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

Asbury Automotive Group Inc
Buy, Hold or Sell?

Let's analyze Asbury Automotive Group Inc together

I guess you are interested in Asbury Automotive Group 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 Asbury Automotive Group 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 Asbury Automotive Group Inc

I send you an email if I find something interesting about Asbury Automotive Group Inc.

1. Quick Overview

1.1. Quick analysis of Asbury Automotive Group Inc (30 sec.)










1.2. What can you expect buying and holding a share of Asbury Automotive Group Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
2.5%

What is your share worth?

Current worth
$169.82
Expected worth in 1 year
$-11.11
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$-180.93
Return On Investment
-68.3%

For what price can you sell your share?

Current Price per Share
$265.02
Expected price per share
$246.71 - $277.13
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Asbury Automotive Group Inc (5 min.)




Live pricePrice per Share (EOD)
$265.02
Intrinsic Value Per Share
$150.12 - $441.52
Total Value Per Share
$319.94 - $611.34

2.2. Growth of Asbury Automotive Group Inc (5 min.)




Is Asbury Automotive Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$3.3b$4b-$541m-15.3%

How much money is Asbury Automotive Group Inc making?

Current yearPrevious yearGrowGrow %
Making money$89.2m$225m-$135.8m-152.2%
Net Profit Margin2.2%6.1%--

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

2.3. Financial Health of Asbury Automotive Group Inc (5 min.)




2.4. Comparing to competitors in the Auto & Truck Dealerships industry (5 min.)




  Industry Rankings (Auto & Truck Dealerships)  


Richest
#8 / 63

Most Revenue
#10 / 63

Most Profit
#12 / 63
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Asbury Automotive Group Inc?

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

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

Speculation

The Price per Share of Asbury Automotive Group Inc is $265.02. 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 Asbury Automotive Group 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 Asbury Automotive Group 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 $169.82. Based on the TTM, the Book Value Change Per Share is $-45.23 per quarter. Based on the YOY, the Book Value Change Per Share is $57.93 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Asbury Automotive Group 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 Eps6.382.4%4.421.7%10.473.9%6.502.5%4.161.6%
Usd Book Value Change Per Share4.931.9%-45.23-17.1%57.9321.9%6.962.6%3.811.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%1.370.5%
Usd Total Gains Per Share4.931.9%-45.23-17.1%57.9321.9%6.962.6%5.182.0%
Usd Price Per Share238.59-231.80-214.94-174.62-122.25-
Price to Earnings Ratio9.35-19.81-5.64-9.53-10.50-
Price-to-Total Gains Ratio48.38-79.30-20.38-31.43--91.01-
Price to Book Ratio1.40-1.34-1.29-1.96-3.15-
Price-to-Total Gains Ratio48.38-79.30-20.38-31.43--91.01-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share265.02
Number of shares3
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-45.236.96
Usd Total Gains Per Share-45.236.96
Gains per Quarter (3 shares)-135.7020.88
Gains per Year (3 shares)-542.7983.51
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-543-55308474
20-1086-10960167158
30-1628-16390251242
40-2171-21820334326
50-2714-27250418410
60-3257-32680501494
70-3800-38110585578
80-4342-43540668662
90-4885-48970752746
100-5428-54400835830

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%93.01.00.098.9%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%17.03.00.085.0%31.09.00.077.5%79.014.01.084.0%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%1.00.039.02.5%26.00.068.027.7%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%17.03.00.085.0%32.08.00.080.0%80.013.01.085.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--4.932-45.233+1017%57.926-91%6.959-29%3.809+29%
Book Value Per Share--169.818174.418-3%192.189-12%112.661+51%65.111+161%
Current Ratio--1.1971.144+5%1.936-38%1.448-17%1.324-10%
Debt To Asset Ratio--0.6690.654+2%0.503+33%0.665+1%0.755-11%
Debt To Equity Ratio--2.0262.005+1%1.353+50%2.301-12%4.028-50%
Dividend Per Share----0%-0%-0%1.373-100%
Eps--6.3794.422+44%10.467-39%6.495-2%4.158+53%
Free Cash Flow Per Share--18.3334.299+327%1.840+896%6.721+173%3.977+361%
Free Cash Flow To Equity Per Share--0.42417.429-98%-4.143+1077%13.183-97%6.963-94%
Gross Profit Margin--0.8730.742+18%0.900-3%0.575+52%0.567+54%
Intrinsic Value_10Y_max--441.518--------
Intrinsic Value_10Y_min--150.123--------
Intrinsic Value_1Y_max--23.241--------
Intrinsic Value_1Y_min--15.862--------
Intrinsic Value_3Y_max--85.835--------
Intrinsic Value_3Y_min--47.232--------
Intrinsic Value_5Y_max--167.728--------
Intrinsic Value_5Y_min--77.894--------
Market Cap5191079250.000+9%4724082000.0004687213250.000+1%4582423500.000+3%3611769856.250+31%2595073318.750+82%
Net Profit Margin--0.0300.022+39%0.061-51%0.044-32%0.034-12%
Operating Margin--0.0540.042+28%0.080-33%0.069-22%0.058-6%
Operating Ratio--0.9500.942+1%0.923+3%0.931+2%0.943+1%
Pb Ratio1.561+10%1.4051.339+5%1.290+9%1.960-28%3.153-55%
Pe Ratio10.387+10%9.35119.813-53%5.637+66%9.529-2%10.503-11%
Price Per Share265.020+10%238.590231.803+3%214.935+11%174.624+37%122.247+95%
Price To Free Cash Flow Ratio3.614+10%3.25441.490-92%-70.935+2280%-0.184+106%1.339+143%
Price To Total Gains Ratio53.734+10%48.37579.300-39%20.385+137%31.432+54%-91.014+288%
Quick Ratio--0.2090.205+2%0.530-61%0.421-50%0.329-37%
Return On Assets--0.0120.009+41%0.028-55%0.022-44%0.019-36%
Return On Equity--0.0380.027+40%0.074-49%0.073-49%0.092-59%
Total Gains Per Share--4.932-45.233+1017%57.926-91%6.959-29%5.182-5%
Usd Book Value--3362400000.0003529375000.000-5%4070375000.000-17%2346775000.000+43%1365000000.000+146%
Usd Book Value Change Per Share--4.932-45.233+1017%57.926-91%6.959-29%3.809+29%
Usd Book Value Per Share--169.818174.418-3%192.189-12%112.661+51%65.111+161%
Usd Dividend Per Share----0%-0%-0%1.373-100%
Usd Eps--6.3794.422+44%10.467-39%6.495-2%4.158+53%
Usd Free Cash Flow--363000000.00085175000.000+326%39925000.000+809%137535000.000+164%81162500.000+347%
Usd Free Cash Flow Per Share--18.3334.299+327%1.840+896%6.721+173%3.977+361%
Usd Free Cash Flow To Equity Per Share--0.42417.429-98%-4.143+1077%13.183-97%6.963-94%
Usd Market Cap5191079250.000+9%4724082000.0004687213250.000+1%4582423500.000+3%3611769856.250+31%2595073318.750+82%
Usd Price Per Share265.020+10%238.590231.803+3%214.935+11%174.624+37%122.247+95%
Usd Profit--126300000.00089250000.000+42%225050000.000-44%136585000.000-8%88195000.000+43%
Usd Revenue--4236700000.0004123875000.000+3%3674225000.000+15%3089195000.000+37%2376255000.000+78%
Usd Total Gains Per Share--4.932-45.233+1017%57.926-91%6.959-29%5.182-5%
 EOD+4 -4MRQTTM+23 -11YOY+10 -245Y+15 -1910Y+21 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.387
Price to Book Ratio (EOD)Between0-11.561
Net Profit Margin (MRQ)Greater than00.030
Operating Margin (MRQ)Greater than00.054
Quick Ratio (MRQ)Greater than10.209
Current Ratio (MRQ)Greater than11.197
Debt to Asset Ratio (MRQ)Less than10.669
Debt to Equity Ratio (MRQ)Less than12.026
Return on Equity (MRQ)Greater than0.150.038
Return on Assets (MRQ)Greater than0.050.012
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.916
Ma 20Greater thanMa 50257.879
Ma 50Greater thanMa 100240.954
Ma 100Greater thanMa 200238.917
OpenGreater thanClose258.690
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Asbury Automotive Group Inc

Asbury Automotive Group, Inc., together with its subsidiaries, operates as an automotive retailer in the United States. It offers a range of automotive products and services, including new and used vehicles; and vehicle repair and maintenance services, replacement parts, and collision repair services. The company also provides finance and insurance products, including arranging vehicle financing through third parties; and aftermarket products, such as extended service contracts, guaranteed asset protection debt cancellation, prepaid maintenance, and disability and accident insurance. Asbury Automotive Group, Inc. was founded in 1996 and is based in Duluth, Georgia.

Fundamental data was last updated by Penke on 2024-11-14 08:38:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
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 less efficient.
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 able to pay all its debts by selling its assets.
The company is just not 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 underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Asbury Automotive Group Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Asbury Automotive Group Inc to the Auto & Truck Dealerships industry mean.
  • A Net Profit Margin of 3.0% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Asbury Automotive Group Inc:

  • The MRQ is 3.0%. The company is making a profit. +1
  • The TTM is 2.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM2.2%+0.8%
TTM2.2%YOY6.1%-4.0%
TTM2.2%5Y4.4%-2.2%
5Y4.4%10Y3.4%+1.0%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%1.9%+1.1%
TTM2.2%2.0%+0.2%
YOY6.1%1.9%+4.2%
5Y4.4%2.3%+2.1%
10Y3.4%2.6%+0.8%
4.3.1.2. Return on Assets

Shows how efficient Asbury Automotive Group Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Asbury Automotive Group Inc to the Auto & Truck Dealerships industry mean.
  • 1.2% Return on Assets means that Asbury Automotive Group Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Asbury Automotive Group Inc:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM0.9%+0.4%
TTM0.9%YOY2.8%-1.9%
TTM0.9%5Y2.2%-1.4%
5Y2.2%10Y1.9%+0.3%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%0.7%+0.5%
TTM0.9%0.9%0.0%
YOY2.8%1.4%+1.4%
5Y2.2%1.4%+0.8%
10Y1.9%1.4%+0.5%
4.3.1.3. Return on Equity

Shows how efficient Asbury Automotive Group Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Asbury Automotive Group Inc to the Auto & Truck Dealerships industry mean.
  • 3.8% Return on Equity means Asbury Automotive Group Inc generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Asbury Automotive Group Inc:

  • The MRQ is 3.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.8%TTM2.7%+1.1%
TTM2.7%YOY7.4%-4.8%
TTM2.7%5Y7.3%-4.6%
5Y7.3%10Y9.2%-1.9%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%2.1%+1.7%
TTM2.7%2.2%+0.5%
YOY7.4%3.7%+3.7%
5Y7.3%3.6%+3.7%
10Y9.2%3.5%+5.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Asbury Automotive Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Asbury Automotive Group Inc is operating .

  • Measures how much profit Asbury Automotive Group 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 Asbury Automotive Group Inc to the Auto & Truck Dealerships industry mean.
  • An Operating Margin of 5.4% means the company generated $0.05  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Asbury Automotive Group Inc:

  • The MRQ is 5.4%. The company is operating less efficient.
  • The TTM is 4.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.4%TTM4.2%+1.2%
TTM4.2%YOY8.0%-3.8%
TTM4.2%5Y6.9%-2.7%
5Y6.9%10Y5.8%+1.1%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%4.7%+0.7%
TTM4.2%4.3%-0.1%
YOY8.0%4.1%+3.9%
5Y6.9%4.2%+2.7%
10Y5.8%4.2%+1.6%
4.3.2.2. Operating Ratio

Measures how efficient Asbury Automotive Group Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • An Operation Ratio of 0.95 means that the operating costs are $0.95 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Asbury Automotive Group Inc:

  • The MRQ is 0.950. The company is less efficient in keeping operating costs low.
  • The TTM is 0.942. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.950TTM0.942+0.008
TTM0.942YOY0.923+0.019
TTM0.9425Y0.931+0.011
5Y0.93110Y0.943-0.011
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9501.007-0.057
TTM0.9421.009-0.067
YOY0.9230.976-0.053
5Y0.9310.985-0.054
10Y0.9430.982-0.039
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Asbury Automotive Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Asbury Automotive Group Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • A Current Ratio of 1.20 means the company has $1.20 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Asbury Automotive Group Inc:

  • The MRQ is 1.197. The company is just able to pay all its short-term debts.
  • The TTM is 1.144. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.197TTM1.144+0.053
TTM1.144YOY1.936-0.792
TTM1.1445Y1.448-0.304
5Y1.44810Y1.324+0.123
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1971.351-0.154
TTM1.1441.390-0.246
YOY1.9361.414+0.522
5Y1.4481.434+0.014
10Y1.3241.375-0.051
4.4.3.2. Quick Ratio

Measures if Asbury Automotive Group Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Asbury Automotive Group Inc to the Auto & Truck Dealerships industry mean.
  • A Quick Ratio of 0.21 means the company can pay off $0.21 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Asbury Automotive Group Inc:

  • The MRQ is 0.209. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.205. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.209TTM0.205+0.004
TTM0.205YOY0.530-0.325
TTM0.2055Y0.421-0.216
5Y0.42110Y0.329+0.092
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2090.289-0.080
TTM0.2050.388-0.183
YOY0.5300.486+0.044
5Y0.4210.504-0.083
10Y0.3290.559-0.230
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Asbury Automotive Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Asbury Automotive Group Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Asbury Automotive Group Inc to Auto & Truck Dealerships industry mean.
  • A Debt to Asset Ratio of 0.67 means that Asbury Automotive Group Inc assets are financed with 66.9% credit (debt) and the remaining percentage (100% - 66.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Asbury Automotive Group Inc:

  • The MRQ is 0.669. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.654. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.669TTM0.654+0.016
TTM0.654YOY0.503+0.151
TTM0.6545Y0.665-0.012
5Y0.66510Y0.755-0.089
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6690.632+0.037
TTM0.6540.626+0.028
YOY0.5030.590-0.087
5Y0.6650.632+0.033
10Y0.7550.645+0.110
4.5.4.2. Debt to Equity Ratio

Measures if Asbury Automotive Group Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Asbury Automotive Group Inc to the Auto & Truck Dealerships industry mean.
  • A Debt to Equity ratio of 202.6% means that company has $2.03 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Asbury Automotive Group Inc:

  • The MRQ is 2.026. The company is just not able to pay all its debts with equity.
  • The TTM is 2.005. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.026TTM2.005+0.020
TTM2.005YOY1.353+0.652
TTM2.0055Y2.301-0.296
5Y2.30110Y4.028-1.727
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0261.734+0.292
TTM2.0051.688+0.317
YOY1.3531.448-0.095
5Y2.3011.849+0.452
10Y4.0281.920+2.108
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 Asbury Automotive Group Inc generates.

  • Above 15 is considered overpriced but always compare Asbury Automotive Group Inc to the Auto & Truck Dealerships industry mean.
  • A PE ratio of 9.35 means the investor is paying $9.35 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Asbury Automotive Group Inc:

  • The EOD is 10.387. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.351. Based on the earnings, the company is underpriced. +1
  • The TTM is 19.813. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD10.387MRQ9.351+1.036
MRQ9.351TTM19.813-10.462
TTM19.813YOY5.637+14.176
TTM19.8135Y9.529+10.284
5Y9.52910Y10.503-0.974
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD10.3879.896+0.491
MRQ9.3519.527-0.176
TTM19.81310.560+9.253
YOY5.6377.650-2.013
5Y9.5299.368+0.161
10Y10.50310.228+0.275
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 Asbury Automotive Group Inc:

  • The EOD is 3.614. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.254. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 41.490. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.614MRQ3.254+0.360
MRQ3.254TTM41.490-38.236
TTM41.490YOY-70.935+112.424
TTM41.4905Y-0.184+41.674
5Y-0.18410Y1.339-1.523
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD3.6145.101-1.487
MRQ3.2544.303-1.050
TTM41.4903.557+37.933
YOY-70.9351.034-71.969
5Y-0.1842.006-2.190
10Y1.3390.531+0.808
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 Asbury Automotive Group Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • A PB ratio of 1.40 means the investor is paying $1.40 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Asbury Automotive Group Inc:

  • The EOD is 1.561. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.405. Based on the equity, the company is underpriced. +1
  • The TTM is 1.339. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.561MRQ1.405+0.156
MRQ1.405TTM1.339+0.066
TTM1.339YOY1.290+0.049
TTM1.3395Y1.960-0.621
5Y1.96010Y3.153-1.194
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD1.5611.638-0.077
MRQ1.4051.398+0.007
TTM1.3391.429-0.090
YOY1.2901.443-0.153
5Y1.9601.820+0.140
10Y3.1531.741+1.412
4.6.2. Total Gains per Share

2.4. Latest News of Asbury Automotive Group Inc

Does Asbury Automotive Group Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Asbury Automotive Group Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-06
12:26
Novo Nordisk affirms 25% weight-loss expectation for experimental drug CagriSemaRead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Asbury Automotive Group Inc

Institutions are holding 113.737% of the shares of Asbury Automotive Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.83460.0163101587-136866-4.2263
2024-06-30Vanguard Group Inc11.45530.00982243810-76050-3.2782
2024-09-30Pamet Capital Management, LP10.76478.0787210854000
2024-06-30Impactive Capital LP10.297417.85732017002-400-0.0198
2024-06-30Neuberger Berman Group LLC6.73110.24661318444-68280-4.9238
2024-06-30Dimensional Fund Advisors, Inc.5.39540.06291056825699757.0907
2024-06-30State Street Corp4.07260.0079797719-32897-3.9606
2024-06-30Morgan Stanley - Brokerage Accounts3.57030.0062699328-50544-6.7404
2024-06-30Simcoe Capital Management, LLC3.099620.7604607140-36832-5.7195
2024-06-30Timucuan Asset Management Inc/FL2.78914.27895463105463100
2024-06-30Eminence Capital LLC2.54521.832249854214624641.5123
2024-06-30Geode Capital Management, LLC2.41350.0095472741137252.9901
2024-06-30JPMorgan Chase & Co1.63220.006319701173791119.1084
2024-06-30T. Rowe Price Investment Management,Inc.1.43610.0405281302-10912-3.7342
2024-06-30Channing Capital Management, LLC1.39031.702527232591353.4709
2024-06-30NORGES BANK1.34040.0089262541-37129-12.39
2024-06-30Charles Schwab Investment Management Inc1.07460.009121048974273.6575
2024-06-30Northern Trust Corp1.07140.0081209868-8123-3.7263
2024-06-30Bank of New York Mellon Corp1.00970.008519776577544.0808
2024-06-30Schroder Investment Management Group1.00380.049419661939792.0655
Total 88.927354.999417418598+520309+3.0%

4.9.2. Funds holding Asbury Automotive Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.49760.3436127271211160.0878
2024-09-30Neuberger Berman Genesis Inv3.4991.5267685367-25239-3.5518
2024-09-30Vanguard Total Stock Mkt Idx Inv3.22740.00866321675730.0907
2024-10-31iShares Russell 2000 ETF2.67160.1759523294-1176-0.2242
2024-09-30Vanguard Small Cap Index2.55310.0776500078-10236-2.0058
2024-09-30Vanguard Small Cap Value Index Inv1.72890.1377338654-3715-1.0851
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.5260.0655298902-8755-2.8457
2024-09-30DFA US Small Cap Value I1.33910.3738262304143885.8036
2024-08-31Fidelity Small Cap Index1.05860.1867207344-5145-2.4213
2024-09-30Neuberger Berman Long Short Instl1.03360.965420246300
2024-10-31iShares Russell 2000 Value ETF0.98520.355419297700
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.90380.342217703613200.7512
2024-09-30Madison Mid Cap Y0.84822.1251661351661350
2024-09-30T. Rowe Price Small-Cap Value0.78750.339154253-1394-0.8956
2024-09-30DFA US Targeted Value I0.75110.254314711300
2024-09-30Vanguard Tax-Managed Small Cap Adm0.74880.3612146667-1632-1.1005
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.63150.0627123702-4500-3.5101
2024-10-31Dimensional US Targeted Value ETF0.61550.263112056200
2024-09-30Fidelity Extended Market Index0.59320.0664116193-780-0.6668
2024-09-30DFA US Small Cap I0.5740.1611243400
Total 32.57378.19086380357+120960+1.9%

5.3. Insider Transactions

Insiders are holding 0.531% of the shares of Asbury Automotive Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-14David W HultSELL500227.18
2024-08-14Impactive Capital LpSELL8353225.63
2024-03-12Jed MilsteinSELL3955209
2023-12-14Daniel ClaraSELL4618237.11
2023-12-14Philip F MaritzSELL1651227.65
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Stockholders Equity  220,500600221,100-2,500218,600-1,700216,900-12,466,100-12,249,200



5.2. Latest Balance Sheet

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

Summary
Total Assets10,173,600
Total Liabilities6,811,200
Total Stockholder Equity3,362,400
 As reported
Total Liabilities 6,811,200
Total Stockholder Equity+ 3,362,400
Total Assets = 10,173,600

Assets

Total Assets10,173,600
Total Current Assets3,104,500
Long-term Assets7,069,100
Total Current Assets
Cash And Cash Equivalents 60,300
Short-term Investments 9,000
Net Receivables 462,900
Inventory 2,030,800
Other Current Assets 541,500
Total Current Assets  (as reported)3,104,500
Total Current Assets  (calculated)3,104,500
+/-0
Long-term Assets
Property Plant Equipment 2,665,100
Goodwill 2,011,300
Long Term Investments 321,800
Intangible Assets 1,956,700
Long-term Assets Other 114,200
Long-term Assets  (as reported)7,069,100
Long-term Assets  (calculated)7,069,100
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,594,200
Long-term Liabilities4,217,000
Total Stockholder Equity3,362,400
Total Current Liabilities
Short-term Debt 1,595,800
Short Long Term Debt 1,569,400
Accounts payable 761,100
Other Current Liabilities 1,900
Total Current Liabilities  (as reported)2,594,200
Total Current Liabilities  (calculated)3,928,200
+/- 1,334,000
Long-term Liabilities
Long term Debt 3,299,500
Capital Lease Obligations 230,400
Long-term Liabilities Other 52,500
Long-term Liabilities  (as reported)4,217,000
Long-term Liabilities  (calculated)3,582,400
+/- 634,600
Total Stockholder Equity
Common Stock400
Retained Earnings 3,090,900
Accumulated Other Comprehensive Income 50,500
Total Stockholder Equity (as reported)3,362,400
Total Stockholder Equity (calculated)3,141,800
+/- 220,600
Other
Capital Stock400
Cash and Short Term Investments 69,300
Common Stock Shares Outstanding 19,800
Current Deferred Revenue235,400
Liabilities and Stockholders Equity 10,173,600
Net Debt 5,039,000
Net Invested Capital 8,231,300
Net Working Capital 510,300
Property Plant and Equipment Gross 2,665,100
Short Long Term Debt Total 5,099,300



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-03-312000-12-31
> Total Assets 
1,404,200
0
1,460,657
1,504,372
1,532,560
1,503,873
1,605,644
1,619,168
1,691,230
1,676,093
1,814,279
1,881,042
1,937,606
1,793,917
1,897,959
1,938,975
1,888,499
1,782,181
1,930,800
1,963,756
1,974,287
1,930,747
2,030,837
1,978,212
1,987,556
1,915,357
2,016,300
2,019,700
2,163,400
2,064,500
1,654,300
1,472,300
1,426,300
1,271,600
1,400,900
1,346,600
1,338,700
1,326,500
1,486,300
1,441,500
1,338,200
1,308,900
1,419,400
1,482,600
1,490,400
1,490,200
1,661,400
1,657,600
1,755,300
1,775,500
1,888,600
1,873,500
1,935,900
1,925,500
2,192,000
2,177,600
2,311,800
2,243,400
2,305,900
2,335,500
2,372,100
2,326,500
2,336,100
2,399,700
2,367,000
2,269,800
2,356,700
2,429,400
2,520,900
2,516,300
2,695,400
2,904,900
2,814,000
2,816,500
2,911,300
3,069,200
2,934,400
3,530,600
3,676,300
3,582,300
3,524,900
3,571,400
8,002,600
7,860,100
7,638,800
7,816,300
8,021,400
8,182,800
8,165,900
8,255,000
10,159,400
10,131,500
10,306,000
10,173,600
10,173,60010,306,00010,131,50010,159,4008,255,0008,165,9008,182,8008,021,4007,816,3007,638,8007,860,1008,002,6003,571,4003,524,9003,582,3003,676,3003,530,6002,934,4003,069,2002,911,3002,816,5002,814,0002,904,9002,695,4002,516,3002,520,9002,429,4002,356,7002,269,8002,367,0002,399,7002,336,1002,326,5002,372,1002,335,5002,305,9002,243,4002,311,8002,177,6002,192,0001,925,5001,935,9001,873,5001,888,6001,775,5001,755,3001,657,6001,661,4001,490,2001,490,4001,482,6001,419,4001,308,9001,338,2001,441,5001,486,3001,326,5001,338,7001,346,6001,400,9001,271,6001,426,3001,472,3001,654,3002,064,5002,163,4002,019,7002,016,3001,915,3571,987,5561,978,2122,030,8371,930,7471,974,2871,963,7561,930,8001,782,1811,888,4991,938,9751,897,9591,793,9171,937,6061,881,0421,814,2791,676,0931,691,2301,619,1681,605,6441,503,8731,532,5601,504,3721,460,65701,404,200
   > Total Current Assets 
0
0
0
799,855
805,142
764,633
849,783
873,534
929,791
856,498
1,012,009
1,068,956
1,187,188
1,039,296
1,143,506
1,174,008
1,116,385
1,009,519
1,185,180
1,217,844
1,230,970
1,188,168
1,293,064
1,237,668
1,223,762
1,138,020
1,192,422
1,159,500
1,095,600
979,400
1,019,700
851,400
821,300
700,600
815,600
778,200
768,600
763,400
877,300
819,000
710,300
670,200
792,500
852,100
855,200
864,900
986,400
984,200
1,071,700
1,010,800
1,108,600
1,095,600
1,123,500
1,091,200
1,276,700
1,284,300
1,344,800
1,282,000
1,343,000
1,369,300
1,379,500
1,337,100
1,332,400
1,348,600
1,318,000
1,220,700
1,302,100
1,326,600
1,386,000
1,375,500
1,552,000
1,628,600
1,529,500
1,448,000
1,602,600
1,753,200
1,591,700
1,298,000
1,405,700
1,317,600
1,132,500
1,150,500
2,051,500
1,813,900
1,601,500
1,812,600
1,909,800
2,050,200
2,003,900
2,054,900
3,057,100
2,922,400
3,218,300
3,104,500
3,104,5003,218,3002,922,4003,057,1002,054,9002,003,9002,050,2001,909,8001,812,6001,601,5001,813,9002,051,5001,150,5001,132,5001,317,6001,405,7001,298,0001,591,7001,753,2001,602,6001,448,0001,529,5001,628,6001,552,0001,375,5001,386,0001,326,6001,302,1001,220,7001,318,0001,348,6001,332,4001,337,1001,379,5001,369,3001,343,0001,282,0001,344,8001,284,3001,276,7001,091,2001,123,5001,095,6001,108,6001,010,8001,071,700984,200986,400864,900855,200852,100792,500670,200710,300819,000877,300763,400768,600778,200815,600700,600821,300851,4001,019,700979,4001,095,6001,159,5001,192,4221,138,0201,223,7621,237,6681,293,0641,188,1681,230,9701,217,8441,185,1801,009,5191,116,3851,174,0081,143,5061,039,2961,187,1881,068,9561,012,009856,498929,791873,534849,783764,633805,142799,855000
       Cash And Cash Equivalents 
47,241
0
60,506
78,112
67,143
51,640
22,613
38,077
24,575
48,804
106,711
45,986
14,879
18,255
28,093
39,253
11,049
25,998
57,194
59,874
89,097
133,475
129,170
94,497
48,680
40,794
53,354
25,700
34,800
21,400
91,600
35,700
41,900
33,700
84,700
29,400
27,000
9,100
21,300
7,900
23,200
8,200
11,400
4,300
8,700
5,900
6,200
100
67,000
1,300
5,400
6,100
7,000
11,100
2,900
1,100
1,900
3,900
2,800
4,400
1,800
3,700
3,400
3,100
2,700
2,800
4,700
4,800
2,500
6,800
8,300
10,900
9,600
1,800
3,500
388,600
613,200
4,100
1,400
27,800
102,300
330,600
189,400
284,300
100,100
141,300
235,300
296,800
77,500
41,600
45,700
29,000
67,200
60,300
60,30067,20029,00045,70041,60077,500296,800235,300141,300100,100284,300189,400330,600102,30027,8001,4004,100613,200388,6003,5001,8009,60010,9008,3006,8002,5004,8004,7002,8002,7003,1003,4003,7001,8004,4002,8003,9001,9001,1002,90011,1007,0006,1005,4001,30067,0001006,2005,9008,7004,30011,4008,20023,2007,90021,3009,10027,00029,40084,70033,70041,90035,70091,60021,40034,80025,70053,35440,79448,68094,497129,170133,47589,09759,87457,19425,99811,04939,25328,09318,25514,87945,986106,71148,80424,57538,07722,61351,64067,14378,11260,506047,241
       Short-term Investments 
1,304
0
1,410
1,455
1,455
1,499
1,499
1,545
1,545
1,591
1,591
1,637
1,640
1,623
1,645
1,799
1,813
909
913
913
0
0
0
0
0
0
0
0
0
0
0
0
8,000
0
0
0
0
0
0
0
0
0
0
0
0
0
100
0
0
0
4,400
0
0
0
8,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
600
0
0
0
11,000
0
0
0
1,100
0
0
0
11,000
12,500
10,800
7,900
5,400
5,500
10,300
7,400
6,200
6,900
10,500
9,000
9,00010,5006,9006,2007,40010,3005,5005,4007,90010,80012,50011,0000001,10000011,000000600300000000000000008,0000004,40000010000000000000008,0000000000000009139139091,8131,7991,6451,6231,6401,6371,5911,5911,5451,5451,4991,4991,4551,4551,41001,304
       Net Receivables 
0
0
0
170,809
175,048
175,075
187,280
182,211
216,450
198,430
208,082
215,295
236,425
224,291
253,556
253,167
262,615
225,110
289,453
250,628
265,164
247,261
299,769
257,032
263,219
241,489
253,883
222,300
200,100
162,700
146,000
76,400
85,800
82,000
79,000
89,800
81,500
84,600
102,600
84,700
67,600
74,600
79,000
77,800
77,700
76,900
223,700
194,200
201,000
177,400
236,600
220,000
227,400
199,700
262,600
249,600
246,200
236,100
295,200
226,900
244,300
240,800
321,000
254,200
237,400
240,500
321,800
261,500
257,100
252,100
343,300
274,000
271,200
261,100
348,000
154,100
202,800
245,500
337,400
306,600
258,700
206,900
469,500
392,300
389,300
338,400
446,200
322,800
342,800
379,800
578,700
451,300
448,100
462,900
462,900448,100451,300578,700379,800342,800322,800446,200338,400389,300392,300469,500206,900258,700306,600337,400245,500202,800154,100348,000261,100271,200274,000343,300252,100257,100261,500321,800240,500237,400254,200321,000240,800244,300226,900295,200236,100246,200249,600262,600199,700227,400220,000236,600177,400201,000194,200223,70076,90077,70077,80079,00074,60067,60084,700102,60084,60081,50089,80079,00082,00085,80076,400146,000162,700200,100222,300253,883241,489263,219257,032299,769247,261265,164250,628289,453225,110262,615253,167253,556224,291236,425215,295208,082198,430216,450182,211187,280175,075175,048170,809000
       Other Current Assets 
19,694
0
25,253
38,680
35,388
37,974
33,600
29,265
44,846
47,405
45,228
44,040
131,786
46,517
33,553
16,065
44,660
60,538
51,498
49,310
19,677
12,451
70,389
22,359
18,976
20,228
93,626
96,100
91,900
84,400
104,600
171,900
250,100
149,800
143,600
152,800
135,700
138,300
202,900
149,200
123,500
115,600
170,200
167,800
160,400
270,600
331,700
66,000
292,200
75,200
66,100
317,200
323,400
79,900
85,200
95,400
100,100
96,100
84,100
94,600
97,200
93,700
88,500
103,900
129,200
117,700
94,600
119,200
130,700
125,500
92,500
120,600
128,400
128,900
90,400
122,100
110,600
170,100
141,800
182,100
179,700
183,400
157,700
1,112,800
257,500
298,600
181,700
298,800
346,600
368,200
658,200
572,300
626,500
541,500
541,500626,500572,300658,200368,200346,600298,800181,700298,600257,5001,112,800157,700183,400179,700182,100141,800170,100110,600122,10090,400128,900128,400120,60092,500125,500130,700119,20094,600117,700129,200103,90088,50093,70097,20094,60084,10096,100100,10095,40085,20079,900323,400317,20066,10075,200292,20066,000331,700270,600160,400167,800170,200115,600123,500149,200202,900138,300135,700152,800143,600149,800250,100171,900104,60084,40091,90096,10093,62620,22818,97622,35970,38912,45119,67749,31051,49860,53844,66016,06533,55346,517131,78644,04045,22847,40544,84629,26533,60037,97435,38838,68025,253019,694
   > Long-term Assets 
0
0
0
704,517
727,418
739,240
755,861
745,634
761,439
819,595
802,270
812,086
750,418
754,621
754,453
764,967
772,114
772,662
745,620
745,912
743,317
742,579
737,773
740,544
763,794
777,337
823,878
860,200
1,067,800
1,085,100
634,600
620,900
605,000
571,000
585,300
568,400
570,100
563,100
609,000
622,500
627,900
638,700
626,900
630,500
635,200
625,300
675,000
673,400
683,600
764,700
780,000
777,900
812,400
834,300
915,300
893,300
967,000
961,400
962,900
966,200
992,600
989,400
1,003,700
1,051,100
1,049,000
1,049,100
1,054,600
1,102,800
1,134,900
1,140,800
1,142,400
1,276,300
1,284,500
1,368,500
1,308,700
1,316,000
1,342,700
2,232,600
2,270,600
2,264,700
2,392,400
2,420,900
6,073,200
6,046,200
6,037,300
6,003,700
6,111,700
6,132,600
6,162,000
6,200,100
7,102,300
7,209,100
7,087,700
7,069,100
7,069,1007,087,7007,209,1007,102,3006,200,1006,162,0006,132,6006,111,7006,003,7006,037,3006,046,2006,073,2002,420,9002,392,4002,264,7002,270,6002,232,6001,342,7001,316,0001,308,7001,368,5001,284,5001,276,3001,142,4001,140,8001,134,9001,102,8001,054,6001,049,1001,049,0001,051,1001,003,700989,400992,600966,200962,900961,400967,000893,300915,300834,300812,400777,900780,000764,700683,600673,400675,000625,300635,200630,500626,900638,700627,900622,500609,000563,100570,100568,400585,300571,000605,000620,900634,6001,085,1001,067,800860,200823,878777,337763,794740,544737,773742,579743,317745,912745,620772,662772,114764,967754,453754,621750,418812,086802,270819,595761,439745,634755,861739,240727,418704,517000
       Property Plant Equipment 
218,153
0
256,402
258,379
262,803
273,350
286,930
277,735
258,602
259,553
266,991
270,451
183,099
191,078
195,788
201,154
205,982
206,900
193,457
194,621
198,825
201,053
202,584
204,782
209,471
210,688
238,581
251,200
460,800
479,900
476,700
468,100
468,900
438,400
449,100
440,900
441,900
444,700
458,400
480,700
493,000
509,500
510,800
518,700
527,700
520,100
565,800
566,000
578,600
634,300
651,500
656,100
677,500
700,100
741,600
726,100
765,200
761,600
772,800
776,700
803,500
800,300
815,400
824,100
822,300
823,000
834,200
854,500
871,900
877,600
886,100
988,800
997,800
1,020,500
975,300
986,500
1,013,000
1,232,300
1,273,600
1,261,300
1,390,600
1,412,700
2,251,000
2,240,800
2,220,100
2,152,500
2,176,500
2,170,200
2,173,800
2,191,100
2,557,400
2,638,500
2,652,000
2,665,100
2,665,1002,652,0002,638,5002,557,4002,191,1002,173,8002,170,2002,176,5002,152,5002,220,1002,240,8002,251,0001,412,7001,390,6001,261,3001,273,6001,232,3001,013,000986,500975,3001,020,500997,800988,800886,100877,600871,900854,500834,200823,000822,300824,100815,400800,300803,500776,700772,800761,600765,200726,100741,600700,100677,500656,100651,500634,300578,600566,000565,800520,100527,700518,700510,800509,500493,000480,700458,400444,700441,900440,900449,100438,400468,900468,100476,700479,900460,800251,200238,581210,688209,471204,782202,584201,053198,825194,621193,457206,900205,982201,154195,788191,078183,099270,451266,991259,553258,602277,735286,930273,350262,803258,379256,4020218,153
       Goodwill 
364,164
0
392,856
392,287
396,223
399,198
402,133
400,666
434,596
464,763
404,143
430,625
457,162
455,184
461,650
461,189
464,947
467,188
457,405
456,008
450,362
449,785
447,996
447,021
456,416
468,123
483,301
500,000
499,700
499,800
0
0
0
0
0
0
0
0
18,900
18,800
18,800
18,800
18,700
18,700
18,700
18,700
28,400
28,400
28,400
52,800
54,500
58,100
61,900
61,900
104,000
102,900
131,200
130,200
130,200
130,200
130,200
128,000
128,100
160,700
160,800
160,800
160,800
176,100
181,200
181,200
181,200
213,200
213,200
272,100
201,700
206,500
206,500
888,600
562,200
563,200
563,200
569,500
2,271,700
2,234,600
2,230,800
2,208,200
1,783,400
1,783,400
1,783,400
1,783,400
2,009,000
2,014,900
2,010,400
2,011,300
2,011,3002,010,4002,014,9002,009,0001,783,4001,783,4001,783,4001,783,4002,208,2002,230,8002,234,6002,271,700569,500563,200563,200562,200888,600206,500206,500201,700272,100213,200213,200181,200181,200181,200176,100160,800160,800160,800160,700128,100128,000130,200130,200130,200130,200131,200102,900104,00061,90061,90058,10054,50052,80028,40028,40028,40018,70018,70018,70018,70018,80018,80018,80018,90000000000499,800499,700500,000483,301468,123456,416447,021447,996449,785450,362456,008457,405467,188464,947461,189461,650455,184457,162430,625404,143464,763434,596400,666402,133399,198396,223392,287392,8560364,164
       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
1,600
2,300
2,900
400
0
0
0
0
0
0
0
0
0
0
0
123,500
115,400
105,300
173,500
235,000
280,800
287,300
291,800
326,700
334,700
337,600
321,800
321,800337,600334,700326,700291,800287,300280,800235,000173,500105,300115,400123,500000000000004002,9002,3001,6000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
364,164
0
392,856
392,287
408,713
399,198
402,133
402,133
446,426
476,271
404,143
430,625
457,162
455,184
461,650
461,189
464,947
467,188
42,853
42,853
450,362
449,785
39,518
39,518
501,884
516,591
536,469
560,700
560,400
560,500
15,700
0
0
0
18,500
0
0
0
55,200
18,800
18,800
18,800
52,100
18,700
18,700
18,700
35,000
28,400
28,400
52,800
38,600
58,100
61,900
61,900
48,600
102,900
131,200
130,200
48,500
48,500
48,500
48,500
48,500
54,800
54,700
54,700
49,600
60,400
69,500
69,500
65,800
65,800
65,800
65,800
121,700
113,200
113,200
101,900
425,200
425,200
425,200
425,200
1,335,700
1,335,700
1,327,300
1,327,300
1,800,100
1,800,100
1,800,100
1,800,100
2,095,800
2,093,700
1,957,100
1,956,700
1,956,7001,957,1002,093,7002,095,8001,800,1001,800,1001,800,1001,800,1001,327,3001,327,3001,335,7001,335,700425,200425,200425,200425,200101,900113,200113,200121,70065,80065,80065,80065,80069,50069,50060,40049,60054,70054,70054,80048,50048,50048,50048,50048,500130,200131,200102,90048,60061,90061,90058,10038,60052,80028,40028,40035,00018,70018,70018,70052,10018,80018,80018,80055,20000018,50000015,700560,500560,400560,700536,469516,591501,88439,51839,518449,785450,36242,85342,853467,188464,947461,189461,650455,184457,162430,625404,143476,271446,426402,133402,133399,198408,713392,287392,8560364,164
       Long-term Assets Other 
0
0
0
53,851
68,392
66,692
66,798
67,233
68,241
95,279
131,136
111,010
110,157
108,359
97,015
102,624
101,185
98,574
51,905
95,283
94,130
91,741
47,675
88,741
97,907
98,526
101,996
109,000
107,300
105,400
54,700
52,900
51,000
45,300
51,800
50,100
49,700
49,500
70,200
65,800
64,300
61,400
56,000
55,300
54,500
54,400
53,300
52,700
54,000
59,500
46,000
60,000
60,100
60,100
69,700
64,300
70,600
69,600
11,400
10,800
10,400
12,600
11,700
11,500
11,200
10,600
10,000
11,800
12,300
12,500
8,900
8,500
7,700
10,100
10,000
9,800
10,000
9,800
9,600
15,000
13,400
13,500
22,200
60,400
99,000
93,200
116,700
-1,200
15,700
133,700
113,400
127,300
-7,100
114,200
114,200-7,100127,300113,400133,70015,700-1,200116,70093,20099,00060,40022,20013,50013,40015,0009,6009,80010,0009,80010,00010,1007,7008,5008,90012,50012,30011,80010,00010,60011,20011,50011,70012,60010,40010,80011,40069,60070,60064,30069,70060,10060,10060,00046,00059,50054,00052,70053,30054,40054,50055,30056,00061,40064,30065,80070,20049,50049,70050,10051,80045,30051,00052,90054,700105,400107,300109,000101,99698,52697,90788,74147,67591,74194,13095,28351,90598,574101,185102,62497,015108,359110,157111,010131,13695,27968,24167,23366,79866,69268,39253,851000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51,800
49,000
41,400
37,800
34,300
32,100
27,500
26,300
22,600
18,100
13,100
13,300
12,500
11,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000011,80012,50013,30013,10018,10022,60026,30027,50032,10034,30037,80041,40049,00051,8000000000000000000000000000000000000000000
> Total Liabilities 
1,082,318
0
1,117,106
1,098,559
1,116,326
1,072,934
1,178,693
1,186,979
1,253,247
1,221,564
1,380,572
1,438,182
1,482,015
1,325,943
1,417,936
1,445,368
1,384,043
1,256,539
1,383,034
1,397,474
1,386,657
1,328,431
1,419,004
1,408,854
1,399,628
1,328,171
1,432,075
1,432,600
1,571,000
1,473,600
1,431,600
1,245,800
1,193,000
1,030,600
1,157,300
1,094,100
1,073,000
1,047,700
1,199,200
1,133,700
1,027,000
995,500
1,092,800
1,134,600
1,127,200
1,104,800
1,258,600
1,228,600
1,301,700
1,304,600
1,398,000
1,361,800
1,407,100
1,401,600
1,747,100
1,799,100
1,944,100
1,928,900
1,991,400
2,093,700
2,152,500
2,070,900
2,056,400
2,101,500
2,048,900
1,922,500
1,962,500
2,005,100
2,070,400
2,035,300
2,222,200
2,400,300
2,257,700
2,216,500
2,265,000
2,408,300
2,221,300
2,718,700
2,770,800
2,584,300
2,376,600
2,270,100
5,887,100
5,677,600
5,228,400
5,173,500
5,118,100
5,133,600
5,097,400
994,500
6,081,900
6,784,600
6,975,300
6,811,200
6,811,2006,975,3006,784,6006,081,900994,5005,097,4005,133,6005,118,1005,173,5005,228,4005,677,6005,887,1002,270,1002,376,6002,584,3002,770,8002,718,7002,221,3002,408,3002,265,0002,216,5002,257,7002,400,3002,222,2002,035,3002,070,4002,005,1001,962,5001,922,5002,048,9002,101,5002,056,4002,070,9002,152,5002,093,7001,991,4001,928,9001,944,1001,799,1001,747,1001,401,6001,407,1001,361,8001,398,0001,304,6001,301,7001,228,6001,258,6001,104,8001,127,2001,134,6001,092,800995,5001,027,0001,133,7001,199,2001,047,7001,073,0001,094,1001,157,3001,030,6001,193,0001,245,8001,431,6001,473,6001,571,0001,432,6001,432,0751,328,1711,399,6281,408,8541,419,0041,328,4311,386,6571,397,4741,383,0341,256,5391,384,0431,445,3681,417,9361,325,9431,482,0151,438,1821,380,5721,221,5641,253,2471,186,9791,178,6931,072,9341,116,3261,098,5591,117,10601,082,318
   > Total Current Liabilities 
628,622
0
609,997
631,427
621,857
609,086
692,873
708,921
742,593
648,191
757,026
836,585
933,129
765,172
847,510
889,628
829,333
714,062
838,226
850,864
841,092
798,003
881,055
849,927
848,263
776,251
871,667
867,100
876,100
775,300
854,500
675,600
626,500
478,100
598,800
534,500
526,700
516,700
635,800
567,300
472,200
500,400
636,300
702,500
710,300
655,400
779,800
738,200
702,300
773,300
834,200
810,000
848,200
787,300
1,041,100
1,088,800
1,156,600
1,146,600
1,007,800
1,114,400
1,173,900
1,099,800
1,104,900
1,153,400
1,103,200
980,400
1,058,200
1,101,100
1,169,000
1,135,500
1,277,100
1,416,800
1,272,600
1,235,100
1,247,000
1,186,000
893,200
1,212,700
1,223,400
1,048,700
759,300
659,200
1,598,000
1,584,800
1,156,900
1,158,700
1,033,400
1,068,300
1,049,600
994,500
2,875,700
2,757,400
2,565,500
2,594,200
2,594,2002,565,5002,757,4002,875,700994,5001,049,6001,068,3001,033,4001,158,7001,156,9001,584,8001,598,000659,200759,3001,048,7001,223,4001,212,700893,2001,186,0001,247,0001,235,1001,272,6001,416,8001,277,1001,135,5001,169,0001,101,1001,058,200980,4001,103,2001,153,4001,104,9001,099,8001,173,9001,114,4001,007,8001,146,6001,156,6001,088,8001,041,100787,300848,200810,000834,200773,300702,300738,200779,800655,400710,300702,500636,300500,400472,200567,300635,800516,700526,700534,500598,800478,100626,500675,600854,500775,300876,100867,100871,667776,251848,263849,927881,055798,003841,092850,864838,226714,062829,333889,628847,510765,172933,129836,585757,026648,191742,593708,921692,873609,086621,857631,427609,9970628,622
       Short-term Debt 
0
0
0
507,535
509,085
480,185
575,428
590,392
616,137
520,357
635,417
659,992
703,175
590,941
684,828
718,560
646,073
523,345
638,904
671,479
683,585
639,637
723,921
696,279
694,534
643,188
675,687
692,100
678,600
612,100
671,600
499,500
456,100
318,600
443,700
393,700
373,300
364,700
428,000
378,400
288,400
320,900
493,100
504,000
526,500
463,500
556,700
528,900
497,500
578,600
673,200
574,100
610,700
570,600
873,200
788,500
857,900
851,700
802,700
828,200
898,200
783,400
876,700
825,700
834,900
702,600
831,800
808,100
885,700
844,200
1,092,400
1,092,300
977,600
920,100
921,300
913,200
594,000
772,200
896,300
588,100
302,300
199,700
799,100
487,400
138,400
116,300
253,600
151,300
129,700
166,100
2,135,900
1,826,800
1,587,000
1,595,800
1,595,8001,587,0001,826,8002,135,900166,100129,700151,300253,600116,300138,400487,400799,100199,700302,300588,100896,300772,200594,000913,200921,300920,100977,6001,092,3001,092,400844,200885,700808,100831,800702,600834,900825,700876,700783,400898,200828,200802,700851,700857,900788,500873,200570,600610,700574,100673,200578,600497,500528,900556,700463,500526,500504,000493,100320,900288,400378,400428,000364,700373,300393,700443,700318,600456,100499,500671,600612,100678,600692,100675,687643,188694,534696,279723,921639,637683,585671,479638,904523,345646,073718,560684,828590,941703,175659,992635,417520,357616,137590,392575,428480,185509,085507,535000
       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
27,400
0
0
0
13,900
0
898,200
783,400
14,000
825,700
1,831,200
15,700
12,900
13,500
13,100
13,100
38,800
941,700
833,300
777,000
690,100
777,500
520,100
684,900
673,900
514,500
270,800
159,400
773,300
461,200
114,000
92,000
230,000
128,700
108,500
144,800
2,109,700
1,774,800
1,533,200
1,569,400
1,569,4001,533,2001,774,8002,109,700144,800108,500128,700230,00092,000114,000461,200773,300159,400270,800514,500673,900684,900520,100777,500690,100777,000833,300941,70038,80013,10013,10013,50012,90015,7001,831,200825,70014,000783,400898,200013,90000027,400000000000000000000000000000000000000000000000000000000
       Accounts payable 
536,155
0
484,948
38,257
40,040
40,460
40,120
41,303
44,566
40,924
42,882
43,314
49,842
48,558
53,078
77,097
66,649
54,191
72,432
70,820
65,620
64,610
63,951
67,149
63,176
48,822
72,113
173,200
184,300
155,200
46,200
135,200
143,900
131,800
43,000
139,300
153,400
152,000
162,500
183,600
183,800
177,800
45,600
195,400
183,800
178,300
64,800
209,300
199,800
194,700
62,400
224,500
226,100
216,700
60,600
273,200
269,100
264,500
85,500
281,200
270,800
271,100
81,900
327,700
268,300
277,800
92,400
293,000
283,300
291,300
81,900
306,800
295,000
315,000
81,700
268,700
299,200
418,000
97,600
454,600
451,900
459,500
163,900
880,200
812,800
771,500
147,400
672,200
687,500
601,800
155,600
723,600
769,700
761,100
761,100769,700723,600155,600601,800687,500672,200147,400771,500812,800880,200163,900459,500451,900454,60097,600418,000299,200268,70081,700315,000295,000306,80081,900291,300283,300293,00092,400277,800268,300327,70081,900271,100270,800281,20085,500264,500269,100273,20060,600216,700226,100224,50062,400194,700199,800209,30064,800178,300183,800195,40045,600177,800183,800183,600162,500152,000153,400139,30043,000131,800143,900135,20046,200155,200184,300173,20072,11348,82263,17667,14963,95164,61065,62070,82072,43254,19166,64977,09753,07848,55849,84243,31442,88240,92444,56641,30340,12040,46040,04038,257484,9480536,155
       Other Current Liabilities 
56,682
0
79,260
85,635
72,732
88,441
77,325
77,226
81,890
86,910
78,727
37,877
89,722
31,243
94,028
5,087
27,618
32,891
107,065
23,590
5,659
93,756
79,222
86,499
90,553
1,377
111,576
1,800
13,200
8,000
31,600
176,100
170,400
159,500
103,500
140,800
153,400
152,000
37,700
188,900
183,800
179,500
89,900
198,500
183,800
13,600
147,400
209,300
204,800
194,700
89,200
235,900
237,500
216,700
97,100
27,100
29,600
30,400
107,800
5,000
4,900
45,300
137,400
327,700
268,300
277,800
121,500
293,000
283,300
291,300
81,100
17,700
295,000
315,000
218,000
268,700
299,200
22,500
220,800
6,000
5,100
459,500
417,300
20,800
4,500
65,000
376,400
23,000
8,800
-100
236,400
-49,900
-51,700
1,900
1,900-51,700-49,900236,400-1008,80023,000376,40065,0004,50020,800417,300459,5005,1006,000220,80022,500299,200268,700218,000315,000295,00017,70081,100291,300283,300293,000121,500277,800268,300327,700137,40045,3004,9005,000107,80030,40029,60027,10097,100216,700237,500235,90089,200194,700204,800209,300147,40013,600183,800198,50089,900179,500183,800188,90037,700152,000153,400140,800103,500159,500170,400176,10031,6008,00013,2001,800111,5761,37790,55386,49979,22293,7565,65923,590107,06532,89127,6185,08794,02831,24389,72237,87778,72786,91081,89077,22677,32588,44172,73285,63579,260056,682
   > Long-term Liabilities 
0
0
0
467,132
494,469
463,848
485,820
478,058
510,654
573,373
623,546
601,597
548,886
560,771
570,426
555,740
554,710
542,477
544,808
546,610
545,565
530,428
537,949
558,927
551,365
551,920
560,408
565,500
694,900
698,300
577,100
570,200
566,500
552,500
558,500
559,600
546,300
531,000
563,400
566,400
554,800
495,100
456,500
432,100
416,900
449,400
478,800
490,400
599,400
531,300
563,800
551,800
558,900
614,300
706,000
710,300
787,500
782,300
983,600
979,300
978,600
971,100
951,500
948,100
945,700
942,100
904,300
904,000
901,400
899,800
918,900
983,500
985,100
981,400
1,018,000
1,226,400
1,328,100
1,506,000
1,547,400
1,535,600
1,617,300
1,610,900
4,289,100
4,092,800
4,071,500
4,014,800
4,084,700
4,065,300
4,047,800
4,012,000
3,206,200
4,027,200
4,409,800
4,217,000
4,217,0004,409,8004,027,2003,206,2004,012,0004,047,8004,065,3004,084,7004,014,8004,071,5004,092,8004,289,1001,610,9001,617,3001,535,6001,547,4001,506,0001,328,1001,226,4001,018,000981,400985,100983,500918,900899,800901,400904,000904,300942,100945,700948,100951,500971,100978,600979,300983,600782,300787,500710,300706,000614,300558,900551,800563,800531,300599,400490,400478,800449,400416,900432,100456,500495,100554,800566,400563,400531,000546,300559,600558,500552,500566,500570,200577,100698,300694,900565,500560,408551,920551,365558,927537,949530,428545,565546,610544,808542,477554,710555,740570,426560,771548,886601,597623,546573,373510,654478,058485,820463,848494,469467,132000
       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
526,800
468,800
439,100
415,000
399,300
431,900
461,400
472,400
580,800
511,300
543,300
540,400
537,500
592,100
678,700
679,800
758,200
747,900
940,400
931,700
927,900
916,300
912,700
908,900
905,200
901,400
862,600
859,100
855,600
852,100
866,500
874,700
871,200
867,800
907,000
1,117,500
1,182,100
1,174,100
1,165,200
1,157,700
1,335,000
1,327,700
3,520,100
3,340,700
3,315,500
3,261,800
3,216,800
3,194,800
3,181,300
3,136,500
0
0
0
0
00003,136,5003,181,3003,194,8003,216,8003,261,8003,315,5003,340,7003,520,1001,327,7001,335,0001,157,7001,165,2001,174,1001,182,1001,117,500907,000867,800871,200874,700866,500852,100855,600859,100862,600901,400905,200908,900912,700916,300927,900931,700940,400747,900758,200679,800678,700592,100537,500540,400543,300511,300580,800472,400461,400431,900399,300415,000439,100468,800526,8000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
-507,535
-509,085
-480,185
-575,428
-590,392
-616,137
-520,357
-635,417
-659,992
-703,175
-590,941
-684,828
-718,560
-646,073
-523,345
-638,904
-671,479
-683,585
-639,637
-723,921
-696,279
-694,534
-643,188
-675,687
-692,100
-678,600
-612,100
-671,600
-499,500
-456,100
-318,600
-443,700
-393,700
-373,300
-364,700
-428,000
-378,400
-288,400
-320,900
-493,100
-504,000
-526,500
-463,500
-556,700
-528,900
-497,500
-578,600
-673,200
-574,100
-610,700
-570,600
-873,200
-788,500
-857,900
-851,700
-802,700
-828,200
-898,200
-783,400
-876,700
-825,700
-834,900
-702,600
-831,800
-808,100
-885,700
-844,200
-1,092,400
-1,014,600
-894,500
-838,800
-851,700
-847,200
-500,000
-481,700
-567,800
-272,400
-84,900
20,800
-531,300
-227,900
113,900
131,000
-11,600
95,500
110,200
71,000
-1,887,600
-1,589,700
-1,350,800
-1,365,400
-1,365,400-1,350,800-1,589,700-1,887,60071,000110,20095,500-11,600131,000113,900-227,900-531,30020,800-84,900-272,400-567,800-481,700-500,000-847,200-851,700-838,800-894,500-1,014,600-1,092,400-844,200-885,700-808,100-831,800-702,600-834,900-825,700-876,700-783,400-898,200-828,200-802,700-851,700-857,900-788,500-873,200-570,600-610,700-574,100-673,200-578,600-497,500-528,900-556,700-463,500-526,500-504,000-493,100-320,900-288,400-378,400-428,000-364,700-373,300-393,700-443,700-318,600-456,100-499,500-671,600-612,100-678,600-692,100-675,687-643,188-694,534-696,279-723,921-639,637-683,585-671,479-638,904-523,345-646,073-718,560-684,828-590,941-703,175-659,992-635,417-520,357-616,137-590,392-575,428-480,185-509,085-507,535000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51,800
49,000
41,400
37,800
34,300
32,100
27,500
26,300
22,600
18,100
13,100
13,300
12,500
11,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000011,80012,50013,30013,10018,10022,60026,30027,50032,10034,30037,80041,40049,00051,8000000000000000000000000000000000000000000
       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
28,000
26,300
17,400
17,100
17,600
17,500
17,400
18,000
18,600
20,000
20,500
21,000
21,400
22,200
23,400
25,200
25,100
29,900
29,500
35,400
37,000
36,100
29,900
30,000
31,500
31,600
29,200
28,600
29,200
30,300
30,700
28,100
30,600
32,900
32,400
35,300
43,700
43,600
50,900
50,900
47,900
45,600
60,700
51,900
52,100
52,100
53,500
55,100
55,600
55,800
5,700
53,500
48,700
52,500
52,50048,70053,5005,70055,80055,60055,10053,50052,10052,10051,90060,70045,60047,90050,90050,90043,60043,70035,30032,40032,90030,60028,10030,70030,30029,20028,60029,20031,60031,50030,00029,90036,10037,00035,40029,50029,90025,10025,20023,40022,20021,40021,00020,50020,00018,60018,00017,40017,50017,60017,10017,40026,30028,0000000000000000000000000000000000000000000
       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
3,900
5,300
4,200
4,500
13,700
12,200
13,700
18,700
8,900
9,200
9,000
9,100
12,500
16,300
16,600
17,400
21,700
21,300
20,700
20,400
26,000
24,900
24,700
24,700
34,600
36,200
34,600
35,300
0
0
0
0
100,700
99,300
101,700
0
0
0
0
0
00000101,70099,300100,700000035,30034,60036,20034,60024,70024,70024,90026,00020,40020,70021,30021,70017,40016,60016,30012,5009,1009,0009,2008,90018,70013,70012,20013,7004,5004,2005,3003,900000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
321,882
0
343,551
405,813
416,234
430,939
426,951
432,189
437,983
454,529
433,707
442,860
455,591
467,974
480,023
493,607
504,456
525,642
547,766
566,282
587,630
602,316
611,833
569,358
587,928
587,186
584,225
587,100
592,400
590,900
222,700
226,500
233,300
241,000
243,600
252,500
265,700
278,800
287,100
307,800
311,200
313,400
326,600
348,000
363,200
385,400
402,800
429,000
453,600
470,900
490,600
511,700
528,800
523,900
444,900
378,500
367,700
314,500
314,500
241,800
219,600
255,600
279,700
298,200
318,100
347,300
394,200
424,300
450,500
481,000
473,200
504,600
556,300
600,000
646,300
660,900
713,100
811,900
905,500
998,000
1,148,300
1,301,300
2,115,500
2,182,500
2,410,400
2,642,800
2,903,300
3,049,200
3,068,500
3,248,500
3,244,100
3,346,900
3,330,700
3,362,400
3,362,4003,330,7003,346,9003,244,1003,248,5003,068,5003,049,2002,903,3002,642,8002,410,4002,182,5002,115,5001,301,3001,148,300998,000905,500811,900713,100660,900646,300600,000556,300504,600473,200481,000450,500424,300394,200347,300318,100298,200279,700255,600219,600241,800314,500314,500367,700378,500444,900523,900528,800511,700490,600470,900453,600429,000402,800385,400363,200348,000326,600313,400311,200307,800287,100278,800265,700252,500243,600241,000233,300226,500222,700590,900592,400587,100584,225587,186587,928569,358611,833602,316587,630566,282547,766525,642504,456493,607480,023467,974455,591442,860433,707454,529437,983432,189426,951430,939416,234405,813343,5510321,882
   Common Stock
0
0
0
340
340
340
340
340
340
340
340
340
341
341
342
342
342
344
344
349
347
349
351
352
362
363
363
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400400363363362352351349347349344344342342342341341340340340340340340340340340000
   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
-61,600
-49,300
-27,800
-10,200
10,900
31,600
54,400
86,900
113,900
136,600
163,500
194,900
230,800
263,300
275,100
311,000
352,100
403,200
444,300
475,300
512,000
544,400
611,500
645,000
677,100
707,800
750,300
799,500
842,800
887,100
922,700
957,700
1,009,300
1,050,900
1,094,500
1,114,000
1,163,600
1,259,800
1,348,900
1,441,700
1,593,800
1,740,800
1,881,300
1,931,900
2,133,300
2,338,200
2,610,100
2,763,300
2,781,100
0
0
0
0
0
000002,781,1002,763,3002,610,1002,338,2002,133,3001,931,9001,881,3001,740,8001,593,8001,441,7001,348,9001,259,8001,163,6001,114,0001,094,5001,050,9001,009,300957,700922,700887,100842,800799,500750,300707,800677,100645,000611,500544,400512,000475,300444,300403,200352,100311,000275,100263,300230,800194,900163,500136,600113,90086,90054,40031,60010,900-10,200-27,800-49,300-61,6000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
1,913
-30,456
-154
-122
-89
-55
-22
-483
-1,759
-4,652
-5,087
-6,286
-2,646
-7,876
-4,648
-3,587
-2,275
-2,023
-2,074
-2,077
-2,126
-1,460
-2,158
-2,609
-3,500
-2,100
-2,100
-5,600
-6,800
-4,900
-6,300
-5,700
-6,200
-6,900
-7,300
-6,000
-5,100
-5,300
-4,700
-4,500
-3,700
-3,100
-2,300
-1,600
-900
-300
-300
200
-300
-900
-800
-1,500
-2,100
-2,100
-4,600
-3,500
-6,000
-7,000
-6,400
-2,100
-1,700
-2,000
-1,800
-900
1,200
2,000
2,700
600
-900
-2,800
-3,500
-2,900
-6,300
-6,700
-6,700
-5,600
-1,000
-5,900
-3,700
-700
29,100
51,000
74,100
74,400
61,800
71,400
77,200
61,100
66,400
64,700
50,500
50,50064,70066,40061,10077,20071,40061,80074,40074,10051,00029,100-700-3,700-5,900-1,000-5,600-6,700-6,700-6,300-2,900-3,500-2,800-9006002,7002,0001,200-900-1,800-2,000-1,700-2,100-6,400-7,000-6,000-3,500-4,600-2,100-2,100-1,500-800-900-300200-300-300-900-1,600-2,300-3,100-3,700-4,500-4,700-5,300-5,100-6,000-7,300-6,900-6,200-5,700-6,300-4,900-6,800-5,600-2,100-2,100-3,500-2,609-2,158-1,460-2,126-2,077-2,074-2,023-2,275-3,587-4,648-7,876-2,646-6,286-5,087-4,652-1,759-483-22-55-89-122-154-30,4561,913000
   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
470,400
475,400
482,600
488,400
490,400
497,500
499,000
503,600
505,700
508,500
510,500
515,400
518,100
520,500
522,600
529,100
532,400
534,900
537,200
541,100
543,500
546,600
549,400
553,100
556,400
559,800
563,500
566,700
569,200
571,700
572,900
575,500
577,800
580,800
582,900
586,400
589,500
592,100
595,500
600,200
603,900
607,700
1,278,600
1,274,100
1,278,800
1,283,400
1,281,400
1,288,000
1,282,000
1,287,200
0
0
0
0
00001,287,2001,282,0001,288,0001,281,4001,283,4001,278,8001,274,1001,278,600607,700603,900600,200595,500592,100589,500586,400582,900580,800577,800575,500572,900571,700569,200566,700563,500559,800556,400553,100549,400546,600543,500541,100537,200534,900532,400529,100522,600520,500518,100515,400510,500508,500505,700503,600499,000497,500490,400488,400482,600475,400470,4000000000000000000000000000000000000000000
   Treasury Stock00000-1,066,400-1,064,300-1,063,000-1,053,300-1,053,100-1,053,000-1,044,100-1,043,900-1,043,900-1,043,300-1,033,700-1,033,700-1,033,700-1,033,600-1,028,600-1,028,600-1,028,400-1,028,100-1,023,400-980,900-963,900-943,500-919,100-918,900-913,800-898,600-879,500-829,400-829,300-769,000-663,900-619,400-515,100-459,900-351,700-259,500-219,600-198,700-184,000-174,300-166,100-161,000-149,400-141,800-135,400-126,900-124,100-108,400-92,700-79,100-75,000-74,900-74,900-74,700-74,600-74,600-74,600-74,500-74,500-74,500-74,500-74,300-73,319-65,770-52,338-50,634-14,559-14,567-15,032-15,032-15,032-15,032-15,032-15,032-15,032-15,032-15,032-15,064-15,064-15,064-15,064-8,544-6,630000000
   Other Stockholders Equity 
0
0
0
413,838
443,849
413,607
404,088
402,196
395,684
395,952
396,018
396,083
396,958
397,660
398,062
398,366
398,458
401,462
402,023
406,669
408,763
412,968
417,166
381,014
385,047
373,423
367,115
367,600
367,600
367,200
367,900
379,800
379,200
380,900
382,700
384,700
385,800
386,800
388,400
388,300
377,700
367,000
358,500
361,500
355,000
355,700
349,600
342,600
339,600
334,200
326,500
316,700
298,500
261,000
170,900
69,200
17,300
-84,500
-126,700
-227,900
-285,800
-282,800
-330,100
-345,500
-357,400
-359,100
-355,600
-376,800
-394,700
-409,200
-450,500
-452,600
-450,600
-447,800
-445,700
-447,200
-444,200
-441,600
-438,200
-443,100
-440,000
-436,200
234,500
221,100
225,700
230,100
218,400
223,700
215,600
220,500
221,100
218,600
216,900
-12,249,200
-12,249,200216,900218,600221,100220,500215,600223,700218,400230,100225,700221,100234,500-436,200-440,000-443,100-438,200-441,600-444,200-447,200-445,700-447,800-450,600-452,600-450,500-409,200-394,700-376,800-355,600-359,100-357,400-345,500-330,100-282,800-285,800-227,900-126,700-84,50017,30069,200170,900261,000298,500316,700326,500334,200339,600342,600349,600355,700355,000361,500358,500367,000377,700388,300388,400386,800385,800384,700382,700380,900379,200379,800367,900367,200367,600367,600367,115373,423385,047381,014417,166412,968408,763406,669402,023401,462398,458398,366398,062397,660396,958396,083396,018395,952395,684402,196404,088413,607443,849413,838000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.