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

AAON Inc
Buy, Hold or Sell?

Let's analyze Aaon together

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

I'm going to help you getting a better view of AAON Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about AAON Inc

I send you an email if I find something interesting about AAON Inc.

1. Quick Overview

1.1. Quick analysis of Aaon (30 sec.)










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

How much money do you get?

How much money do you get?
$0.31
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
$9.59
Expected worth in 1 year
$10.99
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$1.72
Return On Investment
1.3%

For what price can you sell your share?

Current Price per Share
$129.06
Expected price per share
$112.95 - $140.67
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aaon (5 min.)




Live pricePrice per Share (EOD)
$129.06
Intrinsic Value Per Share
$4.40 - $19.27
Total Value Per Share
$13.99 - $28.86

2.2. Growth of Aaon (5 min.)




Is Aaon growing?

Current yearPrevious yearGrowGrow %
How rich?$796.8m$628.1m$136.1m17.8%

How much money is Aaon making?

Current yearPrevious yearGrowGrow %
Making money$47.7m$42.3m$5.3m11.2%
Net Profit Margin15.7%15.2%--

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

2.3. Financial Health of Aaon (5 min.)




2.4. Comparing to competitors in the Building Products & Equipment industry (5 min.)




  Industry Rankings (Building Products & Equipment)  


Richest
#39 / 218

Most Revenue
#64 / 218

Most Profit
#36 / 218
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Aaon is $129.06. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

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

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

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $9.59. Based on the TTM, the Book Value Change Per Share is $0.35 per quarter. Based on the YOY, the Book Value Change Per Share is $0.43 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aaon.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.630.5%0.570.4%0.510.4%0.350.3%0.250.2%
Usd Book Value Change Per Share0.750.6%0.350.3%0.430.3%0.310.2%0.180.1%
Usd Dividend Per Share0.080.1%0.080.1%0.100.1%0.110.1%0.090.1%
Usd Total Gains Per Share0.830.6%0.430.3%0.530.4%0.420.3%0.270.2%
Usd Price Per Share107.84-89.26-80.92-70.07-51.54-
Price to Earnings Ratio42.58-39.44-40.54-64.40-62.18-
Price-to-Total Gains Ratio130.17-43.48-152.05-151.09--252.29-
Price to Book Ratio11.25-9.73-10.78-11.73-11.90-
Price-to-Total Gains Ratio130.17-43.48-152.05-151.09--252.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share129.06
Number of shares7
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.080.11
Usd Book Value Change Per Share0.350.31
Usd Total Gains Per Share0.430.42
Gains per Quarter (7 shares)3.002.91
Gains per Year (7 shares)12.0111.63
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12102392
24201461714
37292692626
493938123438
5114950154350
6135962185262
7156974216074
8177986246986
9208898277798
1022981103086110

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%136.01.02.097.8%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%35.05.00.087.5%124.013.02.089.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%34.00.06.085.0%65.00.074.046.8%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%37.03.00.092.5%127.010.02.091.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.7500.351+114%0.435+73%0.307+144%0.185+306%
Book Value Per Share--9.5889.144+5%7.567+27%6.253+53%4.477+114%
Current Ratio--3.0603.103-1%2.743+12%3.023+1%3.042+1%
Debt To Asset Ratio--0.2270.222+2%0.294-23%0.260-13%0.240-6%
Debt To Equity Ratio--0.2930.288+2%0.417-30%0.358-18%0.321-9%
Dividend Per Share--0.0780.078+0%0.099-21%0.108-28%0.085-8%
Enterprise Value--8728513183.6807242665101.333+21%6457509508.794+35%5610364569.225+56%4132299392.563+111%
Eps--0.6330.571+11%0.510+24%0.349+82%0.250+154%
Ev To Ebitda Ratio--26.31524.257+8%27.055-3%47.138-44%40.671-35%
Ev To Sales Ratio--6.6686.012+11%5.863+14%7.460-11%7.006-5%
Free Cash Flow Per Share--0.3060.3070%0.089+244%0.121+153%0.108+184%
Free Cash Flow To Equity Per Share---0.070-0.049-30%0.033-314%0.046-253%0.017-519%
Gross Profit Margin--0.9810.986-1%0.9830%0.976+1%0.975+1%
Intrinsic Value_10Y_max--19.270--------
Intrinsic Value_10Y_min--4.403--------
Intrinsic Value_1Y_max--0.648--------
Intrinsic Value_1Y_min--0.357--------
Intrinsic Value_3Y_max--2.926--------
Intrinsic Value_3Y_min--1.152--------
Intrinsic Value_5Y_max--6.381--------
Intrinsic Value_5Y_min--2.027--------
Market Cap10489945176.000+15%8962267183.6807460068101.333+20%6715077758.794+33%5763695719.225+55%4223377817.563+112%
Net Profit Margin--0.1610.157+2%0.152+6%0.136+19%0.128+25%
Operating Margin--0.2000.2010%0.178+13%0.159+26%0.163+23%
Operating Ratio--0.8000.799+0%0.813-2%0.830-4%0.828-3%
Pb Ratio13.460+16%11.2479.734+16%10.782+4%11.727-4%11.897-5%
Pe Ratio50.954+16%42.57639.441+8%40.544+5%64.402-34%62.181-32%
Price Per Share129.060+16%107.84089.263+21%80.923+33%70.069+54%51.540+109%
Price To Free Cash Flow Ratio105.540+16%88.187-349.822+497%83.040+6%-3.047+103%25.171+250%
Price To Total Gains Ratio155.780+16%130.16743.480+199%152.053-14%151.091-14%-252.286+294%
Quick Ratio--1.7171.521+13%1.204+43%1.568+9%1.841-7%
Return On Assets--0.0510.048+5%0.048+7%0.040+26%0.042+21%
Return On Equity--0.0660.063+6%0.067-2%0.054+22%0.055+19%
Total Gains Per Share--0.8280.429+93%0.534+55%0.415+99%0.270+207%
Usd Book Value--796856000.000764346500.000+4%628180750.000+27%515137850.000+55%367343275.000+117%
Usd Book Value Change Per Share--0.7500.351+114%0.435+73%0.307+144%0.185+306%
Usd Book Value Per Share--9.5889.144+5%7.567+27%6.253+53%4.477+114%
Usd Dividend Per Share--0.0780.078+0%0.099-21%0.108-28%0.085-8%
Usd Enterprise Value--8728513183.6807242665101.333+21%6457509508.794+35%5610364569.225+56%4132299392.563+111%
Usd Eps--0.6330.571+11%0.510+24%0.349+82%0.250+154%
Usd Free Cash Flow--25407000.00025655500.000-1%7427750.000+242%10000050.000+154%8836475.000+188%
Usd Free Cash Flow Per Share--0.3060.3070%0.089+244%0.121+153%0.108+184%
Usd Free Cash Flow To Equity Per Share---0.070-0.049-30%0.033-314%0.046-253%0.017-519%
Usd Market Cap10489945176.000+15%8962267183.6807460068101.333+20%6715077758.794+33%5763695719.225+55%4223377817.563+112%
Usd Price Per Share129.060+16%107.84089.263+21%80.923+33%70.069+54%51.540+109%
Usd Profit--52625000.00047729500.000+10%42368000.000+24%28782800.000+83%20470075.000+157%
Usd Revenue--327252000.000302388750.000+8%279119500.000+17%206593250.000+58%153628500.000+113%
Usd Total Gains Per Share--0.8280.429+93%0.534+55%0.415+99%0.270+207%
 EOD+4 -4MRQTTM+25 -15YOY+28 -125Y+31 -910Y+31 -9

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1550.954
Price to Book Ratio (EOD)Between0-113.460
Net Profit Margin (MRQ)Greater than00.161
Operating Margin (MRQ)Greater than00.200
Quick Ratio (MRQ)Greater than11.717
Current Ratio (MRQ)Greater than13.060
Debt to Asset Ratio (MRQ)Less than10.227
Debt to Equity Ratio (MRQ)Less than10.293
Return on Equity (MRQ)Greater than0.150.066
Return on Assets (MRQ)Greater than0.050.051
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.700
Ma 20Greater thanMa 50135.061
Ma 50Greater thanMa 100121.348
Ma 100Greater thanMa 200106.685
OpenGreater thanClose138.250
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About AAON Inc

AAON, Inc., together with its subsidiaries, engages in engineering, manufacturing, marketing, and selling air conditioning and heating equipment in the United States and Canada. The company operates through three segments: AAON Oklahoma, AAON Coil Products, and BASX. It offers rooftop units, data center cooling solutions, cleanroom systems, chillers, packaged outdoor mechanical rooms, air handling units, makeup air units, energy recovery units, condensing units, geothermal/water-source heat pumps, coils, and controls. The company markets and sells its products to retail, manufacturing, educational, lodging, supermarket, data centers, medical and pharmaceutical, and other commercial industries. It sells its products through a network of independent manufacturer representative organizations and internal sales force, as well as online. The company was incorporated in 1987 and is based in Tulsa, Oklahoma.

Fundamental data was last updated by Penke on 2024-12-05 11:10:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Aaon to the Building Products & Equipment industry mean.
  • A Net Profit Margin of 16.1% means that $0.16 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AAON Inc:

  • The MRQ is 16.1%. The company is making a huge profit. +2
  • The TTM is 15.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.1%TTM15.7%+0.3%
TTM15.7%YOY15.2%+0.6%
TTM15.7%5Y13.6%+2.2%
5Y13.6%10Y12.8%+0.7%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ16.1%4.4%+11.7%
TTM15.7%3.4%+12.3%
YOY15.2%4.3%+10.9%
5Y13.6%4.2%+9.4%
10Y12.8%4.6%+8.2%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aaon to the Building Products & Equipment industry mean.
  • 5.1% Return on Assets means that Aaon generated $0.05 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AAON Inc:

  • The MRQ is 5.1%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.1%TTM4.8%+0.3%
TTM4.8%YOY4.8%+0.1%
TTM4.8%5Y4.0%+0.8%
5Y4.0%10Y4.2%-0.2%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1%1.2%+3.9%
TTM4.8%1.2%+3.6%
YOY4.8%1.4%+3.4%
5Y4.0%1.5%+2.5%
10Y4.2%1.6%+2.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aaon to the Building Products & Equipment industry mean.
  • 6.6% Return on Equity means Aaon generated $0.07 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AAON Inc:

  • The MRQ is 6.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.6%TTM6.3%+0.3%
TTM6.3%YOY6.7%-0.5%
TTM6.3%5Y5.4%+0.8%
5Y5.4%10Y5.5%-0.1%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6%2.6%+4.0%
TTM6.3%2.4%+3.9%
YOY6.7%2.9%+3.8%
5Y5.4%2.8%+2.6%
10Y5.5%3.1%+2.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AAON Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aaon is operating .

  • Measures how much profit Aaon makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Aaon to the Building Products & Equipment industry mean.
  • An Operating Margin of 20.0% means the company generated $0.20  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AAON Inc:

  • The MRQ is 20.0%. The company is operating efficient. +1
  • The TTM is 20.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ20.0%TTM20.1%0.0%
TTM20.1%YOY17.8%+2.3%
TTM20.1%5Y15.9%+4.2%
5Y15.9%10Y16.3%-0.4%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ20.0%9.0%+11.0%
TTM20.1%6.4%+13.7%
YOY17.8%6.2%+11.6%
5Y15.9%6.1%+9.8%
10Y16.3%6.3%+10.0%
4.3.2.2. Operating Ratio

Measures how efficient Aaon is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • An Operation Ratio of 0.80 means that the operating costs are $0.80 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AAON Inc:

  • The MRQ is 0.800. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.799. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.800TTM0.799+0.000
TTM0.799YOY0.813-0.013
TTM0.7995Y0.830-0.031
5Y0.83010Y0.828+0.002
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8001.156-0.356
TTM0.7991.119-0.320
YOY0.8131.009-0.196
5Y0.8301.017-0.187
10Y0.8281.009-0.181
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AAON Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A Current Ratio of 3.06 means the company has $3.06 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AAON Inc:

  • The MRQ is 3.060. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.103. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.060TTM3.103-0.044
TTM3.103YOY2.743+0.360
TTM3.1035Y3.023+0.080
5Y3.02310Y3.042-0.019
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0601.650+1.410
TTM3.1031.647+1.456
YOY2.7431.656+1.087
5Y3.0231.638+1.385
10Y3.0421.591+1.451
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aaon to the Building Products & Equipment industry mean.
  • A Quick Ratio of 1.72 means the company can pay off $1.72 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AAON Inc:

  • The MRQ is 1.717. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.521. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.717TTM1.521+0.195
TTM1.521YOY1.204+0.318
TTM1.5215Y1.568-0.047
5Y1.56810Y1.841-0.273
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7170.711+1.006
TTM1.5210.721+0.800
YOY1.2040.790+0.414
5Y1.5680.891+0.677
10Y1.8410.863+0.978
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AAON Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aaon to Building Products & Equipment industry mean.
  • A Debt to Asset Ratio of 0.23 means that Aaon assets are financed with 22.7% credit (debt) and the remaining percentage (100% - 22.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AAON Inc:

  • The MRQ is 0.227. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.222. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.227TTM0.222+0.004
TTM0.222YOY0.294-0.072
TTM0.2225Y0.260-0.038
5Y0.26010Y0.240+0.020
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2270.493-0.266
TTM0.2220.493-0.271
YOY0.2940.492-0.198
5Y0.2600.511-0.251
10Y0.2400.503-0.263
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aaon to the Building Products & Equipment industry mean.
  • A Debt to Equity ratio of 29.3% means that company has $0.29 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AAON Inc:

  • The MRQ is 0.293. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.288. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.293TTM0.288+0.005
TTM0.288YOY0.417-0.129
TTM0.2885Y0.358-0.069
5Y0.35810Y0.321+0.037
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2930.950-0.657
TTM0.2880.942-0.654
YOY0.4170.962-0.545
5Y0.3581.112-0.754
10Y0.3211.086-0.765
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Aaon to the Building Products & Equipment industry mean.
  • A PE ratio of 42.58 means the investor is paying $42.58 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AAON Inc:

  • The EOD is 50.954. Based on the earnings, the company is expensive. -2
  • The MRQ is 42.576. Based on the earnings, the company is overpriced. -1
  • The TTM is 39.441. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD50.954MRQ42.576+8.378
MRQ42.576TTM39.441+3.135
TTM39.441YOY40.544-1.103
TTM39.4415Y64.402-24.961
5Y64.40210Y62.181+2.220
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD50.95414.555+36.399
MRQ42.57614.340+28.236
TTM39.44114.340+25.101
YOY40.54413.727+26.817
5Y64.40216.876+47.526
10Y62.18120.141+42.040
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 105.540. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 88.187. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is -349.822. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD105.540MRQ88.187+17.353
MRQ88.187TTM-349.822+438.009
TTM-349.822YOY83.040-432.862
TTM-349.8225Y-3.047-346.775
5Y-3.04710Y25.171-28.218
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD105.5404.797+100.743
MRQ88.1874.725+83.462
TTM-349.8222.897-352.719
YOY83.0402.153+80.887
5Y-3.0473.471-6.518
10Y25.1712.767+22.404
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A PB ratio of 11.25 means the investor is paying $11.25 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AAON Inc:

  • The EOD is 13.460. Based on the equity, the company is expensive. -2
  • The MRQ is 11.247. Based on the equity, the company is expensive. -2
  • The TTM is 9.734. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD13.460MRQ11.247+2.213
MRQ11.247TTM9.734+1.513
TTM9.734YOY10.782-1.048
TTM9.7345Y11.727-1.992
5Y11.72710Y11.897-0.171
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD13.4601.649+11.811
MRQ11.2471.567+9.680
TTM9.7341.616+8.118
YOY10.7821.768+9.014
5Y11.7272.038+9.689
10Y11.8972.219+9.678
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding AAON Inc

Institutions are holding 73.928% of the shares of AAON Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc7.72430.01246278272-4008393-38.9669
2024-09-30Vanguard Group Inc7.58330.01196163650-80700-1.2924
2024-09-30Kayne Anderson Rudnick Investment Management LLC4.29780.83153493257-78175-2.1889
2024-09-30JPMorgan Chase & Co4.01150.026832605261502074.8293
2024-09-30Conestoga Capital Advisors, LLC2.61473.10932125186390591.8723
2024-09-30State Street Corp2.4330.00871977531125020.6362
2024-09-30Wasatch Advisors LP2.29670.9867186674652513239.1418
2024-09-30Amvescap Plc.2.16340.036617583781208847.3823
2024-09-30FMR Inc2.12780.011417294981515409.6036
2024-09-30Geneva Capital Management2.08933.05791698207243841.4568
2024-09-30Ameriprise Financial Inc1.87180.04211521410-256321-14.4184
2024-09-30Dimensional Fund Advisors, Inc.1.81740.03861477173-91573-5.8373
2024-09-30Morgan Stanley - Brokerage Accounts1.57730.011282003-1412043-52.4135
2024-09-30Geode Capital Management, LLC1.51830.0108123403663380.5163
2024-09-30Vaughan Nelson Scarbrgh & Mccullough LP1.50791.1765122560013653012.5364
2024-09-30Blair William & Co1.38110.35551122528607465117.9399
2024-09-30Bank of New York Mellon Corp1.07090.0175870424-87801-9.1629
2024-06-30NORGES BANK0.90640.009673674214337524.163
2024-09-30Charles Schwab Investment Management Inc0.86720.0145704855-3248-0.4587
2024-09-30Bank of Oklahoma National Association0.83851.296368152200
Total 50.698611.064641207544-4100838-10.0%

4.9.2. Funds holding AAON Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Virtus KAR Small-Cap Growth I3.09537.75472515850-315500-11.1431
2024-11-27iShares Core S&P Mid-Cap ETF2.65640.2901215913442480.1971
2024-10-31Vanguard Total Stock Mkt Idx Inv2.5490.01372071838-8297-0.3989
2024-10-31Vanguard Small Cap Index1.99990.122162547332000.1973
2024-09-30Conestoga Small Cap Investors1.87553.79971524362428752.8941
2024-09-30JPM US Mid Cap Growth-Composite1.30341.0282105937300
2024-09-30JPMorgan Mid Cap Growth I1.30341.0283105937300
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.23170.10541001105-6685-0.6633
2024-10-31Vanguard Small Cap Growth Index Inv1.09930.2813893529-1072-0.1198
2024-11-28First Trust RBA Amer Indl RenaisTM ETF0.84593.286468752941040.6005
2024-09-30Wasatch Small Cap Growth Investor0.78493.1894637976-25548-3.8504
2024-09-30Invesco OFI Small Cap Growth0.74861.3497608449130812.1971
2024-10-31Invesco Discovery A0.74861.447160844900
2024-09-30Conestoga Small Cap Growth0.72133.7432586256-4200-0.7113
2024-09-30Columbia Small Cap Growth Inst0.67242.6657546489-49371-8.2857
2024-09-30Columbia Small Cap Growth0.67242.6654546489-49371-8.2857
2024-10-31Nationwide Geneva Small Cap Gr Instl Svc0.66223.924953823600
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.65070.2651528875-7784-1.4505
2024-09-30JPMorgan Small Cap Growth A0.6111.4677496658-41222-7.6638
2024-09-30Wasatch Core Growth0.60171.0873489077339864227.771
Total 24.833639.515320184520-101678-0.5%

5.3. Insider Transactions

Insiders are holding 17.453% of the shares of AAON Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-25Stephen E WakefieldSELL5750139.86
2024-11-18Casey KidwellSELL1421135.14
2024-11-15Gary D FieldsSELL35000132.03
2024-11-12Casey KidwellSELL4796136.38
2024-08-06Gary D FieldsSELL2064186.21
2024-08-06Norman H AsbjornsonSELL1102287.41
2024-07-12Stephen E WakefieldSELL2994690.13
2024-05-22Gary D FieldsSELL2820076.13
2024-05-15Rebecca ThompsonSELL1350077
2024-03-14Norman H AsbjornsonSELL1913681.3
2024-03-13Stephen E WakefieldSELL2465580.86
2024-03-11Norman H AsbjornsonSELL80580.01
2023-12-26Stephen E WakefieldSELL1500074
2023-12-19Stephen E WakefieldSELL1806472.29
2023-12-15Stephen E WakefieldSELL3000071.88
2023-12-05Norman H AsbjornsonSELL9988463.48
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets1,030,625
Total Liabilities233,769
Total Stockholder Equity796,856
 As reported
Total Liabilities 233,769
Total Stockholder Equity+ 796,856
Total Assets = 1,030,625

Assets

Total Assets1,030,625
Total Current Assets427,836
Long-term Assets602,789
Total Current Assets
Cash And Cash Equivalents 15
Net Receivables 240,051
Inventory 177,731
Other Current Assets 10,039
Total Current Assets  (as reported)427,836
Total Current Assets  (calculated)427,836
+/-0
Long-term Assets
Property Plant Equipment 443,157
Goodwill 81,892
Intangible Assets 76,946
Long-term Assets Other 794
Long-term Assets  (as reported)602,789
Long-term Assets  (calculated)602,789
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities139,833
Long-term Liabilities93,936
Total Stockholder Equity796,856
Total Current Liabilities
Short-term Debt 2,298
Accounts payable 27,199
Other Current Liabilities 107,322
Total Current Liabilities  (as reported)139,833
Total Current Liabilities  (calculated)136,819
+/- 3,014
Long-term Liabilities
Long term Debt 55,677
Capital Lease Obligations 16,086
Long-term Liabilities Other 6,739
Long-term Liabilities  (as reported)93,936
Long-term Liabilities  (calculated)78,502
+/- 15,434
Total Stockholder Equity
Common Stock325
Retained Earnings 737,133
Other Stockholders Equity 59,398
Total Stockholder Equity (as reported)796,856
Total Stockholder Equity (calculated)796,856
+/-0
Other
Capital Stock325
Cash and Short Term Investments 15
Common Stock Shares Outstanding 83,107
Liabilities and Stockholders Equity 1,030,625
Net Debt 71,748
Net Invested Capital 852,533
Net Working Capital 288,003
Property Plant and Equipment Gross 741,622
Short Long Term Debt Total 71,763



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-31
> Total Assets 
14,500
14,300
15,700
14,300
12,300
12,400
10,900
14,300
15,100
17,700
18,700
15,700
20,400
21,900
22,800
24,100
28,500
30,200
29,800
32,600
30,500
30,500
32,300
32,200
30,163
33,936
36,501
35,569
34,553
36,955
41,169
42,769
44,602
48,633
51,098
50,506
50,827
53,970
56,841
58,656
63,271
66,263
74,654
76,818
84,248
84,890
77,425
76,295
84,921
85,112
91,643
91,713
90,589
92,681
93,761
102,085
97,584
97,287
105,625
105,227
110,367
108,979
114,692
113,606
120,888
125,166
140,871
130,056
136,424
147,789
143,300
137,140
138,958
143,958
146,821
140,743
145,468
154,203
154,270
156,211
160,167
159,313
161,613
160,277
170,243
186,360
182,254
178,981
184,765
203,554
196,254
193,493
194,473
221,214
220,138
215,444
228,719
241,652
247,509
233,117
236,759
250,012
255,098
232,854
236,669
257,527
257,277
256,530
265,283
285,011
303,138
296,780
306,945
320,271
314,024
308,197
319,525
342,251
352,152
371,424
395,620
429,807
439,913
449,008
483,384
504,184
516,403
650,180
717,458
776,712
785,843
813,903
867,914
930,051
944,543
941,436
952,921
1,010,716
1,030,625
1,030,6251,010,716952,921941,436944,543930,051867,914813,903785,843776,712717,458650,180516,403504,184483,384449,008439,913429,807395,620371,424352,152342,251319,525308,197314,024320,271306,945296,780303,138285,011265,283256,530257,277257,527236,669232,854255,098250,012236,759233,117247,509241,652228,719215,444220,138221,214194,473193,493196,254203,554184,765178,981182,254186,360170,243160,277161,613159,313160,167156,211154,270154,203145,468140,743146,821143,958138,958137,140143,300147,789136,424130,056140,871125,166120,888113,606114,692108,979110,367105,227105,62597,28797,584102,08593,76192,68190,58991,71391,64385,11284,92176,29577,42584,89084,24876,81874,65466,26363,27158,65656,84153,97050,82750,50651,09848,63344,60242,76941,16936,95534,55335,56936,50133,93630,16332,20032,30030,50030,50032,60029,80030,20028,50024,10022,80021,90020,40015,70018,70017,70015,10014,30010,90012,40012,30014,30015,70014,30014,500
   > Total Current Assets 
11,000
10,800
11,800
10,500
8,500
8,600
7,000
7,600
8,300
11,000
12,200
9,300
13,200
14,400
15,400
15,900
20,400
22,300
21,100
23,800
21,400
20,300
21,700
21,100
19,473
23,585
26,423
24,581
23,773
26,217
28,976
26,142
27,607
29,682
32,069
31,953
31,559
34,357
35,770
36,477
40,215
39,238
46,147
47,358
51,600
50,398
43,555
42,273
51,780
42,102
48,377
46,482
45,254
56,384
58,460
64,635
61,027
54,466
59,183
55,998
59,684
58,251
62,956
62,950
66,394
66,651
81,143
70,759
74,859
85,777
82,222
76,295
79,670
86,633
87,769
80,118
83,662
92,253
92,767
96,240
94,468
94,979
94,275
91,748
94,135
97,722
90,799
84,387
89,473
103,192
97,294
91,546
96,027
121,411
109,121
113,623
138,396
141,901
142,059
131,083
136,689
152,906
144,920
124,213
130,191
144,729
141,364
140,981
146,210
159,716
164,141
153,727
154,687
154,665
144,696
140,861
146,798
168,630
170,536
187,549
196,966
219,775
225,531
220,251
245,407
259,140
270,615
218,080
283,696
327,412
336,064
349,116
384,179
424,211
425,292
408,954
392,227
423,095
427,836
427,836423,095392,227408,954425,292424,211384,179349,116336,064327,412283,696218,080270,615259,140245,407220,251225,531219,775196,966187,549170,536168,630146,798140,861144,696154,665154,687153,727164,141159,716146,210140,981141,364144,729130,191124,213144,920152,906136,689131,083142,059141,901138,396113,623109,121121,41196,02791,54697,294103,19289,47384,38790,79997,72294,13591,74894,27594,97994,46896,24092,76792,25383,66280,11887,76986,63379,67076,29582,22285,77774,85970,75981,14366,65166,39462,95062,95658,25159,68455,99859,18354,46661,02764,63558,46056,38445,25446,48248,37742,10251,78042,27343,55550,39851,60047,35846,14739,23840,21536,47735,77034,35731,55931,95332,06929,68227,60726,14228,97626,21723,77324,58126,42323,58519,47321,10021,70020,30021,40023,80021,10022,30020,40015,90015,40014,40013,2009,30012,20011,0008,3007,6007,0008,6008,50010,50011,80010,80011,000
       Cash And Cash Equivalents 
0
0
0
400
-100
0
0
300
-200
0
400
100
0
0
0
100
0
0
0
0
0
0
0
700
21
13
25
138
211
527
1,117
26
11
16
13
25
369
23
752
25
22
13
30
17
15
13
28
1,123
10,653
164
1,784
5,071
4,869
677
4,616
6,186
201
17
13
994
370
236
394
837
3,466
66
467
288
550
326
2,715
879
5,474
505
330
269
3,725
13,920
17,894
25,639
15,590
4,101
4,149
2,393
6,229
2,331
2,278
13
3,245
5,341
8,217
3,159
9,717
19,415
2,289
12,085
19,670
16,484
18,819
21,952
33,526
37,600
29,863
7,908
17,248
12,209
14,562
24,153
31,623
33,552
23,515
21,457
8,173
15,854
7,265
1,994
7,143
13,683
28,373
26,797
35,677
61,284
70,603
79,025
97,047
111,427
101,813
2,859
5,633
17,647
10,738
5,451
2,515
5,237
212
287
8,385
13
15
15138,3852872125,2372,5155,45110,73817,6475,6332,859101,813111,42797,04779,02570,60361,28435,67726,79728,37313,6837,1431,9947,26515,8548,17321,45723,51533,55231,62324,15314,56212,20917,2487,90829,86337,60033,52621,95218,81916,48419,67012,0852,28919,4159,7173,1598,2175,3413,245132,2782,3316,2292,3934,1494,10115,59025,63917,89413,9203,7252693305055,4748792,715326550288467663,46683739423637099413172016,1864,6166774,8695,0711,78416410,6531,12328131517301322257522336925131611261,11752721113825132170000000001000001004000-20030000-100400000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,000
10,000
10,000
10,000
3,500
2,000
3,000
3,000
2,500
0
1,000
0
1,000
0
0
0
0
0
0
0
0
0
0
0
0
0
2,200
7,894
11,619
11,396
9,520
5,249
2,328
572
0
0
1,254
2,077
5,952
7,136
10,813
19,607
24,150
31,913
29,161
23,302
18,070
9,164
12,341
19,066
22,524
25,955
32,135
26,750
19,595
10,259
18,252
16,382
8,957
14,942
8,475
3,412
0
0
4,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000004,000003,4128,47514,9428,95716,38218,25210,25919,59526,75032,13525,95522,52419,06612,3419,16418,07023,30229,16131,91324,15019,60710,8137,1365,9522,0771,254005722,3285,2499,52011,39611,6197,8942,20000000000000001,00001,00002,5003,0003,0002,0003,50010,00010,00010,00010,00000000000000000000000000000000000000000000000000000000
       Net Receivables 
4,600
4,500
4,900
4,700
3,600
4,300
3,200
3,100
4,400
6,400
6,500
4,100
5,200
6,900
6,900
8,100
9,700
12,400
10,900
11,900
7,900
9,600
10,500
9,800
8,032
12,192
15,019
13,539
11,815
12,678
13,871
14,018
14,495
15,370
19,397
17,933
19,005
20,363
22,794
21,327
21,970
23,123
29,465
28,247
29,886
31,029
26,185
23,392
22,560
22,204
26,894
22,306
20,053
27,303
24,406
22,553
22,123
24,623
31,292
27,121
28,698
27,731
33,487
32,487
34,265
37,637
46,350
36,748
37,535
46,177
41,887
38,813
36,502
49,555
48,029
38,804
40,891
41,262
35,728
33,381
30,496
36,459
36,965
39,927
38,608
42,720
40,108
44,180
44,803
52,311
44,712
44,588
39,554
50,547
47,927
40,165
45,733
52,924
54,815
46,691
42,271
48,891
48,021
54,749
42,026
59,177
55,831
49,265
47,411
43,949
57,370
52,009
61,662
58,416
53,527
60,209
63,471
72,207
59,981
68,200
69,921
61,576
66,138
52,005
59,964
56,682
60,787
82,252
125,829
140,522
145,606
142,309
176,080
176,672
185,414
183,302
160,243
222,289
240,051
240,051222,289160,243183,302185,414176,672176,080142,309145,606140,522125,82982,25260,78756,68259,96452,00566,13861,57669,92168,20059,98172,20763,47160,20953,52758,41661,66252,00957,37043,94947,41149,26555,83159,17742,02654,74948,02148,89142,27146,69154,81552,92445,73340,16547,92750,54739,55444,58844,71252,31144,80344,18040,10842,72038,60839,92736,96536,45930,49633,38135,72841,26240,89138,80448,02949,55536,50238,81341,88746,17737,53536,74846,35037,63734,26532,48733,48727,73128,69827,12131,29224,62322,12322,55324,40627,30320,05322,30626,89422,20422,56023,39226,18531,02929,88628,24729,46523,12321,97021,32722,79420,36319,00517,93319,39715,37014,49514,01813,87112,67811,81513,53915,01912,1928,0329,80010,5009,6007,90011,90010,90012,4009,7008,1006,9006,9005,2004,1006,5006,4004,4003,1003,2004,3003,6004,7004,9004,5004,600
       Inventory 
6,300
6,200
6,800
5,000
4,900
4,200
3,600
4,000
4,000
4,400
5,000
4,600
7,400
7,100
8,100
7,000
10,000
8,700
8,800
10,200
11,800
9,000
10,000
9,100
9,812
9,723
9,479
9,140
9,879
10,579
12,111
10,652
11,603
12,777
10,995
12,160
10,303
11,369
10,412
11,866
14,338
12,839
12,980
15,140
17,247
15,110
13,408
13,471
14,069
15,156
14,637
14,338
15,585
13,909
14,180
19,711
22,223
22,032
21,657
20,868
23,496
23,210
23,444
23,708
23,458
23,895
29,721
29,502
32,684
34,444
32,738
31,849
33,003
31,389
34,112
36,382
33,802
31,357
31,268
28,788
30,586
34,242
34,650
33,602
39,159
45,311
42,256
34,948
36,755
39,142
37,650
32,614
33,986
34,131
33,383
32,140
34,891
36,608
37,240
37,618
44,546
47,182
41,052
38,499
42,479
40,125
43,401
47,352
55,988
63,075
66,117
70,786
68,680
70,467
79,182
77,612
74,577
77,044
80,623
73,601
72,855
85,411
78,819
82,219
84,040
87,399
104,553
130,270
146,091
164,001
176,888
198,939
199,579
215,408
214,507
213,532
196,252
182,988
177,731
177,731182,988196,252213,532214,507215,408199,579198,939176,888164,001146,091130,270104,55387,39984,04082,21978,81985,41172,85573,60180,62377,04474,57777,61279,18270,46768,68070,78666,11763,07555,98847,35243,40140,12542,47938,49941,05247,18244,54637,61837,24036,60834,89132,14033,38334,13133,98632,61437,65039,14236,75534,94842,25645,31139,15933,60234,65034,24230,58628,78831,26831,35733,80236,38234,11231,38933,00331,84932,73834,44432,68429,50229,72123,89523,45823,70823,44423,21023,49620,86821,65722,03222,22319,71114,18013,90915,58514,33814,63715,15614,06913,47113,40815,11017,24715,14012,98012,83914,33811,86610,41211,36910,30312,16010,99512,77711,60310,65212,11110,5799,8799,1409,4799,7239,8129,10010,0009,00011,80010,2008,8008,70010,0007,0008,1007,1007,4004,6005,0004,4004,0004,0003,6004,2004,9005,0006,8006,2006,300
       Other Current Assets 
100
100
100
400
100
100
200
200
100
200
300
500
600
400
400
700
700
1,200
1,400
1,700
1,700
1,700
1,200
1,500
1,608
1,657
1,900
1,764
1,868
2,433
1,877
1,446
1,498
1,519
1,664
1,835
1,882
2,602
1,812
3,259
3,885
3,263
3,672
3,954
4,452
4,246
3,934
4,287
4,498
4,578
5,062
4,767
4,747
4,495
5,258
6,185
6,480
4,294
4,221
4,015
4,120
4,574
5,631
4,918
5,205
4,053
4,605
4,221
4,090
4,830
4,882
4,754
4,691
5,184
5,298
4,663
5,244
5,714
2,279
3,722
5,071
3,317
1,945
1,503
4,890
5,032
5,585
5,246
4,670
5,144
4,638
5,233
5,634
6,505
5,915
5,083
6,189
6,724
7,883
6,752
4,180
6,240
10,800
10,080
10,760
9,832
6,232
5,512
929
5,520
5,040
2,880
1,230
1,453
1,310
1,046
1,607
1,696
1,559
18,951
18,513
11,504
9,971
7,002
4,356
3,632
3,462
2,699
6,143
5,242
2,832
1,919
5,540
4,466
2,836
11,833
27,347
17,805
10,039
10,03917,80527,34711,8332,8364,4665,5401,9192,8325,2426,1432,6993,4623,6324,3567,0029,97111,50418,51318,9511,5591,6961,6071,0461,3101,4531,2302,8805,0405,5209295,5126,2329,83210,76010,08010,8006,2404,1806,7527,8836,7246,1895,0835,9156,5055,6345,2334,6385,1444,6705,2465,5855,0324,8901,5031,9453,3175,0713,7222,2795,7145,2444,6635,2985,1844,6914,7544,8824,8304,0904,2214,6054,0535,2054,9185,6314,5744,1204,0154,2214,2946,4806,1855,2584,4954,7474,7675,0624,5784,4984,2873,9344,2464,4523,9543,6723,2633,8853,2591,8122,6021,8821,8351,6641,5191,4981,4461,8772,4331,8681,7641,9001,6571,6081,5001,2001,7001,7001,7001,4001,200700700400400600500300200100200200100100400100100100
   > Long-term Assets 
3,500
3,500
3,900
3,800
3,800
3,800
3,900
6,700
6,800
6,700
6,500
6,400
7,200
7,500
7,400
8,200
8,100
7,900
8,700
8,800
9,100
10,200
10,600
11,100
10,690
10,351
10,078
10,988
10,780
10,738
12,193
16,627
16,995
18,951
19,029
18,553
19,268
19,613
21,071
22,179
23,056
27,025
28,507
29,460
32,648
34,492
33,870
34,022
33,141
43,010
43,266
45,231
45,335
36,297
35,301
37,450
36,557
42,821
46,442
49,229
50,683
50,728
51,736
50,656
54,494
58,515
59,728
59,297
61,565
62,012
61,078
60,845
59,288
57,325
59,052
60,625
61,806
61,950
61,503
59,971
65,699
64,334
67,338
68,529
76,108
88,638
91,455
94,594
95,292
100,362
98,960
101,947
98,446
99,803
111,017
101,821
90,323
99,751
105,450
102,034
100,070
97,106
110,178
108,641
106,478
112,798
115,913
115,549
119,073
125,295
138,997
143,053
152,258
165,606
169,328
167,336
172,727
173,621
181,616
183,875
198,654
210,032
214,382
228,757
237,977
245,044
245,788
432,100
433,762
449,300
449,779
464,787
483,735
505,840
519,251
532,482
560,694
587,621
602,789
602,789587,621560,694532,482519,251505,840483,735464,787449,779449,300433,762432,100245,788245,044237,977228,757214,382210,032198,654183,875181,616173,621172,727167,336169,328165,606152,258143,053138,997125,295119,073115,549115,913112,798106,478108,641110,17897,106100,070102,034105,45099,75190,323101,821111,01799,80398,446101,94798,960100,36295,29294,59491,45588,63876,10868,52967,33864,33465,69959,97161,50361,95061,80660,62559,05257,32559,28860,84561,07862,01261,56559,29759,72858,51554,49450,65651,73650,72850,68349,22946,44242,82136,55737,45035,30136,29745,33545,23143,26643,01033,14134,02233,87034,49232,64829,46028,50727,02523,05622,17921,07119,61319,26818,55319,02918,95116,99516,62712,19310,73810,78010,98810,07810,35110,69011,10010,60010,2009,1008,8008,7007,9008,1008,2007,4007,5007,2006,4006,5006,7006,8006,7003,9003,8003,8003,8003,9003,5003,500
       Property Plant Equipment 
3,400
3,500
3,800
3,800
3,800
3,800
3,900
5,500
5,500
5,500
5,400
5,400
6,100
6,400
6,400
7,400
7,300
7,200
8,100
8,200
8,600
9,700
10,300
10,300
10,020
9,753
9,552
10,133
9,925
9,925
11,341
16,585
16,953
18,948
19,026
18,553
19,268
19,613
21,071
22,179
23,056
27,025
28,507
29,460
32,648
34,492
33,870
34,022
33,141
33,010
33,266
35,231
35,335
36,297
35,301
37,450
36,557
42,821
46,442
49,229
50,608
50,653
51,661
50,581
54,419
58,440
59,653
59,222
61,490
61,937
61,003
60,770
59,213
57,250
58,977
60,550
61,731
61,875
61,229
59,896
61,020
61,557
65,616
67,418
74,943
87,482
90,365
93,502
94,184
93,198
92,634
90,695
88,230
86,078
87,708
87,283
88,175
87,165
92,025
91,922
92,771
95,795
96,296
101,061
105,777
111,863
115,234
114,892
118,417
124,628
138,308
142,375
147,928
161,121
164,896
163,003
168,448
169,395
177,462
179,777
194,670
206,093
210,496
224,911
234,170
241,236
242,002
275,036
283,232
298,350
298,138
311,868
331,732
354,774
369,082
381,721
407,260
429,320
443,157
443,157429,320407,260381,721369,082354,774331,732311,868298,138298,350283,232275,036242,002241,236234,170224,911210,496206,093194,670179,777177,462169,395168,448163,003164,896161,121147,928142,375138,308124,628118,417114,892115,234111,863105,777101,06196,29695,79592,77191,92292,02587,16588,17587,28387,70886,07888,23090,69592,63493,19894,18493,50290,36587,48274,94367,41865,61661,55761,02059,89661,22961,87561,73160,55058,97757,25059,21360,77061,00361,93761,49059,22259,65358,44054,41950,58151,66150,65350,60849,22946,44242,82136,55737,45035,30136,29735,33535,23133,26633,01033,14134,02233,87034,49232,64829,46028,50727,02523,05622,17921,07119,61319,26818,55319,02618,94816,95316,58511,3419,9259,92510,1339,5529,75310,02010,30010,3009,7008,6008,2008,1007,2007,3007,4006,4006,4006,1005,4005,4005,5005,5005,5003,9003,8003,8003,8003,8003,5003,400
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,677
3,229
3,229
3,229
3,229
3,229
3,229
3,229
3,229
3,229
3,229
3,229
3,229
3,229
3,229
85,727
81,892
81,892
81,892
81,892
81,892
81,892
81,892
81,892
81,892
81,892
81,892
81,89281,89281,89281,89281,89281,89281,89281,89281,89281,89281,89285,7273,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,6770000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,156
1,090
1,092
1,108
5,149
4,306
9,132
7,858
12,427
18,826
11,900
1,908
6,586
6,705
4,832
2,739
831
11,762
5,700
701
695
679
657
656
667
689
678
653
634
639
598
603
608
594
597
542
555
560
579
578
579
557
0
1,328
2,649
4,242
0
6,407
6,371
0
0
0
0
0
000006,3716,40704,2422,6491,32805575795785795605555425975946086035986396346536786896676566576796957015,70011,7628312,7394,8326,7056,5861,90811,90018,82612,4277,8589,1324,3065,1491,1081,0921,0901,1560000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
600
0
0
0
400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,677
622
564
506
447
389
331
272
213
155
97
38
3,229
3,229
3,229
70,121
67,310
66,409
65,507
64,606
63,704
62,803
61,901
68,053
70,664
75,560
76,946
76,94675,56070,66468,05361,90162,80363,70464,60665,50766,40967,31070,1213,2293,2293,22938971552132723313894475065646223,67700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000400000600000000000000000
       Long-term Assets Other 
100
0
100
0
0
0
0
1,200
1,300
1,200
1,100
1,000
1,100
1,100
1,000
200
800
700
600
200
500
500
300
800
670
598
526
855
855
813
852
42
42
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,000
10,000
10,000
10,000
0
0
0
0
0
0
0
75
75
75
75
75
75
75
75
75
75
75
75
75
75
75
75
75
75
-4,364
-3,548
680
240
1,118
-3,036
-3,122
-3,454
-3,645
-3,431
-2,757
2,015
2,020
1,091
1,062
1,298
4,483
2,638
240
6,000
860
5,280
4,560
480
2,120
661
701
695
679
657
656
667
689
678
653
634
639
598
603
608
594
597
542
555
560
579
578
579
557
-17,386
1,328
2,649
4,242
6,421
6,407
6,371
6,376
816
878
849
794
7948498788166,3766,3716,4076,4214,2422,6491,328-17,3865575795785795605555425975946086035986396346536786896676566576796957016612,1204804,5605,2808606,0002402,6384,4831,2981,0621,0912,0202,015-2,757-3,431-3,645-3,454-3,122-3,0361,118240680-3,548-4,364757575757575757575757575757575757575000000010,00010,00010,00010,000000000000000003342428528138558555265986708003005005002006007008002001,0001,1001,1001,0001,1001,2001,3001,20000001000100
> Total Liabilities 
13,700
13,100
14,000
12,600
10,700
10,600
9,000
12,200
13,000
14,900
15,100
12,000
16,300
17,000
17,000
17,700
21,000
21,400
19,600
21,100
18,200
17,400
18,900
18,700
16,188
19,486
21,529
19,929
18,166
19,833
23,524
23,896
24,559
27,260
28,252
26,095
24,604
25,267
25,306
25,038
31,670
33,315
39,477
39,806
43,977
40,628
31,689
26,254
30,514
27,109
29,385
29,403
28,764
30,085
29,804
34,657
29,504
28,302
35,780
34,056
35,927
32,960
36,119
34,111
37,090
40,306
51,344
38,464
38,159
45,147
36,462
41,720
38,727
53,656
53,195
44,221
42,863
47,616
39,397
38,212
38,657
49,160
46,898
43,538
50,353
66,331
56,980
56,477
58,637
71,565
59,263
55,357
49,457
68,694
58,208
51,338
56,664
63,960
68,466
59,058
54,638
62,583
56,727
53,936
47,999
62,543
52,501
50,632
53,488
67,264
72,840
59,554
67,334
81,834
64,395
60,698
60,155
77,682
72,585
81,284
89,297
107,112
95,021
98,143
110,346
120,458
116,124
184,010
237,302
286,206
261,985
253,189
258,500
269,940
262,059
206,212
168,113
270,218
233,769
233,769270,218168,113206,212262,059269,940258,500253,189261,985286,206237,302184,010116,124120,458110,34698,14395,021107,11289,29781,28472,58577,68260,15560,69864,39581,83467,33459,55472,84067,26453,48850,63252,50162,54347,99953,93656,72762,58354,63859,05868,46663,96056,66451,33858,20868,69449,45755,35759,26371,56558,63756,47756,98066,33150,35343,53846,89849,16038,65738,21239,39747,61642,86344,22153,19553,65638,72741,72036,46245,14738,15938,46451,34440,30637,09034,11136,11932,96035,92734,05635,78028,30229,50434,65729,80430,08528,76429,40329,38527,10930,51426,25431,68940,62843,97739,80639,47733,31531,67025,03825,30625,26724,60426,09528,25227,26024,55923,89623,52419,83318,16619,92921,52919,48616,18818,70018,90017,40018,20021,10019,60021,40021,00017,70017,00017,00016,30012,00015,10014,90013,00012,2009,00010,60010,70012,60014,00013,10013,700
   > Total Current Liabilities 
11,300
10,600
11,600
7,900
6,100
6,100
4,600
6,800
7,500
8,500
8,800
7,700
11,100
12,100
12,300
13,300
16,800
17,500
16,000
10,500
10,100
8,200
8,500
8,000
7,927
9,269
13,827
10,953
9,584
11,331
11,157
11,039
12,575
15,039
14,811
14,832
15,500
18,562
17,201
17,246
22,042
20,492
34,239
31,902
36,334
33,228
24,766
22,385
26,780
24,225
26,501
25,333
24,694
26,015
25,734
29,266
24,113
22,911
31,095
28,059
30,157
27,316
30,539
29,578
32,853
36,332
47,328
34,403
34,315
41,483
32,732
37,507
35,078
49,886
49,273
39,518
38,328
43,447
35,550
30,886
31,622
42,161
39,275
36,246
43,096
58,262
49,148
38,687
41,335
54,843
42,920
39,625
34,628
53,615
43,109
36,329
41,950
49,540
53,524
42,713
38,643
47,250
42,241
43,413
38,039
53,251
43,338
39,042
41,122
55,250
60,615
50,065
57,292
71,673
53,716
48,071
44,000
58,953
53,882
56,028
64,185
76,620
61,506
59,033
66,679
78,511
74,206
86,768
114,226
136,169
142,184
145,567
137,871
153,673
140,479
126,749
125,163
141,319
139,833
139,833141,319125,163126,749140,479153,673137,871145,567142,184136,169114,22686,76874,20678,51166,67959,03361,50676,62064,18556,02853,88258,95344,00048,07153,71671,67357,29250,06560,61555,25041,12239,04243,33853,25138,03943,41342,24147,25038,64342,71353,52449,54041,95036,32943,10953,61534,62839,62542,92054,84341,33538,68749,14858,26243,09636,24639,27542,16131,62230,88635,55043,44738,32839,51849,27349,88635,07837,50732,73241,48334,31534,40347,32836,33232,85329,57830,53927,31630,15728,05931,09522,91124,11329,26625,73426,01524,69425,33326,50124,22526,78022,38524,76633,22836,33431,90234,23920,49222,04217,24617,20118,56215,50014,83214,81115,03912,57511,03911,15711,3319,58410,95313,8279,2697,9278,0008,5008,20010,10010,50016,00017,50016,80013,30012,30012,10011,1007,7008,8008,5007,5006,8004,6006,1006,1007,90011,60010,60011,300
       Short-term Debt 
7,100
6,700
7,700
5,400
4,200
2,500
1,500
1,000
500
700
700
2,600
2,700
2,700
5,200
1,100
1,100
1,200
6,100
900
1,000
1,000
1,000
900
849
714
172
91
40
40
40
175
248
478
757
757
757
757
438
438
438
438
11,876
7,860
11,192
9,593
4,022
884
3,142
0
0
3,566
3,566
2,125
0
5,356
882
0
3,203
108
1,455
366
553
108
108
2,333
6,583
59
32
5
0
91
91
4,178
2,531
2,992
91
91
91
76
53
30
3,999
0
7,639
7,628
13,965
4,575
4,575
7,259
0
0
0
29,256
0
0
0
0
0
0
0
0
0
0
31,338
41,414
26,906
0
0
0
0
34,653
31,725
41,355
32,509
33,559
33,958
45,936
36,061
36,356
45,403
51,080
39,222
38,906
38,361
48,796
38,585
1,580
1,683
4,670
522
1,254
1,459
1,607
1,858
2,021
2,274
2,272
2,298
2,2982,2722,2742,0211,8581,6071,4591,2545224,6701,6831,58038,58548,79638,36138,90639,22251,08045,40336,35636,06145,93633,95833,55932,50941,35531,72534,653000026,90641,41431,338000000000029,2560007,2594,5754,57513,9657,6287,63903,9993053769191912,9922,5314,17891910532596,5832,3331081085533661,4551083,20308825,35602,1253,5663,566003,1428844,0229,59311,1927,86011,876438438438438757757757757478248175404040911727148499001,0001,0001,0009006,1001,2001,1001,1005,2002,7002,7002,6007007005001,0001,5002,5004,2005,4007,7006,7007,100
       Accounts payable 
3,300
2,700
2,800
1,700
1,200
2,600
2,300
2,900
2,300
2,900
2,800
1,800
3,100
4,600
5,100
3,900
7,200
6,500
6,300
5,900
5,200
4,000
4,900
4,400
4,090
5,315
9,477
6,097
4,429
6,735
6,487
7,137
7,452
9,578
8,594
8,478
6,584
8,731
7,884
9,045
10,742
9,130
9,644
11,691
8,093
8,349
6,557
8,005
7,005
8,584
9,224
8,418
8,292
8,816
9,584
11,553
10,987
9,798
11,020
12,882
11,018
11,779
14,112
11,643
12,836
16,481
19,249
15,821
14,870
17,225
12,284
15,059
15,457
18,023
21,271
14,715
14,212
15,617
12,217
8,524
11,413
18,537
13,442
15,046
13,683
24,621
11,260
14,118
16,224
16,978
13,720
13,047
10,945
13,858
12,795
7,779
11,307
10,904
13,602
11,370
10,125
10,513
7,759
6,178
3,604
9,367
7,228
7,102
9,936
14,108
18,933
10,967
22,214
25,127
16,224
10,616
5,947
7,885
11,118
11,759
13,501
19,698
16,038
12,447
17,615
21,250
25,940
29,020
35,796
36,189
48,613
45,513
29,561
32,210
29,917
27,484
15,438
28,958
27,199
27,19928,95815,43827,48429,91732,21029,56145,51348,61336,18935,79629,02025,94021,25017,61512,44716,03819,69813,50111,75911,1187,8855,94710,61616,22425,12722,21410,96718,93314,1089,9367,1027,2289,3673,6046,1787,75910,51310,12511,37013,60210,90411,3077,77912,79513,85810,94513,04713,72016,97816,22414,11811,26024,62113,68315,04613,44218,53711,4138,52412,21715,61714,21214,71521,27118,02315,45715,05912,28417,22514,87015,82119,24916,48112,83611,64314,11211,77911,01812,88211,0209,79810,98711,5539,5848,8168,2928,4189,2248,5847,0058,0056,5578,3498,09311,6919,6449,13010,7429,0457,8848,7316,5848,4788,5949,5787,4527,1376,4876,7354,4296,0979,4775,3154,0904,4004,9004,0005,2005,9006,3006,5007,2003,9005,1004,6003,1001,8002,8002,9002,3002,9002,3002,6001,2001,7002,8002,7003,300
       Other Current Liabilities 
900
1,200
1,100
800
700
1,000
800
2,900
4,700
4,900
5,300
3,300
5,300
4,800
2,000
8,300
8,500
9,800
3,600
3,700
3,900
3,200
2,600
2,700
2,988
3,240
4,178
4,765
5,115
4,556
4,630
3,727
4,875
4,983
5,460
5,597
8,159
9,074
8,879
7,763
10,862
10,924
12,719
12,351
17,049
15,286
14,187
13,496
16,633
15,641
17,277
13,349
16,402
15,074
16,150
12,357
12,244
13,113
16,872
15,069
17,684
15,171
15,874
17,827
19,909
17,518
21,496
2,465
19,413
2,497
20,448
2,943
19,530
2,848
25,471
2,773
24,025
27,739
23,242
22,286
20,156
23,594
21,834
21,200
21,774
26,013
23,923
18,210
25,111
30,606
29,200
22,645
20,643
6,766
28,459
26,473
29,359
36,777
37,904
29,704
27,028
34,804
32,492
34,340
600
600
8,135
29,684
28,581
37,132
39,045
1,607
1,958
2,284
2,683
1,529
2,370
2,859
3,884
3,286
3,025
3,309
4,095
2,613
2,960
3,395
4,385
48,626
48,337
62,459
61,258
77,376
84,714
75,084
87,666
96,074
96,896
110,353
107,322
107,322110,35396,89696,07487,66675,08484,71477,37661,25862,45948,33748,6264,3853,3952,9602,6134,0953,3093,0253,2863,8842,8592,3701,5292,6832,2841,9581,60739,04537,13228,58129,6848,13560060034,34032,49234,80427,02829,70437,90436,77729,35926,47328,4596,76620,64322,64529,20030,60625,11118,21023,92326,01321,77421,20021,83423,59420,15622,28623,24227,73924,0252,77325,4712,84819,5302,94320,4482,49719,4132,46521,49617,51819,90917,82715,87415,17117,68415,06916,87213,11312,24412,35716,15015,07416,40213,34917,27715,64116,63313,49614,18715,28617,04912,35112,71910,92410,8627,7638,8799,0748,1595,5975,4604,9834,8753,7274,6304,5565,1154,7654,1783,2402,9882,7002,6003,2003,9003,7003,6009,8008,5008,3002,0004,8005,3003,3005,3004,9004,7002,9008001,0007008001,1001,200900
   > Long-term Liabilities 
2,400
2,500
2,400
4,700
4,600
4,500
4,400
5,400
5,500
6,400
6,300
4,300
5,200
4,900
4,700
4,400
4,200
3,900
3,600
10,600
8,100
9,200
10,400
10,700
8,261
10,217
7,702
8,976
8,582
8,502
12,367
12,857
11,984
12,221
13,441
11,263
9,104
6,705
8,105
7,792
9,628
12,823
5,238
7,904
7,643
7,400
6,923
3,869
3,734
2,884
2,884
4,070
4,070
4,070
4,070
5,391
5,391
5,391
4,685
5,997
5,770
5,644
5,580
4,533
4,237
3,974
4,016
4,061
3,844
3,664
3,730
4,213
3,649
3,770
3,922
4,703
4,535
4,169
3,847
7,326
7,035
6,999
7,623
7,292
7,257
8,069
7,832
17,790
17,302
16,722
16,343
15,732
14,829
15,079
15,099
15,009
14,714
14,420
14,942
16,345
15,995
15,333
14,486
10,523
9,960
9,292
9,163
11,590
12,366
12,014
12,225
9,489
10,042
10,161
10,679
12,627
16,155
18,729
18,703
25,256
25,112
30,492
33,515
39,110
43,667
41,947
41,918
97,242
123,076
150,037
119,801
107,622
120,629
116,267
121,580
79,463
42,950
128,899
93,936
93,936128,89942,95079,463121,580116,267120,629107,622119,801150,037123,07697,24241,91841,94743,66739,11033,51530,49225,11225,25618,70318,72916,15512,62710,67910,16110,0429,48912,22512,01412,36611,5909,1639,2929,96010,52314,48615,33315,99516,34514,94214,42014,71415,00915,09915,07914,82915,73216,34316,72217,30217,7907,8328,0697,2577,2927,6236,9997,0357,3263,8474,1694,5354,7033,9223,7703,6494,2133,7303,6643,8444,0614,0163,9744,2374,5335,5805,6445,7705,9974,6855,3915,3915,3914,0704,0704,0704,0702,8842,8843,7343,8696,9237,4007,6437,9045,23812,8239,6287,7928,1056,7059,10411,26313,44112,22111,98412,85712,3678,5028,5828,9767,70210,2178,26110,70010,4009,2008,10010,6003,6003,9004,2004,4004,7004,9005,2004,3006,3006,4005,5005,4004,4004,5004,6004,7002,4002,5002,400
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,320
6,330
6,340
6,351
6,363
6,373
6,383
6,394
0
65,000
106,249
76,291
0
83,664
78,536
0
0
0
0
0
0000078,53683,664076,291106,24965,00006,3946,3836,3736,3636,3516,3406,3306,32000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104
72
72
239
216
194
171
121
99
76
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
201
358
585
735
841
2,565
2,668
2,632
2,525
1,797
1,817
2,284
2,437
1,976
2,059
2,115
2,119
1,547
1,512
10,042
10,161
10,679
12,627
16,155
18,729
18,703
25,256
23,512
28,792
31,915
39,110
43,667
41,947
41,918
57,242
42,756
43,788
42,357
30,625
0
31,769
0
0
0
0
0
0000031,769030,62542,35743,78842,75657,24241,91841,94743,66739,11031,91528,79223,51225,25618,70318,72916,15512,62710,67910,16110,0421,5121,5472,1192,1152,0591,9762,4372,2841,8171,7972,5252,6322,6682,5658417355853582010000000000000007699121171194216239727210400000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,069
7,832
17,790
17,302
16,722
16,343
15,732
14,829
15,079
15,099
15,009
14,714
14,420
13,297
14,683
14,318
13,641
13,378
9,404
8,830
8,150
8,610
11,029
11,797
11,437
12,225
9,489
9,842
8,415
8,841
12,481
12,713
14,938
15,034
15,297
15,130
20,358
22,973
28,324
32,982
31,071
31,090
31,993
32,966
31,866
31,430
0
19,582
14,223
0
0
0
0
0
0000014,22319,582031,43031,86632,96631,99331,09031,07132,98228,32422,97320,35815,13015,29715,03414,93812,71312,4818,8418,4159,8429,48912,22511,43711,79711,0298,6108,1508,8309,40413,37813,64114,31814,68313,29714,42014,71415,00915,09915,07914,82915,73216,34316,72217,30217,7907,8328,0690000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
800
1,200
1,700
1,700
1,600
1,800
1,900
2,100
2,100
2,800
3,600
3,700
4,100
4,900
5,800
6,400
7,500
8,800
10,200
11,500
12,300
13,100
13,400
13,500
13,975
14,450
14,972
15,640
16,387
17,122
17,645
18,873
20,043
21,373
22,846
24,411
26,223
28,703
31,535
33,618
31,601
32,948
35,177
37,012
40,271
44,262
45,736
50,041
54,407
58,003
62,258
62,310
61,825
62,596
63,957
67,428
68,080
68,985
69,845
71,171
74,440
76,019
78,573
79,495
83,798
84,860
89,527
91,592
98,265
102,642
106,838
95,420
100,231
90,302
93,626
96,522
102,605
106,587
114,873
117,999
121,510
110,153
114,715
116,739
119,890
120,029
125,274
122,504
126,128
131,989
136,991
138,136
145,016
152,520
161,930
164,106
172,055
177,692
179,043
174,059
182,121
187,429
198,371
178,918
188,670
194,984
204,776
205,898
211,795
217,747
230,298
237,226
239,611
238,437
249,629
247,499
259,370
264,569
279,567
290,140
306,323
322,695
344,892
350,865
373,038
383,726
400,279
466,170
480,156
490,506
523,858
560,714
609,414
660,111
682,484
735,224
784,808
740,498
796,856
796,856740,498784,808735,224682,484660,111609,414560,714523,858490,506480,156466,170400,279383,726373,038350,865344,892322,695306,323290,140279,567264,569259,370247,499249,629238,437239,611237,226230,298217,747211,795205,898204,776194,984188,670178,918198,371187,429182,121174,059179,043177,692172,055164,106161,930152,520145,016138,136136,991131,989126,128122,504125,274120,029119,890116,739114,715110,153121,510117,999114,873106,587102,60596,52293,62690,302100,23195,420106,838102,64298,26591,59289,52784,86083,79879,49578,57376,01974,44071,17169,84568,98568,08067,42863,95762,59661,82562,31062,25858,00354,40750,04145,73644,26240,27137,01235,17732,94831,60133,61831,53528,70326,22324,41122,84621,37320,04318,87317,64517,12216,38715,64014,97214,45013,97513,50013,40013,10012,30011,50010,2008,8007,5006,4005,8004,9004,1003,7003,6002,8002,1002,1001,9001,8001,6001,7001,7001,200800
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24
24
24
25
25
25
25
25
25
25
25
25
25
25
25
25
23
23
23
23
23
23
35
35
35
53
53
52
51
51
50
50
50
50
50
49
50
49
49
49
49
49
49
49
50
50
75
73
73
71
71
71
71
71
71
71
71
69
69
68
68
99
99
98
98
98
98
98
98
147
147
147
147
220
218
216
217
217
217
212
212
212
211
211
210
210
210
210
210
209
209
208
208
209
209
208
208
209
209
209
210
210
210
210
212
213
213
214
217
218
325
326
329
324
325
325324329326325218217214213213212210210210210209209209208208209209208208209209210210210210210211211212212212217217217216218220147147147147989898989898999968686969717171717171717173737550504949494949494950495050505050515152<