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

Advance Auto Parts Inc
Buy, Hold or Sell?

Let's analyze Advance Auto Parts Inc together

I guess you are interested in Advance Auto Parts 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 Advance Auto Parts 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 Advance Auto Parts Inc

I send you an email if I find something interesting about Advance Auto Parts Inc.

1. Quick Overview

1.1. Quick analysis of Advance Auto Parts Inc (30 sec.)










1.2. What can you expect buying and holding a share of Advance Auto Parts Inc? (30 sec.)

How much money do you get?

How much money do you get?
$1.00
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$43.51
Expected worth in 1 year
$41.40
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$-1.12
Return On Investment
-2.6%

For what price can you sell your share?

Current Price per Share
$42.60
Expected price per share
$35.59 - $48.15
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Advance Auto Parts Inc (5 min.)




Live pricePrice per Share (EOD)
$42.60
Intrinsic Value Per Share
$-223.25 - $19.76
Total Value Per Share
$-179.73 - $63.27

2.2. Growth of Advance Auto Parts Inc (5 min.)




Is Advance Auto Parts Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$2.6b$2.6b-$103.9m-4.0%

How much money is Advance Auto Parts Inc making?

Current yearPrevious yearGrowGrow %
Making money$310.7k$89m-$88.7m-28,561.5%
Net Profit Margin-0.1%3.3%--

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

2.3. Financial Health of Advance Auto Parts Inc (5 min.)




2.4. Comparing to competitors in the Specialty Retail industry (5 min.)




  Industry Rankings (Specialty Retail)  


Richest
#11 / 183

Most Revenue
#19 / 183

Most Profit
#119 / 183

Most Efficient
#125 / 183
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Advance Auto Parts Inc?

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

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

Speculation

The Price per Share of Advance Auto Parts Inc is $42.60. 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 Advance Auto Parts Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $43.51. Based on the TTM, the Book Value Change Per Share is $-0.53 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.09 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 $0.25 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Advance Auto Parts Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.751.8%0.000.0%1.443.4%1.513.5%1.543.6%
Usd Book Value Change Per Share0.661.5%-0.53-1.2%-0.09-0.2%-0.37-0.9%0.471.1%
Usd Dividend Per Share0.250.6%0.250.6%2.546.0%1.102.6%0.581.4%
Usd Total Gains Per Share0.912.1%-0.28-0.7%2.455.7%0.721.7%1.052.5%
Usd Price Per Share63.33-66.35-123.82-142.52-144.94-
Price to Earnings Ratio21.08-2.45-24.16-19.64-23.09-
Price-to-Total Gains Ratio69.85-19.83-129.03-23.18-90.71-
Price to Book Ratio1.46-1.54-2.76-2.93-3.41-
Price-to-Total Gains Ratio69.85-19.83-129.03-23.18-90.71-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share42.6
Number of shares23
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.251.10
Usd Book Value Change Per Share-0.53-0.37
Usd Total Gains Per Share-0.280.72
Gains per Quarter (23 shares)-6.4316.62
Gains per Year (23 shares)-25.7166.46
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
123-49-36101-3456
246-97-62202-69122
369-146-88302-103188
492-195-114403-137254
5115-244-140504-172320
6138-292-166605-206386
7161-341-192706-241452
8184-390-218807-275518
9207-439-244907-309584
10230-487-2701008-344650

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%10.02.00.083.3%18.02.00.090.0%38.02.00.095.0%95.02.01.096.9%
Book Value Change Per Share2.02.00.050.0%3.09.00.025.0%7.013.00.035.0%26.014.00.065.0%75.023.00.076.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%74.00.024.075.5%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%14.06.00.070.0%33.07.00.082.5%82.016.00.083.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Advance Auto Parts 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--0.657-0.530+181%-0.087+113%-0.373+157%0.470+40%
Book Value Per Share--43.51543.238+1%44.918-3%48.048-9%43.984-1%
Current Ratio--1.2291.220+1%1.190+3%1.256-2%1.336-8%
Debt To Asset Ratio--0.7880.792-1%0.779+1%0.743+6%0.703+12%
Debt To Equity Ratio--3.7153.815-3%3.523+5%2.996+24%2.520+47%
Dividend Per Share--0.2500.2500%2.535-90%1.096-77%0.581-57%
Eps--0.7510.004+18608%1.443-48%1.512-50%1.539-51%
Free Cash Flow Per Share--0.6951.465-53%-0.466+167%1.431-51%1.521-54%
Free Cash Flow To Equity Per Share--0.4380.799-45%0.206+113%-0.225+151%0.117+273%
Gross Profit Margin--1.0001.132-12%0.616+62%0.720+39%0.672+49%
Intrinsic Value_10Y_max--19.757--------
Intrinsic Value_10Y_min---223.249--------
Intrinsic Value_1Y_max--5.498--------
Intrinsic Value_1Y_min---1.476--------
Intrinsic Value_3Y_max--13.837--------
Intrinsic Value_3Y_min---22.558--------
Intrinsic Value_5Y_max--18.945--------
Intrinsic Value_5Y_min---63.343--------
Market Cap2542125180.000-49%3793783650.0003966290117.000-4%7416610450.500-49%9157570045.000-59%10005641910.250-62%
Net Profit Margin--0.017-0.001+105%0.033-50%0.037-55%0.042-61%
Operating Margin--0.0300.005+529%0.049-39%0.051-41%0.061-50%
Operating Ratio--0.9730.996-2%0.951+2%0.946+3%0.937+4%
Pb Ratio0.979-49%1.4551.537-5%2.761-47%2.933-50%3.406-57%
Pe Ratio14.180-49%21.0812.455+759%24.162-13%19.645+7%23.086-9%
Price Per Share42.600-49%63.33066.345-5%123.820-49%142.523-56%144.943-56%
Price To Free Cash Flow Ratio15.322-49%22.7781.311+1637%15.732+45%9.150+149%9.783+133%
Price To Total Gains Ratio46.986-49%69.85019.830+252%129.027-46%23.177+201%90.710-23%
Quick Ratio--0.2520.243+4%0.197+28%0.278-9%0.272-7%
Return On Assets--0.0040.000+5366%0.007-50%0.008-56%0.011-66%
Return On Equity--0.0170.000+12540%0.033-48%0.031-44%0.036-52%
Total Gains Per Share--0.907-0.279+131%2.449-63%0.722+26%1.051-14%
Usd Book Value--2606752000.0002584499500.000+1%2688426000.000-3%3075694800.000-15%3008329400.000-13%
Usd Book Value Change Per Share--0.657-0.530+181%-0.087+113%-0.373+157%0.470+40%
Usd Book Value Per Share--43.51543.238+1%44.918-3%48.048-9%43.984-1%
Usd Dividend Per Share--0.2500.2500%2.535-90%1.096-77%0.581-57%
Usd Eps--0.7510.004+18608%1.443-48%1.512-50%1.539-51%
Usd Free Cash Flow--41638000.00087441500.000-52%-27625750.000+166%93781200.000-56%106179600.000-61%
Usd Free Cash Flow Per Share--0.6951.465-53%-0.466+167%1.431-51%1.521-54%
Usd Free Cash Flow To Equity Per Share--0.4380.799-45%0.206+113%-0.225+151%0.117+273%
Usd Market Cap2542125180.000-49%3793783650.0003966290117.000-4%7416610450.500-49%9157570045.000-59%10005641910.250-62%
Usd Price Per Share42.600-49%63.33066.345-5%123.820-49%142.523-56%144.943-56%
Usd Profit--44991000.000310750.000+14378%89065500.000-49%98520150.000-54%106811100.000-58%
Usd Revenue--2683053000.0002818313750.000-5%2804686500.000-4%2703033350.000-1%2553266225.000+5%
Usd Total Gains Per Share--0.907-0.279+131%2.449-63%0.722+26%1.051-14%
 EOD+4 -4MRQTTM+22 -14YOY+13 -235Y+10 -2610Y+9 -27

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.180
Price to Book Ratio (EOD)Between0-10.979
Net Profit Margin (MRQ)Greater than00.017
Operating Margin (MRQ)Greater than00.030
Quick Ratio (MRQ)Greater than10.252
Current Ratio (MRQ)Greater than11.229
Debt to Asset Ratio (MRQ)Less than10.788
Debt to Equity Ratio (MRQ)Less than13.715
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.004
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.562
Ma 20Greater thanMa 5040.191
Ma 50Greater thanMa 10039.170
Ma 100Greater thanMa 20046.334
OpenGreater thanClose41.980
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Advance Auto Parts Inc

Advance Auto Parts, Inc. provides automotive replacement parts, accessories, batteries, and maintenance items for domestic and imported cars, vans, sport utility vehicles, and light and heavy duty trucks. The company offers battery accessories; belts and hoses; brakes and brake pads; chassis and climate control parts; clutches and drive shafts; engines and engine parts; exhaust systems and parts; hub assemblies; ignition components and wires; radiators and cooling parts; starters and alternators; and steering and alignment parts. It also offers air conditioning chemicals and accessories; air fresheners; antifreeze and washer fluids; electrical wires and fuses; electronics; floor mats, seat covers, and interior accessories; hand and specialty tools; lighting products; performance parts; sealants, adhesives, and compounds; tire repair accessories; vent shades, mirrors and exterior accessories; washes, waxes and cleaning supplies; and wiper blades. In addition, the company offers air filters; fuel and oil additives; fuel filters; grease and lubricants; motor oils; oil filters, part cleaners and treatments; and transmission fluids for engine maintenance. Further, it offers battery and wiper installation; engine light scanning and checking; electrical system testing, including batteries, starters, and alternators; oil and battery recycling; and loaner tool program services. Additionally, the company sells its products through its website. It serves professional installers and do-it-yourself customers. The company operates stores under the Advance Auto Parts and Carquest names, as well as branches under the Worldpac name. The company has stores in the United States, Puerto Rico, the U.S. Virgin Islands, and Canada; and independently owned Carquest branded stores in Mexico and various Caribbean Islands. Advance Auto Parts, Inc. was founded in 1929 and is based in Raleigh, North Carolina.

Fundamental data was last updated by Penke on 2024-11-14 08:31:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
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 Advance Auto Parts Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Advance Auto Parts Inc to the Specialty Retail industry mean.
  • A Net Profit Margin of 1.7% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Advance Auto Parts Inc:

  • The MRQ is 1.7%. The company is making a profit. +1
  • The TTM is -0.1%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM-0.1%+1.8%
TTM-0.1%YOY3.3%-3.4%
TTM-0.1%5Y3.7%-3.8%
5Y3.7%10Y4.2%-0.5%
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%2.2%-0.5%
TTM-0.1%2.2%-2.3%
YOY3.3%2.4%+0.9%
5Y3.7%1.9%+1.8%
10Y4.2%2.6%+1.6%
4.3.1.2. Return on Assets

Shows how efficient Advance Auto Parts Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Advance Auto Parts Inc to the Specialty Retail industry mean.
  • 0.4% Return on Assets means that Advance Auto Parts Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Advance Auto Parts Inc:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.0%+0.4%
TTM0.0%YOY0.7%-0.7%
TTM0.0%5Y0.8%-0.8%
5Y0.8%10Y1.1%-0.3%
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.8%-0.4%
TTM0.0%0.8%-0.8%
YOY0.7%1.0%-0.3%
5Y0.8%0.9%-0.1%
10Y1.1%1.2%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Advance Auto Parts Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Advance Auto Parts Inc to the Specialty Retail industry mean.
  • 1.7% Return on Equity means Advance Auto Parts Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Advance Auto Parts Inc:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM0.0%+1.7%
TTM0.0%YOY3.3%-3.3%
TTM0.0%5Y3.1%-3.1%
5Y3.1%10Y3.6%-0.5%
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.7%+0.0%
TTM0.0%2.5%-2.5%
YOY3.3%2.7%+0.6%
5Y3.1%2.6%+0.5%
10Y3.6%3.1%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Advance Auto Parts Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Advance Auto Parts Inc is operating .

  • Measures how much profit Advance Auto Parts Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Advance Auto Parts Inc to the Specialty Retail industry mean.
  • An Operating Margin of 3.0% means the company generated $0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Advance Auto Parts Inc:

  • The MRQ is 3.0%. The company is operating less efficient.
  • The TTM is 0.5%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM0.5%+2.5%
TTM0.5%YOY4.9%-4.5%
TTM0.5%5Y5.1%-4.6%
5Y5.1%10Y6.1%-1.0%
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%3.7%-0.7%
TTM0.5%3.7%-3.2%
YOY4.9%3.7%+1.2%
5Y5.1%4.0%+1.1%
10Y6.1%3.9%+2.2%
4.3.2.2. Operating Ratio

Measures how efficient Advance Auto Parts Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Retail industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Advance Auto Parts Inc:

  • The MRQ is 0.973. The company is less efficient in keeping operating costs low.
  • The TTM is 0.996. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.973TTM0.996-0.023
TTM0.996YOY0.951+0.045
TTM0.9965Y0.946+0.050
5Y0.94610Y0.937+0.009
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9731.045-0.072
TTM0.9961.026-0.030
YOY0.9510.993-0.042
5Y0.9461.004-0.058
10Y0.9370.988-0.051
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Advance Auto Parts Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Advance Auto Parts Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Retail industry mean).
  • A Current Ratio of 1.23 means the company has $1.23 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Advance Auto Parts Inc:

  • The MRQ is 1.229. The company is just able to pay all its short-term debts.
  • The TTM is 1.220. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.229TTM1.220+0.009
TTM1.220YOY1.190+0.029
TTM1.2205Y1.256-0.037
5Y1.25610Y1.336-0.080
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2291.296-0.067
TTM1.2201.340-0.120
YOY1.1901.355-0.165
5Y1.2561.326-0.070
10Y1.3361.386-0.050
4.4.3.2. Quick Ratio

Measures if Advance Auto Parts Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Advance Auto Parts Inc to the Specialty Retail industry mean.
  • A Quick Ratio of 0.25 means the company can pay off $0.25 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Advance Auto Parts Inc:

  • The MRQ is 0.252. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.243. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.252TTM0.243+0.009
TTM0.243YOY0.197+0.047
TTM0.2435Y0.278-0.034
5Y0.27810Y0.272+0.006
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2520.359-0.107
TTM0.2430.433-0.190
YOY0.1970.558-0.361
5Y0.2780.572-0.294
10Y0.2720.638-0.366
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Advance Auto Parts Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Advance Auto Parts Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Advance Auto Parts Inc to Specialty Retail industry mean.
  • A Debt to Asset Ratio of 0.79 means that Advance Auto Parts Inc assets are financed with 78.8% credit (debt) and the remaining percentage (100% - 78.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Advance Auto Parts Inc:

  • The MRQ is 0.788. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.792. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.788TTM0.792-0.004
TTM0.792YOY0.779+0.013
TTM0.7925Y0.743+0.049
5Y0.74310Y0.703+0.040
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7880.598+0.190
TTM0.7920.604+0.188
YOY0.7790.589+0.190
5Y0.7430.600+0.143
10Y0.7030.565+0.138
4.5.4.2. Debt to Equity Ratio

Measures if Advance Auto Parts Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Advance Auto Parts Inc to the Specialty Retail industry mean.
  • A Debt to Equity ratio of 371.5% means that company has $3.71 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Advance Auto Parts Inc:

  • The MRQ is 3.715. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.815. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.715TTM3.815-0.100
TTM3.815YOY3.523+0.291
TTM3.8155Y2.996+0.819
5Y2.99610Y2.520+0.476
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7151.442+2.273
TTM3.8151.469+2.346
YOY3.5231.435+2.088
5Y2.9961.558+1.438
10Y2.5201.458+1.062
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 Advance Auto Parts Inc generates.

  • Above 15 is considered overpriced but always compare Advance Auto Parts Inc to the Specialty Retail industry mean.
  • A PE ratio of 21.08 means the investor is paying $21.08 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Advance Auto Parts Inc:

  • The EOD is 14.180. Based on the earnings, the company is underpriced. +1
  • The MRQ is 21.081. Based on the earnings, the company is fair priced.
  • The TTM is 2.455. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD14.180MRQ21.081-6.900
MRQ21.081TTM2.455+18.626
TTM2.455YOY24.162-21.707
TTM2.4555Y19.645-17.190
5Y19.64510Y23.086-3.442
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
EOD14.18011.071+3.109
MRQ21.08111.236+9.845
TTM2.4559.656-7.201
YOY24.1629.056+15.106
5Y19.64511.429+8.216
10Y23.08613.833+9.253
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 Advance Auto Parts Inc:

  • The EOD is 15.322. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 22.778. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 1.311. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD15.322MRQ22.778-7.456
MRQ22.778TTM1.311+21.467
TTM1.311YOY15.732-14.421
TTM1.3115Y9.150-7.838
5Y9.15010Y9.783-0.634
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
EOD15.3224.839+10.483
MRQ22.7784.772+18.006
TTM1.3112.615-1.304
YOY15.7322.485+13.247
5Y9.1503.069+6.081
10Y9.7833.811+5.972
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 Advance Auto Parts Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Retail industry mean).
  • A PB ratio of 1.46 means the investor is paying $1.46 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Advance Auto Parts Inc:

  • The EOD is 0.979. Based on the equity, the company is cheap. +2
  • The MRQ is 1.455. Based on the equity, the company is underpriced. +1
  • The TTM is 1.537. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.979MRQ1.455-0.476
MRQ1.455TTM1.537-0.081
TTM1.537YOY2.761-1.224
TTM1.5375Y2.933-1.396
5Y2.93310Y3.406-0.473
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
EOD0.9791.529-0.550
MRQ1.4551.539-0.084
TTM1.5371.579-0.042
YOY2.7611.533+1.228
5Y2.9331.959+0.974
10Y3.4062.149+1.257
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 Advance Auto Parts Inc.

4.8.1. Institutions holding Advance Auto Parts Inc

Institutions are holding 114.5% of the shares of Advance Auto Parts Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc12.45690.01077433585-200658-2.6284
2024-06-30Vanguard Group Inc11.28450.00826733941-40244-0.5941
2024-06-30T. Rowe Price Associates, Inc.7.54680.0341450350250459212.6182
2024-06-30FMR Inc7.04590.0174204571161787162.5458
2024-06-30State Street Corp3.84140.00632292308-394597-14.6859
2024-06-30Capital World Investors3.67420.0226219256165862842.9372
2024-06-30Morgan Stanley - Brokerage Accounts3.54750.00522116920-802448-27.487
2024-06-30T. Rowe Price Investment Management,Inc.3.31870.079219804241326602202.8996
2024-06-30Fuller & Thaler Asset Management Inc2.70530.43781614396-4483-0.2769
2024-06-30Third Point, LLC2.51381.0829150010000
2024-06-30Champlain Investment Partners, LLC2.48590.5761483438-2215-0.1491
2024-06-30Dimensional Fund Advisors, Inc.2.12210.021126636254769676.2101
2024-06-30Dorsal Capital Management LLC2.09472.72511250000768664159.6939
2024-06-30Pzena Investment Management, LLC2.02850.26951210503-42230-3.371
2024-06-30UBS Group AG2.02330.01891207384150441.2617
2024-06-30Jacobs Levy Equity Management, Inc.1.6180.2529965546-49093-4.8385
2024-06-30Geode Capital Management, LLC1.57410.0052939331218622.3829
2024-06-30Federated Hermes Inc1.42890.128852681-7024-0.817
2024-06-30Royce & Associates, LP1.3690.4836816931124841.5519
2024-06-30Legion Partners Asset Management, LLC1.317615.3627786250133001.7207
Total 75.997121.546945350734+3943751+8.7%

4.9.2. Funds holding Advance Auto Parts Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.41260.1618382668736720.096
2024-09-30T. Rowe Price US Mid-Cap Value Equity4.73120.692928232892521409.8065
2024-09-30T. Rowe Price Mid-Cap Value4.73120.6929282328900
2024-09-30Undiscovered Managers Behavioral Val L4.26980.9804254798947139022.7001
2024-08-31FullerThaler Behavioral Small-Cap Value3.96280.99792364781107733383.6797
2024-09-30Vanguard Total Stock Mkt Idx Inv3.14180.0042187484018110.0967
2024-09-30T. Rowe Price U.S. Mid-Cap Val Eq Tr-Z2.57440.7107153625018476013.6708
2024-09-30Vanguard Small Cap Index2.50060.03781492191-16770-1.1114
2024-09-30American Funds SMALLCAP World A2.32010.07138449000
2024-09-30Pzena Mid Cap Value2.20721.8765131714447626156.6382
2024-09-30Vanguard Selected Value Inv2.20720.71471317144803180156.2716
2024-08-31Fidelity Small Cap Value Fund2.06291.09791231000768286.6565
2024-09-30Vanguard Small Cap Value Index Inv1.6950.06721011464-478-0.0472
2024-08-31Fidelity Low-Priced Stock1.52160.147190801116864922.8101
2024-09-30DFA US Small Cap Value I1.50580.209389859439920179.9372
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.48720.0318887466-29771-3.2457
2024-10-31Avantis US Small Cap Value ETF1.28260.196276537200
2024-09-30T. Rowe Price Small-Cap Stock1.27520.3222760963-136061-15.168
2024-09-30T. Rowe Price US Small-Cap Core Equity1.27520.3222760963-139545-15.4963
2024-06-30Champlain Mid Cap Adv1.21490.8567725000-5000-0.6849
Total 52.379310.190431256927+3587600+11.5%

5.3. Insider Transactions

Insiders are holding 1.097% of the shares of Advance Auto Parts Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-25Jeffrey J Jones IiBUY6936.74
2024-03-27Brent WindomBUY470085.34
2024-03-21Herman L Word JrSELL185886.08
2024-03-18Carla Jean BailoBUY31081.19
2023-12-08Kristen L SolerBUY50055.6
2023-12-05Kristen L SolerBUY100052.87
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets12,289,806
Total Liabilities9,683,054
Total Stockholder Equity2,606,752
 As reported
Total Liabilities 9,683,054
Total Stockholder Equity+ 2,606,752
Total Assets = 12,289,806

Assets

Total Assets12,289,806
Total Current Assets6,460,140
Long-term Assets5,829,666
Total Current Assets
Cash And Cash Equivalents 479,418
Net Receivables 847,609
Inventory 4,903,490
Other Current Assets 229,623
Total Current Assets  (as reported)6,460,140
Total Current Assets  (calculated)6,460,140
+/-0
Long-term Assets
Property Plant Equipment 4,176,087
Goodwill 990,266
Intangible Assets 577,275
Long-term Assets Other 86,038
Long-term Assets  (as reported)5,829,666
Long-term Assets  (calculated)5,829,666
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities5,256,774
Long-term Liabilities4,426,280
Total Stockholder Equity2,606,752
Total Current Liabilities
Accounts payable 4,048,321
Other Current Liabilities 1,208,453
Total Current Liabilities  (as reported)5,256,774
Total Current Liabilities  (calculated)5,256,774
+/-0
Long-term Liabilities
Long term Debt 1,787,867
Capital Lease Obligations Min Short Term Debt2,177,074
Long-term Liabilities Other 85,681
Long-term Liabilities  (as reported)4,426,280
Long-term Liabilities  (calculated)4,050,622
+/- 375,658
Total Stockholder Equity
Common Stock8
Retained Earnings 4,613,638
Accumulated Other Comprehensive Income -44,531
Other Stockholders Equity -1,962,363
Total Stockholder Equity (as reported)2,606,752
Total Stockholder Equity (calculated)2,606,752
+/-0
Other
Capital Stock8
Cash and Short Term Investments 479,418
Common Stock Shares Outstanding 59,905
Liabilities and Stockholders Equity 12,289,806
Net Debt 3,485,523
Net Invested Capital 4,394,619
Net Working Capital 1,203,366
Property Plant and Equipment Gross 7,172,179
Short Long Term Debt Total 3,964,941



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
1,358,325
1,350,312
1,381,945
1,356,360
1,349,754
1,364,314
1,375,392
1,950,615
2,049,204
2,070,098
2,083,203
1,965,225
1,989,851
2,002,088
2,011,249
1,983,071
2,063,280
2,125,947
2,146,022
2,201,962
2,406,383
2,508,731
2,562,574
2,542,149
2,615,728
2,622,720
2,661,585
2,682,681
2,781,314
2,875,389
2,766,566
2,805,566
2,873,127
2,973,980
3,008,259
2,964,065
3,001,728
3,044,971
3,165,898
3,072,963
3,202,808
3,328,727
3,394,325
3,354,217
3,573,383
3,603,468
3,678,068
3,655,754
4,045,112
4,169,146
4,357,206
4,613,814
4,747,485
4,852,288
4,944,699
5,564,774
7,913,074
7,969,525
7,997,737
7,962,358
8,146,695
8,167,875
8,181,536
8,134,565
8,438,963
8,437,529
8,414,645
8,315,033
8,428,657
8,437,413
8,468,224
8,482,301
8,614,953
8,835,556
8,972,353
9,040,648
11,081,511
11,267,946
11,106,802
11,248,525
12,072,572
11,930,665
11,972,763
11,839,636
11,868,488
11,838,725
11,864,171
12,194,209
12,002,481
12,137,963
12,132,079
12,018,482
12,182,238
12,304,376
12,248,932
13,000,831
12,201,110
12,289,806
12,289,80612,201,11013,000,83112,248,93212,304,37612,182,23812,018,48212,132,07912,137,96312,002,48112,194,20911,864,17111,838,72511,868,48811,839,63611,972,76311,930,66512,072,57211,248,52511,106,80211,267,94611,081,5119,040,6488,972,3538,835,5568,614,9538,482,3018,468,2248,437,4138,428,6578,315,0338,414,6458,437,5298,438,9638,134,5658,181,5368,167,8758,146,6957,962,3587,997,7377,969,5257,913,0745,564,7744,944,6994,852,2884,747,4854,613,8144,357,2064,169,1464,045,1123,655,7543,678,0683,603,4683,573,3833,354,2173,394,3253,328,7273,202,8083,072,9633,165,8983,044,9713,001,7282,964,0653,008,2592,973,9802,873,1272,805,5662,766,5662,875,3892,781,3142,682,6812,661,5852,622,7202,615,7282,542,1492,562,5742,508,7312,406,3832,201,9622,146,0222,125,9472,063,2801,983,0712,011,2492,002,0881,989,8511,965,2252,083,2032,070,0982,049,2041,950,6151,375,3921,364,3141,349,7541,356,3601,381,9451,350,3121,358,325
   > Total Current Assets 
0
0
0
0
0
0
0
1,135,848
1,236,819
1,282,268
1,299,253
1,185,472
1,235,523
1,253,972
1,269,704
1,226,454
1,305,421
1,336,380
1,349,683
1,377,427
1,558,502
1,628,980
1,605,759
1,547,940
1,589,760
1,574,756
1,597,994
1,611,973
1,692,207
1,778,971
1,676,289
1,682,825
1,749,101
1,837,733
1,878,819
1,807,626
1,853,794
1,895,386
2,012,656
1,887,618
2,023,296
2,141,370
2,201,662
2,124,271
2,335,488
2,342,166
2,374,122
2,293,820
2,669,834
2,765,167
2,947,889
3,184,200
3,162,874
3,276,279
3,378,691
3,989,384
4,641,784
4,714,776
4,763,273
4,741,040
4,936,865
4,977,928
5,008,385
4,940,746
5,266,227
5,279,784
5,262,126
5,172,764
5,306,693
5,326,215
5,367,952
5,426,892
5,617,516
5,877,816
6,024,283
6,082,454
5,781,838
5,962,471
5,826,648
5,695,543
6,571,995
6,395,525
6,437,350
6,270,001
6,310,718
6,221,871
6,161,261
6,275,476
6,057,780
6,183,165
6,162,519
6,046,852
6,201,692
6,326,472
6,320,464
6,377,021
6,341,208
6,460,140
6,460,1406,341,2086,377,0216,320,4646,326,4726,201,6926,046,8526,162,5196,183,1656,057,7806,275,4766,161,2616,221,8716,310,7186,270,0016,437,3506,395,5256,571,9955,695,5435,826,6485,962,4715,781,8386,082,4546,024,2835,877,8165,617,5165,426,8925,367,9525,326,2155,306,6935,172,7645,262,1265,279,7845,266,2274,940,7465,008,3854,977,9284,936,8654,741,0404,763,2734,714,7764,641,7843,989,3843,378,6913,276,2793,162,8743,184,2002,947,8892,765,1672,669,8342,293,8202,374,1222,342,1662,335,4882,124,2712,201,6622,141,3702,023,2961,887,6182,012,6561,895,3861,853,7941,807,6261,878,8191,837,7331,749,1011,682,8251,676,2891,778,9711,692,2071,611,9731,597,9941,574,7561,589,7601,547,9401,605,7591,628,9801,558,5021,377,4271,349,6831,336,3801,305,4211,226,4541,269,7041,253,9721,235,5231,185,4721,299,2531,282,2681,236,8191,135,8480000000
       Cash And Cash Equivalents 
0
0
0
18,009
0
0
0
18,117
65,287
39,544
56,843
13,885
24,738
46,074
49,858
11,487
12,867
19,817
27,479
56,321
131,688
175,888
112,704
40,783
55,350
13,128
13,987
11,128
16,983
82,647
14,836
14,654
19,128
19,459
21,307
37,358
50,902
126,391
216,215
100,018
133,286
160,818
194,502
59,209
53,667
68,820
65,929
57,901
364,084
448,594
479,383
598,111
407,724
520,969
567,301
1,112,471
83,358
67,446
89,664
104,671
123,821
114,536
105,346
90,782
103,708
104,827
119,494
135,178
126,087
257,230
363,302
546,937
639,143
902,249
970,006
896,527
537,330
747,719
573,726
418,665
1,279,838
1,141,502
1,068,205
834,992
880,233
809,287
604,645
601,428
138,733
240,551
191,204
269,282
226,499
277,064
317,528
503,471
451,003
479,418
479,418451,003503,471317,528277,064226,499269,282191,204240,551138,733601,428604,645809,287880,233834,9921,068,2051,141,5021,279,838418,665573,726747,719537,330896,527970,006902,249639,143546,937363,302257,230126,087135,178119,494104,827103,70890,782105,346114,536123,821104,67189,66467,44683,3581,112,471567,301520,969407,724598,111479,383448,594364,08457,90165,92968,82053,66759,209194,502160,818133,286100,018216,215126,39150,90237,35821,30719,45919,12814,65414,83682,64716,98311,12813,98713,12855,35040,783112,704175,888131,68856,32127,47919,81712,86711,48749,85846,07424,73813,88556,84339,54465,28718,11700018,009000
       Net Receivables 
0
0
0
0
0
0
0
93,704
114,356
118,101
131,957
102,574
101,483
93,350
92,828
84,799
94,299
99,262
100,109
101,969
91,233
94,380
83,877
94,689
84,779
87,414
83,733
97,046
89,754
90,689
76,982
84,983
84,083
90,146
93,778
97,203
87,519
89,393
92,993
92,560
110,471
114,885
115,731
124,227
115,424
122,188
131,409
140,007
146,228
159,349
204,555
229,866
272,208
281,714
278,977
277,595
576,606
622,432
634,828
579,825
631,926
653,309
664,614
597,788
650,993
657,483
686,947
641,252
683,024
680,503
679,359
606,357
620,378
664,149
698,617
624,972
684,419
713,061
721,342
689,469
627,405
742,346
843,054
749,999
804,826
803,880
931,758
782,785
957,799
930,452
845,667
698,613
782,093
793,772
868,305
800,141
825,384
847,609
847,609825,384800,141868,305793,772782,093698,613845,667930,452957,799782,785931,758803,880804,826749,999843,054742,346627,405689,469721,342713,061684,419624,972698,617664,149620,378606,357679,359680,503683,024641,252686,947657,483650,993597,788664,614653,309631,926579,825634,828622,432576,606277,595278,977281,714272,208229,866204,555159,349146,228140,007131,409122,188115,424124,227115,731114,885110,47192,56092,99389,39387,51997,20393,77890,14684,08384,98376,98290,68989,75497,04683,73387,41484,77994,68983,87794,38091,233101,969100,10999,26294,29984,79992,82893,350101,483102,574131,957118,101114,35693,7040000000
       Other Current Assets 
16,550
19,270
20,561
10,274
12,398
18,878
18,462
42,027
41,328
49,970
32,065
20,210
42,936
34,664
24,453
16,387
24,254
27,734
27,152
17,687
26,284
31,380
34,312
45,369
28,742
41,088
38,207
40,459
29,418
45,128
43,805
53,719
27,570
41,685
46,078
49,977
34,037
43,848
46,381
63,173
33,984
48,669
51,931
76,965
48,278
59,245
67,063
52,754
52,578
60,883
70,582
47,614
59,170
66,555
68,435
42,761
70,872
89,741
97,232
119,589
76,341
90,491
96,863
77,408
78,558
96,200
98,672
70,466
83,779
95,115
105,970
105,106
127,522
151,662
168,578
198,408
126,108
126,758
140,487
155,241
138,749
153,188
158,819
146,811
149,003
180,589
174,406
232,245
182,399
182,061
199,069
163,695
177,127
188,169
185,249
215,707
236,507
229,623
229,623236,507215,707185,249188,169177,127163,695199,069182,061182,399232,245174,406180,589149,003146,811158,819153,188138,749155,241140,487126,758126,108198,408168,578151,662127,522105,106105,97095,11583,77970,46698,67296,20078,55877,40896,86390,49176,341119,58997,23289,74170,87242,76168,43566,55559,17047,61470,58260,88352,57852,75467,06359,24548,27876,96551,93148,66933,98463,17346,38143,84834,03749,97746,07841,68527,57053,71943,80545,12829,41840,45938,20741,08828,74245,36934,31231,38026,28417,68727,15227,73424,25416,38724,45334,66442,93620,21032,06549,97041,32842,02718,46218,87812,39810,27420,56119,27016,550
   > Long-term Assets 
0
0
0
0
0
0
0
814,767
812,385
787,830
783,950
779,753
754,328
748,116
741,545
756,617
757,859
789,567
796,339
824,535
847,881
879,751
956,815
994,209
1,025,968
1,047,964
1,063,591
1,070,708
1,089,107
1,096,418
1,090,277
1,122,741
1,124,026
1,136,247
1,129,440
1,156,439
1,147,934
1,149,585
1,153,242
1,185,345
1,179,512
1,187,357
1,192,663
1,229,946
1,237,895
1,261,302
1,303,946
1,361,934
1,375,278
1,403,979
1,409,317
1,429,614
1,584,611
1,576,009
1,566,008
1,575,390
3,271,290
3,254,749
3,234,464
3,221,318
3,209,830
3,189,947
3,173,151
3,193,819
3,172,736
3,157,745
3,152,519
3,142,269
3,121,964
3,111,198
3,100,272
3,055,409
2,997,437
2,957,740
2,948,070
2,958,194
5,299,673
5,305,475
5,280,154
5,552,982
5,500,577
5,535,140
5,535,413
5,569,635
5,557,770
5,616,854
5,702,910
5,918,733
5,944,701
5,954,798
5,969,560
5,971,630
5,980,546
5,977,904
5,928,468
6,623,810
5,859,902
5,829,666
5,829,6665,859,9026,623,8105,928,4685,977,9045,980,5465,971,6305,969,5605,954,7985,944,7015,918,7335,702,9105,616,8545,557,7705,569,6355,535,4135,535,1405,500,5775,552,9825,280,1545,305,4755,299,6732,958,1942,948,0702,957,7402,997,4373,055,4093,100,2723,111,1983,121,9643,142,2693,152,5193,157,7453,172,7363,193,8193,173,1513,189,9473,209,8303,221,3183,234,4643,254,7493,271,2901,575,3901,566,0081,576,0091,584,6111,429,6141,409,3171,403,9791,375,2781,361,9341,303,9461,261,3021,237,8951,229,9461,192,6631,187,3571,179,5121,185,3451,153,2421,149,5851,147,9341,156,4391,129,4401,136,2471,124,0261,122,7411,090,2771,096,4181,089,1071,070,7081,063,5911,047,9641,025,968994,209956,815879,751847,881824,535796,339789,567757,859756,617741,545748,116754,328779,753783,950787,830812,385814,7670000000
       Property Plant Equipment 
395,957
396,331
404,994
410,960
402,658
400,973
406,531
711,282
720,309
715,697
718,352
728,432
716,804
711,222
707,309
712,702
710,503
743,945
754,374
786,212
810,342
843,034
869,114
898,851
932,455
954,620
983,609
994,977
1,016,046
1,019,252
1,016,712
1,047,944
1,047,667
1,058,273
1,053,789
1,071,405
1,061,683
1,067,432
1,070,217
1,100,338
1,095,935
1,098,901
1,104,380
1,143,170
1,151,926
1,172,132
1,191,453
1,223,099
1,233,689
1,263,680
1,270,432
1,291,759
1,284,805
1,285,029
1,278,655
1,283,970
1,425,117
1,422,083
1,424,569
1,432,030
1,397,950
1,400,342
1,396,093
1,434,577
1,432,698
1,431,922
1,442,173
1,446,340
1,439,621
1,431,294
1,418,486
1,394,138
1,358,397
1,338,931
1,335,769
1,368,985
3,734,490
3,741,407
3,724,821
3,798,538
3,763,989
3,804,012
3,807,326
3,842,589
3,842,954
3,914,119
3,997,621
4,200,121
4,255,567
4,272,862
4,289,577
4,297,829
4,323,236
4,307,713
4,264,026
4,227,322
4,200,755
4,176,087
4,176,0874,200,7554,227,3224,264,0264,307,7134,323,2364,297,8294,289,5774,272,8624,255,5674,200,1213,997,6213,914,1193,842,9543,842,5893,807,3263,804,0123,763,9893,798,5383,724,8213,741,4073,734,4901,368,9851,335,7691,338,9311,358,3971,394,1381,418,4861,431,2941,439,6211,446,3401,442,1731,431,9221,432,6981,434,5771,396,0931,400,3421,397,9501,432,0301,424,5691,422,0831,425,1171,283,9701,278,6551,285,0291,284,8051,291,7591,270,4321,263,6801,233,6891,223,0991,191,4531,172,1321,151,9261,143,1701,104,3801,098,9011,095,9351,100,3381,070,2171,067,4321,061,6831,071,4051,053,7891,058,2731,047,6671,047,9441,016,7121,019,2521,016,046994,977983,609954,620932,455898,851869,114843,034810,342786,212754,374743,945710,503712,702707,309711,222716,804728,432718,352715,697720,309711,282406,531400,973402,658410,960404,994396,331395,957
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,000
3,000
3,000
3,000
54,000
67,094
67,208
67,208
33,765
33,718
33,718
33,918
33,718
33,718
33,718
34,603
34,603
34,603
34,603
34,603
34,387
34,387
34,387
34,387
34,387
34,387
34,387
34,387
51,378
76,389
76,389
76,389
76,389
76,389
201,789
199,791
199,835
199,835
1,011,299
1,001,213
997,715
995,426
993,276
991,742
992,576
989,484
993,742
992,579
991,392
990,877
990,695
993,916
994,408
994,293
993,461
991,934
992,764
990,237
991,240
992,432
991,375
992,240
989,112
990,396
991,398
993,590
994,530
994,140
994,562
993,744
993,820
992,401
989,946
990,471
990,573
991,871
989,934
991,743
989,921
990,266
990,266989,921991,743989,934991,871990,573990,471989,946992,401993,820993,744994,562994,140994,530993,590991,398990,396989,112992,240991,375992,432991,240990,237992,764991,934993,461994,293994,408993,916990,695990,877991,392992,579993,742989,484992,576991,742993,276995,426997,7151,001,2131,011,299199,835199,835199,791201,78976,38976,38976,38976,38976,38951,37834,38734,38734,38734,38734,38734,38734,38734,38734,60334,60334,60334,60334,60333,71833,71833,71833,91833,71833,71833,76567,20867,20867,09454,0003,0003,0003,0003,000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,720
0
0
54,344
67,094
67,094
67,208
27,920
27,926
27,596
27,345
27,095
26,844
28,259
28,185
27,888
27,567
27,195
26,921
26,670
26,419
26,085
25,834
25,583
25,360
25,062
24,839
29,122
31,380
30,288
29,468
28,649
28,845
57,994
56,155
53,963
49,872
789,825
779,401
763,338
748,125
729,765
714,702
702,719
687,125
676,427
664,678
652,361
640,903
626,974
618,879
608,520
597,674
583,346
571,953
562,698
550,593
527,702
521,969
514,512
709,756
698,032
692,482
686,315
681,127
672,455
665,193
658,545
651,217
642,120
634,262
625,673
620,901
612,104
606,450
598,699
593,341
583,547
577,275
577,275583,547593,341598,699606,450612,104620,901625,673634,262642,120651,217658,545665,193672,455681,127686,315692,482698,032709,756514,512521,969527,702550,593562,698571,953583,346597,674608,520618,879626,974640,903652,361664,678676,427687,125702,719714,702729,765748,125763,338779,401789,82549,87253,96356,15557,99428,84528,64929,46830,28831,38029,12224,83925,06225,36025,58325,83426,08526,41926,67026,92127,19527,56727,88828,18528,25926,84427,09527,34527,59627,92627,92067,20867,09467,09454,344002,7200000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
103,485
92,076
72,133
65,598
51,321
37,524
36,894
34,236
43,915
47,356
45,622
41,965
35,603
37,539
36,717
33,357
28,264
26,305
26,136
18,297
14,087
11,747
15,903
12,752
14,235
14,382
15,186
13,160
22,864
24,453
20,629
21,968
24,201
23,105
28,235
28,313
27,029
26,520
29,944
31,993
31,066
34,912
34,442
33,847
32,621
40,023
35,034
33,555
41,713
45,049
52,052
48,842
45,737
88,839
83,161
81,763
-351,292
69,869
68,566
66,593
64,149
64,674
67,109
78,858
69,304
62,233
54,922
56,839
48,379
46,241
49,667
49,446
52,448
49,444
48,250
50,374
-290,116
47,831
43,402
52,182
73,651
695,314
689,535
-369,353
-353,568
-368,351
71,870
75,809
-506,442
85,679
86,038
86,03885,679-506,44275,80971,870-368,351-353,568-369,353689,535695,31473,65152,18243,40247,831-290,11650,37448,25049,44452,44849,44649,66746,24148,37956,83954,92262,23369,30478,85867,10964,67464,14966,59368,56669,869-351,29281,76383,16188,83945,73748,84252,05245,04941,71333,55535,03440,02332,62133,84734,44234,91231,06631,99329,94426,52027,02928,31328,23523,10524,20121,96820,62924,45322,86413,16015,18614,38214,23512,75215,90311,74714,08718,29726,13626,30528,26433,35736,71737,53935,60341,96545,62247,35643,91534,23636,89437,52451,32165,59872,13392,076103,4850000000
> Total Liabilities 
1,222,785
1,203,685
1,223,563
1,200,089
1,187,681
1,184,955
1,179,019
1,662,044
1,657,712
1,643,206
1,627,012
1,496,869
1,503,705
1,461,109
1,413,962
1,351,827
1,374,388
1,366,199
1,383,449
1,479,647
1,646,895
1,638,314
1,649,515
1,622,378
1,676,223
1,689,624
1,671,131
1,651,827
1,663,355
1,663,364
1,701,176
1,781,771
1,922,464
1,935,381
1,950,748
1,888,899
1,821,923
1,781,883
1,873,342
1,790,598
2,093,425
2,262,277
2,252,287
2,314,843
2,689,499
2,839,190
2,900,442
2,807,840
3,066,463
3,110,045
3,209,728
3,403,120
3,477,038
3,483,309
3,476,851
4,048,569
6,246,443
6,155,000
6,072,238
5,959,446
6,000,107
5,878,746
5,768,460
5,673,917
5,809,824
5,688,632
5,558,924
5,398,841
5,404,982
5,309,136
5,237,437
5,067,105
5,068,332
5,177,607
5,312,717
5,489,835
7,534,288
7,596,644
7,651,860
7,699,444
8,535,543
8,204,146
8,210,099
8,280,124
8,366,921
8,537,160
8,667,636
9,065,918
9,092,801
9,343,154
9,416,004
9,340,201
9,546,077
9,581,189
9,602,064
10,481,103
9,636,460
9,683,054
9,683,0549,636,46010,481,1039,602,0649,581,1899,546,0779,340,2019,416,0049,343,1549,092,8019,065,9188,667,6368,537,1608,366,9218,280,1248,210,0998,204,1468,535,5437,699,4447,651,8607,596,6447,534,2885,489,8355,312,7175,177,6075,068,3325,067,1055,237,4375,309,1365,404,9825,398,8415,558,9245,688,6325,809,8245,673,9175,768,4605,878,7466,000,1075,959,4466,072,2386,155,0006,246,4434,048,5693,476,8513,483,3093,477,0383,403,1203,209,7283,110,0453,066,4632,807,8402,900,4422,839,1902,689,4992,314,8432,252,2872,262,2772,093,4251,790,5981,873,3421,781,8831,821,9231,888,8991,950,7481,935,3811,922,4641,781,7711,701,1761,663,3641,663,3551,651,8271,671,1311,689,6241,676,2231,622,3781,649,5151,638,3141,646,8951,479,6471,383,4491,366,1991,374,3881,351,8271,413,9621,461,1091,503,7051,496,8691,627,0121,643,2061,657,7121,662,0441,179,0191,184,9551,187,6811,200,0891,223,5631,203,6851,222,785
   > Total Current Liabilities 
533,589
556,570
597,138
576,235
553,037
590,648
607,326
693,749
757,023
845,536
825,109
722,576
777,534
861,899
889,346
853,945
922,535
972,386
959,148
961,125
1,135,842
1,140,465
1,157,159
1,141,464
1,208,878
1,229,208
1,153,499
1,113,420
1,194,668
1,249,614
1,207,360
1,225,928
1,315,932
1,430,472
1,422,462
1,364,994
1,470,677
1,421,425
1,472,958
1,466,027
1,697,715
1,846,214
1,827,864
1,848,049
2,076,330
2,086,035
2,105,628
2,187,875
2,248,714
2,292,041
2,380,854
2,559,638
2,624,141
2,639,665
2,636,344
2,764,785
3,664,247
3,774,173
3,784,042
3,743,066
3,824,478
3,879,758
3,950,914
3,797,477
3,908,563
3,841,233
3,837,351
3,676,046
3,659,631
3,598,327
3,537,409
3,480,097
3,480,139
3,598,217
3,721,232
3,885,950
4,298,877
4,372,405
4,463,913
4,477,702
4,831,049
4,437,559
4,648,888
4,743,915
4,792,423
4,899,345
4,955,229
5,180,307
5,052,574
5,341,818
5,442,901
5,370,389
4,983,455
5,026,378
5,135,939
5,307,405
5,209,849
5,256,774
5,256,7745,209,8495,307,4055,135,9395,026,3784,983,4555,370,3895,442,9015,341,8185,052,5745,180,3074,955,2294,899,3454,792,4234,743,9154,648,8884,437,5594,831,0494,477,7024,463,9134,372,4054,298,8773,885,9503,721,2323,598,2173,480,1393,480,0973,537,4093,598,3273,659,6313,676,0463,837,3513,841,2333,908,5633,797,4773,950,9143,879,7583,824,4783,743,0663,784,0423,774,1733,664,2472,764,7852,636,3442,639,6652,624,1412,559,6382,380,8542,292,0412,248,7142,187,8752,105,6282,086,0352,076,3301,848,0491,827,8641,846,2141,697,7151,466,0271,472,9581,421,4251,470,6771,364,9941,422,4621,430,4721,315,9321,225,9281,207,3601,249,6141,194,6681,113,4201,153,4991,229,2081,208,8781,141,4641,157,1591,140,4651,135,842961,125959,148972,386922,535853,945889,346861,899777,534722,576825,109845,536757,023693,749607,326590,648553,037576,235597,138556,570533,589
       Short-term Debt 
0
0
0
0
0
0
0
58,463
19,404
11,549
11,542
10,690
20,775
18,949
24,233
53,305
32,557
28,533
35,870
51,884
53,538
57,761
56,676
82,930
57,184
76,064
36,756
34,273
5,769
170,534
154,334
184,159
2,544
675
680
157,977
9,080
834
1,307
1,344
1,293
1,075
1,176
973
923
991
949
848
807
760
699
627
689
878
1,030
916
70,865
70,694
5,580
582
587
591
595
598
598
404
372
306
520
418
350
229,928
175
181
211
304,788
63
449,081
0
201,850
500,000
0
0
264,359
425,166
462,633
456,127
366,445
468,096
564,713
185,000
185,000
116,000
95,000
0
445,061
445,061
0
0445,061445,061095,000116,000185,000185,000564,713468,096366,445456,127462,633425,166264,35900500,000201,8500449,08163304,788211181175229,9283504185203063724045985985955915875825,58070,69470,8659161,0308786896276997608078489499919239731,1761,0751,2931,3441,3078349,080157,9776806752,544184,159154,334170,5345,76934,27336,75676,06457,18482,93056,67657,76153,53851,88435,87028,53332,55753,30524,23318,94920,77510,69011,54211,54919,40458,4630000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
582
0
0
0
598
598
404
372
306
1,073,892
1,044,108
350
350
175
181
211
210
63
0
0
0
500,000
0
0
0
0
0
0
0
0
100,056
185,000
185,000
116,000
95,000
0
0
0
0
000095,000116,000185,000185,000100,05600000000500,000000632102111811753503501,044,1081,073,89230637240459859800058200000000000000000000000000000000000000000000000000000000000
       Accounts payable 
363,062
374,473
415,858
387,852
354,598
401,039
403,668
429,041
517,340
585,119
554,609
470,740
520,472
591,827
606,343
568,275
635,674
629,915
636,954
587,948
676,626
764,511
778,582
748,599
821,992
817,238
810,456
651,587
886,867
736,563
708,095
688,970
801,214
884,946
853,839
791,330
1,005,379
954,666
1,011,645
998,366
1,203,339
1,309,686
1,305,918
1,323,761
1,574,347
1,570,320
1,586,058
1,653,183
1,737,339
1,738,101
1,825,162
2,029,814
2,101,549
2,048,202
2,057,615
2,180,614
2,975,975
3,054,340
3,090,991
3,095,365
3,138,574
3,174,411
3,180,175
3,203,922
3,318,048
3,219,718
3,197,075
3,086,177
3,049,218
2,937,096
2,921,653
2,894,582
2,890,317
2,909,990
3,023,660
3,172,790
3,276,955
3,317,972
3,402,538
3,421,987
3,304,207
3,310,073
3,527,324
3,640,639
3,737,853
3,807,293
3,750,835
3,922,007
3,942,388
4,086,826
4,097,412
4,123,462
3,682,749
3,780,215
3,943,019
4,177,974
4,031,299
4,048,321
4,048,3214,031,2994,177,9743,943,0193,780,2153,682,7494,123,4624,097,4124,086,8263,942,3883,922,0073,750,8353,807,2933,737,8533,640,6393,527,3243,310,0733,304,2073,421,9873,402,5383,317,9723,276,9553,172,7903,023,6602,909,9902,890,3172,894,5822,921,6532,937,0963,049,2183,086,1773,197,0753,219,7183,318,0483,203,9223,180,1753,174,4113,138,5743,095,3653,090,9913,054,3402,975,9752,180,6142,057,6152,048,2022,101,5492,029,8141,825,1621,738,1011,737,3391,653,1831,586,0581,570,3201,574,3471,323,7611,305,9181,309,6861,203,339998,3661,011,645954,6661,005,379791,330853,839884,946801,214688,970708,095736,563886,867651,587810,456817,238821,992748,599778,582764,511676,626587,948636,954629,915635,674568,275606,343591,827520,472470,740554,609585,119517,340429,041403,668401,039354,598387,852415,858374,473363,062
       Other Current Liabilities 
151,062
168,954
173,338
167,756
167,987
189,609
193,112
30,027
33,640
39,676
35,276
32,970
35,779
44,068
44,121
58,547
66,658
114,981
76,012
122,814
165,532
75,053
41,279
44,498
46,786
44,628
48,953
174,585
47,173
44,420
40,121
51,385
200,613
205,709
232,489
43,177
48,650
52,916
59,041
73,257
68,122
82,963
91,508
119,229
114,508
118,537
128,338
148,098
133,761
135,517
141,043
149,558
140,588
140,332
148,528
154,630
75,956
69,940
114,288
126,446
148,386
156,908
187,483
39,794
55,243
56,354
49,579
135,281
46,617
31,725
43,046
51,967
589,647
688,046
697,361
90,019
1,021,859
18,233
1,061,375
519,852
498,686
1,127,486
1,121,564
496,472
629,404
629,419
748,267
481,249
642,090
690,279
1,160,489
1,061,927
1,184,706
465,972
-2,750,099
565,579
-2,852,749
1,208,453
1,208,453-2,852,749565,579-2,750,099465,9721,184,7061,061,9271,160,489690,279642,090481,249748,267629,419629,404496,4721,121,5641,127,486498,686519,8521,061,37518,2331,021,85990,019697,361688,046589,64751,96743,04631,72546,617135,28149,57956,35455,24339,794187,483156,908148,386126,446114,28869,94075,956154,630148,528140,332140,588149,558141,043135,517133,761148,098128,338118,537114,508119,22991,50882,96368,12273,25759,04152,91648,65043,177232,489205,709200,61351,38540,12144,42047,173174,58548,95344,62846,78644,49841,27975,053165,532122,81476,012114,98166,65858,54744,12144,06835,77932,97035,27639,67633,64030,027193,112189,609167,987167,756173,338168,954151,062
   > Long-term Liabilities 
0
0
0
0
0
0
0
968,295
900,689
797,670
801,903
774,293
726,171
599,210
524,616
497,882
451,853
393,813
424,301
518,522
511,053
497,849
492,356
480,914
467,345
460,416
517,632
538,407
468,687
413,750
493,816
555,843
606,532
504,909
528,286
523,905
351,246
360,458
400,384
324,571
395,710
416,063
424,423
466,794
613,169
753,155
794,814
619,965
817,749
818,004
828,874
843,482
852,897
843,644
840,507
1,283,784
2,582,196
2,380,827
2,288,196
2,216,380
2,175,629
1,998,988
1,817,546
1,876,440
1,901,261
1,847,399
1,721,573
1,722,795
1,745,351
1,710,809
1,700,028
1,587,008
1,588,193
1,579,390
1,591,485
1,603,885
3,235,411
3,224,239
3,187,947
3,221,742
3,704,494
3,766,587
3,561,211
3,536,209
3,574,498
3,637,815
3,712,407
3,885,611
4,040,227
4,001,336
3,973,103
3,969,812
4,562,622
4,554,811
4,466,125
5,173,698
4,426,611
4,426,280
4,426,2804,426,6115,173,6984,466,1254,554,8114,562,6223,969,8123,973,1034,001,3364,040,2273,885,6113,712,4073,637,8153,574,4983,536,2093,561,2113,766,5873,704,4943,221,7423,187,9473,224,2393,235,4111,603,8851,591,4851,579,3901,588,1931,587,0081,700,0281,710,8091,745,3511,722,7951,721,5731,847,3991,901,2611,876,4401,817,5461,998,9882,175,6292,216,3802,288,1962,380,8272,582,1961,283,784840,507843,644852,897843,482828,874818,004817,749619,965794,814753,155613,169466,794424,423416,063395,710324,571400,384360,458351,246523,905528,286504,909606,532555,843493,816413,750468,687538,407517,632460,416467,345480,914492,356497,849511,053518,522424,301393,813451,853497,882524,616599,210726,171774,293801,903797,670900,689968,2950000000
       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
277,695
301,254
301,043
300,851
430,832
565,420
599,438
415,136
599,841
599,696
599,550
604,461
604,265
604,117
604,027
0
2,001,740
1,797,795
1,730,150
1,636,311
1,609,687
1,453,044
1,293,102
1,213,161
1,229,888
1,169,702
1,042,633
1,042,949
1,073,372
1,043,690
1,044,008
1,044,327
1,044,755
1,045,077
1,045,398
1,045,720
746,767
746,951
747,136
747,320
1,241,094
1,240,340
1,031,872
1,032,984
1,033,369
1,033,369
1,034,002
1,034,320
1,187,170
1,187,583
1,187,916
1,188,283
1,784,596
1,785,074
0
0
0
0
00001,785,0741,784,5961,188,2831,187,9161,187,5831,187,1701,034,3201,034,0021,033,3691,033,3691,032,9841,031,8721,240,3401,241,094747,320747,136746,951746,7671,045,7201,045,3981,045,0771,044,7551,044,3271,044,0081,043,6901,073,3721,042,9491,042,6331,169,7021,229,8881,213,1611,293,1021,453,0441,609,6871,636,3111,730,1501,797,7952,001,7400604,027604,117604,265604,461599,550599,696599,841415,136599,438565,420430,832300,851301,043301,254277,6950000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
-58,463
-19,404
-11,549
-11,542
-10,690
-20,775
-18,949
-24,233
-53,305
-32,557
-28,533
-35,870
-51,884
-53,538
-57,761
-56,676
-82,930
-57,184
-76,064
-36,756
-34,273
-5,769
-170,534
-154,334
-184,159
-2,544
-675
-680
-157,977
-9,080
-834
-1,307
-1,344
-1,293
-1,075
-1,176
-973
-923
-991
-949
-848
-807
-760
-699
-627
-689
-878
-1,030
-916
-70,865
-70,694
-5,580
-582
-587
-591
-595
-598
-598
-404
-372
-306
-520
-418
-350
-229,928
-175
-181
-211
-304,788
2,054,110
2,032,350
1,997,721
1,815,309
1,496,156
2,041,400
2,014,898
1,750,140
1,610,619
1,628,538
1,698,237
1,971,206
1,862,436
1,731,290
2,066,560
2,093,318
2,153,280
2,154,994
2,209,899
1,770,705
1,746,140
2,177,074
2,177,0741,746,1401,770,7052,209,8992,154,9942,153,2802,093,3182,066,5601,731,2901,862,4361,971,2061,698,2371,628,5381,610,6191,750,1402,014,8982,041,4001,496,1561,815,3091,997,7212,032,3502,054,110-304,788-211-181-175-229,928-350-418-520-306-372-404-598-598-595-591-587-582-5,580-70,694-70,865-916-1,030-878-689-627-699-760-807-848-949-991-923-973-1,176-1,075-1,293-1,344-1,307-834-9,080-157,977-680-675-2,544-184,159-154,334-170,534-5,769-34,273-36,756-76,064-57,184-82,930-56,676-57,761-53,538-51,884-35,870-28,533-32,557-53,305-24,233-18,949-20,775-10,690-11,542-11,549-19,404-58,4630000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
118,015
114,809
123,380
165,943
182,337
187,735
195,376
204,829
217,908
218,308
229,324
239,021
248,632
239,527
236,480
0
580,456
583,032
558,046
580,069
565,942
545,944
524,444
229,354
229,079
231,573
223,592
225,564
225,851
228,337
226,826
239,061
232,752
220,222
225,927
239,812
124,067
131,035
124,781
123,250
133,979
146,761
171,711
146,281
148,001
148,001
148,972
2,440,685
102,189
98,698
99,910
87,214
85,762
87,063
87,669
84,524
83,625
85,681
85,68183,62584,52487,66987,06385,76287,21499,91098,698102,1892,440,685148,972148,001148,001146,281171,711146,761133,979123,250124,781131,035124,067239,812225,927220,222232,752239,061226,826228,337225,851225,564223,592231,573229,079229,354524,444545,944565,942580,069558,046583,032580,4560236,480239,527248,632239,021229,324218,308217,908204,829195,376187,735182,337165,943123,380114,809118,0150000000000000000000000000000000000000000
       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
433,925
442,294
446,124
455,348
454,282
446,128
438,782
429,194
303,620
310,686
314,091
320,160
318,353
310,404
313,903
318,309
334,013
333,265
338,086
342,730
342,445
357,343
357,343
375,069
0
0
0
0
0
422,984
432,680
0
0
0
0
0000432,680422,98400000375,069357,343357,343342,445342,730338,086333,265334,013318,309313,903310,404318,353320,160314,091310,686303,620429,194438,782446,128454,282455,348446,124442,294433,925000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
135,540
146,627
158,382
156,271
162,073
179,359
196,373
288,571
391,492
426,892
456,191
468,356
486,146
540,979
597,287
631,244
688,892
759,748
762,573
722,315
759,488
870,417
913,059
919,771
939,505
933,096
990,454
1,030,854
1,117,959
1,212,025
1,065,390
1,023,795
950,663
1,038,599
1,057,511
1,075,166
1,179,805
1,263,088
1,292,556
1,282,365
1,109,383
1,066,450
1,142,038
1,039,374
883,884
764,278
777,626
847,914
978,649
1,059,101
1,147,478
1,210,694
1,270,447
1,368,979
1,467,848
1,516,205
1,666,631
1,814,525
1,925,499
2,002,912
2,146,588
2,289,129
2,413,076
2,460,648
2,629,139
2,748,897
2,855,721
2,916,192
3,023,675
3,128,277
3,230,787
3,415,196
3,546,621
3,657,949
3,659,636
3,550,813
3,547,223
3,671,302
3,454,942
3,549,081
3,537,029
3,726,519
3,762,664
3,559,512
3,501,567
3,301,565
3,196,535
3,128,291
2,909,680
2,794,809
2,716,075
2,678,281
2,636,161
2,723,187
2,646,868
2,519,728
2,564,650
2,606,752
2,606,7522,564,6502,519,7282,646,8682,723,1872,636,1612,678,2812,716,0752,794,8092,909,6803,128,2913,196,5353,301,5653,501,5673,559,5123,762,6643,726,5193,537,0293,549,0813,454,9423,671,3023,547,2233,550,8133,659,6363,657,9493,546,6213,415,1963,230,7873,128,2773,023,6752,916,1922,855,7212,748,8972,629,1392,460,6482,413,0762,289,1292,146,5882,002,9121,925,4991,814,5251,666,6311,516,2051,467,8481,368,9791,270,4471,210,6941,147,4781,059,101978,649847,914777,626764,278883,8841,039,3741,142,0381,066,4501,109,3831,282,3651,292,5561,263,0881,179,8051,075,1661,057,5111,038,599950,6631,023,7951,065,3901,212,0251,117,9591,030,854990,454933,096939,505919,771913,059870,417759,488722,315762,573759,748688,892631,244597,287540,979486,146468,356456,191426,892391,492288,571196,373179,359162,073156,271158,382146,627135,540
   Common Stock
283
283
283
283
283
283
283
3
3
4
4
4
4
4
4
7
7
7
7
8
8
8
11
11
11
11
11
11
11
11
10
10
10
10
10
10
10
10
10
10
10
11
11
11
11
11
11
11
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
888888888888888888888888888888888877777777777777771111111111111110101010101010101010101111111111111111888777744444433283283283283283283283
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,391,383
1,487,187
1,569,768
1,612,927
1,717,739
1,826,392
1,927,559
1,989,629
473,944
569,138
654,251
714,900
832,286
944,764
1,044,224
0
1,232,425
1,367,516
1,485,310
1,565,341
1,709,024
1,854,608
1,970,662
2,021,077
2,175,437
2,295,597
2,404,998
2,462,935
2,565,927
2,648,515
2,740,046
2,920,096
3,052,336
3,165,696
3,277,118
3,326,155
3,441,138
3,561,620
3,681,100
3,772,848
3,798,983
3,971,507
4,101,776
4,196,634
4,300,818
4,300,818
4,586,904
4,605,791
4,653,043
4,706,547
4,726,823
0
4,697,697
4,767,168
0
0
0
0
00004,767,1684,697,69704,726,8234,706,5474,653,0434,605,7914,586,9044,300,8184,300,8184,196,6344,101,7763,971,5073,798,9833,772,8483,681,1003,561,6203,441,1383,326,1553,277,1183,165,6963,052,3362,920,0962,740,0462,648,5152,565,9272,462,9352,404,9982,295,5972,175,4372,021,0771,970,6621,854,6081,709,0241,565,3411,485,3101,367,5161,232,42501,044,224944,764832,286714,900654,251569,138473,9441,989,6291,927,5591,826,3921,717,7391,612,9271,569,7681,487,1871,391,3830000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
-2,676
-2,676
-2,100
-2,108
-1,568
-658
-2,337
-1,001
-529
-350
255
366
814
452
648
2,271
3,090
4,530
5,003
662
3,472
2,846
5,435
2,308
-701
-3,783
-1,437
-3,251
-9,349
-8,544
-8,034
-7,946
-6,699
-6,230
-4,465
-2,080
-1,597
379
1,614
7,621
2,804
2,909
2,796
2,683
2,667
4,891
4,749
4,608
3,683
259
6,774
-4,818
-12,337
-19,978
-32,730
-32,053
-44,059
-27,816
-32,421
-37,496
-39,701
-40,574
-26,664
-24,503
-24,954
-28,812
-35,914
-32,083
-44,193
-40,038
-33,481
-38,862
-34,569
-51,535
-43,939
-38,714
-26,759
-21,466
-23,283
-21,826
-22,627
-41,065
-20,789
-54,298
-45,143
-44,355
-36,824
-47,599
-52,232
-46,450
-44,531
-44,531-46,450-52,232-47,599-36,824-44,355-45,143-54,298-20,789-41,065-22,627-21,826-23,283-21,466-26,759-38,714-43,939-51,535-34,569-38,862-33,481-40,038-44,193-32,083-35,914-28,812-24,954-24,503-26,664-40,574-39,701-37,496-32,421-27,816-44,059-32,053-32,730-19,978-12,337-4,8186,7742593,6834,6084,7494,8912,6672,6832,7962,9092,8047,6211,614379-1,597-2,080-4,465-6,230-6,699-7,946-8,034-8,544-9,349-3,251-1,437-3,783-7012,3085,4352,8463,4726625,0034,5303,0902,271648452814366255-350-529-1,001-2,337-658-1,568-2,108-2,100-2,676-2,6760000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
404,803
432,264
443,595
456,645
468,753
479,055
485,242
500,237
506,963
512,202
515,730
520,215
520,276
522,342
524,741
0
542,445
548,875
553,729
562,945
572,169
582,022
589,324
603,332
613,032
617,601
620,220
631,052
639,537
647,823
656,718
664,646
672,913
678,416
685,675
694,797
706,360
715,747
725,031
735,183
749,723
760,535
772,313
783,709
799,934
799,934
835,033
845,407
862,451
875,500
886,438
897,560
914,184
925,411
0
0
0
0
0000925,411914,184897,560886,438875,500862,451845,407835,033799,934799,934783,709772,313760,535749,723735,183725,031715,747706,360694,797685,675678,416672,913664,646656,718647,823639,537631,052620,220617,601613,032603,332589,324582,022572,169562,945553,729548,875542,4450524,741522,342520,276520,215515,730512,202506,963500,237485,242479,055468,753456,645443,595432,264404,8030000000000000000000000000000000000000000
   Treasury Stock0000000-2,842,896-2,766,457-2,564,757-2,300,288-2,203,584-1,577,727-1,577,727-1,394,080-1,072,719-961,592-960,150-924,389-912,335-572,592-560,245-425,954-271,082-150,257-149,824-144,600-141,482-141,405-141,223-138,102-132,009-131,888-131,522-119,709-114,864-114,778-114,634-113,044-108,729-108,647-108,505-107,890-105,732-102,883-87,013-27,095-25,193-25,042-5,174-1,644,767-1,642,807-1,542,794-1,302,998-1,028,612-869,256-848,547-680,583-391,176-340,681-305,483-291,114-291,114-291,114-237,491-229,993-74,6440-3,898000-113,162-42,083-55,668-18,128-189,348-189,348-146,370-49,997000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
496,538
587,363
606,245
607,189
610,195
622,034
635,088
644,896
647,106
653,284
670,300
621,621
548,845
517,733
562,537
542,760
509,297
459,989
396,531
405,597
414,153
434,420
463,884
267,396
200,015
53,581
69,523
39,852
44,877
60,847
69,030
42,085
1,786
-275,780
-416,283
-425,661
-571,967
-834,245
-1,063,739
-1,157,565
-1,144,530
501,789
487,160
490,537
493,120
433,263
419,459
419,009
423,403
433,940
440,228
445,000
449,901
457,535
467,244
474,460
483,623
481,510
485,713
488,211
492,950
498,314
506,418
515,236
520,046
523,089
528,159
414,593
268,843
146,115
143,155
-187,304
-189,206
-210,427
-201,057
-300,406
-610,371
-777,793
-1,155,245
-1,368,551
-1,454,881
-1,702,306
-1,890,957
-1,956,458
-2,021,208
-2,017,189
-2,007,165
-1,995,965
-1,987,187
-1,972,883
-1,962,363
-1,962,363-1,972,883-1,987,187-1,995,965-2,007,165-2,017,189-2,021,208-1,956,458-1,890,957-1,702,306-1,454,881-1,368,551-1,155,245-777,793-610,371-300,406-201,057-210,427-189,206-187,304143,155146,115268,843414,593528,159523,089520,046515,236506,418498,314492,950488,211485,713481,510483,623474,460467,244457,535449,901445,000440,228433,940423,403419,009419,459433,263493,120490,537487,160501,789-1,144,530-1,157,565-1,063,739-834,245-571,967-425,661-416,283-275,7801,78642,08569,03060,84744,87739,85269,52353,581200,015267,396463,884434,420414,153405,597396,531459,989509,297542,760562,537517,733548,845621,621670,300653,284647,106644,896635,088622,034610,195607,189606,245587,363496,5380000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.