7448 7531 8389
11189 14407 13331 12229 11630 12343 13478 12976 12352
2569 2649 2722 2876 3093 3184 3920 3579 2672
21628 21368 21528 21820 22423 21664 24846 24086 23413
-8971 -10596 -11008 -9703 -7967 -8543 -6177 -5442 -5213

-5.15 -2.68
6695 8308 8307 8522 9043 8626 13172 13141 12112
10.45 10.24 10.08 10.02 10.04 9.59 10.80 10.29 9.97
1994-09-3 1994-06-3 1994-03-3 1993-12-3 1993-09-3 1993-06-3 1993-03-3 1992-12-31
9322 7381 8111 5861 4446
8047 7905 7266 7700 8608
17369 15286 15377 13561 0 0 0 13054
3.88%
12079 12123 11489 12984 14199
7004 7152 7390 7565 8385
3698 4334 4909 5092 4054
40150 38895 39165 39202 39692
16338 16736 17277 17521 21595
19521 19821 20167 20687 21299
3059 3149 3263 3703 4119
0 0 0 0 0
38918 39706 40707 41911 47013
79068 78601 79872 81113 86705
16558 17058 18437 3400 3147
0 0 0 3575 3316
10240 10357 11942 12097 16467
28280 28625 31376 33150 36737
1482 1210 997 14078 13807
14077 14892 14937 15245 12853
28325 28408 27922 28225 22344
14248 13516 12985 12980 9491
56605 57033 59298 61375 59081
24317 25249 26879 27342 29320
-6.75%
8364 8239 8154 8071 6538
11297 10755 10234 10009 19124
2802 2574 2186 1658 1962
22463 21568 20574 19738 27624
-6948 -9963 -11502 -13781 0 0 0 -16266

-4.26 -4.94
11870 10270 7789 6052 2955
9.58 9.23 8.84 8.48
Date 2023-09-3 2023-06-3 2023-03-3 2022-12-3 2022-09-3 2022-06-3 2022-03-3 2021-12-3
Net Incom 1704 1583 927 2710 -3196 1392 733 2333
Depreciati 1093 1077 1074 1137 1163 1246 1256 1381
Share-Bas 287 288 268 248 251 254 234 263
Other Opera -28 -310 1505 -130 3683 -1571 1025 -1433
Operating 3056 2638 3774 3965 1901 1321 3248 2544
Operating 60.76% 99.70% 16.19% 55.86% -29.93% -49.68% -33.90% -56.59%
Capital Ex -281 -487 -457 -543 -447 -493 -378 -526
Acquisition -4599 -328 -22 -1327 -59 947 -637 -187
Change in 2928 821 -7481 554 -1194 -282 -343 39
Other Inves -1 1 -3 3 -1
Investing -1953 7 -7960 -1319 -1697 172 -1358 -675
Dividends -1515 -1510 -1497 -1494 -1491 -1488 -1475 -1474
Share Issu 0 0 0 0 0 0 0 0
Debt Issued -1550 -1135 7304 -1351 2138 -2513 2947 -2028
Other Finan -67 -85 -99 -7 66 -195 -95 810
Financing -3132 -2730 5708 -2852 713 -4196 1377 -2692
Net Cash F -2149 -111 1547 14 721 -2966 3263 -850
Free Cash 2775 2151 3317 3422 1454 828 2870 2018
Free Cash 90.85% 159.78% 15.57% 69.57% -29.96% -57.25% -34.53% -60.28%
Free Cash 18.81% 13.90% 23.27% 20.50% 10.31% 5.33% 20.22% 12.09%
Free Cash 3.04 2.36 3.66 3.78 1.61 0.92 3.19 2.25
2021-09-3 2021-06-3 2021-03-3 2020-12-3 2020-09-3 2020-06-3 2020-03-3 2019-12-3 2019-09-3
1130 1325 955 1356 1698 1361 1175 3670 1672
1684 1680 1672 1699 1683 1679 1634 1650 1669
262 244 213 279 222 247 189 211 220
-363 -624 2074 2526 682 289 1478 -2080 58
2713 2625 4914 5860 4285 3576 4476 3451 3619
-36.69% -26.59% 9.79% 69.81% 18.40% 21.59% -5.95% -16.22% -14.48%
-637 -688 -530 -780 -828 -697 -737 -644 -682
-101 -1756 -1135 -306 -265 725 13 149 -32548
109 -227 -335 528 760 -1263 -178 624 2856
1 -1 -1 1
-629 -2671 -2000 -558 -332 -1236 -902 128 -30373
-1471 -1467 -1457 -1454 -1453 -1450 -1440 -1438 -1436
0 0 0 0 0 0 0 0 -125
-288 -1500 -4299 -4782 -250 -38 1356 -4181 -6608
11 -164 -27 -57 14 -136 -31 -56 -8
-1748 -3131 -5783 -6293 -1689 -1624 -115 -5675 -8177
242 -3108 -3002 -878 2365 817 3057 -1911 -35309
2076 1937 4384 5080 3457 2879 3739 2807 2937
-39.95% -32.72% 17.25% 80.98% 17.71% 14.66% -9.79% -13.42% -10.70%
15.67% 13.62% 33.24% 263.76% 19.69% 15.89% 21.28% 119.75% 16.29%
2.31 2.16 4.91 5.69 3.88 3.24 4.21 3.16 3.32
2019-06-3 2019-03-3 2018-12-3 2018-09-3 2018-06-3 2018-03-3 2017-12-3 2017-09-3 2017-06-3
2498 1591 1951 2694 2404 1679 -1054 2726 2331
1294 1446 1112 1138 1116 1114 1149 1176 1117
135 113 139 129 126 116 146 123 136
-986 1609 917 271 -1352 1693 5492 -455 -118
2941 4759 4119 4232 2294 4602 5733 3570 3466
28.20% 3.41% -28.15% 18.54% -33.81% 16.36% 44.08% -13.29% 0.23%
-430 -614 -877 -943 -1003 -893 -966 -780 -748
813 32 -16 -1 -51 -71 -294 -267 -30
3779 -271 1349 -2026 420 -800 -2550 -859 -889
-1 1 -1 -1
4162 -853 455 -2969 -635 -1764 -3810 -1906 -1668
-1436 -1397 -1416 -1431 -1437 -1382 -1387 -1395 -1403
-316 -920 -2050 -626 -990 -777 -666 -949 -1432
22841 4232 -1145 1595 -38 -713 1138 -447 2280
-58 -52 6 26 -54 -37 -4 35 -54
21031 1863 -4605 -436 -2519 -2909 -919 -2756 -609
28262 5668 -127 771 -1302 28 1065 -764 1637
2511 4145 3242 3289 1291 3709 4767 2790 2718
94.50% 11.76% -31.99% 17.89% -52.50% 18.27% 56.09% -14.55% 9.60%
13.10% 22.80% 14.90% 17.54% 6.45% 19.45% 21.15% 14.57% 14.09%
2.83 4.66 3.60 3.61 1.41 4.03 5.16 3.00 2.91
2017-03-3 2016-12-3 2016-09-3 2016-06-3 2016-03-3 2015-12-3 2015-09-3 2015-06-3 2015-03-3
1750 4501 2853 2504 2014 4463 2950 3449 2328
1099 1127 1127 1103 1024 990 936 961 968
129 141 142 128 133 99 112 130 127
977 -1790 -5 -277 2359 -26 237 -656 187
3955 3979 4117 3458 5530 5526 4235 3884 3610
-28.48% -27.99% -2.79% -10.97% 53.19% -8.80% 8.48% 8.52% 8.54%
-819 -925 -852 -978 -971 -1018 -933 -907 -923
-110 -740 -40 -2827 -2543 -2441 -682 -498 -129
1231 -1973 -61 -646 1628 -1987 272 -526 1612
1 -1 2 -1 1
303 -3639 -951 -4452 -1886 -5445 -1343 -1931 560
-1321 -1329 -1337 -1340 -1250 -1261 -1270 -1278 -1088
-1293 -1036 -806 -780 -880 -712 -1493 -1078 -1004
476 875 -2041 -1035 4964 627 913 -211 -1310
4 192 -1 -85 -28 -249 2 -1
-2134 -1298 -4185 -3240 2806 -1595 -1848 -2568 -3402
2223 -1164 -978 -4338 6668 -1794 1087 -402 319
3136 3054 3265 2480 4559 4508 3302 2977 2687
-31.21% -32.25% -1.12% -16.69% 69.67% -11.33% 14.02% 11.50% 10.17%
17.27% 14.03% 16.98% 12.25% 24.40% 20.44% 17.13% 14.30% 13.72%
3.33 3.22 3.42 2.59 4.74 4.65 3.39 3.03 2.72
2014-12-3 2014-09-3 2014-06-3 2014-03-3 2013-12-3 2013-09-3 2013-06-3 2013-03-3 2012-12-3
5483 18 4137 2384 6184 4041 3226 3032 5833
1046 1139 1166 1141 1214 1175 1136 1153 1152
96 150 142 124 159 150 161 144 178
-566 2597 -1866 -323 -1029 -1606 -1349 -306 -817
6059 3904 3579 3326 6528 3760 3174 4023 6346
-7.18% 3.83% 12.76% -17.33% 2.87% -16.70% -28.43% -6.25% -10.57%
-975 -1008 -909 -887 -1059 -1041 -938 -730 -982
1862 34 -322 127 -444 -2148 -119 -48 -1444
-2123 175 229 796 -1399 641 195 -235 -1668
-1 2 -1 -1 1 -2 1 2
-1236 -800 -1000 35 -2903 -2547 -864 -1012 -4092
-1089 -1090 -1096 -990 -1025 -1037 -1048 -948 -957
28 -1571 -3531 -7896 -5549 -1748 -3251 -2237 -2665
-4639 -158 2367 4213 3561 1958 973 469 -169
1 -1 -1
-5699 -2820 -2260 -4673 -3013 -827 -3327 -2716 -3791
-1085 -155 307 -1307 644 514 -1027 173 -1498
5084 2896 2670 2439 5469 2719 2236 3293 5364
-7.04% 6.51% 19.41% -25.93% 1.96% -21.62% -29.17% 0.12% -11.16%
21.08% 12.93% 11.10% 10.97% 19.97% 11.65% 8.97% 14.07% 19.38%
5.13 2.92 2.67 2.36 5.10 2.49 2.03 2.96 4.77
2012-09-3 2012-06-3 2012-03-3 2011-12-3 2011-09-3 2011-06-3 2011-03-3 2010-12-3 2010-09-3
3824 3881 3066 5490 3839 3664 2863 5257 3589
1191 1176 1157 1188 1192 1207 1228 1235 1203
182 160 168 199 166 162 170 155 154
-683 -782 -100 219 -518 -754 -469 148 -395
4514 4435 4291 7096 4679 4279 3792 6795 4551
-3.53% 3.65% 13.16% 4.43% 2.81% 13.62% -14.54% 5.38% -12.45%
-1045 -1278 -1002 -1058 -991 -952 -1058 -1103 -1008
233 -593 -1319 -1578 -64 -104 -51 -2874 -1984
-185 188 90 -868 250 471 1607 -106 1212
-2 1 -1 1 1
-999 -1683 -2230 -3505 -805 -584 498 -4082 -1780
-968 -978 -870 -880 -893 -905 -795 -808 -818
-2706 -2688 -2396 -3157 -2966 -3302 -3168 -2452 -2855
1167 303 951 1227 191 -698 1650 1402 218
1 -1 -1 2 -1 -2
-2507 -3362 -2316 -2810 -3669 -4903 -2314 -1860 -3455
1045 -971 -87 619 -411 -1048 2102 802 -466
3469 3157 3289 6038 3688 3327 2734 5692 3543
-5.94% -5.11% 20.30% 6.08% 4.09% 18.95% -22.62% 7.44% -16.12%
14.02% 12.24% 13.33% 20.48% 14.10% 12.48% 11.11% 19.62% 14.60%
3.05 2.75 2.84 5.15 3.10 2.76 2.24 4.59 2.82
2010-06-3 2010-03-3 2009-12-3 2009-09-3 2009-06-3 2009-03-3 2008-12-3 2008-09-3 2008-06-3
3386 2601 4813 3214 3103 2295 4427 2824 2765
1183 1210 1265 1258 1242 1229 1321 1379 1403
151 169 142 147 132 137 158 161 169
-954 457 228 579 264 725 715 -626 -86
3766 4437 6448 5198 4741 4386 6621 3738 4251
-20.57% 1.16% -2.61% 39.06% 11.53% 4.38% 28.44% -16.58% 23.58%
-969 -904 -1150 -974 -863 -760 -1031 -1126 -1168
-185 -824 -1075 25 -79 335 -296 -84 -929
-792 1029 -270 -1390 -906 377 448 -286 967
2 -1 -1 -1
-1946 -699 -2495 -2337 -1849 -48 -880 -1496 -1131
-833 -718 -727 -726 -732 -675 -669 -677 -685
-3162 -3132 -1514 51 -1391 -1523 -624 -1720 -2998
249 481 1034 -4492 -1621 -2384 -1575 515 -604
1 1 -1 1 -1 -2 1
-3746 -3368 -1206 -5168 -3743 -4583 -2870 -1881 -4287
-2147 289 2652 -2147 -616 -447 2986 129 -1160
2797 3533 5298 4224 3878 3626 5590 2612 3083
-27.88% -2.56% -5.22% 61.72% 25.79% 21.27% 50.03% -17.96% 32.32%
11.79% 15.46% 19.46% 17.92% 16.68% 16.70% 20.70% 10.32% 11.50%
2.19 2.72 4.02 3.20 2.92 2.70 4.15 1.92 2.24
2008-03-3 2007-12-3 2007-09-3 2007-06-3 2007-03-3 2006-12-3 2006-09-3 2006-06-3 2006-03-3
2319 3952 2361 2260 1844 3540 2222 2022 1708
1347 1337 1340 1284 1240 1300 1228 1247 1208
171 174 178 183 178 225 212 209 200
365 -308 602 -287 -249 266 344 -914 -10
4202 5155 4481 3440 3013 5331 4006 2564 3106
39.46% -3.30% 11.86% 34.17% -2.99% -1.06% -6.40% -18.03% 49.47%
-1212 -1429 -1297 -1110 -1132 -1375 -1259 -1126 -976
-4933 -291 -477 274 -205 -2917 -73 -61 -748
365 2817 -1429 685 -1081 -1342 387 224 -2284
2 1 -1 1
-5778 1098 -3204 -151 -2418 -5634 -944 -963 -4008
-554 -554 -549 -592 -452 -452 -455 -463 -313
-1462 219 1314 -13740 -2498 -516 -1382 -2357 -2144
-780 -286 123 11043 1232 665 182 -873 -96
1 -2 1
-2796 -621 889 -3291 -1717 -303 -1655 -3693 -2553
-4205 5696 2285 58 -1070 -462 1384 -2035 -3433
2990 3726 3184 2330 1881 3956 2747 1438 2130
58.96% -5.81% 15.91% 62.03% -11.69% -19.54% -15.48% -30.13% 89.84%
12.20% 12.91% 13.20% 9.80% 8.54% 15.07% 12.15% 6.57% 10.31%
2.14 2.61 2.32 1.62 1.25 2.62 1.82 0.94 1.36
2005-12-3 2005-09-3 2005-06-3 2005-03-3 2004-12-3 2004-09-3 2004-06-3 2004-03-3 2003-12-3
3187 1516 1829 1402 2827 1554 1735 1363 1684
1329 1239 1338 1282 1272 1225 1181 1237 1447
247 251 259 286 389 399 394 396 1573
625 1274 -298 -892 -547 699 506 636 -148
5388 4280 3128 2078 3941 3877 3816 3632 4556
36.72% 10.39% -18.03% -42.79% -13.50% 0.86% 2.17% 62.29% 4.18%
-471 -1030 -1070 -956 -989 -1019 -811 -926 -1061
92 -6 -394 -242 -741 -151 -759 -62 34
-1052 62 126 518 103 90 638 -719 421
5124
-1431 -974 -1338 -680 -1627 -1080 -932 -1707 4518
-316 -319 -321 -294 -300 -300 -303 -271 -274
-628 -1279 -1445 -3154 -2184 -986 -974 -1217 -2580
1440 -2114 422 861 563 -167 -1230 -193 358

496 -3712 -1344 -2587 -1921 -1453 -2507 -1681 -2496

4316 -396 11 -1416 875 1463 265 160 1839
4917 3250 2058 1122 2952 2858 3005 2706 3495
66.57% 13.72% -31.51% -58.54% -15.54% -2.79% 17.43% 87.40% 13.88%
20.13% 15.10% 9.24% 4.90% 10.67% 12.24% 13.01% 12.20% 13.49%
3.12 2.04 1.28 0.69 1.78 1.71 1.79 1.60 2.05
2003-09-3 2003-06-3 2003-03-3 2002-12-3 2002-09-3 2002-06-3 2002-03-3 2001-12-3 2001-09-3
1785 1705 1384 1018 1313 56 1192 2333 1595
1177 1176 1116 711 1081 1615 1086 1084 1146
0 0 0 0 0 0 0 0 0
882 854 -262 2644 1181 1431 460 1484 1127
3844 3735 2238 4373 3575 3102 2738 4901 3868
7.52% 20.41% -18.26% -10.77% -7.57% -4.90% 41.50% 14.27% 87.49%
-904 -1176 -794 -1304 -938 -1146 -1187 -1058 -1237
-585 -40 -1148 -1750 -27 -7 -141 -27 -889
281 583 -733 -539 179 28 -65 127 -219

-1208 -633 -2675 -3593 -786 -1125 -1393 -958 -2345

-275 -277 -259 -254 -254 -256 -241 -241 -243
-900 -25 305 240 -367 -1525 -1435 -481 -1521
-964 -2140 -735 -520 -268 -383 -2002 -432 407
-7 -247
-2139 -2442 -689 -534 -889 -2164 -3678 -1161 -1604
609 647 -1187 166 1763 -380 -2497 2615 24
2940 2559 1444 3069 2637 1956 1551 3843 2631
11.49% 30.83% -6.90% -20.14% 0.23% -5.09% 195.43% 33.39% 166.03%
13.66% 11.83% 7.20% 12.96% 13.30% 9.95% 8.60% 17.36% 13.30%
1.71 1.48 0.84 1.81 1.56 1.15 0.90 2.23 1.52
2001-06-3 2001-03-3 2000-12-3 2000-09-3 2000-06-3 2000-03-3 1999-12-3 1999-09-3 1999-06-3
2045 1750 2670 1963 1941 1519 2089 1762 2391
1043 1233 1075 1165 1238 1228 1256 1457 2468
0 0 0 0 0 0 0 0 0
174 -1048 544 -1065 -1689 -1752 6 21 -3215
3262 1935 4289 2063 1490 995 3351 3240 1644
118.93% 94.47% 27.99% -36.33% -9.37% -46.96% 22.66% 1.22% -31.47%
-1201 -1410 -1408 -1074 -976 -857 -1522 -1330 -1310
0 0 -329 0 0 0 -1249 727 4081
24 28 158 58 -46 473 1661 -485 -1281

-1177 -1382 -1579 -1016 -1022 -384 -1110 -1088 1490

-248 -234 -235 -236 -237 -221 -223 -223 -225
-724 -926 -1256 -1193 -1671 -1953 -2101 -1285 -1328
-1302 890 -742 347 1169 -131 530 -1520 -958

-2274 -270 -2233 -1082 -739 -2305 -1794 -3028 -2511

-102 230 683 -107 -298 -1758 461 -883 610
2061 525 2881 989 514 138 1829 1910 334
300.97% 280.43% 57.52% -48.22% 53.89% -83.21% 78.96% 21.73% -67.32%
9.89% 2.49% 12.91% 4.54% 2.37% 0.71% 7.56% 9.03% 1.52%
1.19 0.30 1.65 0.56 0.29 0.08 1.02 1.06 0.18
1999-03-3 1998-12-3 1998-09-3 1998-06-3 1998-03-3 1997-12-3 1997-09-3 1997-06-3 1997-03-3
1470 2346 1494 1452 1036 2093 1359 1446 1195
1404 1345 1310 1114 1223 1415 1177 1213 1196
0 0 0 0 0 0 0 0 0
-998 -959 397 -167 -1318 266 -379 -74 -2042
1876 2732 3201 2399 941 3774 2157 2585 349
99.36% -27.61% 48.40% -7.20% 169.63% -12.27% -33.22% 63.40% -69.94%
-1054 -1710 -1632 -1377 -1146 -1875 -1418 -1566 -1118
0 0 0 0 0 0 0 0 0
93 65 7 -71 -267 156 -258 -120 44

-961 -1645 -1625 -1448 -1413 -1719 -1676 -1686 -1074

-208 -211 -211 -215 -197 -199 -201 -202 -181
-1931 -1448 -1558 -1519 -1753 -1774 -1433 -1196 -1847
847 374 530 368 852 1169 595 1039 1141
-5 -1
-1292 -1290 -1239 -1366 -1098 -805 -1039 -359 -887
-520 -178 469 -411 -1611 1180 -577 544 -1728
822 1022 1569 1022 -205 1899 739 1019 -769
-46.18% 112.31% 0.29% -25.18% -62.66% 157.97%
4.05% 4.07% 7.81% 5.43% -1.16% 8.00% 3.97% 5.40% -4.44%
0.45 0.55 0.85 0.54 -0.11 0.98 0.38 0.52 -0.38
1996-12-3 1996-09-3 1996-06-3 1996-03-3 1995-12-3 1995-09-3 1995-06-3 1995-03-3 1994-12-3
2023 1285 1347 774 1711 -538 1716 1289 1231
1304 1196 1298 1214 1530 1320 1302 1450 1468
0 0 0 0 0 0 0 0 0
975 749 -1063 -827 602 1441 -841 -274 513
4302 3230 1582 1161 3843 2223 2177 2465 3212
11.94% 45.30% -27.33% -52.90% 19.65% -45.38% -10.49% 18.57% -46.23%
-1764 -1251 -1187 -662 -1468 -854 -881 -803 -1319
0 0 0 -716 -5 -2875 0 0 0
191 144 -121 -357 -95 154 600 1175 -1141

-1573 -1107 -1308 -1735 -1568 -3575 -281 372 -2460

-185 -188 -192 -141 -143 -147 -149 -152 -170
-1502 -1184 -1305 -1014 -1635 -1192 -1202 -627 26
-145 161 1261 482 412 -469 204 -414 -2099
-16 -28 -826 -10
-1832 -1211 -236 -673 -1382 -1808 -1175 -2019 -2253
881 910 -57 -1306 819 -3453 821 1150 -1400
2538 1979 395 499 2375 1369 1296 1662 1893
6.86% 44.56% -69.52% -69.98% 25.46% -58.48% -27.23% 29.54% -60.82%
10.97% 10.96% 2.17% 3.01% 10.83% 8.17% 7.39% 10.56% 9.51%
1.23 0.95 0.19 0.23 1.06 0.61 0.56 0.71 0.81
1994-09-3 1994-06-3 1994-03-3 1993-12-3 1993-09-3 1993-06-3 1993-03-3 1992-12-31
710 689 392 382 -48 -8036 -399
1492 1509 1826 1666 1653 1515 1827
0 0 0 0 0 0 0
1868 234 -139 3926 -647 6550 -62
4070 2432 2079 5974 958 29 1366
324.84% 8286.21% 52.20%
-773 -651 -796 -1142 -753 -1259 -714
0 0 1503 0 0 0 0
-373 -376 500 -618 -111 -19 414

-1146 -1027 1207 -1760 -864 -1278 -300

-165 -168 -159 -175 -142 -308 -308
124 86 82 135 50 35 -98
-1114 -1979 -866 -3218 -508 1327 205
1091
-1155 -2061 -943 -3258 -600 2145 -201
1941 -730 2250 527 -700 907 681
3297 1781 1283 4832 205 -1230 652
1508.29% 96.78%
21.37% 11.60% 9.59% 24.91% 1.39% -7.93% 4.99%
1.41 0.76 0.55 2.08 0.09 -0.54 0.29
Date 2023-09-3 2023-06-3 2023-03-3 2022-12-3 2022-09-3 2022-06-3 2022-03-3 2021-12-3
Market Capi 127814 121506 118912 127382 107307 126991 116928 119866
Market Ca 19.11% -4.32% 1.70% 6.27% -13.83% -3.05% -1.81% 6.86%
Enterprise 170310 159917 156939 165703 145125 165969 156946 160228
PE Ratio 18.46 60.03 64.87 77.72 85.03 22.73 21.18 20.87
PS Ratio 2.09 2.01 1.96 2.10 1.77 2.13 2.00 2.09
PB Ratio 5.54 5.47 5.50 5.81 5.35 6.54 6.14 6.34
P/FCF Rati 10.96 11.75 13.18 14.86 14.97 16.30 13.14 11.51
P/OCF Rati 9.51 9.90 10.85 12.21 11.90 12.92 10.51 9.37
Debt/Equit 2.54 2.72 2.85 2.46 2.68 2.75 3.02 2.92
Quick Rati 0.73 0.87 0.97 0.73 0.74 0.66 0.72 0.67
Current Ra 0.91 1.06 1.16 0.92 0.95 0.88 0.92 0.88
Asset Turnover
Return on Equity (ROE)
Return on Assets (ROA)
Return on I 10.27% 2.52% 2.25% 2.10% 1.60% 9.30% 8.06% 7.85%
Dividend Yi 4.70% 4.90% 5.00% 4.70% 5.50% 4.70% 5.00% 4.90%
Payout Rat 88.80% 95.40% 161.80% 55.00% -46.60% 107.10% 200.00% 63.10%
Buyback Yi -2.17% -0.97% -0.95% -4.16% 0.21% -0.72% -0.83% -0.86%
Total Retu 2.53% 3.93% 4.05% 0.54% 5.71% 3.98% 4.17% 4.04%
2021-09-3 2021-06-3 2021-03-3 2020-12-3 2020-09-3 2020-06-3 2020-03-3 2019-12-3 2019-09-3
124526 130982 119080 112166 108357 107231 98551 118711 128824
14.92% 22.15% 20.83% -5.51% -15.89% -12.30% -21.51% 14.92% -6.66%
167936 174412 160105 152494 152141 150778 143861 163668 177030
26.13 24.56 22.18 20.07 13.71 13.61 10.93 12.59 16.70
2.92 2.79 2.34 2.03 1.95 1.91 1.73 2.06 1.67
5.60 5.97 5.57 5.45 5.11 5.22 4.93 5.70 7.17
9.24 8.82 7.54 7.40 8.41 8.67 8.22 9.57 10.04
7.73 7.41 6.39 6.16 6.86 7.09 6.80 8.04 8.34
2.65 2.72 2.86 3.16 3.32 3.39 3.47 3.27 3.98
0.64 0.66 0.75 0.78 0.88 0.88 0.80 0.87 0.91
0.84 0.84 0.93 0.98 1.05 1.04 0.96 1.02 1.09

2.97% 3.71% 4.32% 3.75% 5.95% 6.20% 7.57% 9.29% 9.81%

4.70% 4.50% 4.90% 5.20% 5.30% 5.40% 5.80% 4.80% 4.40%
130.20% 110.80% 152.30% 107.20% 85.80% 106.50% 122.70% 39.10% 85.70%
-0.97% -1.04% -0.75% -0.57% -0.50% -0.46% -0.12% 1.27% 2.45%
3.73% 3.46% 4.15% 4.63% 4.80% 4.94% 5.68% 6.07% 6.85%
2019-06-3 2019-03-3 2018-12-3 2018-09-3 2018-06-3 2018-03-3 2017-12-3 2017-09-3 2017-06-3
122268 125560 103303 138020 128240 141335 142035 135206 144523
-4.66% -11.16% -27.27% 2.08% -11.27% -13.95% -10.01% -10.95% -0.81%
138621 142010 114505 151029 142005 154322 154296 151267 160338
14.00 14.53 11.84 24.12 22.28 24.87 24.69 11.96 12.64
1.57 1.60 1.30 1.72 1.59 1.77 1.80 1.73 1.84
6.93 7.62 6.15 6.98 6.92 7.78 8.07 6.89 7.85
9.27 10.49 8.96 10.57 10.21 10.11 10.59 11.56 11.87
7.62 8.15 6.78 8.19 7.92 8.14 8.49 9.03 9.31
4.44 3.33 2.73 2.37 2.46 2.55 2.66 2.32 2.48
1.68 1.19 1.12 1.13 1.14 1.19 1.19 1.22 1.09
1.83 1.36 1.29 1.31 1.32 1.38 1.33 1.41 1.25

9.89% 12.93% 14.97% 9.36% 9.77% 9.56% 9.59% 18.26% 18.77%

4.60% 4.50% 5.50% 4.10% 4.30% 3.90% 3.80% 4.00% 3.70%
57.40% 87.70% 72.40% 53.20% 59.70% 82.40% -135.10% 51.20% 60.20%
3.11% 3.40% 2.55% 1.93% 2.15% 2.36% 2.50% 2.52% 2.18%
7.71% 7.90% 8.05% 6.03% 6.45% 6.26% 6.30% 6.52% 5.88%
2017-03-3 2016-12-3 2016-09-3 2016-06-3 2016-03-3 2015-12-3 2015-09-3 2015-06-3 2015-03-3
164251 157832 151836 145703 145525 133507 142002 160177 158642
12.87% 18.22% 6.92% -9.04% -8.27% -15.92% -25.01% -12.70% -20.86%
179975 172467 168319 162976 159567 146182 155899 173197 172362
14.15 13.30 12.83 12.21 11.30 10.12 9.99 14.20 13.26
2.07 1.98 1.89 1.82 1.80 1.63 1.70 1.84 1.76
8.96 8.65 8.93 9.26 9.75 9.36 10.68 11.71 13.07
13.76 11.82 10.25 9.81 9.48 9.91 10.11 11.74 11.89
10.59 9.24 8.15 7.77 7.59 7.74 7.98 9.18 9.25
2.33 2.31 2.50 2.83 3.05 2.80 2.98 2.83 3.20
1.00 1.04 1.02 1.11 1.20 1.07 1.03 1.03 1.03
1.18 1.21 1.20 1.30 1.37 1.24 1.25 1.27 1.30

19.96% 20.83% 21.03% 20.87% 22.39% 25.34% 27.85% 22.50% 24.54%

3.20% 3.30% 3.40% 3.50% 3.40% 3.60% 3.30% 2.80% 2.70%
75.30% 29.60% 46.80% 53.40% 62.20% 28.30% 42.90% 37.00% 46.60%
1.72% 2.06% 2.22% 2.66% 2.81% 2.26% 1.87% 1.83% 4.75%
4.92% 5.36% 5.62% 6.16% 6.21% 5.86% 5.17% 4.63% 7.45%
2014-12-3 2014-09-3 2014-06-3 2014-03-3 2013-12-3 2013-09-3 2013-06-3 2013-03-3 2012-12-3
158781 189373 183478 200448 203674 202851 211902 237725 216439
-22.04% -6.64% -13.41% -15.68% -5.90% -14.43% -6.07% -1.67% -0.13%
171192 208094 201608 216395 212539 212013 219006 242989 220541
13.21 14.88 10.96 12.66 12.36 12.57 13.32 14.35 13.04
1.71 1.97 1.89 2.05 2.07 2.04 2.10 2.34 2.10
13.38 13.29 10.56 12.07 8.94 10.21 11.93 12.45 11.48
12.13 14.05 13.80 15.58 14.85 14.90 14.75 15.55 14.17
9.41 10.92 10.67 11.94 11.65 11.72 11.74 12.31 11.05
3.43 3.21 2.67 2.65 1.74 1.82 1.92 1.75 1.76
1.02 0.89 0.94 0.96 1.07 0.98 0.96 0.95 0.96
1.20 1.12 1.14 1.17 1.28 1.21 1.17 1.16 1.13

23.96% 22.21% 27.30% 27.06% 27.08% 29.99% 31.86% 32.76% 33.07%

2.60% 2.20% 2.20% 2.00% 2.00% 1.90% 1.80% 1.60% 1.70%
20.00% 5500.00% 26.60% 41.30% 16.60% 25.70% 32.40% 31.20% 16.50%
7.85% 9.20% 9.40% 7.31% 4.96% 4.39% 4.52% 4.28% 4.41%
10.45% 11.40% 11.60% 9.31% 6.96% 6.29% 6.32% 5.88% 6.11%
2012-09-3 2012-06-3 2012-03-3 2011-12-3 2011-09-3 2011-06-3 2011-03-3 2010-12-3 2010-09-3
237069 225598 241755 216724 208843 207781 198870 182329 169188
13.51% 8.57% 21.56% 18.86% 23.44% 31.22% 19.37% 6.04% 7.90%
243557 231864 246313 219221 213555 211075 201517 183045 171965
14.58 13.86 15.05 13.67 13.37 13.52 13.18 12.29 11.76
2.27 2.13 2.26 2.03 1.96 1.99 1.96 1.83 1.73
11.01 11.02 11.68 10.76 9.37 8.98 8.77 7.91 7.61
14.86 13.95 14.79 13.73 13.53 13.58 13.47 11.71 11.15
11.66 11.00 11.88 10.92 10.69 10.70 10.52 9.33 8.81
1.56 1.58 1.55 1.56 1.35 1.29 1.33 1.24 1.23
0.99 0.98 1.03 0.98 1.01 0.96 0.96 0.98 1.00
1.22 1.22 1.28 1.21 1.26 1.18 1.18 1.19 1.26

30.09% 31.41% 31.06% 31.42% 30.36% 29.61% 29.06% 29.24% 29.48%

1.50% 1.60% 1.40% 1.60% 1.60% 1.60% 1.60% 1.70% 1.80%
25.30% 25.10% 28.30% 16.10% 23.20% 24.70% 27.80% 15.50% 22.70%
4.61% 4.87% 5.31% 5.53% 5.33% 5.81% 6.17% 6.13% 4.89%
6.11% 6.47% 6.71% 7.13% 6.93% 7.41% 7.77% 7.83% 6.69%
2010-06-3 2010-03-3 2009-12-3 2009-09-3 2009-06-3 2009-03-3 2008-12-3 2008-09-3 2008-06-3
158344 166597 171951 156795 137980 129995 113065 158462 162798
14.76% 28.16% 52.08% -1.05% -15.24% -18.44% -24.10% -1.12% 4.17%
159452 165856 169163 157807 141710 135724 118606 169207 171941
11.30 12.13 12.81 12.03 10.91 10.56 9.17 13.36 14.28
1.63 1.72 1.80 1.64 1.42 1.29 1.09 1.50 1.56
7.52 7.56 7.60 8.52 8.97 9.56 8.40 5.76 5.76
9.99 9.84 10.10 9.05 8.79 8.72 7.92 12.77 12.54
7.98 8.00 8.28 7.49 7.08 6.84 6.01 9.14 9.00
1.27 1.19 1.15 1.38 1.91 2.28 2.52 1.25 1.21
1.02 1.08 1.13 1.07 1.00 0.96 0.95 0.78 0.83
1.28 1.32 1.36 1.32 1.22 1.18 1.16 0.99 1.04

29.90% 28.93% 28.16% 30.60% 29.24% 28.67% 27.07% 19.96% 19.08%

1.90% 1.70% 1.60% 1.80% 2.00% 2.10% 2.30% 1.50% 1.40%
24.50% 27.50% 15.10% 22.50% 23.50% 29.20% 15.30% 24.00% 24.90%
3.01% 2.07% 0.96% 3.32% 4.65% 4.39% 5.88% 1.54% 4.02%
4.91% 3.77% 2.56% 5.12% 6.65% 6.49% 8.18% 3.04% 5.42%
2008-03-3 2007-12-3 2007-09-3 2007-06-3 2007-03-3 2006-12-3 2006-09-3 2006-06-3 2006-03-3
159392 148957 160256 156278 141911 146342 124699 119101 129256
12.32% 1.79% 28.51% 31.21% 9.79% 12.71% -2.59% -0.51% -13.36%
167808 151796 168225 167421 142128 143273 123389 118827 127334
14.63 14.30 16.02 15.84 14.74 15.42 13.65 14.12 15.69
1.57 1.51 1.67 1.65 1.53 1.60 1.39 1.35 1.45
5.55 5.23 7.80 9.33 5.10 5.13 3.64 3.55 3.95
13.03 13.39 14.12 14.32 14.16 14.25 11.10 10.15 10.46
9.23 9.26 9.85 9.90 9.52 9.75 8.28 7.77 8.13
1.22 1.24 1.72 2.07 0.86 0.80 0.64 0.65 0.69
0.83 1.01 0.86 0.72 0.95 0.94 0.96 0.95 1.03
1.03 1.20 1.04 0.88 1.16 1.11 1.16 1.16 1.25

17.85% 17.03% 18.42% 19.54% 18.89% 18.82% 16.61% 15.57% 15.27%

1.40% 1.40% 1.20% 1.20% 1.30% 1.10% 1.20% 1.20% 1.00%
24.00% 14.40% 23.30% 25.50% 24.40% 12.90% 20.40% 22.90% 18.30%
7.32% 6.16% 8.38% 6.36% 4.06% 4.50% 5.13% 4.16% 4.42%
8.72% 7.56% 9.58% 7.56% 5.36% 5.60% 6.33% 5.36% 5.42%
2005-12-3 2005-09-3 2005-06-3 2005-03-3 2004-12-3 2004-09-3 2004-06-3 2004-03-3 2003-12-3
129836 128014 119708 149190 164106 143631 148565 156074 159449
-20.88% -10.87% -19.42% -4.41% 2.92% -6.02% 4.21% 15.27% 21.73%
125041 128746 122135 150618 160662 142750 148444 156574 157851
16.37 16.90 15.73 19.84 21.94 22.67 22.62 23.88 24.31
1.43 1.36 1.24 1.54 1.70 1.52 1.60 1.71 1.79
3.92 4.23 3.97 4.99 5.18 4.84 5.15 5.54 5.72
11.44 13.64 13.32 15.01 14.24 11.91 12.23 13.34 15.28
8.73 9.53 9.19 10.88 10.75 9.04 9.37 9.90 11.09
0.68 0.71 0.79 0.78 0.72 0.74 0.76 0.84 0.85
1.08 1.05 1.02 0.98 0.97 0.96 0.96 0.96 0.97
1.30 1.31 1.26 1.22 1.19 1.21 1.21 1.20 1.19

14.56% 14.98% 14.43% 14.33% 13.90% 12.46% 13.13% 12.83% 12.97%

0.90% 0.90% 1.00% 0.80% 0.70% 0.80% 0.70% 0.70% 0.70%
10.00% 21.10% 17.50% 20.90% 10.60% 19.40% 17.50% 19.80% 16.20%
5.15% 4.76% 4.87% 3.87% 2.36% 3.32% 2.97% 1.77% -0.24%
6.05% 5.66% 5.87% 4.67% 3.06% 4.12% 3.67% 2.47% 0.46%
2003-09-3 2003-06-3 2003-03-3 2002-12-3 2002-09-3 2002-06-3 2002-03-3 2001-12-3 2001-09-3
152827 142560 135395 130982 98796 123256 178562 208371 159286
54.69% 15.66% -24.17% -37.14% -37.98% -37.50% 5.44% 39.73% -19.67%
154448 145655 140936 135028 104862 130425 184948 212473 167790
25.94 26.30 35.90 36.60 20.19 23.81 24.94 27.02 19.80
1.76 1.67 1.63 1.61 1.24 1.55 2.21 2.51 1.90
5.59 5.37 5.51 5.75 4.47 5.76 7.75 8.89 7.25
15.26 14.68 14.87 14.22 9.89 12.35 17.70 23.00 19.67
10.77 10.24 10.19 9.50 6.90 8.44 12.09 14.92 11.93
0.84 0.90 1.05 1.14 1.17 1.21 1.08 1.16 1.30
0.99 1.00 0.99 0.97 0.97 0.87 0.93 0.95 0.93
1.25 1.26 1.25 1.22 1.23 1.13 1.24 1.21 1.23

12.94% 12.47% 9.35% 9.37% 11.62% 12.05% 15.93% 16.13% 16.27%

0.70% 0.70% 0.80% 0.80% 1.00% 0.80% 0.50% 0.50% 0.60%
15.40% 16.20% 18.80% 25.00% 19.20% 500.00% 20.30% 10.40% 15.20%
-2.61% -1.92% -0.31% 1.68% 3.18% 2.66% 1.58% 1.81% 2.32%
-1.91% -1.22% 0.49% 2.48% 4.18% 3.46% 2.08% 2.31% 2.92%
2001-06-3 2001-03-3 2000-12-3 2000-09-3 2000-06-3 2000-03-3 1999-12-3 1999-09-3 1999-06-3
197197 169354 149122 198291 194232 212327 194447 218900 234567
1.53% -20.24% -23.31% -9.41% -17.20% 30.11% 14.28% 82.57% 116.68%
204817 177471 155271 219823 215089 231275 199814 234345 250070
23.45 20.39 18.47 26.47 26.64 27.43 25.28 27.54 30.54
2.29 1.95 1.75 2.28 2.25 2.45 2.22 2.47 2.68
8.73 7.89 7.23 10.14 10.13 10.88 9.48 10.91 12.24
30.54 34.50 32.98 57.14 44.23 50.42 39.72 53.55 62.60
17.07 17.32 16.87 25.10 21.40 23.00 19.23 23.06 24.81
1.21 1.34 1.39 1.50 1.52 1.44 1.38 1.39 1.52
1.01 0.95 0.95 0.91 0.87 0.81 0.85 0.87 0.93
1.36 1.28 1.21 1.22 1.17 1.10 1.09 1.14 1.21

17.09% 16.72% 16.63% 15.42% 15.31% 16.60% 16.23% 18.28% 17.43%

0.50% 0.50% 0.60% 0.40% 0.40% 0.40% 0.40% 0.40% 0.30%
12.00% 13.00% 8.60% 11.70% 11.80% 14.10% 10.30% 12.40% 9.10%
2.22% 2.67% 2.95% 3.20% 2.81% 2.81% 2.34% 2.06% 3.01%
2.72% 3.17% 3.55% 3.60% 3.21% 3.21% 2.74% 2.46% 3.31%
1999-03-3 1998-12-3 1998-09-3 1998-06-3 1998-03-3 1997-12-3 1997-09-3 1997-06-3 1997-03-3
163185 170155 119899 108255 99368 101709 104120 89632 68486
64.22% 67.30% 15.15% 20.78% 45.09% 29.72% 58.54% 67.76% 13.20%
181768 187290 136637 124876 115373 115362 118112 102749 79997
24.20 26.98 19.80 18.29 16.80 16.75 17.35 15.12 11.75
1.93 2.08 1.49 1.37 1.26 1.30 1.34 1.16 0.89
8.91 8.76 6.43 5.83 5.27 5.13 5.27 4.46 3.43
36.79 49.93 27.98 31.33 28.79 35.22 29.52 18.80 16.53
15.99 18.35 11.62 11.68 10.51 11.47 11.08 8.56 7.24
1.64 1.51 1.53 1.50 1.47 1.36 1.32 1.28 1.19
0.89 0.88 0.93 0.90 0.93 0.94 0.92 0.88 0.89
1.20 1.15 1.23 1.23 1.25 1.21 1.25 1.19 1.20

15.26% 13.99% 13.07% 12.94% 12.91% 13.14% 13.21% 13.03% 13.41%

0.50% 0.50% 0.70% 0.70% 0.80% 0.70% 0.70% 0.80% 1.00%
13.80% 8.70% 13.80% 14.30% 18.50% 9.30% 14.50% 13.70% 14.60%
3.27% 5.07% 5.04% 4.56% 4.86% 6.08% 6.29% 5.38% 7.83%
3.77% 5.57% 5.74% 5.26% 5.66% 6.78% 6.99% 6.18% 8.83%
1996-12-3 1996-09-3 1996-06-3 1996-03-3 1995-12-3 1995-09-3 1995-06-3 1995-03-3 1994-12-3
78408 65673 53427 60498 51013 53744 55744 47977 43157
53.70% 22.20% -4.16% 26.10% 18.20% 31.99% 62.71% 50.87% 31.22%
87379 76269 64435 70201 58980 62287 61921 53419 48370
14.50 12.89 16.32 16.61 12.39 14.85 11.49 12.60 14.69
1.03 0.88 0.73 0.83 0.71 0.77 0.81 0.72 0.67
3.63 3.07 2.48 2.77 2.28 2.48 2.24 1.99 1.84
14.49 12.51 11.52 10.92 7.61 8.64 6.84 5.56 5.23
7.63 6.69 6.07 6.43 4.76 5.33 4.67 3.94 3.66
1.06 1.08 1.07 1.01 0.96 0.99 0.93 0.94 0.94
0.92 0.91 0.92 0.94 0.98 0.95 1.11 1.12 1.10
1.20 1.27 1.27 1.28 1.29 1.30 1.46 1.47 1.41

12.23% 11.41% 7.57% 8.47% 9.49% 8.59% 10.14% 8.11% 6.45%

0.90% 1.00% 1.10% 0.90% 1.10% 1.10% 1.00% 1.20% 1.40%
9.00% 14.10% 13.80% 17.50% 8.20% -25.80% 8.30% 11.70% 12.00%
7.30% 7.57% 7.21% 6.99% 4.91% 3.70% 1.47% -0.53% -0.87%
8.20% 8.57% 8.31% 7.89% 6.01% 4.80% 2.47% 0.67% 0.53%
1994-09-3 1994-06-3 1994-03-3 1993-12-3 1993-09-3 1993-06-3 1993-03-3 1992-12-31
40718 34259 31801 32889

47666 44222 43303 46670 16266

19.48 25.74 -4.31 -4.04
0.64 0.55 0.51 0.52
1.81 1.59 1.55 1.67
3.64 4.23 6.25 7.38
2.80 2.99 3.52 3.95
1.08 1.17 1.31 1.39 1.06
1.04 0.96 0.86 0.80 0.74
1.42 1.36 1.25 1.18 1.08

4.32% 2.72% -17.24% -18.79%

1.40% 1.70% 2.40% 2.80% 6.00% 7.10% 8.20% 9.60%
21.00% 21.80% 38.80% -77.10%
-2.41% -2.42% -2.02%
-1.01% -0.72% 0.38% 2.80% 6.00% 7.10% 8.20% 9.60%
Date 2023-09-3 2023-06-3 2023-03-3 2022-12-3 2022-09-3 2022-06-3 2022-03-3 2021-12-3
Revenue 61169 60524 60584 60530 60533 59677 58360 57350
Revenue G 1.05% 1.42% 3.81% 5.54% 42.16% 27.27% 14.89% 3.93%
Cost of Re 27504 27452 27724 27842 27980 27448 26568 25865
Gross Profi 33665 33072 32860 32688 32553 32229 31792 31485
Selling, G 18977 18910 18865 18609 18746 18661 18655 18745
Research 6631 6557 6543 6567 6588 6583 6551 6488
Operating 23906 29804 29997 30316 30637 25004 25392 25494
Other Oper -1702 4337 4589 5140 5303 -240 186 261
Operating 9759 3268 2863 2372 1916 7225 6400 5991
Interest E 1515 1398 1272 1216 1206 1201 1185 1155
Other Expe 174 146 220 143 111 36 -550 -1031
Pretax Inc 8070 1724 1371 1013 599 5988 5765 5867
Income Ta 1146 -300 -462 -626 -663 400 244 124
Net Incom 6924 2024 1833 1639 1262 5588 5521 5743
Preferred 0 0 0 0 0 0 0 0
Net Incom 6924 2024 1833 1639 1262 5588 5521 5743
Net Incom 448.65% -63.78% -66.80% -71.46% -73.52% 4.76% 2.81% 2.74%
Shares Out 913 910 908 903 904 902 899 896
Shares Out 924 920 918 912 904 911 909 905
Shares Cha 2.17% 0.97% 0.95% 0.84% -0.21% 0.72% 0.83% 0.90%
EPS (Basic) 7.63 2.22 2.02 1.81 1.42 6.22 6.16 6.41
EPS (Dilute 7.55 2.17 1.98 1.79 1.38 6.17 6.11 6.35
EPS Growt 447.10% -64.83% -67.59% -71.81% -73.91% 4.05% 2.17% 1.93%
Free Cash 12.78 11.37 9.94 9.50 7.93 8.64 9.90 11.62
Dividend P 6.62 6.61 6.60 6.59 6.58 6.57 6.56 6.55
Dividend G 0.61% 0.61% 0.61% 0.61% 0.61% 0.61% 0.61% 0.61%
Gross Marg 55.04% 54.64% 54.24% 54.00% 53.78% 54.01% 54.48% 54.90%
Operating 15.95% 5.40% 4.73% 3.92% 3.17% 12.11% 10.97% 10.45%
Profit Marg 11.32% 3.34% 3.03% 2.71% 2.08% 9.36% 9.46% 10.01%
Free Cash 19.07% 17.09% 14.89% 14.16% 11.84% 13.06% 15.25% 18.16%
Effective T 14.20% -17.40% -33.70% -61.80% -110.68% 6.68% 4.23% 2.11%
EBITDA 13966 7573 7263 7031 6851 12756 12951 13439
EBITDA Ma 22.83% 12.51% 11.99% 11.62% 11.32% 21.38% 22.19% 23.43%
Depreciati 4381 4451 4620 4802 5046 5567 6001 6417
EBIT 9585 3122 2643 2229 1805 7189 6950 7022
EBIT Margi 15.67% 5.16% 4.36% 3.68% 2.98% 12.05% 11.91% 12.24%
2021-09-3 2021-06-3 2021-03-3 2020-12-3 2020-09-3 2020-06-3 2020-03-3 2019-12-3 2019-09-3
42582 46891 50796 55179 55598 56066 57104 57714 77132
-23.41% -16.36% -11.05% -4.39% -27.92% -27.99% -27.44% -27.49% -4.03%
14783 17768 20825 24314 24401 24963 25691 26181 41055
27799 29123 29971 30865 31197 31103 31413 31533 36077
18555 18896 19295 20561 19403 19780 19988 18724 19872
6403 6312 6253 6262 6239 6277 6102 5910 5751
25439 25717 25864 27005 25491 25590 24678 22983 24283
481 509 316 182 -151 -467 -1412 -1651 -1340
2360 3406 4107 3860 5706 5513 6735 8550 11794
1168 1201 1243 1288 1326 1435 1460 1344 1183
-2819 -2726 -2211 -1658 -2288 -2285 -2285 -2285 11
4011 4931 5075 4230 6668 6363 7560 9491 10600
-755 -403 -295 -1360 -1236 -1515 -1455 60 2888
4766 5334 5370 5590 7904 7878 9015 9431 7712
0 0 0 0 0 0 0 0 0
4766 5334 5370 5590 7904 7878 9015 9431 7712
-39.70% -32.29% -40.43% -40.73% 2.49% -9.80% 4.34% 8.05% 34.75%
897 895 894 890 891 889 888 887 886
906 904 902 897 897 895 895 893 893
0.97% 1.04% 0.75% 0.42% 0.50% 0.46% 0.12% -2.56% -2.45%
5.33 5.97 6.02 6.28 8.89 8.88 10.17 10.63 8.67
5.29 5.93 5.98 6.23 8.83 8.81 10.10 10.56 8.61
-40.09% -32.69% -40.79% -41.00% 2.56% -8.99% 6.54% 10.92% 37.54%
15.02 16.60 17.68 17.02 14.45 13.90 13.51 13.98 14.49
6.54 6.53 6.52 6.51 6.50 6.49 6.48 6.43 6.38
0.62% 0.62% 0.62% 1.24% 1.88% 2.53% 3.18% 3.54% 3.91%
65.28% 62.11% 59.00% 55.94% 56.11% 55.48% 55.01% 54.64% 46.77%
5.54% 7.26% 8.09% 7.00% 10.26% 9.83% 11.79% 14.81% 15.29%
11.19% 11.38% 10.57% 10.13% 14.22% 14.05% 15.79% 16.34% 10.00%
31.65% 31.69% 31.10% 27.47% 23.17% 22.05% 21.00% 21.49% 16.64%
-18.82% -8.17% -5.81% -32.15% -18.54% -23.81% -19.25% 0.63% 27.25%
11914 12866 13051 12213 14640 14430 15267 16894 17304
27.98% 27.44% 25.69% 22.13% 26.33% 25.74% 26.74% 29.27% 22.43%
6735 6734 6733 6695 6646 6632 6247 6059 5521
5179 6132 6318 5518 7994 7798 9020 10835 11783
12.16% 13.08% 12.44% 10.00% 14.38% 13.91% 15.80% 18.77% 15.28%
2019-06-3 2019-03-3 2018-12-3 2018-09-3 2018-06-3 2018-03-3 2017-12-3 2017-09-3 2017-06-3
77860 78702 79591 80373 80770 80056 79139 78367 78440
-3.60% -1.69% 0.57% 2.56% 2.97% 0.84% -0.98% -2.29% -2.27%
41316 41969 42655 43075 43294 42811 42196 41359 41400
36544 36733 36936 37298 37476 37245 36943 37008 37040
19211 18612 19366 19679 19922 20098 19680 19442 19568
5450 5407 5379 5399 5438 5510 5590 5617 5723
23518 23875 24871 25230 25363 25489 24929 24483 24328
-1143 -144 126 152 3 -119 -341 -576 -963
13026 12858 12065 12068 12113 11756 12014 12525 12712
942 767 723 693 670 644 615 607 597
7 4 -5 -7 -6 -2 4 9 9
12077 12087 11347 11382 11449 11114 11395 11909 12106
3343 3447 2619 5659 5694 5432 5642 601 671
8734 8640 8728 5723 5755 5682 5753 11308 11435
0 0 0 0 0 0 0 0 0
8734 8640 8728 5723 5755 5682 5753 11308 11435
51.76% 52.06% 51.71% -49.39% -49.67% -51.05% -51.54% -4.44% -4.16%
886 890 912 911 915 921 933 929 935
891 894 916 915 919 925 937 933 940
-3.11% -3.40% -2.25% -1.93% -2.15% -2.36% -2.22% -2.52% -2.18%
9.73 9.54 9.57 6.29 6.27 6.13 6.17 12.01 12.07
9.68 9.48 9.52 6.26 6.24 6.11 6.14 11.96 12.02
55.13% 55.16% 55.05% -47.66% -48.09% -49.71% -50.40% -2.37% -2.12%
14.88 13.45 12.64 14.33 13.72 15.19 14.38 12.59 13.02
6.33 6.28 6.21 6.14 6.07 6.00 5.90 5.80 5.70
4.28% 4.67% 5.25% 5.86% 6.49% 7.14% 7.27% 7.41% 7.55%
46.94% 46.67% 46.41% 46.41% 46.40% 46.52% 46.68% 47.22% 47.22%
16.73% 16.34% 15.16% 15.01% 15.00% 14.68% 15.18% 15.98% 16.21%
11.22% 10.98% 10.97% 7.12% 7.13% 7.10% 7.27% 14.43% 14.58%
16.94% 15.21% 14.49% 16.24% 15.55% 17.47% 16.95% 14.93% 15.52%
27.68% 28.52% 23.08% 49.72% 49.73% 48.88% 49.51% 5.05% 5.54%
18009 17666 16550 16592 16674 16314 16551 17035 17173
23.13% 22.45% 20.79% 20.64% 20.64% 20.38% 20.91% 21.74% 21.89%
4990 4812 4480 4517 4555 4556 4541 4519 4470
13019 12854 12070 12075 12119 11758 12010 12516 12703
16.72% 16.33% 15.17% 15.02% 15.00% 14.69% 15.18% 15.97% 16.19%
2017-03-3 2016-12-3 2016-09-3 2016-06-3 2016-03-3 2015-12-3 2015-09-3 2015-06-3 2015-03-3
79389 79919 80207 80261 80836 81741 83796 86913 90147
-1.79% -2.23% -4.28% -7.65% -10.33% -11.91% -12.77% -10.40% -7.90%
41615 41403 41400 41031 40918 41057 41656 43335 44915
37774 38516 38807 39230 39918 40684 42140 43578 45232
19884 20869 21250 21249 21079 20430 21306 21856 22270
5752 5726 5682 5572 5407 5247 5205 5272 5333
24437 25557 25765 25869 25433 24271 23741 24431 24942
-1199 -1038 -1167 -952 -1053 -1406 -2770 -2697 -2661
13337 12959 13042 13361 14485 16413 18399 19147 20290
617 630 600 559 507 468 457 466 487
8 8 13 90 174 211 3635 3671
12712 12321 12442 12789 13888 15771 17731 15046 16132
1104 449 608 858 1012 2581 3521 3768 4166
11608 11872 11834 11931 12876 13190 14210 11278 11966
0 0 0 0 0 0 0 0 0
11608 11872 11834 11931 12876 13190 14210 11278 11966
-9.85% -9.99% -16.72% 5.79% 7.60% 9.72% 11.69% -32.65% -24.43%
942 955 954 957 962 979 975 982 988
948 959 957 961 964 983 979 987 992
-1.72% -2.44% -2.22% -2.66% -2.81% -2.70% -1.87% -1.83% -4.75%
12.20 12.43 12.29 12.33 13.22 13.48 14.39 11.38 12.01
12.15 12.38 12.25 12.28 13.17 13.42 14.32 11.33 11.95
-7.74% -7.75% -14.46% 8.38% 10.21% 12.77% 18.35% -28.11% -17.87%
12.66 13.98 15.53 15.51 15.96 13.77 14.41 13.89 13.50
5.60 5.50 5.40 5.30 5.20 5.00 4.80 4.60 4.40
7.69% 10.00% 12.50% 15.22% 18.18% 17.65% 17.07% 16.46% 15.79%
47.58% 48.19% 48.38% 48.88% 49.38% 49.77% 50.29% 50.14% 50.18%
16.80% 16.22% 16.26% 16.65% 17.92% 20.08% 21.96% 22.03% 22.51%
14.62% 14.86% 14.75% 14.87% 15.93% 16.14% 16.96% 12.98% 13.27%
15.03% 16.71% 18.47% 18.50% 18.98% 16.48% 16.77% 15.70% 14.79%
8.68% 3.64% 4.89% 6.71% 7.29% 16.37% 19.86% 25.04% 25.82%
17785 17332 17286 17401 18306 20094 22099 19626 20938
22.40% 21.69% 21.55% 21.68% 22.65% 24.58% 26.37% 22.58% 23.23%
4456 4381 4244 4053 3911 3855 3911 4114 4319
13329 12951 13042 13348 14395 16239 18188 15512 16619
16.79% 16.21% 16.26% 16.63% 17.81% 19.87% 21.71% 17.85% 18.44%
2014-12-3 2014-09-3 2014-06-3 2014-03-3 2013-12-3 2013-09-3 2013-06-3 2013-03-3 2012-12-3
92793 96065 97006 97883 98367 99341 100750 101609 102874
-5.67% -3.30% -3.72% -3.67% -4.38% -5.11% -5.04% -5.02% -3.78%
46386 48182 48567 49356 49683 49871 50979 51689 52513
46407 47883 48439 48527 48684 49470 49771 49920 50361
23180 23134 23113 24200 23451 23348 23996 23153 23463
5437 5569 5571 5758 5743 5642 5820 5859 5816
25937 27411 27386 28715 28039 27881 28052 27165 27362
-2680 -1292 -1298 -1243 -1155 -1109 -1764 -1847 -1917
20470 20472 21053 19812 20645 21589 21719 22755 22999
484 480 451 413 402 398 425 444 459
3730 3729 390 276 397 494 395 395 395
16256 16263 20212 19123 19846 20697 20899 21916 22145
4234 3540 3466 3288 3363 4565 4984 5346 5541
12022 12723 16746 15835 16483 16132 15915 16570 16604
0 0 0 0 0 0 0 0 0
12022 12723 16746 15835 16483 16132 15915 16570 16604
-27.06% -21.13% 5.22% -4.44% -0.73% -0.79% -2.22% 3.18% 4.72%
1004 992 1000 1035 1094 1091 1101 1114 1143
1010 998 1005 1042 1103 1099 1109 1124 1155
-8.44% -9.20% -9.40% -7.31% -4.54% -4.39% -4.52% -4.28% -4.80%
11.97 12.17 15.85 14.64 15.06 14.50 14.16 14.61 14.53
11.90 12.10 15.76 14.55 14.94 14.39 14.04 14.47 14.37
-20.35% -15.91% 12.25% 0.55% 3.97% 3.82% 2.33% 8.15% 10.03%
13.03 13.59 13.30 12.43 12.53 12.48 13.05 13.72 13.37
4.25 4.10 3.95 3.80 3.70 3.60 3.50 3.40 3.30
14.86% 13.89% 12.86% 11.76% 12.12% 12.50% 12.90% 13.33% 13.79%
50.01% 49.84% 49.93% 49.58% 49.49% 49.80% 49.40% 49.13% 48.95%
22.06% 21.31% 21.70% 20.24% 20.99% 21.73% 21.56% 22.39% 22.36%
12.96% 13.24% 17.26% 16.18% 16.76% 16.24% 15.80% 16.31% 16.14%
14.11% 14.03% 13.71% 13.14% 13.94% 13.70% 14.26% 15.04% 14.85%
26.05% 21.77% 17.15% 17.19% 16.95% 22.06% 23.85% 24.39% 25.02%
21232 21403 25359 24202 24926 25711 25956 27032 27280
22.88% 22.28% 26.14% 24.73% 25.34% 25.88% 25.76% 26.60% 26.52%
4492 4660 4696 4666 4678 4616 4632 4672 4676
16740 16743 20663 19536 20248 21095 21324 22360 22604
18.04% 17.43% 21.30% 19.96% 20.58% 21.23% 21.17% 22.01% 21.97%
2012-09-3 2012-06-3 2012-03-3 2011-12-3 2011-09-3 2011-06-3 2011-03-3 2010-12-3 2010-09-3
104689 106099 106982 106916 106448 104562 101620 99870 98082
-1.65% 1.47% 5.28% 7.06% 8.53% 7.38% 4.87% 4.29% 2.67%
54837 55805 56585 56778 56807 56093 54726 53857 53150
49852 50294 50397 50138 49641 48469 46894 46013 44932
23707 23461 23654 23594 23469 22956 21987 21837 21447
6277 6289 6271 6258 6280 6198 6104 6026 5908
28045 28550 28948 28724 28558 27749 26492 25922 25435
-1939 -1200 -977 -1128 -1191 -1405 -1599 -1941 -1920
21807 21744 21449 21414 21083 20720 20402 20091 19497
464 447 427 411 398 386 379 368 348
-2 1 1 -2
21345 21297 21021 21003 20684 20334 20025 19723 19149
5084 5021 4962 5148 5061 4961 4930 4890 4760
16261 16276 16059 15855 15623 15373 15095 14833 14389
0 0 0 0 0 0 0 0 0
16261 16276 16059 15855 15623 15373 15095 14833 14389
4.08% 5.87% 6.39% 6.89% 8.58% 9.70% 9.93% 10.49% 10.35%
1137 1149 1159 1197 1189 1205 1222 1269 1255
1149 1162 1174 1214 1205 1221 1240 1287 1273
-4.61% -4.87% -5.31% -5.72% -5.33% -5.81% -6.17% -4.03% -4.89%
14.04 13.91 13.57 13.25 12.81 12.44 12.05 11.69 11.16
13.86 13.72 13.38 13.06 12.64 12.27 11.88 11.52 10.99
9.65% 11.82% 12.63% 13.37% 15.01% 16.08% 15.56% 15.08% 13.77%
14.03 14.08 14.10 13.19 12.99 12.70 12.08 12.27 12.09
3.20 3.10 3.00 2.90 2.80 2.70 2.60 2.50 2.40
14.29% 14.81% 15.38% 16.00% 16.67% 17.39% 18.18% 16.28% 14.29%
47.62% 47.40% 47.11% 46.89% 46.63% 46.35% 46.15% 46.07% 45.81%
20.83% 20.49% 20.05% 20.03% 19.81% 19.82% 20.08% 20.12% 19.88%
15.53% 15.34% 15.01% 14.83% 14.68% 14.70% 14.85% 14.85% 14.67%
15.24% 15.24% 15.28% 14.77% 14.51% 14.63% 14.53% 15.59% 15.47%
23.82% 23.58% 23.60% 24.51% 24.47% 24.40% 24.62% 24.79% 24.86%
26521 26457 26192 26229 25944 25593 25253 24922 24358
25.33% 24.94% 24.48% 24.53% 24.37% 24.48% 24.85% 24.95% 24.83%
4712 4713 4744 4815 4862 4873 4849 4831 4861
21809 21744 21448 21414 21082 20720 20404 20091 19497
20.83% 20.49% 20.05% 20.03% 19.80% 19.82% 20.08% 20.12% 19.88%
2010-06-3 2010-03-3 2009-12-3 2009-09-3 2009-06-3 2009-03-3 2008-12-3 2008-09-3 2008-06-3
97377 96903 95758 95534 97270 100840 103630 105490 104307
0.11% -3.90% -7.60% -9.44% -6.75% -0.41% 4.90% 9.68% 10.17%
52818 52572 51973 51958 53362 55914 57969 59796 59617
44559 44331 43785 43576 43908 44926 45661 45694 44690
21311 21365 20952 21225 21856 23030 23386 23569 23249
5890 5849 5820 5888 6021 6247 6337 6393 6338
25376 25451 25244 25497 26232 27653 28272 28601 28179
-1825 -1763 -1528 -1616 -1645 -1624 -1451 -1361 -1408
19183 18880 18541 18079 17676 17273 17389 17093 16511
337 348 402 512 587 631 673 697 731
1 1 1 1 1 2 1
18845 18531 18138 17566 17088 16640 16715 16396 15780
4831 4800 4713 4527 4439 4329 4381 4536 4383
14014 13731 13425 13039 12649 12311 12334 11860 11397
0 0 0 0 0 0 0 0 0
14014 13731 13425 13039 12649 12311 12334 11860 11397
10.79% 11.53% 8.85% 9.94% 10.99% 13.03% 18.39% 18.54% 15.52%
1279 1301 1327 1320 1326 1344 1369 1360 1376
1297 1322 1341 1338 1337 1350 1388 1384 1402
-3.01% -2.07% -3.35% -3.32% -4.65% -4.39% -4.74% -1.54% -4.02%
10.74 10.43 10.12 9.76 9.40 9.07 9.02 8.53 8.17
10.57 10.28 10.01 9.66 9.30 8.95 8.89 8.38 8.02
13.66% 14.86% 12.60% 15.27% 15.96% 17.76% 24.34% 24.33% 23.20%
12.40 13.01 12.83 13.12 11.84 11.09 10.43 9.13 9.43
2.30 2.20 2.15 2.10 2.05 2.00 1.90 1.80 1.70
12.20% 10.00% 13.16% 16.67% 20.59% 25.00% 26.67% 28.57% 30.77%
45.76% 45.75% 45.72% 45.61% 45.14% 44.55% 44.06% 43.32% 42.84%
19.70% 19.48% 19.36% 18.92% 18.17% 17.13% 16.78% 16.20% 15.83%
14.39% 14.17% 14.02% 13.65% 13.00% 12.21% 11.90% 11.24% 10.93%
16.28% 17.47% 17.78% 18.13% 16.15% 14.79% 13.77% 11.77% 12.45%
25.64% 25.90% 25.98% 25.77% 25.98% 26.02% 26.21% 27.67% 27.78%
24098 23854 23534 23128 22846 22603 22838 22559 21938
24.75% 24.62% 24.58% 24.21% 23.49% 22.41% 22.04% 21.38% 21.03%
4916 4975 4994 5050 5171 5332 5450 5466 5427
19182 18879 18540 18078 17675 17271 17388 17093 16511
19.70% 19.48% 19.36% 18.92% 18.17% 17.13% 16.78% 16.20% 15.83%
2008-03-3 2007-12-3 2007-09-3 2007-06-3 2007-03-3 2006-12-3 2006-09-3 2006-06-3 2006-03-3
101259 98786 96178 94676 92794 91424 89593 88505 88885
9.12% 8.05% 7.35% 6.97% 4.40% 0.32% -5.07% -8.00% -8.39%
58230 57057 55716 54679 53721 53129 52235 51900 52519
43029 41729 40462 39997 39073 38295 37358 36605 36366
22591 22060 21664 21461 20746 20259 19891 19402 20983
6212 6153 6154 6173 6161 6107 5980 5884 5839
27205 26629 26178 25943 25331 24700 24034 23553 23474
-1598 -1584 -1640 -1691 -1576 -1666 -1837 -1733 -3348
15824 15100 14284 14054 13742 13595 13324 13052 12892
716 611 467 344 286 278 256 242 237
1 -72 -74 -76 -76 30 31 54
15107 14489 13889 13784 13532 13393 13038 12779 12601
4215 4071 3884 3918 3904 3901 3899 4346 4361
10892 10418 10005 9866 9628 9492 9139 8433 8240
0 0 0 0 0 0 0 0 0
10892 10418 10005 9866 9628 9492 9139 8433 8240
13.13% 9.76% 9.48% 16.99% 16.84% 19.64% 20.66% 10.79% 9.60%
1394 1434 1371 1437 1500 1531 1513 1538 1565
1411 1457 1406 1461 1523 1554 1534 1560 1587
-7.32% -6.22% -8.38% -6.36% -4.06% -4.55% -5.13% -4.16% -4.42%
7.73 7.27 6.85 6.60 6.34 6.20 5.88 5.36 5.19
7.60 7.15 6.74 6.51 6.26 6.11 5.80 5.29 5.11
21.41% 17.02% 16.21% 23.06% 22.50% 25.46% 27.19% 16.52% 15.35%
8.77 7.76 8.28 7.59 6.68 6.71 7.42 7.63 7.90
1.60 1.50 1.40 1.30 1.20 1.10 1.00 0.90 0.80
33.33% 36.36% 40.00% 44.44% 50.00% 41.03% 31.58% 21.62% 11.11%
42.49% 42.24% 42.07% 42.25% 42.11% 41.89% 41.70% 41.36% 40.91%
15.63% 15.29% 14.85% 14.84% 14.81% 14.87% 14.87% 14.75% 14.50%
10.76% 10.55% 10.40% 10.42% 10.38% 10.38% 10.20% 9.53% 9.27%
12.08% 11.26% 11.80% 11.53% 10.80% 11.23% 12.54% 13.26% 13.90%
27.90% 28.10% 27.96% 28.42% 28.85% 29.13% 29.90% 34.01% 34.61%
21131 20301 19520 19180 18833 18654 18306 18044 17952
20.87% 20.55% 20.30% 20.26% 20.30% 20.40% 20.43% 20.39% 20.20%
5308 5201 5164 5052 5015 4983 5012 5023 5114
15823 15100 14356 14128 13818 13671 13294 13021 12838
15.63% 15.29% 14.93% 14.92% 14.89% 14.95% 14.84% 14.71% 14.44%
2005-12-3 2005-09-3 2005-06-3 2005-03-3 2004-12-3 2004-09-3 2004-06-3 2004-03-3 2003-12-3
91134 94378 96198 97026 96293 94535 92708 91241 89131
-5.36% -0.17% 3.76% 6.34% 8.04% 8.78% 8.81% 9.64% 9.79%
54602 57873 59898 61095 60724 60200 59094 58035 56584
36532 36505 36300 35931 35569 34335 33614 33206 32547
21314 21501 22031 20354 20079 20263 19404 19044 18601
5842 5897 5918 5917 5874 5946 5785 5535 5314
24086 24588 25137 25049 24761 25162 24076 23680 22985
-3070 -2810 -2812 -1222 -1192 -1047 -1113 -899 -930
12446 11917 11163 10882 10808 9173 9538 9526 9562
220 211 187 153 139 131 132 140 145
60 42 42 22 18 10 10 28 30
12166 11664 10934 10707 10651 9032 9396 9358 9387
4232 4090 3322 3189 3172 2696 2829 2821 2829
7934 7574 7612 7518 7479 6336 6567 6537 6558
0 0 0 0 0 0 0 0 0
7934 7574 7612 7518 7479 6336 6567 6537 6558
6.08% 19.54% 15.91% 15.01% 14.04% 7.54% 21.16% 73.35% 83.24%
1601 1591 1604 1629 1675 1670 1680 1692 1722
1628 1617 1628 1661 1707 1698 1711 1727 1753
-4.66% -4.76% -4.87% -3.87% -2.60% -3.32% -2.97% -1.77% 1.27%
4.96 4.65 4.63 4.52 4.47 3.76 3.87 3.83 3.81
4.87 4.56 4.54 4.43 4.38 3.69 3.79 3.75 3.74
11.19% 23.58% 19.79% 18.13% 17.11% 9.50% 21.86% 72.81% 81.55%
7.09 5.90 5.61 6.10 6.88 7.23 7.23 6.92 6.06
0.78 0.76 0.74 0.72 0.70 0.68 0.66 0.64 0.63
11.43% 11.76% 12.12% 12.50% 11.11% 9.68% 8.20% 6.67% 6.78%
40.09% 38.68% 37.73% 37.03% 36.94% 36.32% 36.26% 36.39% 36.52%
13.66% 12.63% 11.60% 11.22% 11.22% 9.70% 10.29% 10.44% 10.73%
8.71% 8.03% 7.91% 7.75% 7.77% 6.70% 7.08% 7.16% 7.36%
12.45% 9.94% 9.35% 10.24% 11.96% 12.76% 13.10% 12.82% 11.71%
34.79% 35.07% 30.38% 29.78% 29.78% 29.85% 30.11% 30.15% 30.14%
17574 17006 16238 15820 15705 14253 14570 14535 14448
19.28% 18.02% 16.88% 16.30% 16.31% 15.08% 15.72% 15.93% 16.21%
5188 5131 5117 4960 4915 5090 5042 5037 4916
12386 11875 11121 10860 10790 9163 9528 9498 9532
13.59% 12.58% 11.56% 11.19% 11.21% 9.69% 10.28% 10.41% 10.69%
2003-09-3 2003-06-3 2003-03-3 2002-12-3 2002-09-3 2002-06-3 2002-03-3 2001-12-3 2001-09-3
86902 85201 83221 81186 79643 79605 80788 83067 83970
9.11% 7.03% 3.01% -2.26% -5.15% -7.40% -6.91% -2.38% -3.44%
54668 53456 52204 50902 49617 49468 49934 51178 51864
32234 31745 31017 30284 30026 30137 30854 31889 32106
18418 18102 18930 18738 17996 18094 16988 17048 18480
4932 4838 4810 4750 4787 4826 4912 4986 5199
22364 22019 23170 22615 21470 21558 19904 20205 20322
-986 -921 -570 -873 -1313 -1362 -1996 -1829 -3357
9870 9726 7847 7669 8556 8579 10950 11684 11784
162 163 155 145 150 169 194 234 282
916 1297 1666 1755 1094 831 488 423 -55
8792 8266 6026 5769 7312 7579 10268 11027 11557
2900 2846 2255 2190 2418 2403 3103 3304 3497
5892 5420 3771 3579 4894 5176 7165 7723 8060
0 0 0 0 0 0 5 10 15
5892 5420 3771 3579 4894 5176 7160 7713 8045
20.39% 4.71% -47.33% -53.60% -39.17% -38.44% -13.78% -4.46% 7.38%
1723 1730 1725 1703 1691 1705 1718 1733 1732
1756 1764 1759 1731 1712 1730 1753 1771 1768
2.61% 1.92% 0.31% -2.27% -3.18% -2.66% -1.58% -2.26% 0.56%
3.43 3.17 2.21 2.10 2.85 2.99 4.13 4.45 4.61
3.37 3.11 2.17 2.06 2.79 2.93 4.05 4.35 4.50
20.79% 6.14% -46.42% -52.64% -38.00% -37.39% -11.76% -2.03% 9.76%
5.81 5.61 5.28 5.41 5.91 5.85 5.87 5.23 4.68
0.62 0.61 0.60 0.59 0.58 0.57 0.56 0.55 0.54
6.90% 7.02% 7.14% 7.27% 7.41% 7.55% 7.69% 7.84% 8.00%
37.09% 37.26% 37.27% 37.30% 37.70% 37.86% 38.19% 38.39% 38.24%
11.36% 11.42% 9.43% 9.45% 10.74% 10.78% 13.55% 14.07% 14.03%
6.78% 6.36% 4.53% 4.41% 6.14% 6.50% 8.86% 9.29% 9.58%
11.52% 11.40% 10.94% 11.35% 12.54% 12.54% 12.48% 10.91% 9.64%
32.98% 34.43% 37.42% 37.96% 33.07% 31.71% 30.22% 29.96% 30.26%
13134 12513 10704 10407 12328 12679 14821 15767 16336
15.11% 14.69% 12.86% 12.82% 15.48% 15.93% 18.35% 18.98% 19.45%
4180 4084 4523 4493 4866 4931 4359 4506 4497
8954 8429 6181 5914 7462 7748 10462 11261 11839
10.30% 9.89% 7.43% 7.28% 9.37% 9.73% 12.95% 13.56% 14.10%
2001-06-3 2001-03-3 2000-12-3 2000-09-3 2000-06-3 2000-03-3 1999-12-3 1999-09-3 1999-06-3
85968 86785 85089 86962 86325 86579 87548 88497 87448
-0.41% 0.24% -2.81% -1.73% -1.28% 2.62% 7.20% 10.26% 11.02%
53592 54533 53511 55953 55456 55349 55994 55642 54690
32376 32252 31578 31009 30869 31230 31554 32855 32758
18121 17806 17393 17309 17084 16063 16294 15358 15914
5208 5193 5084 5350 5472 5496 5505 5264 5121
20163 20181 19823 20236 20172 19150 19445 19610 20157
-3166 -2818 -2654 -2423 -2384 -2409 -2354 -1012 -878
12213 12071 11755 10773 10697 12080 12109 13245 12601
315 341 344 41 140 253 352 769 744
-173 -219 -219 402 280
12071 11949 11630 10732 10557 11827 11757 12074 11577
3643 3625 3537 3220 3246 4066 4045 4105 3876
8428 8324 8093 7512 7311 7761 7712 7969 7701
20 20 20 20 20 20 20 20 20
8408 8304 8073 7492 7291 7741 7692 7949 7681
15.32% 7.27% 4.95% -5.75% -5.08% 14.82% 21.94% 31.28% 29.75%
1738 1741 1763 1758 1768 1777 1803 1805 1812
1778 1781 1812
0.57% 0.23% 0.53% -2.61% -2.46% -2.56% -2.34% -2.78% -3.57%
4.80 4.73 4.58 4.22 4.08 4.30 4.25 4.36 4.19
4.68 4.59 4.44 4.10 3.95 4.17 4.12 4.23 4.08
18.48% 10.07% 7.77% -3.07% -3.19% 17.46% 25.23% 36.23% 36.00%
3.71 2.82 2.57 1.97 2.48 2.37 2.72 2.27 2.07
0.53 0.52 0.51 0.50 0.49 0.48 0.47 0.46 0.45
8.16% 8.33% 8.51% 8.70% 8.89% 9.09% 9.30% 9.52% 9.76%
37.66% 37.16% 37.11% 35.66% 35.76% 36.07% 36.04% 37.13% 37.46%
14.21% 13.91% 13.81% 12.39% 12.39% 13.95% 13.83% 14.97% 14.41%
9.78% 9.57% 9.49% 8.62% 8.45% 8.94% 8.79% 8.98% 8.78%
7.51% 5.66% 5.31% 3.99% 5.09% 4.86% 5.59% 4.62% 4.28%
30.18% 30.34% 30.41% 30.00% 30.75% 34.38% 34.41% 34.00% 33.48%
16902 17001 16680 15660 15876 18489 18694 19517 18848
19.66% 19.59% 19.60% 18.01% 18.39% 21.36% 21.35% 22.05% 21.55%
4516 4711 4706 4887 5179 6409 6585 6674 6527
12386 12290 11974 10773 10697 12080 12109 12843 12321
14.41% 14.16% 14.07% 12.39% 12.39% 13.95% 13.83% 14.51% 14.09%
1999-03-3 1998-12-3 1998-09-3 1998-06-3 1998-03-3 1997-12-3 1997-09-3 1997-06-3 1997-03-3
84366 81667 80259 78769 78818 78508 77928 77385 76696
7.04% 4.02% 2.99% 1.79% 2.77% 3.37% 4.29% 5.41% 5.40%
52686 50795 49678 48557 48351 47899 47516 46813 46334
31680 30872 30581 30212 30467 30609 30412 30572 30362
16880 16662 16648 16523 16669 16634 16667 16910 16841
5048 5046 5064 4986 4987 4877 5219 5172 5067
21205 21119 21712 21509 21656 21511 21451 21647 21473
-723 -589 0 0 0 0 -435 -435 -435
10475 9753 8869 8703 8811 9098 8961 8925 8889
708 713 694 717 735 728 724 713 739
150 -575 -615 -622 -657 -665 -686 -742
9617 9040 8750 8601 8698 9027 8902 8898 8892
2855 2712 2675 2661 2764 2934 2879 2949 3042
6762 6328 6075 5940 5934 6093 6023 5949 5850
20 20 20 20 20 20 20 20 20
6742 6308 6055 5920 5914 6073 6003 5929 5830
14.00% 3.87% 0.87% -0.15% 1.44% 12.28% 17.78% 81.09% 60.03%
1824 1846 1857 1879 1900 1944 1956 1974 2007

-4.03% -5.07% -5.07% -4.79% -5.30% -6.08% -6.29% -7.58% -7.83%

3.64 3.38 3.19 3.08 3.04 3.09 2.99 2.91 2.81
3.55 3.29 3.11 3.00 2.97 3.00 2.82
19.73% 9.67% 6.57% 19.76% 91.24%
2.43 1.85 2.31 1.84 1.82 1.49 1.80 2.42 2.06
0.44 0.43 0.42 0.41 0.40 0.39 0.38 0.36 0.35
10.00% 10.82% 12.00% 12.95% 14.29% 19.38% 25.00% 32.00% 40.00%
37.55% 37.80% 38.10% 38.36% 38.65% 38.99% 39.03% 39.51% 39.59%
12.42% 11.94% 11.05% 11.05% 11.18% 11.59% 11.50% 11.53% 11.59%
7.99% 7.72% 7.54% 7.52% 7.50% 7.74% 7.70% 7.66% 7.60%
5.26% 4.17% 5.34% 4.39% 4.38% 3.68% 4.53% 6.16% 5.40%
29.69% 30.00% 30.57% 30.94% 31.78% 32.50% 32.34% 33.14% 34.21%
15498 14745 14506 14247 14461 14756 14516 14520 14625
18.37% 18.06% 18.07% 18.09% 18.35% 18.80% 18.63% 18.76% 19.07%
5173 4992 5062 4929 5028 5001 4890 4909 4994
10325 9753 9444 9318 9433 9755 9626 9611 9631
12.24% 11.94% 11.77% 11.83% 11.97% 12.43% 12.35% 12.42% 12.56%
1996-12-3 1996-09-3 1996-06-3 1996-03-3 1995-12-3 1995-09-3 1995-06-3 1995-03-3 1994-12-3
75947 74724 73416 72764 71940 69916 68593 66413 64052
5.57% 6.88% 7.03% 9.56% 12.31% 10.02% 9.12% 5.37% 2.13%
45408 44355 43384 42292 41573 40614 40058 39405 38768
30539 30369 30032 30472 30367 29302 28535 27008 25284
16854 17153 16836 16830 16766 16321 16348 16400 15916
5089 4570 4490 4348 4170 4040 4058 4175 4363
21943 22158 23601 23453 22776 22201 20406 20575 20279
0 435 2275 2275 1840 1840 0 0 0
8596 8211 6431 7019 7591 7101 8129 6433 5005
716 724 711 694 725 744 818 994 1227
-707 -781 -806 -851 -947 -961 -974 -1215 -1377
8587 8268 6526 7176 7813 7318 8285 6654 5155
3158 3151 3232 3513 3635 3620 3339 2735 2134
5429 5117 3294 3663 4178 3698 4946 3919 3021
20 20 20 20 62 78 94 110 84
5409 5097 3274 3643 4116 3620 4852 3809 2937
31.41% 40.80% -32.52% -4.36% 40.14% 73.21% 264.54%
2070 2087 2136 2177 2233 2258 2302 2341 2349

-7.30% -7.57% -7.21% -6.99% -4.91% -3.70% -1.47% 0.53% 0.87%

2.56 2.36 1.50 1.62 1.81 1.55 2.08 1.63 1.26
2.51 1.47 1.77
41.93%
2.61 2.51 2.17 2.54 3.00 2.75 3.54 3.69 3.51
0.33 0.30 0.28 0.25 0.25 0.25 0.25 0.25 0.25
30.00% 20.00% 10.00% 0.00% 0.00% 0.00% 0.00% -22.60% -36.71%
40.21% 40.64% 40.91% 41.88% 42.21% 41.91% 41.60% 40.67% 39.47%
11.32% 10.99% 8.76% 9.65% 10.55% 10.16% 11.85% 9.69% 7.81%
7.12% 6.82% 4.46% 5.01% 5.72% 5.18% 7.07% 5.74% 4.59%
7.12% 7.02% 6.32% 7.61% 9.32% 8.90% 11.88% 13.00% 12.89%
36.78% 38.11% 49.52% 48.95% 46.53% 49.47% 40.30% 41.10% 41.40%
14315 14230 12599 13236 14140 13602 14815 13567 12677
18.85% 19.04% 17.16% 18.19% 19.66% 19.45% 21.60% 20.43% 19.79%
5012 5238 5362 5366 5602 5540 5712 5919 6295
9303 8992 7237 7870 8538 8062 9103 7648 6382
12.25% 12.03% 9.86% 10.82% 11.87% 11.53% 13.27% 11.52% 9.96%
1994-09-3 1994-06-3 1994-03-3 1993-12-3 1993-09-3 1993-06-3 1993-03-3 1992-12-3 1991-12-31
63551 62863 63031 62716 64523 64766
-2.80%
38943 38807 39105 38568 35069 32073
24608 24056 23926 24148 29454 32693
16429 16803 17355 18282 19526 21375
4698 5017 5302 5558 6522 6644
21127 21820 31602 32785 37693 31754
0 0 8945 8945 0 0 0 11645 3735
3481 2236 -7676 -8637 -8239 939
1311 1424 1382 1273 1360 1423
-1575 -1647 -1326 -999 -2473 1661
3745 2459 -7732 -8911 -7126 -2145
1572 1044 -422 -810 -2161 716
2173 1415 -7310 -8101 -4965 -2861
83 84 68 47 0 0
2090 1331 -7378 -8148 -4965 -2861

2345 2336 2328 2328 2290 2281 2282

2.41% 2.42% 2.02%

-3.56 -2.18 -1.25

4.77 3.47 2.19 1.92

0.25 0.25 0.32 0.40 0.64 0.88 1.04 1.21 1.21
-60.63% -71.43% -69.00% -67.36% -47.52%
38.72% 38.27% 37.96% 38.50% 45.65% 50.48%
5.48% 3.56% -12.18% -13.77% -12.77% 1.45%
3.29% 2.12% -11.71% -12.99% -7.69% -4.42%
17.61% 12.89% 8.08% 7.11% 0.63% -1.76%
41.98% 42.46%
11549 10537 310 -977 493 5614
18.17% 16.76% 0.49% -1.56% 0.76% 8.67%
6493 6654 6660 6661 6259 6336
5056 3883 -6350 -7638 -5766 -722
7.96% 6.18% -10.07% -12.18% -8.94% -1.11%
1991-12-31
Date 2023-09-3 2023-06-3 2023-03-3 2022-12-3 2022-09-3 2022-06-3 2022-03-3 2021-12-3
Cash & Equ 7276 9425 9535 7989 7975 7254 10220 6957
Short-Term 8753 12468 14114 7703 8033 7143 7309 7821
Cash & Cas 16029 21893 23649 15692 16008 14397 17529 14778
Cash Grow 0.13% 52.07% 34.91% 6.18% 2.83% -11.99% -12.77% -40.32%
Receivable 6172 6511 6569 7358 6428 6776 6966 7756
Inventory 1399 1501 1603 1552 1794 1684 1776 1649
Other Curr 4105 4553 4161 4516 4769 5039 5059 5356
Total Curre 27705 34458 35982 29118 28999 27896 31330 29539
Property, 8481 8096 8133 8212 7890 8123 8667 8916
Long-Term 6371 6806 6672 7423 6395 7005 6381 7248
Goodwill a 70874 66881 67098 67133 65185 66610 68418 68154
Other Long 15890 15972 15752 15357 17381 17869 18479 18144
Total Long 101616 97755 97655 98125 96851 99607 101945 102462
Total Asset 129321 132213 133637 127243 125850 127503 133275 132001
Accounts P 3342 3732 3728 4051 3806 3707 3453 3955
Deferred 15002 15976 16663 15531 14157 15591 16949 16095
Current De 7221 7627 5756 5634 6781 6865 8644 7761
Total Curren 30606 32513 30993 31505 30466 31844 34056 33619
Other Curre 5041 5178 4846 6289 5722 5681 5010 5808
Long-Term 51304 52677 55920 48379 47045 46510 48903 47379
Total Long- 75559 77429 80971 73717 75237 76182 80106 79386
Other Long- 24255 24752 25051 25338 28192 29672 31203 32007
Total Liabil 106165 109942 111964 105222 105703 108026 114162 113005
Total Debt 58525 60304 61676 54013 53826 53375 57547 55140
Debt Grow 8.73% 12.98% 7.18% -2.04% -8.74% -10.73% -5.85% -15.28%
Common St -110327 -110618 -110869 -111141 -111397 -111720 -111819 -112074
Retained E 149506 149318 149253 149825 148611 153298 153401 154209
Comprehen -16098 -16499 -16780 -16740 -17138 -22169 -22532 -23234
Shareholde 23081 22201 21604 21944 20076 19409 19050 18901
Net Cash / -42496 -38411 -38027 -38321 -37818 -38978 -40018 -40362
Net Cash / Debt Growth
Net Cash P -46.01 -41.77 -41.43 -42.01 -41.83 -42.80 -44.01 -44.62
Working Ca -2901 1945 4989 -2387 -1467 -3948 -2726 -4080
Book Value 25.29 24.40 23.81 24.31 22.21 21.53 21.18 21.10
2021-09-3 2021-06-3 2021-03-3 2020-12-3 2020-09-3 2020-06-3 2020-03-3 2019-12-3 2019-09-3
7807 7565 10673 13651 14553 12188 11370 8313 10225
7761 8794 9422 11109 12048 14030 12773 14888 13063
15568 16359 20095 24760 26601 26218 24143 23201 23288
-41.48% -37.60% -16.77% 6.72% 14.23% -57.68% -37.18% -32.96% -31.33%
7508 7629 7245 6485 7022 7480 8543 9603 8629
1891 1807 1828 1812 1949 1869 1786 1619 1712
5000 4979 4870 6108 4273 4386 4459 3997 4492
29967 30774 34038 39165 39845 39953 38931 38420 38121
13391 13810 13935 9771 14673 14483 14497 15006 14964
7042 7684 8047 9273 8367 9272 9619 10786 9960
74403 75184 73519 67504 72317 72103 72183 73457 73564
19411 19362 19090 30258 18926 18389 18173 14517 13011
114247 116040 114591 116806 114283 114247 114472 113766 111499
144214 146814 148629 155971 154128 154200 153403 152186 149620
4248 4214 4140 4033 3985 4719 4172 4896 4042
16229 17385 18350 15738 15501 16256 17146 15877 14605
8860 7776 6535 8151 11621 10632 12969 10177 9907
35832 36616 36542 39869 37993 38442 40673 37701 35066
6495 7241 7517 11947 6886 6835 6386 6751 6512
50118 52013 54585 56937 58764 59133 56484 57981 61587
86026 88131 90574 95375 94801 95070 92602 93501 96458
35908 36118 35989 38438 36037 35937 36118 35520 34871
121858 124747 127116 135244 132794 133512 133275 131202 131524
58978 59789 61120 65088 70385 69765 69453 68158 71494
-16.21% -14.30% -12.00% -4.50% -1.55% -10.90% 26.55% 48.78% 52.37%
-112217 -112492 -112572 -112783 -113014 -113251 -113344 -113516 -113667
161747 162086 162218 162717 162806 162559 162626 162954 160709
-27302 -27652 -28257 -29337 -28584 -28757 -29283 -28597 -29086
22228 21942 21389 20597 21208 20551 19999 20841 17956
-43410 -43430 -41025 -40328 -43784 -43547 -45310 -44957 -48206

-47.91 -48.03 -45.50 -44.98 -48.80 -48.66 -50.63 -50.35 -53.99

-5865 -5842 -2504 -704 1852 1511 -1742 719 3055
24.78 24.52 23.94 23.13 23.79 23.11 22.52 23.49 20.27
2019-06-3 2019-03-3 2018-12-3 2018-09-3 2018-06-3 2018-03-3 2017-12-3 2017-09-3 2017-06-3
45534 17271 11604 11731 10960 12262 12234 10915 11696
16417 21159 23006 22181 20772 21138 22329 18650 18162
61951 38430 34610 33912 31732 33400 34563 29565 29858
95.23% 15.06% 0.14% 14.70% 6.28% 23.44% 25.53% 13.71% 9.56%
9195 7658 8175 7838 8534 8984 9909 9076 9395
1745 1771 1682 1893 1742 1753 1583 1711 1604
4626 4846 4679 4614 4787 4985 3680 4390 4156
77517 52705 49146 48257 46795 49122 49735 44742 45013
15200 15309 10792 10949 11024 11278 11116 11057 10903
10669 10764 11534 10451 11301 11798 12333 13265 13055
38012 39237 39352 39660 39826 40253 40530 40763 40696
13254 12911 12558 12673 12676 12834 11642 11809 10828
77135 78221 74236 73733 74827 76163 75621 76894 75482
154652 130926 123382 121990 121622 125285 125356 121636 120495
4724 5711 6558 5384 5518 5736 6451 5442 5126
14735 15615 14610 14211 15470 16911 15298 14228 15158
15913 11563 10207 10932 7646 5977 6987 4299 8061
42351 38871 38227 36822 35442 35733 37363 31697 35966
6979 5982 6852 6295 6808 7109 8627 7728 7621
62391 43317 35605 35989 37851 40410 39837 41327 37612
94525 75449 68225 65249 67532 71262 70268 70182 65985
32134 32132 32620 29260 29681 30852 30431 28855 28373
136876 114320 106452 102071 102974 106995 107631 101879 101951
78304 54880 45812 46921 45497 46387 46824 45626 45673
72.11% 18.31% -2.16% 2.84% -0.39% 8.43% 11.04% 7.40% 2.58%
-113981 -113733 -112920 -111008 -110539 -109622 -108940 -108417 -107626
160467 159396 159206 158612 157349 156371 153126 155565 154234
-28841 -29182 -29490 -27820 -28290 -28583 -26592 -27521 -28189
17645 16481 16796 19784 18520 18166 17594 19627 18419
-16353 -16450 -11202 -13009 -13765 -12987 -12261 -16061 -15815

-18.36 -18.40 -12.23 -14.21 -14.97 -14.03 -13.08 -17.21 -16.83

35166 13834 10919 11435 11353 13389 12372 13045 9047
19.91 18.53 18.42 21.71 20.24 19.73 18.86 21.12 19.70
2017-03-3 2016-12-3 2016-09-3 2016-06-3 2016-03-3 2015-12-3 2015-09-3 2015-06-3 2015-03-3
10096 7826 9039 10017 14354 7686 9480 8393 8796
16961 19707 16961 17235 17161 19528 16283 17255 16311
27057 27533 26000 27252 31515 27214 25763 25648 25107
-14.15% 1.17% 0.92% 6.25% 25.52% -3.87% -4.50% -9.50% -10.44%
9507 10239 9164 9912 10084 9534 8918 11022 11546
1609 1553 1729 1685 1690 1551 1613 1912 1970
4716 4563 4540 4675 4334 4205 5818 6604 7693
42889 43888 41433 43524 47623 42504 42112 45186 46316
10865 10830 11104 11092 10910 10727 10661 10702 10509
13051 13606 14011 14526 14489 15200 15103 15716 15286
40743 40887 41282 41570 38695 35508 33050 33473 32862
9947 8259 7776 7344 7139 6556 7723 7652 7064
74606 73582 74173 74532 71233 67991 66537 67543 65721
117495 117470 115606 118056 118856 110495 108649 112729 112037
5324 6209 5271 5484 5302 6028 5166 5943 6314
15908 14635 14426 15345 16271 14792 14051 15224 15973
8340 7513 6920 4887 5303 6461 7538 5329 4532
36481 36275 34447 33585 34664 34269 33732 35535 35640
6909 7918 7830 7869 7788 6988 6977 9039 8821
34441 34655 35563 39638 40254 33428 32122 33339 34295
62566 62803 64000 68582 69120 61802 61466 63357 64107
28125 28148 28437 28944 28866 28374 29344 30018 29812
99047 99078 98447 102167 103784 96071 95198 98892 99747
42781 42168 42483 44525 45557 39889 39660 38668 38827
-6.09% 5.71% 7.12% 15.15% 17.33% -2.05% -13.21% -16.79% -11.72%
-106255 -105115 -104411 -103734 -102965 -102255 -101449 -100102 -99047
153292 152759 149585 148071 146888 146124 142898 141218 139030
-28710 -29398 -28164 -28604 -28998 -29607 -28155 -27432 -27842
18327 18246 17010 15733 14925 14262 13294 13684 12141
-15724 -14635 -16483 -17273 -14042 -12675 -13897 -13020 -13720

-16.59 -15.27 -17.22 -17.98 -14.56 -12.90 -14.20 -13.20 -13.83

6408 7613 6986 9939 12959 8235 8380 9651 10676
19.45 19.10 17.83 16.43 15.52 14.57 13.63 13.93 12.29
2014-12-3 2014-09-3 2014-06-3 2014-03-3 2013-12-3 2013-09-3 2013-06-3 2013-03-3 2012-12-3
8476 9561 9715 9409 10716 10072 9558 10585 10412
19835 17415 18625 18624 20137 16946 17460 17548 18755
28311 26976 28340 28033 30853 27018 27018 28133 29167
-8.24% -0.16% 4.89% -0.36% 5.78% -0.59% 3.24% 2.32% 1.19%
11996 10591 11457 11332 12049 11548 12175 12055 12540
2103 2356 2338 2456 2310 2492 2389 2421 2287
4967 7240 6047 6138 6138 6475 6329 6340 5439
47377 47163 48182 47959 51350 47533 47911 48949 49433
10771 11068 13748 13683 13821 13877 13356 13597 13996
16629 16119 17509 16948 17394 16393 16549 16957 17833
33660 34418 35153 34912 35055 34885 32264 32626 33034
8834 10143 9722 9144 8603 5157 5073 5129 4917
69894 71748 76132 74687 74873 70312 67242 68309 69780
117271 118911 124314 122646 126223 117845 115153 117258 119213
6864 5855 6271 6865 7461 6263 6821 7203 7952
15568 15029 16743 17723 16665 15745 16407 17380 16443
5731 12876 12462 9312 6862 7702 7830 8725 9181
39581 42306 42433 41058 40154 39222 41037 42122 43625
11418 8546 6957 7158 9166 9512 9979 8814 10049
34991 32821 34008 34668 32856 28478 26292 24672 24088
65676 62209 64368 64848 63140 58615 56232 55922 56604
30685 29388 30360 30180 30284 30137 29940 31250 32516
105257 104515 106801 105906 103294 97837 97269 98044 100229
40722 45697 46470 43980 39718 36180 34122 33397 33269
2.53% 26.30% 36.19% 31.69% 19.38% 7.46% 5.20% 4.19% 6.22%
-98050 -98170 -96737 -93668 -85648 -80037 -78353 -75155 -73022
137793 133403 134483 131431 130042 124885 121883 119713 117641
-27875 -20978 -20369 -21156 -21602 -24971 -25774 -25466 -25759
11868 14255 17377 16607 22792 19877 17756 19092 18860
-12411 -18721 -18130 -15947 -8865 -9162 -7104 -5264 -4102

-12.29 -18.76 -18.04 -15.31 -8.04 -8.34 -6.40 -4.68 -3.55

7796 4857 5749 6901 11196 8311 6874 6827 5808
11.82 14.37 17.38 16.04 20.82 18.22 16.13 17.14 16.51
2012-09-3 2012-06-3 2012-03-3 2011-12-3 2011-09-3 2011-06-3 2011-03-3 2010-12-3 2010-09-3
11909 10864 11835 11922 11303 11714 12763 10661 9859
15270 15305 15660 16901 14145 14765 14847 17247 14819
27179 26169 27495 28823 25448 26479 27610 27908 24678
6.80% -1.17% -0.42% 3.28% 3.12% 3.67% 2.03% -3.39% 0.91%
11838 11875 11681 12660 10842 11666 11293 11968 10904
2586 2758 2754 2595 2663 2573 2549 2450 2629
6538 6590 6917 6850 6420 6219 6072 5790 6258
48141 47392 48847 50928 45373 46937 47524 48116 44469
14027 13865 13946 13883 13887 14239 14208 14096 14009
15797 15525 15371 15671 15252 15751 15634 16326 15614
31835 31392 31109 29605 27946 28814 28732 28624 25750
5978 5658 6074 6346 7700 7733 6862 6290 7332
67637 66440 66500 65505 64785 66537 65436 65336 62705
115778 113832 115347 116433 110158 113474 112960 113452 107174
7085 7482 7416 8517 7093 7112 6747 7804 7084
15493 16200 17173 16044 14886 16301 16544 15246 13986
9334 7669 6293 8463 6071 7858 8508 6778 5556
39499 38903 38209 42123 36028 39843 40387 40562 35443
7587 7552 7327 9099 7978 8572 8588 10734 8817
24333 24766 25760 22857 24089 21915 21749 21846 21899
54613 54366 56354 54074 51753 50420 49798 49717 49372
30280 29600 30594 31217 27664 28505 28049 27871 27473
94112 93269 94563 96197 87781 90263 90185 90279 84815
33667 32435 32053 31320 30160 29773 30257 28624 27455
11.63% 8.94% 5.94% 9.42% 9.85% 11.72% 14.96% 9.67% 7.80%
-70512 -67958 -65220 -62834 -59876 -57098 -53800 -50743 -48378
112773 109928 107036 104857 100266 97334 94590 92532 88095
-20720 -21498 -21115 -21885 -18099 -17109 -18119 -18743 -17479
21541 20472 20701 20138 22291 23127 22671 23046 22238
-6488 -6266 -4558 -2497 -4712 -3294 -2647 -716 -2777

-5.65 -5.39 -3.88 -2.06 -3.91 -2.70 -2.13 -0.56 -2.18

8642 8489 10638 8805 9345 7094 7137 7554 9026
18.94 17.82 17.86 16.82 18.75 19.20 18.55 18.16 17.72
2010-06-3 2010-03-3 2009-12-3 2009-09-3 2009-06-3 2009-03-3 2008-12-3 2008-09-3 2008-06-3
10325 12472 12183 9532 11678 12294 12741 9755 9626
15217 14588 16705 14924 13964 12953 15643 13913 15463
25542 27060 28888 24456 25642 25247 28384 23668 25089
-0.39% 7.18% 1.78% 3.33% 2.20% -5.69% -12.49% -13.47% 6.40%
10191 10428 11879 10678 10740 10511 12078 11027 11986
2595 2524 2494 2546 2691 2759 2701 3000 2916
6567 5685 5674 5766 5362 5478 5841 6492 6321
44895 45697 48935 43446 44435 43995 49004 44187 46312
13534 13841 14165 14189 13948 13727 14305 14659 15386
15223 15336 16023 15280 15010 14963 16241 16381 17302
23070 23507 22703 21708 21317 20791 21104 21909 22901
6698 6827 7196 9052 8945 8468 8870 18774 19027
58525 59511 60087 60229 59220 57949 60520 71723 74616
103420 105208 109022 103675 103655 101944 109524 115910 120928
7233 6345 7436 6145 5869 5878 7014 6770 7531
14012 14912 14407 13051 13618 13637 13410 12436 13986
5633 5014 4168 4885 8504 9870 11236 16181 12710
34993 34575 36002 32960 36430 37425 42435 44752 44683
8115 8304 9991 8879 8439 8040 10775 9365 10456
21017 21305 21932 20583 20868 21106 22689 18232 21522
47251 48484 50265 52222 51752 50827 53504 43639 47980
26234 27179 28333 31639 30884 29721 30815 25407 26458
82244 83059 86267 85182 88182 88252 95939 88391 92663
26650 26319 26100 25468 29372 30976 33925 34413 34232
-9.27% -15.03% -23.07% -25.99% -14.20% -11.96% -3.82% -2.57% -1.41%
-45754 -42572 -39433 -37929 -37905 -36718 -35043 -34697 -33186
85323 82783 80900 76812 74328 71968 70353 66600 64456
-18510 -18178 -18830 -20487 -21043 -21649 -21845 -4384 -3006
21059 22033 22637 18396 15380 13601 13465 27519 28264
-1108 741 2788 -1012 -3730 -5729 -5541 -10745 -9143

-0.85 0.56 2.08 -0.76 -2.79 -4.25 -3.99 -7.76 -6.52

9902 11122 12933 10486 8005 6570 6569 -565 1629
16.47 16.93 17.06 13.94 11.60 10.12 9.83 20.24 20.54
2008-03-3 2007-12-3 2007-09-3 2007-06-3 2007-03-3 2006-12-3 2006-09-3 2006-06-3 2006-03-3
10786 14991 9295 7010 6953 8022 8484 7100 9135
15984 17444 18057 16569 16776 17729 14817 14953 15272
26770 32435 27352 23579 23729 25751 23301 22053 24407
12.82% 25.96% 17.39% 6.92% -2.78% -6.14% 12.62% 3.58% 11.02%
12151 12500 11272 10897 11070 11753 10283 10273 9789
2977 2664 2855 2848 2912 2810 3135 3111 2953
6527 5578 5109 4969 4735 4346 3949 4154 4434
48425 53177 46588 42293 42446 44660 40668 39591 41583
15470 15081 14836 14479 14414 14440 14059 13963 13712
17722 16851 19274 19108 18506 18449 14289 14550 14256
21746 16392 16005 15291 15260 15056 11936 11981 11836
18460 18930 11906 11377 10993 10629 23203 23292 21081
73398 67254 62021 60255 59173 58574 63487 63786 60885
121823 120431 108609 102548 101619 103234 104155 103377 102468
7329 8054 6732 6653 6859 7964 22249 22395 22213
14314 12862 11806 12266 9380 11089 0 0 0
15235 12235 16546 20543 9661 8902 8555 7907 7160
47048 44310 45011 48084 36763 40091 34929 34118 33268
10170 11159 9927 8622 10863 12136 4125 3816 3895
19951 23039 18775 14179 14285 13780 13436 13872 15325
46047 47652 43052 37708 37048 34637 34978 35710 36469
26096 24613 24277 23529 22763 20857 21542 21838 21144
93095 91962 88063 85792 73811 74728 69907 69828 69737
35186 35274 35321 34722 23946 22682 21991 21779 22485
46.94% 55.52% 60.62% 59.43% 6.50% 0.18% 2.66% -8.18% -3.96%
-30368 -28756 -29239 -30750 -17462 -15025 -14839 -13744 -11607
62378 60640 57298 55503 53878 52432 49402 47647 46096
-3282 -3414 -7513 -7997 -8607 -8901 -315 -354 -1758
28728 28470 20546 16756 27809 28506 34248 33549 32731
-8416 -2839 -7969 -11143 -217 3069 1310 274 1922
-36.00%
-5.96 -1.95 -5.67 -7.63 -0.14 1.98 0.85 0.18 1.21
1377 8867 1577 -5791 5683 4569 5739 5473 8315
20.60 19.85 14.98 11.66 18.55 18.62 22.63 21.81 20.92
2005-12-3 2005-09-3 2005-06-3 2005-03-3 2004-12-3 2004-09-3 2004-06-3 2004-03-3 2003-12-3
12568 8252 8648 8637 10053 9178 7715 7450 7290
14868 12438 12643 13347 16318 13654 14332 15716 17940
27436 20690 21291 21984 26371 22832 22047 23166 25230
4.04% -9.38% -3.43% -5.10% 4.52% 6.68% 6.25% 14.33% 14.83%
10678 10890 11639 11246 12335 10829 10807 10884 11340
2841 3290 3248 3417 3316 3331 3182 3049 2942
4706 4273 4332 4696 5121 5438 5373 5520 5150
45661 39143 40510 41343 47143 42430 41409 42619 44662
13756 14042 14212 14708 15175 14608 14569 14612 14689
14602 15256 16227 16737 18065 16660 16717 18717 18035
11104 11061 10966 10332 10226 8478 8362 7684 8645
20625 21507 21473 21779 20394 18500 18525 18193 18426
60087 61866 62878 63556 63860 58246 58173 59206 59795
105748 101009 103388 104899 111003 100676 99582 101825 104457
7349 22016 22233 23655 9444 22445 22537 22745 8460
7319 0 0 0 7175 0 0 0 6492
7216 4050 6134 6329 8099 8427 7505 7568 6646
35152 29964 32197 33822 39786 35167 34357 35385 37623
13268 3898 3830 3838 15068 4295 4315 5072 16025
15425 17372 17584 17083 14828 13524 14421 16098 16986
37498 40810 41066 41157 39529 35807 36395 38255 38970
22073 23438 23482 24074 24701 22283 21974 22157 21984
72650 70774 73263 74979 79315 70974 70752 73640 76593
22641 21422 23718 23412 22927 21951 21926 23666 23632
-1.25% -2.41% 8.17% -1.07% -2.98% -4.66% -8.05% -8.28% -9.17%
-9620 -9451 -8268 -7136 -4399 -10563 -9583 -8755 -7765
44734 41897 40717 39219 38148 41829 40309 38733 37525
-2016 -2211 -2324 -2163 -2061 -1564 -1896 -1793 -1896
33098 30235 30125 29920 31688 29702 28830 28185 27864
4795 -732 -2427 -1428 3444 881 121 -500 1598
39.23% 115.52%
2.95 -0.45 -1.49 -0.86 2.02 0.52 0.07 -0.29 0.91
10509 9179 8313 7521 7357 7263 7052 7234 7039
20.68 19.00 18.78 18.37 18.92 17.79 17.17 16.66 16.19
2003-09-3 2003-06-3 2003-03-3 2002-12-3 2002-09-3 2002-06-3 2002-03-3 2001-12-3 2001-09-3
5451 4842 4195 5382 5216 3453 3833 6330 3715
15952 15908 16067 16589 14462 15219 14689 16719 16342
21403 20750 20262 21971 19678 18672 18522 23049 20057
8.77% 11.13% 9.39% -4.68% -1.89% -5.15% -10.59% 2.77% 155.86%
10998 10684 11099 11362 9748 9769 9563 10362 10632
3282 3361 3318 3148 3424 3842 4407 4304 4838
4883 5000 5058 5241 4466 4440 4893 4746 4782
40566 39795 39737 41722 37316 36723 37385 42461 40309
14489 14560 14363 14440 14451 14712 16629 16504 16820
17255 18365 18691 19712 28501 28819 27256 18663 27965
7534 7260 6606 4852 1800 1813 1880 1278 0
17346 16958 16323 15758 1888 2144 -94 11397 0
56624 57143 55983 54762 46640 47488 45671 47842 44785
97190 96938 95720 96484 83956 84211 83056 90303 85094
22178 22008 21346 7630 18435 19403 17606 7047 18380
0 0 0 4946 0 0 0 4223 0
5935 4873 5767 6031 7971 9571 8243 11188 10907
32596 31511 31786 34220 30239 32597 30084 35119 32876
4483 4630 4673 15613 3833 3623 4235 12661 3589
17089 18972 20036 19986 17773 16270 16665 15963 17654
37268 38854 39361 39482 31625 30219 29921 31736 30241
20179 19882 19325 19496 13852 13949 13256 15773 12587
69864 70365 71147 73702 61864 62816 60005 66855 63117
23024 23845 25803 26017 25744 25841 24908 27151 28561
-10.57% -7.72% 3.59% -4.18% -9.86% -5.37% -13.61% -4.99% -2.76%
-5394 -4527 -4662 -5355 -8750 -8554 -7105 -5866 -5592
35197 33699 32314 31555 31653 30742 31037 30142 28116
-2477 -2599 -3079 -3418 -811 -793 -881 -828 -547
27326 26573 24573 22782 22092 21395 23051 23448 21977
-1621 -3095 -5541 -4046 -6066 -7169 -6386 -4102 -8504

-0.92 -1.75 -3.15 -2.34 -3.54 -4.14 -3.64 -2.32 -4.81

7970 8284 7951 7502 7077 4126 7301 7342 7433
15.86 15.36 14.24 13.38 13.07 12.55 13.41 13.53 12.69
2001-06-3 2001-03-3 2000-12-3 2000-09-3 2000-06-3 2000-03-3 1999-12-3 1999-09-3 1999-06-3
3691 3793 3563 2880 2987 3285 5043 4582 5465
15995 16923 18864 4959 5330 5906 17944 7876 8075
19686 20716 22427 7839 8317 9191 22987 12458 13540
136.70% 125.39% -2.44% -37.08% -38.57% -19.45% 87.22% 6.13% 20.46%
10699 10550 12021 21898 21145 19735 10462 20379 19727
4858 5012 4765 4909 4759 5070 4868 5130 5039
5331 5697 4667 5391 5216 5143 4838 4910 5146
40574 41975 43880 40037 39437 39139 43155 42877 43452
16611 16514 16714 16329 16634 16959 17590 17463 17253
26755 26301 27755 26751 26138 25924 26750 24407 22029
0 0 0 759 740 742 0 628 613
0 0 0 0 0 0 0 0 0
43366 42815 44469 43839 43512 43625 44340 42498 39895
83940 84790 88349 83876 82949 82764 87495 85375 83347
17497 17824 8192 18315 17857 17885 6400 19904 17851
0 0 4516 0 0 0 4529 0 0
8536 10910 10205 10695 12315 13844 14230 14096 14713
29949 32902 36406 32812 33862 35611 39578 37778 35961
3916 4168 13493 3802 3690 3882 14419 3778 3397
18770 17923 18371 18676 16859 14295 14124 13807 14330
31400 30422 31319 31517 29913 27635 27406 27529 28228
12630 12499 12948 12841 13054 13340 13282 13722 13898
61349 63324 67725 64329 63775 63246 66984 65307 64189
27306 28833 28576 29371 29174 28139 28354 27903 29043
-6.40% 2.47% 0.78% 5.26% 0.45% -6.18% -3.60% -2.01% 4.24%
-3948 -3531 -2865 -1722 -688 774 2472 4364 5455
26824 25160 23784 21429 19750 18085 16878 15074 13542
-285 -163 -295 -160 112 659 1161 630 161
22591 21466 20624 19547 19174 19518 20511 20068 19158
-7620 -8117 -6149 -21532 -20857 -18948 -5367 -15445 -15503

-4.29 -4.56 -3.39

10625 9073 7474 7225 5575 3528 3577 5099 7491
13.00 12.33 11.70 11.12 10.85 10.98 11.38 11.12 10.57
1999-03-3 1998-12-3 1998-09-3 1998-06-3 1998-03-3 1997-12-3 1997-09-3 1997-06-3 1997-03-3
4855 5375 5553 5084 5495 7106 5926 6503 5959
6555 6903 6185 6156 6196 6167 6223 6083 6175
11410 12278 11738 11240 11691 13273 12149 12586 12134
-2.40% -7.50% -3.38% -10.69% -3.65% -4.22% -3.08% 4.45% -0.90%
18194 20271 17682 15816 16248 18106 16078 16060 15739
5241 5200 5548 5621 5392 5139 5981 5913 5786
4956 4611 3834 4334 4240 3900 3982 4080 3661
39801 42360 38802 37011 37571 40418 38190 38639 37320
18866 19631 19005 18453 18223 18347 17921 17647 17062
22497 23510 21267 20945 21366 21915 21270 21496 20925
587 599 645 703 784 819 912 1037 1220
0 0 0 0 0 0 0 0 0
41950 43740 40917 40101 40373 41081 40103 40180 39207
81751 86100 79719 77112 77944 81499 78293 78819 76527
16791 6252 16485 15023 15356 5215 15831 16037 15777
0 4115 0 0 0 3445 0 0 0
13708 13905 13237 13271 12667 13230 12518 14028 13243
33281 36827 31512 30050 29992 33507 30590 32559 31241
2782 12555 1790 1756 1969 11617 2241 2494 2221
16285 15508 15239 14590 15029 13696 13623 11675 10402
30164 29840 29572 28485 29087 28176 27947 26151 25335
13879 14332 14333 13895 14058 14480 14324 14476 14933
63445 66667 61084 58535 59079 61683 58537 58710 56576
29993 29413 28476 27861 27696 26926 26141 25703 23645
8.29% 9.24% 8.93% 8.40% 17.13% 17.95% 13.01% 11.47% 7.74%
6576 8381 3418 4840 6238 7907 3781 4934 6034
11383 10141 14306 13037 11815 11010 14572 13411 12194
347 911 911 700 812 899 1403 1764 1723
18306 19433 18635 18577 18865 19816 19756 20109 19951
-18583 -17135 -16738 -16621 -16005 -13653 -13992 -13117 -11511

6520 5533 7290 6961 7579 6911 7600 6080 6079

10.04 10.53 10.04 9.89 9.93 10.19 10.10 10.19 9.94
1996-12-3 1996-09-3 1996-06-3 1996-03-3 1995-12-3 1995-09-3 1995-06-3 1995-03-3 1994-12-3
7687 6806 5896 5953 7259 6440 9893 9072 7922
6171 5729 6154 6291 6403 6529 6957 8111 8983
13858 12535 12050 12244 13662 12969 16850 17183 16905
1.43% -3.35% -28.49% -28.74% -19.18% -25.33% 10.23% 11.74% 24.66%
17446 15843 16246 16120 17441 14710 14790 14070 15182
5870 7166 6720 6958 6323 6520 6162 6211 6334
3521 3835 3920 3532 3265 3443 3899 3567 2917
40695 39379 38936 38854 40691 37642 41701 41031 41338
17407 16676 16337 16207 16579 16433 16844 16824 16664
21595 20247 20268 20491 20603 20687 20402 20243 20126
1435 1694 1933 2214 2419 2740 2654 2782 2963
0 0 0 0 0 0 0 0 0
40437 38617 38538 38912 39601 39860 39900 39849 39753
81132 77996 77474 77766 80292 77502 81601 80880 81091
4767 15494 14875 15855 4511 15133 15166 15847 3778
3640 0 0 0 3469 0 0 0 3475
12957 13462 13580 12343 11569 11076 11278 10106 9570
34000 31071 30629 30332 31648 29016 28529 27890 29226
12636 2115 2174 2134 12099 2807 2085 1937 12403
9872 9669 9478 9604 10060 10436 11749 12519 12548
25504 25557 25317 25614 26221 26822 28226 28904 28452
15632 15888 15839 16010 16161 16386 16477 16385 15904
59504 56628 55946 55946 57869 55838 56755 56794 57678
22829 23131 23058 21947 21629 21512 23027 22625 22118
5.55% 7.53% 0.13% -3.00% -2.21% -11.54% -8.80% -15.83% -19.11%
7870 4312 5475 6715 7700 6137 7448 7531 8389
11189 14407 13331 12229 11630 12343 13478 12976 12352
2569 2649 2722 2876 3093 3184 3920 3579 2672
21628 21368 21528 21820 22423 21664 24846 24086 23413
-8971 -10596 -11008 -9703 -7967 -8543 -6177 -5442 -5213

6695 8308 8307 8522 9043 8626 13172 13141 12112

10.45 10.24 10.08 10.02 10.04 9.59 10.80 10.29 9.97
1994-09-3 1994-06-3 1994-03-3 1993-12-3 1993-09-3 1993-06-3 1993-03-3 1992-12-3 1991-12-31
9322 7381 8111 5861 4446
8047 7905 7266 7700 8608
17369 15286 15377 13561 0 0 0 13054 0
3.88%
12079 12123 11489 12984 14199
7004 7152 7390 7565 8385
3698 4334 4909 5092 4054
40150 38895 39165 39202 39692
16338 16736 17277 17521 21595
19521 19821 20167 20687 21299
3059 3149 3263 3703 4119
0 0 0 0 0
38918 39706 40707 41911 47013
79068 78601 79872 81113 86705
16558 17058 18437 3400 3147
0 0 0 3575 3316
10240 10357 11942 12097 16467
28280 28625 31376 33150 36737
1482 1210 997 14078 13807
14077 14892 14937 15245 12853
28325 28408 27922 28225 22344
14248 13516 12985 12980 9491
56605 57033 59298 61375 59081
24317 25249 26879 27342 29320
-6.75%
8364 8239 8154 8071 6538
11297 10755 10234 10009 19124
2802 2574 2186 1658 1962
22463 21568 20574 19738 27624
-6948 -9963 -11502 -13781 0 0 0 -16266 0

11870 10270 7789 6052 2955

9.58 9.23 8.84 8.48
1991-12-31
Date 2023-09-3 2023-06-3 2023-03-3 2022-12-3 2022-09-3 2022-06-3 2022-03-3 2021-12-3
Net Incom 6924 2024 1833 1639 1262 5588 5521 5743
Depreciati 4381 4451 4620 4802 5046 5567 6001 6417
Share-Bas 1091 1055 1021 987 1002 1013 1003 982
Other Opera 1037 4748 3487 3007 1704 -2342 -1395 -346
Operating 13433 12278 10961 10435 9014 9826 11130 12796
Operating 49.02% 24.95% -1.52% -18.45% -44.05% -44.44% -40.27% -29.68%
Capital Ex -1768 -1934 -1940 -1861 -1844 -2034 -2229 -2381
Acquisition -6276 -1736 -461 -1076 64 22 -2681 -3179
Change in -3178 -7300 -8403 -1265 -1780 -477 -422 -414
Other Inves -3 1 2 -1 -1 -1
Investing -11225 -10969 -10804 -4202 -3558 -2490 -5333 -5975
Dividends -6016 -5992 -5970 -5948 -5928 -5908 -5887 -5869
Share Issu 0 0 0 0 0 0 0 0
Debt Issued 3268 6956 5578 1221 544 -1882 -869 -8115
Other Finan -258 -125 -235 -231 586 531 562 630
Financing -3006 839 -627 -4958 -4798 -7259 -6194 -13354
Net Cash F -699 2171 -684 1032 168 -311 -453 -6718
Free Cash 11665 10344 9021 8574 7170 7792 8901 10415
Free Cash 62.69% 32.75% 1.35% -17.68% -46.80% -47.56% -43.66% -31.28%
Free Cash 19.07% 17.09% 14.89% 14.16% 11.84% 13.06% 15.25% 18.16%
Free Cash 12.78 11.37 9.94 9.50 7.93 8.64 9.90 11.62
2021-09-3 2021-06-3 2021-03-3 2020-12-3 2020-09-3 2020-06-3 2020-03-3 2019-12-3 2019-09-3
4766 5334 5370 5590 7904 7878 9015 9431 7712
6735 6734 6733 6695 6646 6632 6247 6059 5521
998 958 961 937 869 867 755 679 607
3613 4658 5571 4975 369 -255 -1530 -1399 1598
16112 17684 18635 18197 15788 15122 14487 14770 15438
2.05% 16.94% 28.63% 23.20% 2.27% -5.79% -5.95% -3.13% -8.44%
-2635 -2826 -2835 -3042 -2906 -2760 -2493 -2370 -2603
-3298 -3462 -981 167 622 -31661 -31573 -31554 -31719
75 726 -310 -153 -57 2039 7081 6988 7713
1 -1 -1
-5858 -5561 -4126 -3028 -2342 -32383 -26985 -26936 -26609
-5849 -5831 -5814 -5797 -5781 -5764 -5750 -5707 -5685
0 0 0 0 0 -125 -441 -1361 -3411
-10869 -10831 -9369 -3714 -3113 -9471 13408 16284 19320
-237 -234 -206 -210 -209 -231 -153 -174 -112
-16955 -16896 -15389 -9721 -9103 -15591 7064 9042 10112
-6746 -4623 -698 5361 4328 -33346 -5901 -3290 -1506
13477 14858 15800 15155 12882 12362 11994 12400 12835
4.62% 20.19% 31.73% 22.22% 0.37% -6.26% 0.23% 7.54% -1.69%
31.65% 31.69% 31.10% 27.47% 23.17% 22.05% 21.00% 21.49% 16.64%
15.02 16.60 17.68 17.02 14.45 13.90 13.51 13.98 14.49
2019-06-3 2019-03-3 2018-12-3 2018-09-3 2018-06-3 2018-03-3 2017-12-3 2017-09-3 2017-06-3
8734 8640 8728 5723 5755 5682 5753 11308 11435
4990 4812 4480 4517 4555 4556 4541 4519 4470
516 507 510 517 511 521 534 529 548
1811 1445 1529 6104 5378 6612 5896 -1386 -936
16051 15404 15247 16861 16199 17371 16724 14970 15517
-0.91% -11.32% -8.83% 12.63% 4.40% 12.01% -2.11% -19.65% -17.24%
-2864 -3437 -3716 -3805 -3642 -3387 -3313 -3272 -3344
828 -36 -139 -417 -683 -662 -701 -1147 -920
2831 -528 -1057 -4956 -3789 -5098 -3067 -2490 -1692
-1 -1 -1 -1 -1 1
795 -4002 -4913 -9178 -8115 -9148 -7081 -6910 -5955
-5680 -5681 -5666 -5637 -5601 -5567 -5506 -5448 -5390
-3912 -4586 -4443 -3059 -3382 -3824 -4340 -4710 -4567
27523 4644 -301 1982 -60 2258 3447 3184 1590
-78 -74 -59 -69 -60 -60 -19 177 141
17853 -5697 -10469 -6783 -9103 -7193 -6418 -6797 -8226
34574 5010 -630 562 -973 1966 4161 1932 1718
13187 11967 11531 13056 12557 13984 13411 11698 12173
5.02% -14.42% -14.02% 11.61% 3.15% 17.17% 0.40% -21.02% -18.02%
16.94% 15.21% 14.49% 16.24% 15.55% 17.47% 16.95% 14.93% 15.52%
14.88 13.45 12.64 14.33 13.72 15.19 14.38 12.59 13.02
2017-03-3 2016-12-3 2016-09-3 2016-06-3 2016-03-3 2015-12-3 2015-09-3 2015-06-3 2015-03-3
11608 11872 11834 11931 12876 13190 14210 11278 11966
4456 4381 4244 4053 3911 3855 3911 4114 4319
540 544 502 472 474 468 465 503 515
-1095 287 2051 2293 1914 -258 -798 1562 352
15509 17084 18631 18749 19175 17255 17788 17457 17152
-19.12% -0.99% 4.74% 7.40% 11.79% 2.29% 2.60% 1.54% 2.17%
-3574 -3726 -3819 -3900 -3829 -3781 -3738 -3813 -3815
-3717 -6150 -7851 -8493 -6164 -3750 553 1269 1445
-1449 -1052 -1066 -733 -613 -629 -765 -862 -107
1 2 1 1 -1 1
-8739 -10928 -12734 -13126 -10605 -8159 -3950 -3407 -2476
-5327 -5256 -5188 -5121 -5059 -4897 -4725 -4545 -4363
-3915 -3502 -3178 -3865 -4163 -4287 -3547 -3625 -6078
-1725 2763 2515 5469 6293 19 -5247 -6318 -3740
110 78 -363 -360 -276 -248 2 -1
-10857 -5917 -6214 -3877 -3205 -9413 -13517 -14489 -14181
-4257 188 -442 1623 5559 -790 -81 -1323 -614
11935 13358 14812 14849 15346 13474 14050 13644 13337
-22.23% -0.86% 5.42% 8.83% 15.06% 2.94% 4.27% 2.61% 3.68%
15.03% 16.71% 18.47% 18.50% 18.98% 16.48% 16.77% 15.70% 14.79%
12.66 13.98 15.53 15.51 15.96 13.77 14.41 13.89 13.50
2014-12-3 2014-09-3 2014-06-3 2014-03-3 2013-12-3 2013-09-3 2013-06-3 2013-03-3 2012-12-3
12022 12723 16746 15835 16483 16132 15915 16570 16604
4492 4660 4696 4666 4678 4616 4632 4672 4676
512 575 575 594 614 633 665 664 688
-158 -621 -4824 -4307 -4290 -4078 -3155 -2588 -2382
16868 17337 17193 16788 17485 17303 18057 19318 19586
-3.53% 0.20% -4.78% -13.10% -10.73% -14.91% -11.92% -5.05% -1.31%
-3779 -3863 -3896 -3925 -3768 -3691 -3695 -4035 -4307
1701 -605 -2787 -2584 -2759 -3759 -1378 -1852 -3123
-923 -199 267 233 -798 -1067 -1893 -1900 -1575
-1 1 -3 -1 2 -1 1 1
-3001 -4668 -6415 -6279 -7326 -8515 -6967 -7786 -9004
-4265 -4201 -4148 -4100 -4058 -3990 -3921 -3851 -3773
-12970 -18547 -18724 -18444 -12785 -9901 -10859 -10296 -10455
1783 9983 12099 10705 6961 3231 2440 1770 2252
-1 -1 -1 -1 -1 1
-15452 -12766 -10773 -11840 -9883 -10661 -12341 -12376 -11976
-2240 -511 158 -1176 304 -1838 -1307 -1251 -1511
13089 13474 13297 12863 13717 13612 14362 15283 15279
-4.58% -1.01% -7.42% -15.83% -10.22% -14.67% -11.19% -6.48% -3.22%
14.11% 14.03% 13.71% 13.14% 13.94% 13.70% 14.26% 15.04% 14.85%
13.03 13.59 13.30 12.43 12.53 12.48 13.05 13.72 13.37
2012-09-3 2012-06-3 2012-03-3 2011-12-3 2011-09-3 2011-06-3 2011-03-3 2010-12-3 2010-09-3
16261 16276 16059 15855 15623 15373 15095 14833 14389
4712 4713 4744 4815 4862 4873 4849 4831 4861
709 693 695 697 653 641 630 629 616
-1346 -1181 -1153 -1521 -1593 -1470 -1670 -744 -664
20336 20501 20345 19846 19545 19417 18904 19549 19202
4.05% 5.58% 7.62% 1.52% 1.79% -2.18% -9.22% -5.89% -8.33%
-4383 -4329 -4003 -4059 -4104 -4121 -4138 -3984 -4031
-3257 -3554 -3065 -1797 -3093 -5013 -5094 -5867 -4068
-775 -340 -57 1460 2222 3184 1921 1343 1179
-2 1 2 2 1 1
-8417 -8223 -7124 -4396 -4973 -5948 -7310 -8507 -6920
-3696 -3621 -3548 -3473 -3401 -3326 -3254 -3177 -3096
-10947 -11207 -11821 -12593 -11888 -11777 -11637 -11601 -10663
3648 2672 1671 2370 2545 2572 3519 2350 1982
-1 -2 -1 -3 -1 2
-10995 -12157 -13698 -13696 -12746 -12532 -11375 -12429 -11775
606 -850 -927 1262 1445 1390 291 -1522 328
15953 16172 16342 15787 15441 15296 14766 15565 15171
3.32% 5.73% 10.67% 1.43% 1.78% -3.51% -12.80% -8.58% -12.40%
15.24% 15.24% 15.28% 14.77% 14.51% 14.63% 14.53% 15.59% 15.47%
14.03 14.08 14.10 13.19 12.99 12.70 12.08 12.27 12.09
2010-06-3 2010-03-3 2009-12-3 2009-09-3 2009-06-3 2009-03-3 2008-12-3 2008-09-3 2008-06-3
14014 13731 13425 13039 12649 12311 12334 11860 11397
4916 4975 4994 5050 5171 5332 5450 5466 5427
609 590 558 574 588 625 659 675 692
310 1528 1796 2283 1078 728 369 -655 573
19849 20824 20773 20946 19486 18996 18812 17346 18089
1.86% 9.62% 10.42% 20.75% 7.72% 9.94% 16.92% 6.65% 14.56%
-3997 -3891 -3747 -3628 -3780 -4085 -4537 -4935 -5106
-2059 -1953 -794 -15 -124 -974 -6242 -6237 -6630
-1423 -1537 -2189 -1471 -367 1506 1494 3863 2720
2 1 1 -2 -2 2 1
-7477 -7380 -6729 -5114 -4273 -3555 -9285 -7307 -9015
-3004 -2903 -2860 -2802 -2753 -2706 -2585 -2470 -2342
-7757 -5986 -4377 -3487 -5258 -6865 -6804 -5961 -2927
-2728 -4598 -7463 -10072 -5065 -4048 -2444 -1155 -1547
1 2 -3 -1 -2 -1 1 1
-13488 -13485 -14700 -16364 -13077 -13621 -11834 -9585 -6815
-1353 178 -558 -224 2052 1508 -2250 460 2616
15852 16933 17026 17318 15706 14911 14275 12411 12983
0.93% 13.56% 19.27% 39.54% 20.97% 21.92% 28.36% 9.34% 18.96%
16.28% 17.47% 17.78% 18.13% 16.15% 14.79% 13.77% 11.77% 12.45%
12.40 13.01 12.83 13.12 11.84 11.09 10.43 9.13 9.43
2008-03-3 2007-12-3 2007-09-3 2007-06-3 2007-03-3 2006-12-3 2006-09-3 2006-06-3 2006-03-3
10892 10418 10005 9866 9628 9492 9139 8433 8240
5308 5201 5164 5052 5015 4983 5012 5023 5114
706 713 764 798 824 846 868 907 957
372 -243 332 74 -553 -314 45 975 1591
17278 16089 16265 15790 14914 15007 15064 15338 15902
15.85% 7.21% 7.97% 2.95% -6.21% 0.89% 12.19% 17.77% 15.97%
-5048 -4968 -4914 -4876 -4892 -4736 -3832 -3603 -3547
-5427 -699 -3325 -2921 -3256 -3799 -790 -723 -1056
2438 992 -3167 -1351 -1812 -3015 -2725 -3050 -3148
2 -1 1 1 1 1
-8035 -4675 -11407 -9147 -9959 -11549 -7346 -7376 -7751
-2249 -2147 -2045 -1951 -1822 -1683 -1547 -1411 -1269
-13669 -14705 -15440 -18136 -6753 -6399 -6511 -6408 -5496
10100 12112 13063 13122 1206 -122 653 -1643 -348
-1 -1 1
-5819 -4740 -4422 -6966 -7368 -8204 -7405 -9462 -7113
3834 6969 811 -90 -2183 -4546 232 -1548 498
12230 11121 11351 10914 10022 10271 11232 11735 12355
22.03% 8.28% 1.06% -7.00% -18.88% -9.48% 19.72% 30.53% 24.33%
12.08% 11.26% 11.80% 11.53% 10.80% 11.23% 12.54% 13.26% 13.90%
8.77 7.76 8.28 7.59 6.68 6.71 7.42 7.63 7.90
2005-12-3 2005-09-3 2005-06-3 2005-03-3 2004-12-3 2004-09-3 2004-06-3 2004-03-3 2003-12-3
7934 7574 7612 7518 7479 6336 6567 6537 6558
5188 5131 5117 4960 4915 5090 5042 5037 4916
1043 1185 1333 1468 1578 2762 2363 1969 1573
709 -463 -1038 -234 1294 1693 1876 2224 1326
14874 13427 13024 13712 15266 15881 15848 15767 14373
-2.57% -15.45% -17.82% -13.03% 6.21% 11.92% 13.84% 18.66% 4.24%
-3527 -4045 -4034 -3775 -3745 -3817 -3702 -4067 -3935
-550 -1383 -1528 -1893 -1713 -938 -1372 -653 -1739
-346 809 837 1349 112 430 621 566 552
5124 5124 5124 5124
-4423 -4619 -4725 -4319 -5346 799 671 970 2
-1250 -1234 -1215 -1197 -1174 -1148 -1123 -1097 -1085
-6506 -8062 -7769 -7298 -5361 -5757 -5671 -4722 -3200
609 -268 1679 27 -1027 -1232 -2029 -2939 -3481

-7147 -9564 -7305 -8468 -7562 -8137 -8823 -8758 -7766

2515 -926 933 1187 2763 3727 2873 3255 1908
11347 9382 8990 9937 11521 12064 12146 11700 10438
-1.51% -22.23% -25.98% -15.07% 10.38% 20.50% 25.10% 28.49% 13.30%
12.45% 9.94% 9.35% 10.24% 11.96% 12.76% 13.10% 12.82% 11.71%
7.09 5.90 5.61 6.10 6.88 7.23 7.23 6.92 6.06
2003-09-3 2003-06-3 2003-03-3 2002-12-3 2002-09-3 2002-06-3 2002-03-3 2001-12-3 2001-09-3
5892 5420 3771 3579 4894 5176 7165 7723 8060
4180 4084 4523 4493 4866 4931 4359 4506 4497
0 0 0 0 0 0 0 0 0
4118 4417 4994 5716 4556 4502 3245 1737 797
14190 13921 13288 13788 14316 14609 14769 13966 13354
-0.88% -4.71% -10.03% -1.27% 7.20% 26.50% 51.06% 58.04% 69.06%
-4178 -4212 -4182 -4575 -4329 -4628 -4683 -4906 -5256
-3523 -2965 -2932 -1925 -202 -1064 -1057 -916 -1218
-408 -510 -1065 -397 269 -129 -133 -40 -9

-8109 -7687 -8179 -6897 -4262 -5821 -5873 -5862 -6483

-1065 -1044 -1023 -1005 -992 -981 -973 -966 -960
-380 153 -1347 -3087 -3808 -4962 -4161 -3652 -4427
-4359 -3663 -1906 -3173 -3085 -2410 -3329 -437 -747
-7 -254 -254 -254 -247
-5804 -4554 -4276 -7265 -7892 -8607 -8717 -5309 -6381
235 1389 362 -948 1501 -238 40 2767 835
10012 9709 9106 9213 9987 9981 10086 9060 8098
0.25% -2.73% -9.72% 1.69% 23.33% 54.60% 105.46% 100.35% 133.37%
11.52% 11.40% 10.94% 11.35% 12.54% 12.54% 12.48% 10.91% 9.64%
5.81 5.61 5.28 5.41 5.91 5.85 5.87 5.23 4.68
2001-06-3 2001-03-3 2000-12-3 2000-09-3 2000-06-3 2000-03-3 1999-12-3 1999-09-3 1999-06-3
8428 8324 8093 7512 7311 7761 7712 7969 7701
4516 4711 4706 4887 5179 6409 6585 6674 6527
0 0 0 0 0 0 0 0 0
-1395 -3258 -3962 -4500 -3414 -4940 -4186 -5151 -4775
11549 9777 8837 7899 9076 9230 10111 9492 9453
27.25% 5.93% -12.60% -16.78% -3.99% -9.58% 9.04% -7.98% 1.96%
-5093 -4868 -4315 -4429 -4685 -5019 -5216 -5404 -5706
-329 -329 -329 -1249 -522 3559 3559 4808 4081
268 198 643 2146 1603 368 -12 -1608 -1116

-5154 -4999 -4001 -3532 -3604 -1092 -1669 -2204 -2741

-953 -942 -929 -917 -904 -892 -879 -867 -855
-4099 -5046 -6073 -6918 -7010 -6667 -6645 -5992 -6265
-807 1664 643 1915 48 -2079 -1101 -1257 793
-5 -5
-5859 -4324 -6359 -5920 -7866 -9638 -8625 -8121 -6332
704 508 -1480 -1702 -2478 -1570 -332 -971 381
6456 4909 4522 3470 4391 4211 4895 4088 3747
47.03% 16.58% -7.62% -15.12% 17.19% -5.05% 43.63% -4.60% 8.45%
7.51% 5.66% 5.31% 3.99% 5.09% 4.86% 5.59% 4.62% 4.28%
3.71 2.82 2.57 1.97 2.48 2.37 2.72 2.27 2.07
1999-03-3 1998-12-3 1998-09-3 1998-06-3 1998-03-3 1997-12-3 1997-09-3 1997-06-3 1997-03-3
6762 6328 6075 5940 5934 6093 6023 5949 5850
5173 4992 5062 4929 5028 5001 4890 4909 4994
0 0 0 0 0 0 0 0 0
-1727 -2047 -822 -1598 -1505 -2229 -1520 -392 -1381
10208 9273 10315 9271 9457 8865 9393 10466 9463
7.94% 4.60% 9.82% -11.42% -0.06% -13.72% -4.31% 18.81% 0.63%
-5773 -5865 -6030 -5816 -6005 -5977 -5866 -5699 -5320
0 0 0 0 0 0 0 0 0
94 -266 -175 -440 -489 -178 -143 259 258

-5679 -6131 -6205 -6256 -6494 -6155 -6009 -5440 -5062

-845 -834 -822 -812 -799 -783 -769 -756 -746
-6456 -6278 -6604 -6479 -6156 -6250 -5978 -5729 -5838
2119 2124 2919 2984 3655 3944 2630 2196 2418
-5 -5 -1 -1 -1 -1
-5187 -4993 -4508 -4308 -3301 -3090 -4117 -4289 -4166
-640 -1731 -373 -1419 -464 -581 -880 607 6
4435 3408 4285 3455 3452 2888 3527 4767 4143
28.48% 18.01% 21.49% -27.52% -16.68% -46.63% -32.79% 2.78% -25.20%
5.26% 4.17% 5.34% 4.39% 4.38% 3.68% 4.53% 6.16% 5.40%
2.43 1.85 2.31 1.84 1.82 1.49 1.80 2.42 2.06
1996-12-3 1996-09-3 1996-06-3 1996-03-3 1995-12-3 1995-09-3 1995-06-3 1995-03-3 1994-12-3
5429 5117 3294 3663 4178 3698 4946 3919 3021
5012 5238 5362 5366 5602 5540 5712 5919 6295
0 0 0 0 0 0 0 0 0
-166 -539 153 375 928 839 1266 2341 2477
10275 9816 8809 9404 10708 10077 11924 12179 11793
-4.04% -2.59% -26.12% -22.79% -9.20% -30.77% 4.20% 34.72% 41.62%
-4864 -4568 -4171 -3865 -4006 -3857 -3776 -3546 -3539
-716 -721 -3596 -3596 -2880 -2875 0 0 1503
-143 -429 -419 302 1834 788 261 -715 -1390

-5723 -5718 -8186 -7159 -5052 -5944 -3515 -4261 -3426

-706 -664 -623 -580 -591 -618 -636 -655 -662
-5005 -5138 -5146 -5043 -4656 -2995 -1679 -391 318
1759 2316 1686 629 -267 -2778 -3423 -5606 -6058
-16 -16 -44 -870 -864 -864 -836 -10
-3952 -3502 -4099 -5038 -6384 -7255 -6602 -7488 -6412
428 366 -3997 -3119 -663 -2882 2512 961 2061
5411 5248 4638 5539 6702 6220 8148 8633 8254
-19.26% -15.63% -43.08% -35.84% -18.80% -44.43% 0.58% 69.61% 85.11%
7.12% 7.02% 6.32% 7.61% 9.32% 8.90% 11.88% 13.00% 12.89%
2.61 2.51 2.17 2.54 3.00 2.75 3.54 3.69 3.51
1994-09-3 1994-06-3 1994-03-3 1993-12-3 1993-09-3 1993-06-3 1993-03-3 1992-12-3 1991-12-31
2173 1415 -7310 -8101 -4965 -2861
6493 6654 6660 6661 6259 6336
0 0 0 0 0 0
5889 3374 9690 9767 4980 3250
14555 11443 9040 8327 6274 6725
32.72%
-3362 -3342 -3950 -3868 -5870 -7866
1503 1503 1503 0 0 0
-867 -605 -248 -334 -8 180

-2726 -2444 -2695 -4202 -5878 -7686

-667 -644 -784 -933 -2765 -2771
427 353 302 122 -90 -129
-7177 -6571 -3265 -2194 3509 4268
1091 1091
-7417 -6862 -2656 -1914 654 1368
3988 1347 2984 1415 501 92
11193 8101 5090 4459 404 -1141
1003.71%
17.61% 12.89% 8.08% 7.11% 0.63% -1.76%
4.77 3.47 2.19 1.92
1991-12-31
Date 2023-09-3 2023-06-3 2023-03-3 2022-12-3 2022-09-3 2022-06-3 2022-03-3 2021-12-3
Market Capi 127814 121506 118912 127382 107307 126991 116928 119866
Market Ca 19.11% -4.32% 1.70% 6.27% -13.83% -3.05% -1.81% 6.86%
Enterprise 170310 159917 156939 165703 145125 165969 156946 160228
PE Ratio 18.46 60.03 64.87 77.72 85.03 22.73 21.18 20.87
PS Ratio 2.09 2.01 1.96 2.10 1.77 2.13 2.00 2.09
PB Ratio 5.54 5.47 5.50 5.81 5.35 6.54 6.14 6.34
P/FCF Rati 10.96 11.75 13.18 14.86 14.97 16.30 13.14 11.51
P/OCF Rati 9.51 9.90 10.85 12.21 11.90 12.92 10.51 9.37
EV/Revenu 2.78 2.64 2.59 2.74 2.40 2.78 2.69 2.79
EV/EBITDA 12.19 21.12 21.61 23.57 21.18 13.01 12.12 11.92
EV/EBIT 17.77 51.22 59.38 74.34 80.40 23.09 22.58 22.82
EV/FCF 14.60 15.46 17.40 19.33 20.24 21.30 17.63 15.38
Debt/Equit 2.54 2.72 2.85 2.46 2.68 2.75 3.02 2.92
Debt/EBIT 4.19 7.96 8.49 7.68 7.86 4.18 4.44 4.10
Debt/FCF 5.02 5.83 6.84 6.30 7.51 6.85 6.47 5.29
Quick Rati 0.73 0.87 0.97 0.73 0.74 0.66 0.72 0.67
Current Ra 0.91 1.06 1.16 0.92 0.95 0.88 0.92 0.88
Asset Turn 0.47 0.47 0.47 0.47 0.47 0.45 0.42 0.40
Return on 31.20% 9.40% 8.80% 8.10% 6.50% 28.10% 26.90% 27.20%
Return on 5.30% 1.60% 1.40% 1.30% 1.00% 4.20% 4.00% 4.00%
Return on I 10.26% 4.65% 4.60% 5.05% 5.46% 9.26% 8.00% 7.92%
Earnings Yi 5.42% 1.67% 1.54% 1.29% 1.18% 4.40% 4.72% 4.79%
Free Cash 9.13% 8.51% 7.59% 6.73% 6.68% 6.14% 7.61% 8.69%
Dividend Yi 4.70% 4.90% 5.00% 4.70% 5.50% 4.70% 5.00% 4.90%
Payout Rat 86.80% 297.70% 326.70% 364.10% 463.40% 105.60% 106.50% 102.20%
Buyback Yi -2.17% -0.97% -0.95% -0.84% 0.21% -0.72% -0.83% -0.90%
Total Retu 2.53% 3.93% 4.05% 3.86% 5.71% 3.98% 4.17% 4.00%
2021-09-3 2021-06-3 2021-03-3 2020-12-3 2020-09-3 2020-06-3 2020-03-3 2019-12-3 2019-09-3
124526 130982 119080 112166 108357 107231 98551 118711 128824
14.92% 22.15% 20.83% -5.51% -15.89% -12.30% -21.51% 14.92% -6.66%
167936 174412 160105 152494 152141 150778 143861 163668 177030
26.13 24.56 22.18 20.07 13.71 13.61 10.93 12.59 16.70
2.92 2.79 2.34 2.03 1.95 1.91 1.73 2.06 1.67
5.60 5.97 5.57 5.45 5.11 5.22 4.93 5.70 7.17
9.24 8.82 7.54 7.40 8.41 8.67 8.22 9.57 10.04
7.73 7.41 6.39 6.16 6.86 7.09 6.80 8.04 8.34
3.94 3.72 3.15 2.76 2.74 2.69 2.52 2.84 2.30
14.10 13.56 12.27 12.49 10.39 10.45 9.42 9.69 10.23
32.43 28.44 25.34 27.64 19.03 19.34 15.95 15.11 15.02
12.46 11.74 10.13 10.06 11.81 12.20 11.99 13.20 13.79
2.65 2.72 2.86 3.16 3.32 3.39 3.47 3.27 3.98
4.95 4.65 4.68 5.33 4.81 4.83 4.55 4.03 4.13
4.38 4.02 3.87 4.29 5.46 5.64 5.79 5.50 5.57
0.64 0.66 0.75 0.78 0.88 0.88 0.80 0.87 0.91
0.84 0.84 0.93 0.98 1.05 1.04 0.96 1.02 1.09
0.29 0.31 0.33 0.36 0.36 0.37 0.38 0.39 0.55
22.10% 25.10% 25.60% 27.20% 38.30% 39.70% 47.20% 51.70% 44.80%
3.20% 3.50% 3.50% 3.60% 5.10% 5.20% 5.90% 6.40% 5.50%
3.45% 4.51% 5.27% 5.95% 7.38% 7.56% 8.98% 9.55% 9.59%
3.83% 4.07% 4.51% 4.98% 7.29% 7.35% 9.15% 7.94% 5.99%
10.82% 11.34% 13.27% 13.51% 11.89% 11.53% 12.17% 10.45% 9.96%
4.70% 4.50% 4.90% 5.20% 5.30% 5.40% 5.80% 4.80% 4.40%
122.70% 109.40% 108.30% 103.70% 73.10% 73.10% 63.70% 60.50% 73.60%
-0.97% -1.04% -0.75% -0.42% -0.50% -0.46% -0.12% 2.56% 2.45%
3.73% 3.46% 4.15% 4.78% 4.80% 4.94% 5.68% 7.36% 6.85%
2019-06-3 2019-03-3 2018-12-3 2018-09-3 2018-06-3 2018-03-3 2017-12-3 2017-09-3 2017-06-3
122268 125560 103303 138020 128240 141335 142035 135206 144523
-4.66% -11.16% -27.27% 2.08% -11.27% -13.95% -10.01% -10.95% -0.81%
138621 142010 114505 151029 142005 154322 154296 151267 160338
14.00 14.53 11.84 24.12 22.28 24.87 24.69 11.96 12.64
1.57 1.60 1.30 1.72 1.59 1.77 1.80 1.73 1.84
6.93 7.62 6.15 6.98 6.92 7.78 8.07 6.89 7.85
9.27 10.49 8.96 10.57 10.21 10.11 10.59 11.56 11.87
7.62 8.15 6.78 8.19 7.92 8.14 8.49 9.03 9.31
1.78 1.80 1.44 1.88 1.76 1.93 1.95 1.93 2.04
7.70 8.04 6.92 9.10 8.52 9.46 9.32 8.88 9.34
10.65 11.05 9.49 12.51 11.72 13.12 12.85 12.09 12.62
10.51 11.87 9.93 11.57 11.31 11.04 11.51 12.93 13.17
4.44 3.33 2.73 2.37 2.46 2.55 2.66 2.32 2.48
4.35 3.11 2.77 2.83 2.73 2.84 2.83 2.68 2.66
5.94 4.59 3.97 3.59 3.62 3.32 3.49 3.90 3.75
1.68 1.19 1.12 1.13 1.14 1.19 1.19 1.22 1.09
1.83 1.36 1.29 1.31 1.32 1.38 1.33 1.41 1.25
0.59 0.63 0.65 0.65 0.65 0.65 0.65 0.66 0.67
49.40% 48.30% 47.70% 30.90% 31.10% 30.80% 31.10% 60.60% 63.50%
6.60% 6.90% 7.10% 4.60% 4.70% 4.60% 4.70% 9.50% 9.70%
9.82% 12.88% 14.82% 9.10% 9.51% 9.31% 9.42% 18.23% 18.73%
7.14% 6.88% 8.45% 4.15% 4.49% 4.02% 4.05% 8.36% 7.91%
10.79% 9.53% 11.16% 9.46% 9.79% 9.89% 9.44% 8.65% 8.42%
4.60% 4.50% 5.50% 4.10% 4.30% 3.90% 3.80% 4.00% 3.70%
65.10% 65.80% 64.90% 97.60% 96.80% 97.90% 95.60% 48.30% 47.20%
3.11% 3.40% 2.25% 1.93% 2.15% 2.36% 2.22% 2.52% 2.18%
7.71% 7.90% 7.75% 6.03% 6.45% 6.26% 6.02% 6.52% 5.88%
2017-03-3 2016-12-3 2016-09-3 2016-06-3 2016-03-3 2015-12-3 2015-09-3 2015-06-3 2015-03-3
164251 157832 151836 145703 145525 133507 142002 160177 158642
12.87% 18.22% 6.92% -9.04% -8.27% -15.92% -25.01% -12.70% -20.86%
179975 172467 168319 162976 159567 146182 155899 173197 172362
14.15 13.30 12.83 12.21 11.30 10.12 9.99 14.20 13.26
2.07 1.98 1.89 1.82 1.80 1.63 1.70 1.84 1.76
8.96 8.65 8.93 9.26 9.75 9.36 10.68 11.71 13.07
13.76 11.82 10.25 9.81 9.48 9.91 10.11 11.74 11.89
10.59 9.24 8.15 7.77 7.59 7.74 7.98 9.18 9.25
2.27 2.16 2.10 2.03 1.97 1.79 1.86 1.99 1.91
10.12 9.95 9.74 9.37 8.72 7.27 7.05 8.82 8.23
13.50 13.32 12.91 12.21 11.08 9.00 8.57 11.17 10.37
15.08 12.91 11.36 10.98 10.40 10.85 11.10 12.69 12.92
2.33 2.31 2.50 2.83 3.05 2.80 2.98 2.83 3.20
2.41 2.43 2.46 2.56 2.49 1.99 1.79 1.97 1.85
3.58 3.16 2.87 3.00 2.97 2.96 2.82 2.83 2.91
1.00 1.04 1.02 1.11 1.20 1.07 1.03 1.03 1.03
1.18 1.21 1.20 1.30 1.37 1.24 1.25 1.27 1.30
0.68 0.68 0.69 0.70 0.72 0.74 0.74 0.75 0.76
67.00% 72.00% 76.40% 82.00% 91.70% 98.80% 111.50% 86.80% 86.00%
9.90% 10.10% 10.20% 10.50% 11.40% 11.90% 12.60% 9.80% 10.10%
19.93% 20.67% 20.85% 20.69% 22.20% 25.35% 27.85% 27.41% 29.53%
7.07% 7.52% 7.79% 8.19% 8.85% 9.88% 10.01% 7.04% 7.54%
7.27% 8.46% 9.76% 10.19% 10.55% 10.09% 9.89% 8.52% 8.41%
3.20% 3.30% 3.40% 3.50% 3.40% 3.60% 3.30% 2.80% 2.70%
45.90% 44.20% 43.90% 43.00% 39.30% 37.10% 33.40% 40.40% 36.60%
1.72% 2.44% 2.22% 2.66% 2.81% 2.70% 1.87% 1.83% 4.75%
4.92% 5.74% 5.62% 6.16% 6.21% 6.30% 5.17% 4.63% 7.45%
2014-12-3 2014-09-3 2014-06-3 2014-03-3 2013-12-3 2013-09-3 2013-06-3 2013-03-3 2012-12-3
158781 189373 183478 200448 203674 202851 211902 237725 216439
-22.04% -6.64% -13.41% -15.68% -5.90% -14.43% -6.07% -1.67% -0.13%
171192 208094 201608 216395 212539 212013 219006 242989 220541
13.21 14.88 10.96 12.66 12.36 12.57 13.32 14.35 13.04
1.71 1.97 1.89 2.05 2.07 2.04 2.10 2.34 2.10
13.38 13.29 10.56 12.07 8.94 10.21 11.93 12.45 11.48
12.13 14.05 13.80 15.58 14.85 14.90 14.75 15.55 14.17
9.41 10.92 10.67 11.94 11.65 11.72 11.74 12.31 11.05
1.84 2.17 2.08 2.21 2.16 2.13 2.17 2.39 2.14
8.06 9.72 7.95 8.94 8.53 8.25 8.44 8.99 8.08
10.23 12.43 9.76 11.08 10.50 10.05 10.27 10.87 9.76
13.08 15.44 15.16 16.82 15.49 15.58 15.25 15.90 14.43
3.43 3.21 2.67 2.65 1.74 1.82 1.92 1.75 1.76
1.92 2.14 1.83 1.82 1.59 1.41 1.31 1.24 1.22
3.11 3.39 3.49 3.42 2.90 2.66 2.38 2.19 2.18
1.02 0.89 0.94 0.96 1.07 0.98 0.96 0.95 0.96
1.20 1.12 1.14 1.17 1.28 1.21 1.17 1.16 1.13
0.77 0.78 0.79 0.81 0.83 0.85 0.86 0.87 0.89
80.00% 71.60% 87.40% 82.20% 82.90% 85.40% 82.40% 82.90% 81.40%
10.00% 10.30% 13.60% 13.10% 13.80% 13.70% 13.60% 14.20% 14.30%
28.79% 26.71% 27.32% 27.08% 27.43% 30.02% 31.88% 32.78% 33.08%
7.57% 6.72% 9.13% 7.90% 8.09% 7.95% 7.51% 6.97% 7.67%
8.24% 7.12% 7.25% 6.42% 6.73% 6.71% 6.78% 6.43% 7.06%
2.60% 2.20% 2.20% 2.00% 2.00% 1.90% 1.80% 1.60% 1.70%
35.50% 33.70% 24.90% 26.00% 24.60% 24.80% 24.70% 23.30% 22.70%
8.44% 9.20% 9.40% 7.31% 4.54% 4.39% 4.52% 4.28% 4.80%
11.04% 11.40% 11.60% 9.31% 6.54% 6.29% 6.32% 5.88% 6.50%
2012-09-3 2012-06-3 2012-03-3 2011-12-3 2011-09-3 2011-06-3 2011-03-3 2010-12-3 2010-09-3
237069 225598 241755 216724 208843 207781 198870 182329 169188
13.51% 8.57% 21.56% 18.86% 23.44% 31.22% 19.37% 6.04% 7.90%
243557 231864 246313 219221 213555 211075 201517 183045 171965
14.58 13.86 15.05 13.67 13.37 13.52 13.18 12.29 11.76
2.27 2.13 2.26 2.03 1.96 1.99 1.96 1.83 1.73
11.01 11.02 11.68 10.76 9.37 8.98 8.77 7.91 7.61
14.86 13.95 14.79 13.73 13.53 13.58 13.47 11.71 11.15
11.66 11.00 11.88 10.92 10.69 10.70 10.52 9.33 8.81
2.33 2.19 2.30 2.05 2.01 2.02 1.98 1.83 1.75
9.18 8.76 9.40 8.36 8.23 8.25 7.98 7.34 7.06
11.17 10.66 11.48 10.24 10.13 10.19 9.88 9.11 8.82
15.27 14.34 15.07 13.89 13.83 13.80 13.65 11.76 11.34
1.56 1.58 1.55 1.56 1.35 1.29 1.33 1.24 1.23
1.27 1.23 1.22 1.19 1.16 1.16 1.20 1.15 1.13
2.11 2.01 1.96 1.98 1.95 1.95 2.05 1.84 1.81
0.99 0.98 1.03 0.98 1.01 0.96 0.96 0.98 1.00
1.22 1.22 1.28 1.21 1.26 1.18 1.18 1.19 1.26
0.91 0.93 0.94 0.94 0.95 0.94 0.93 0.93 0.92
78.50% 77.90% 74.50% 71.90% 68.60% 67.50% 67.80% 67.10% 65.40%
14.10% 14.30% 14.10% 14.00% 13.90% 13.80% 13.80% 13.80% 13.50%
30.09% 31.41% 31.06% 31.41% 30.36% 29.61% 29.06% 29.24% 29.48%
6.86% 7.21% 6.64% 7.32% 7.48% 7.40% 7.59% 8.14% 8.50%
6.73% 7.17% 6.76% 7.28% 7.39% 7.36% 7.42% 8.54% 8.97%
1.50% 1.60% 1.40% 1.60% 1.60% 1.60% 1.60% 1.70% 1.80%
22.80% 22.30% 22.10% 21.90% 21.90% 21.70% 21.60% 21.40% 21.50%
4.61% 4.87% 5.31% 5.72% 5.33% 5.81% 6.17% 4.03% 4.89%
6.11% 6.47% 6.71% 7.32% 6.93% 7.41% 7.77% 5.73% 6.69%
2010-06-3 2010-03-3 2009-12-3 2009-09-3 2009-06-3 2009-03-3 2008-12-3 2008-09-3 2008-06-3
158344 166597 171951 156795 137980 129995 113065 158462 162798
14.76% 28.16% 52.08% -1.05% -15.24% -18.44% -24.10% -1.12% 4.17%
159452 165856 169163 157807 141710 135724 118606 169207 171941
11.30 12.13 12.81 12.03 10.91 10.56 9.17 13.36 14.28
1.63 1.72 1.80 1.64 1.42 1.29 1.09 1.50 1.56
7.52 7.56 7.60 8.52 8.97 9.56 8.40 5.76 5.76
9.99 9.84 10.10 9.05 8.79 8.72 7.92 12.77 12.54
7.98 8.00 8.28 7.49 7.08 6.84 6.01 9.14 9.00
1.64 1.71 1.77 1.65 1.46 1.35 1.14 1.60 1.65
6.62 6.95 7.19 6.82 6.20 6.00 5.19 7.50 7.84
8.31 8.79 9.12 8.73 8.02 7.86 6.82 9.90 10.41
10.06 9.79 9.94 9.11 9.02 9.10 8.31 13.63 13.24
1.27 1.19 1.15 1.38 1.91 2.28 2.52 1.25 1.21
1.11 1.10 1.11 1.10 1.29 1.37 1.49 1.53 1.56
1.68 1.55 1.53 1.47 1.87 2.08 2.38 2.77 2.64
1.02 1.08 1.13 1.07 1.00 0.96 0.95 0.78 0.83
1.28 1.32 1.36 1.32 1.22 1.18 1.16 0.99 1.04
0.92 0.92 0.92 0.91 0.90 0.90 0.89 0.88 0.88
66.60% 70.00% 76.70% 85.70% 72.30% 59.40% 50.40% 42.00% 43.00%
13.30% 13.00% 12.80% 12.50% 11.70% 11.00% 10.50% 9.90% 9.70%
29.90% 28.93% 28.16% 30.59% 29.24% 28.67% 27.08% 19.96% 19.08%
8.85% 8.24% 7.81% 8.32% 9.17% 9.47% 10.91% 7.48% 7.00%
10.01% 10.16% 9.90% 11.05% 11.38% 11.47% 12.63% 7.83% 7.97%
1.90% 1.70% 1.60% 1.80% 2.00% 2.10% 2.30% 1.50% 1.40%
21.40% 21.10% 21.20% 21.50% 21.80% 22.10% 21.10% 21.10% 20.80%
3.01% 2.07% 3.35% 3.32% 4.65% 4.39% 4.74% 1.54% 4.02%
4.91% 3.77% 4.95% 5.12% 6.65% 6.49% 7.04% 3.04% 5.42%
2008-03-3 2007-12-3 2007-09-3 2007-06-3 2007-03-3 2006-12-3 2006-09-3 2006-06-3 2006-03-3
159392 148957 160256 156278 141911 146342 124699 119101 129256
12.32% 1.79% 28.51% 31.21% 9.79% 12.71% -2.59% -0.51% -13.36%
167808 151796 168225 167421 142128 143273 123389 118827 127334
14.63 14.30 16.02 15.84 14.74 15.42 13.65 14.12 15.69
1.57 1.51 1.67 1.65 1.53 1.60 1.39 1.35 1.45
5.55 5.23 7.80 9.33 5.10 5.13 3.64 3.55 3.95
13.03 13.39 14.12 14.32 14.16 14.25 11.10 10.15 10.46
9.23 9.26 9.85 9.90 9.52 9.75 8.28 7.77 8.13
1.66 1.54 1.75 1.77 1.53 1.57 1.38 1.34 1.43
7.94 7.48 8.62 8.73 7.55 7.68 6.74 6.59 7.09
10.61 10.05 11.72 11.85 10.29 10.48 9.28 9.13 9.92
13.72 13.65 14.82 15.34 14.18 13.95 10.99 10.13 10.31
1.22 1.24 1.72 2.07 0.86 0.80 0.64 0.65 0.69
1.67 1.74 1.81 1.81 1.27 1.22 1.20 1.21 1.25
2.88 3.17 3.11 3.18 2.39 2.21 1.96 1.86 1.82
0.83 1.01 0.86 0.72 0.95 0.94 0.96 0.95 1.03
1.03 1.20 1.04 0.88 1.16 1.11 1.16 1.16 1.25
0.89 0.91 0.93 0.92 0.90 0.89 0.86 0.86 0.86
46.10% 44.50% 42.70% 36.80% 31.00% 29.40% 27.40% 26.00% 26.10%
9.60% 9.60% 9.60% 9.60% 9.30% 9.20% 8.80% 8.20% 8.00%
17.85% 17.03% 18.42% 19.54% 18.89% 18.82% 16.61% 15.57% 15.27%
6.83% 6.99% 6.24% 6.31% 6.78% 6.49% 7.33% 7.08% 6.37%
7.67% 7.47% 7.08% 6.98% 7.06% 7.02% 9.01% 9.85% 9.56%
1.40% 1.40% 1.20% 1.20% 1.30% 1.10% 1.20% 1.20% 1.00%
20.70% 20.60% 20.40% 19.70% 18.90% 17.70% 17.00% 16.80% 15.40%
7.32% 6.22% 8.38% 6.36% 4.06% 4.55% 5.13% 4.16% 4.42%
8.72% 7.62% 9.58% 7.56% 5.36% 5.65% 6.33% 5.36% 5.42%
2005-12-3 2005-09-3 2005-06-3 2005-03-3 2004-12-3 2004-09-3 2004-06-3 2004-03-3 2003-12-3
129836 128014 119708 149190 164106 143631 148565 156074 159449
-20.88% -10.87% -19.42% -4.41% 2.92% -6.02% 4.21% 15.27% 21.73%
125041 128746 122135 150618 160662 142750 148444 156574 157851
16.37 16.90 15.73 19.84 21.94 22.67 22.62 23.88 24.31
1.43 1.36 1.24 1.54 1.70 1.52 1.60 1.71 1.79
3.92 4.23 3.97 4.99 5.18 4.84 5.15 5.54 5.72
11.44 13.64 13.32 15.01 14.24 11.91 12.23 13.34 15.28
8.73 9.53 9.19 10.88 10.75 9.04 9.37 9.90 11.09
1.37 1.36 1.27 1.55 1.67 1.51 1.60 1.72 1.77
7.12 7.57 7.52 9.52 10.23 10.02 10.19 10.77 10.93
10.10 10.84 10.98 13.87 14.89 15.58 15.58 16.48 16.56
11.02 13.72 13.59 15.16 13.95 11.83 12.22 13.38 15.12
0.68 0.71 0.79 0.78 0.72 0.74 0.76 0.84 0.85
1.29 1.26 1.46 1.48 1.46 1.54 1.50 1.63 1.64
2.00 2.28 2.64 2.36 1.99 1.82 1.81 2.02 2.26
1.08 1.05 1.02 0.98 0.97 0.96 0.96 0.96 0.97
1.30 1.31 1.26 1.22 1.19 1.21 1.21 1.20 1.19
0.88 0.90 0.92 0.93 0.93 0.93 0.92 0.91 0.90
25.70% 24.80% 25.10% 25.00% 25.30% 22.10% 23.40% 23.80% 24.70%
7.60% 7.20% 7.30% 7.20% 7.20% 6.20% 6.50% 6.50% 6.70%
14.56% 14.98% 14.43% 14.33% 13.90% 12.46% 13.13% 12.83% 12.97%
6.11% 5.92% 6.36% 5.04% 4.56% 4.41% 4.42% 4.19% 4.11%
8.74% 7.33% 7.51% 6.66% 7.02% 8.40% 8.18% 7.50% 6.55%
0.90% 0.90% 1.00% 0.80% 0.70% 0.80% 0.70% 0.70% 0.70%
15.70% 16.30% 16.00% 15.90% 15.70% 18.10% 17.10% 16.70% 16.50%
4.66% 4.76% 4.87% 3.87% 2.60% 3.32% 2.97% 1.77% -1.27%
5.56% 5.66% 5.87% 4.67% 3.30% 4.12% 3.67% 2.47% -0.57%
2003-09-3 2003-06-3 2003-03-3 2002-12-3 2002-09-3 2002-06-3 2002-03-3 2001-12-3 2001-09-3
152827 142560 135395 130982 98796 123256 178562 208371 159286
54.69% 15.66% -24.17% -37.14% -37.98% -37.50% 5.44% 39.73% -19.67%
154448 145655 140936 135028 104862 130425 184948 212473 167790
25.94 26.30 35.90 36.60 20.19 23.81 24.94 27.02 19.80
1.76 1.67 1.63 1.61 1.24 1.55 2.21 2.51 1.90
5.59 5.37 5.51 5.75 4.47 5.76 7.75 8.89 7.25
15.26 14.68 14.87 14.22 9.89 12.35 17.70 23.00 19.67
10.77 10.24 10.19 9.50 6.90 8.44 12.09 14.92 11.93
1.78 1.71 1.69 1.66 1.32 1.64 2.29 2.56 2.00
11.76 11.64 13.17 12.97 8.51 10.29 12.48 13.48 10.27
17.25 17.28 22.80 22.83 14.05 16.83 17.68 18.87 14.17
15.43 15.00 15.48 14.66 10.50 13.07 18.34 23.45 20.72
0.84 0.90 1.05 1.14 1.17 1.21 1.08 1.16 1.30
1.75 1.91 2.41 2.50 2.09 2.04 1.68 1.72 1.75
2.30 2.46 2.83 2.82 2.58 2.59 2.47 3.00 3.53
0.99 1.00 0.99 0.97 0.97 0.87 0.93 0.95 0.93
1.25 1.26 1.25 1.22 1.23 1.13 1.24 1.21 1.23
0.90 0.91 0.92 0.93 0.93 0.93 0.94 0.97 0.98
23.30% 22.60% 16.60% 16.00% 21.80% 23.00% 31.40% 34.50% 37.10%
6.10% 5.80% 4.20% 4.10% 5.70% 6.00% 8.40% 9.00% 9.40%
13.14% 12.65% 9.75% 9.75% 11.97% 12.40% 15.93% 16.17% 16.26%
3.86% 3.80% 2.79% 2.73% 4.95% 4.20% 4.01% 3.70% 5.05%
6.55% 6.81% 6.73% 7.03% 10.11% 8.10% 5.65% 4.35% 5.08%
0.70% 0.70% 0.80% 0.80% 1.00% 0.80% 0.50% 0.50% 0.60%
18.10% 19.20% 27.10% 28.10% 20.40% 19.10% 13.60% 12.40% 11.70%
-2.61% -1.92% -0.31% 2.27% 3.18% 2.66% 1.58% 2.26% 1.50%
-1.91% -1.22% 0.49% 3.07% 4.18% 3.46% 2.08% 2.76% 2.10%
2001-06-3 2001-03-3 2000-12-3 2000-09-3 2000-06-3 2000-03-3 1999-12-3 1999-09-3 1999-06-3
197197 169354 149122 198291 194232 212327 194447 218900 234567
1.53% -20.24% -23.31% -9.41% -17.20% 30.11% 14.28% 82.57% 116.68%
204817 177471 155271 219823 215089 231275 199814 234345 250070
23.45 20.39 18.47 26.47 26.64 27.43 25.28 27.54 30.54
2.29 1.95 1.75 2.28 2.25 2.45 2.22 2.47 2.68
8.73 7.89 7.23 10.14 10.13 10.88 9.48 10.91 12.24
30.54 34.50 32.98 57.14 44.23 50.42 39.72 53.55 62.60
17.07 17.32 16.87 25.10 21.40 23.00 19.23 23.06 24.81
2.38 2.04 1.82 2.53 2.49 2.67 2.28 2.65 2.86
12.12 10.44 9.31 14.04 13.55 12.51 10.69 12.01 13.27
16.54 14.44 12.97 20.40 20.11 19.15 16.50 18.25 20.30
31.73 36.15 34.34 63.35 48.98 54.92 40.82 57.33 66.74
1.21 1.34 1.39 1.50 1.52 1.44 1.38 1.39 1.52
1.62 1.70 1.71 1.88 1.84 1.52 1.52 1.43 1.54
4.23 5.87 6.32 8.46 6.64 6.68 5.79 6.83 7.75
1.01 0.95 0.95 0.91 0.87 0.81 0.85 0.87 0.93
1.36 1.28 1.21 1.22 1.17 1.10 1.09 1.14 1.21
1.01 1.02 1.01 1.03 1.02 1.02 1.04 1.05 1.06
39.90% 41.10% 40.90% 38.10% 36.80% 39.10% 39.40% 41.30% 40.70%
9.90% 9.80% 9.60% 8.90% 8.60% 9.10% 9.10% 9.40% 9.30%
17.09% 16.72% 16.63% 15.41% 15.32% 16.63% 16.25% 18.22% 17.39%
4.26% 4.90% 5.41% 3.78% 3.75% 3.65% 3.96% 3.63% 3.27%
3.27% 2.90% 3.03% 1.75% 2.26% 1.98% 2.52% 1.87% 1.60%
0.50% 0.50% 0.60% 0.40% 0.40% 0.40% 0.40% 0.40% 0.30%
11.00% 11.00% 11.10% 11.80% 12.00% 11.20% 11.10% 10.60% 10.70%
1.66% 2.04% 2.20% 2.61% 2.46% 2.56% 2.34% 2.78% 3.57%
2.16% 2.54% 2.80% 3.01% 2.86% 2.96% 2.74% 3.18% 3.87%
1999-03-3 1998-12-3 1998-09-3 1998-06-3 1998-03-3 1997-12-3 1997-09-3 1997-06-3 1997-03-3
163185 170155 119899 108255 99368 101709 104120 89632 68486
64.22% 67.30% 15.15% 20.78% 45.09% 29.72% 58.54% 67.76% 13.20%
181768 187290 136637 124876 115373 115362 118112 102749 79997
24.20 26.98 19.80 18.29 16.80 16.75 17.35 15.12 11.75
1.93 2.08 1.49 1.37 1.26 1.30 1.34 1.16 0.89
8.91 8.76 6.43 5.83 5.27 5.13 5.27 4.46 3.43
36.79 49.93 27.98 31.33 28.79 35.22 29.52 18.80 16.53
15.99 18.35 11.62 11.68 10.51 11.47 11.08 8.56 7.24
2.15 2.29 1.70 1.59 1.46 1.47 1.52 1.33 1.04
11.73 12.70 9.42 8.77 7.98 7.82 8.14 7.08 5.47
17.60 19.20 14.47 13.40 12.23 11.83 12.27 10.69 8.31
40.98 54.96 31.89 36.14 33.42 39.95 33.49 21.55 19.31
1.64 1.51 1.53 1.50 1.47 1.36 1.32 1.28 1.19
1.94 1.99 1.96 1.96 1.92 1.82 1.80 1.77 1.62
6.76 8.63 6.65 8.06 8.02 9.32 7.41 5.39 5.71
0.89 0.88 0.93 0.90 0.93 0.94 0.92 0.88 0.89
1.20 1.15 1.23 1.23 1.25 1.21 1.25 1.19 1.20
1.04 1.02 1.02 1.00 1.00 1.00 0.99 0.98 0.98
36.00% 33.40% 31.90% 30.70% 30.10% 30.50% 29.50% 28.60% 27.60%
8.30% 7.90% 7.70% 7.50% 7.50% 7.70% 7.60% 7.50% 7.40%
15.25% 13.98% 13.07% 12.94% 12.91% 13.14% 13.21% 13.03% 13.41%
4.13% 3.71% 5.05% 5.47% 5.95% 5.97% 5.77% 6.61% 8.51%
2.72% 2.00% 3.57% 3.19% 3.47% 2.84% 3.39% 5.32% 6.05%
0.50% 0.50% 0.70% 0.70% 0.80% 0.70% 0.70% 0.80% 1.00%
12.10% 12.70% 13.20% 13.30% 13.20% 12.60% 12.60% 12.50% 12.50%
4.03% 5.07% 5.07% 4.79% 5.30% 6.08% 6.29% 7.58% 7.83%
4.53% 5.57% 5.77% 5.49% 6.10% 6.78% 6.99% 8.38% 8.83%
1996-12-3 1996-09-3 1996-06-3 1996-03-3 1995-12-3 1995-09-3 1995-06-3 1995-03-3 1994-12-3
78408 65673 53427 60498 51013 53744 55744 47977 43157
53.70% 22.20% -4.16% 26.10% 18.20% 31.99% 62.71% 50.87% 31.22%
87379 76269 64435 70201 58980 62287 61921 53419 48370
14.50 12.89 16.32 16.61 12.39 14.85 11.49 12.60 14.69
1.03 0.88 0.73 0.83 0.71 0.77 0.81 0.72 0.67
3.63 3.07 2.48 2.77 2.28 2.48 2.24 1.99 1.84
14.49 12.51 11.52 10.92 7.61 8.64 6.84 5.56 5.23
7.63 6.69 6.07 6.43 4.76 5.33 4.67 3.94 3.66
1.15 1.02 0.88 0.96 0.82 0.89 0.90 0.80 0.76
6.10 5.36 5.11 5.30 4.17 4.58 4.18 3.94 3.82
9.39 8.48 8.90 8.92 6.91 7.73 6.80 6.98 7.58
16.15 14.53 13.89 12.67 8.80 10.01 7.60 6.19 5.86
1.06 1.08 1.07 1.01 0.96 0.99 0.93 0.94 0.94
1.59 1.63 1.83 1.66 1.53 1.58 1.55 1.67 1.74
4.22 4.41 4.97 3.96 3.23 3.46 2.83 2.62 2.68
0.92 0.91 0.92 0.94 0.98 0.95 1.11 1.12 1.10
1.20 1.27 1.27 1.28 1.29 1.30 1.46 1.47 1.41
0.97 0.95 0.94 0.92 0.90 0.87 0.85 0.83 0.80
25.10% 23.40% 15.00% 16.10% 17.70% 15.40% 20.50% 16.60% 13.30%
6.90% 6.50% 4.20% 4.60% 5.10% 4.50% 6.00% 4.80% 3.70%
12.22% 11.42% 7.28% 8.19% 9.21% 8.31% 10.14% 8.11% 6.44%
6.90% 7.76% 6.13% 6.02% 8.07% 6.74% 8.70% 7.94% 6.81%
6.90% 7.99% 8.68% 9.16% 13.14% 11.57% 14.62% 17.99% 19.13%
0.90% 1.00% 1.10% 0.90% 1.10% 1.10% 1.00% 1.20% 1.40%
12.70% 12.70% 18.30% 15.50% 13.90% 16.10% 12.00% 15.40% 19.90%
7.30% 7.57% 7.21% 6.99% 4.91% 3.70% 1.47% -0.53% -0.87%
8.20% 8.57% 8.31% 7.89% 6.01% 4.80% 2.47% 0.67% 0.53%
1994-09-3 1994-06-3 1994-03-3 1993-12-3 1993-09-3 1993-06-3 1993-03-3 1992-12-3 1991-12-31
40718 34259 31801 32889

47666 44222 43303 46670 16266

19.48 25.74 -4.31 -4.04
0.64 0.55 0.51 0.52
1.81 1.59 1.55 1.67
3.64 4.23 6.25 7.38
2.80 2.99 3.52 3.95
0.75 0.70 0.69 0.74 0.25
4.13 4.20 139.69 -47.77 32.99
9.43 11.39 -6.82 -6.11 -2.82
4.26 5.46 8.51 10.47 40.26
1.08 1.17 1.31 1.39 1.06
2.11 2.40 86.71 -27.99 59.47
2.17 3.12 5.28 6.13 72.57
1.04 0.96 0.86 0.80 0.74
1.42 1.36 1.25 1.18 1.08
0.80 0.75
9.90% -34.40%
2.60% -9.70%
4.32% 2.75% -16.18% -18.35% -14.47%
5.13% 3.89% -23.20% -24.77%
27.49% 23.65% 16.01% 13.56%
1.40% 1.70% 2.40% 2.80% 6.00% 7.10% 8.20% 9.60% 5.40%
-11.10% -55.60% -96.60%
-2.41% -2.42% -2.02%
-1.01% -0.72% 0.38% 2.80% 6.00% 7.10% 8.20% 9.60% 5.40%
1991-12-31