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

ABM Industries Incorporated
Buy, Hold or Sell?

Let's analyze Abm together

I guess you are interested in ABM Industries Incorporated. 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 ABM Industries Incorporated. 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 ABM Industries Incorporated

I send you an email if I find something interesting about ABM Industries Incorporated.

1. Quick Overview

1.1. Quick analysis of Abm (30 sec.)










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

How much money do you get?

How much money do you get?
$0.88
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$28.90
Expected worth in 1 year
$29.87
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$1.85
Return On Investment
3.3%

For what price can you sell your share?

Current Price per Share
$56.83
Expected price per share
$54.42 - $59.15
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Abm (5 min.)




Live pricePrice per Share (EOD)
$56.83
Intrinsic Value Per Share
$6.09 - $35.69
Total Value Per Share
$34.99 - $64.59

2.2. Growth of Abm (5 min.)




Is Abm growing?

Current yearPrevious yearGrowGrow %
How rich?$1.8b$1.7b$51.1m2.8%

How much money is Abm making?

Current yearPrevious yearGrowGrow %
Making money$39m$59.3m-$20.3m-52.2%
Net Profit Margin1.9%3.0%--

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

2.3. Financial Health of Abm (5 min.)




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




  Industry Rankings (Specialty Business Services)  


Richest
#20 / 197

Most Revenue
#23 / 197

Most Profit
#31 / 197

Most Efficient
#111 / 197
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Abm is $56.83. 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 Abm.
  • 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 Abm, 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 $28.90. Based on the TTM, the Book Value Change Per Share is $0.24 per quarter. Based on the YOY, the Book Value Change Per Share is $0.73 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 $0.22 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Abm.

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 Eps0.070.1%0.611.1%0.891.6%0.561.0%0.410.7%
Usd Book Value Change Per Share-0.13-0.2%0.240.4%0.731.3%0.320.6%0.340.6%
Usd Dividend Per Share0.220.4%0.220.4%0.210.4%0.200.3%0.180.3%
Usd Total Gains Per Share0.090.2%0.460.8%0.941.7%0.520.9%0.520.9%
Usd Price Per Share55.56-44.85-45.07-42.64-38.92-
Price to Earnings Ratio187.66-57.08-14.28-18.95-27.35-
Price-to-Total Gains Ratio630.01-116.76-53.90-483.57-255.44-
Price to Book Ratio1.92-1.57-1.70-1.71-1.86-
Price-to-Total Gains Ratio630.01-116.76-53.90-483.57-255.44-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share56.83
Number of shares17
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.220.20
Usd Book Value Change Per Share0.240.32
Usd Total Gains Per Share0.460.52
Gains per Quarter (17 shares)7.868.86
Gains per Year (17 shares)31.4335.43
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1151621132225
2303352274460
3454983406695
460661145488130
5758214567110165
6909917681132200
710511520794154235
8120132238108176270
9135148269121198305
10150165300135220340

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%18.02.00.090.0%36.04.00.090.0%135.04.00.097.1%
Book Value Change Per Share2.02.00.050.0%10.02.00.083.3%16.04.00.080.0%29.011.00.072.5%123.015.01.088.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%135.00.04.097.1%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%33.07.00.082.5%130.09.00.093.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of ABM Industries Incorporated 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---0.1340.242-155%0.732-118%0.323-141%0.343-139%
Book Value Per Share--28.89928.505+1%26.581+9%24.941+16%21.520+34%
Current Ratio--1.3831.427-3%1.362+2%1.3880%1.511-8%
Debt To Asset Ratio--0.6360.632+1%0.640-1%0.621+2%0.603+5%
Debt To Equity Ratio--1.7471.720+2%1.777-2%1.652+6%1.539+14%
Dividend Per Share--0.2220.220+1%0.211+5%0.198+12%0.178+25%
Enterprise Value--409060000.000-201201750.000+149%-57414750.000+114%263853450.000+55%441566812.325-7%
Eps--0.0740.606-88%0.890-92%0.561-87%0.413-82%
Ev To Ebitda Ratio--1.554-0.273+118%-0.141+109%10.423-85%7.595-80%
Ev To Sales Ratio--0.049-0.024+150%-0.007+115%0.045+10%0.081-40%
Free Cash Flow Per Share--1.0061.062-5%0.651+55%0.862+17%0.622+62%
Free Cash Flow To Equity Per Share--2.1870.405+440%0.660+231%0.770+184%0.726+201%
Gross Profit Margin--1.0001.0000%1.0000%1.000+0%0.992+1%
Intrinsic Value_10Y_max--35.690--------
Intrinsic Value_10Y_min--6.090--------
Intrinsic Value_1Y_max--2.649--------
Intrinsic Value_1Y_min--1.644--------
Intrinsic Value_3Y_max--8.666--------
Intrinsic Value_3Y_min--4.075--------
Intrinsic Value_5Y_max--15.535--------
Intrinsic Value_5Y_min--5.536--------
Market Cap3568429579.000+1%3528060000.0002869598250.000+23%3008410250.000+17%2841648450.000+24%2549094312.325+38%
Net Profit Margin--0.0020.019-88%0.030-92%0.020-89%0.016-86%
Operating Margin--0.0190.037-49%0.048-61%0.042-56%0.033-44%
Operating Ratio--0.9821.404-30%1.824-46%1.742-44%1.807-46%
Pb Ratio1.966+2%1.9231.571+22%1.697+13%1.714+12%1.857+4%
Pe Ratio191.952+2%187.66357.076+229%14.277+1214%18.953+890%27.345+586%
Price Per Share56.830+2%55.56044.848+24%45.070+23%42.642+30%38.919+43%
Price To Free Cash Flow Ratio14.119+2%13.803-5.407+139%11.895+16%4.490+207%3.926+252%
Price To Total Gains Ratio644.412+2%630.011116.762+440%53.899+1069%483.568+30%255.437+147%
Quick Ratio--1.2531.295-3%1.243+1%1.2590%1.340-6%
Return On Assets--0.0010.008-88%0.012-92%0.008-89%0.007-87%
Return On Equity--0.0030.021-88%0.033-92%0.022-88%0.018-86%
Total Gains Per Share--0.0880.462-81%0.943-91%0.521-83%0.521-83%
Usd Book Value--1835100000.0001825325000.000+1%1774175000.000+3%1660495000.000+11%1412907500.000+30%
Usd Book Value Change Per Share---0.1340.242-155%0.732-118%0.323-141%0.343-139%
Usd Book Value Per Share--28.89928.505+1%26.581+9%24.941+16%21.520+34%
Usd Dividend Per Share--0.2220.220+1%0.211+5%0.198+12%0.178+25%
Usd Enterprise Value--409060000.000-201201750.000+149%-57414750.000+114%263853450.000+55%441566812.325-7%
Usd Eps--0.0740.606-88%0.890-92%0.561-87%0.413-82%
Usd Free Cash Flow--63900000.00068225000.000-6%43425000.000+47%57260000.000+12%41105000.000+55%
Usd Free Cash Flow Per Share--1.0061.062-5%0.651+55%0.862+17%0.622+62%
Usd Free Cash Flow To Equity Per Share--2.1870.405+440%0.660+231%0.770+184%0.726+201%
Usd Market Cap3568429579.000+1%3528060000.0002869598250.000+23%3008410250.000+17%2841648450.000+24%2549094312.325+38%
Usd Price Per Share56.830+2%55.56044.848+24%45.070+23%42.642+30%38.919+43%
Usd Profit--4700000.00039000000.000-88%59350000.000-92%37475000.000-87%27300000.000-83%
Usd Revenue--2094199999.0002068724999.750+1%2003650000.000+5%1797454999.950+17%1608104999.975+30%
Usd Total Gains Per Share--0.0880.462-81%0.943-91%0.521-83%0.521-83%
 EOD+4 -4MRQTTM+17 -22YOY+24 -155Y+20 -2010Y+17 -23

3.3 Fundamental Score

Let's check the fundamental score of ABM Industries Incorporated based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15191.952
Price to Book Ratio (EOD)Between0-11.966
Net Profit Margin (MRQ)Greater than00.002
Operating Margin (MRQ)Greater than00.019
Quick Ratio (MRQ)Greater than11.253
Current Ratio (MRQ)Greater than11.383
Debt to Asset Ratio (MRQ)Less than10.636
Debt to Equity Ratio (MRQ)Less than11.747
Return on Equity (MRQ)Greater than0.150.003
Return on Assets (MRQ)Greater than0.050.001
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of ABM Industries Incorporated based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.191
Ma 20Greater thanMa 5056.644
Ma 50Greater thanMa 10054.779
Ma 100Greater thanMa 20054.090
OpenGreater thanClose57.680
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About ABM Industries Incorporated

ABM Industries Incorporated, through its subsidiaries, engages in the provision of integrated facility, infrastructure, and mobility solutions in the United States and internationally. It operates through Business & Industry, Manufacturing & Distribution, Education, Aviation, and Technical Solutions segments. The company offers janitorial, facilities engineering, and parking services for commercial real estate properties, including corporate offices for high tech clients, sports and entertainment venues, and traditional hospitals and non-acute healthcare facilities; provides vehicle maintenance and other services to rental car providers. It also offers integrated facility services, engineering, and other specialized services in various types of manufacturing, distribution, and data center facilities. In addition, the company delivers custodial and landscaping and grounds for public school districts, private schools, colleges, and universities. Further, it supports airlines and airports with services comprising passenger assistance, catering logistics, air cabin maintenance, and transportation services. Additionally, the company provides electric vehicle power design, installation, and maintenance, as well as microgrid systems installations. ABM Industries Incorporated was founded in 1909 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-12-05 10:59:07.

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 inefficient 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 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 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Abm to the Specialty Business Services industry mean.
  • A Net Profit Margin of 0.2% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of ABM Industries Incorporated:

  • The MRQ is 0.2%. The company is not making a profit/loss.
  • The TTM is 1.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM1.9%-1.7%
TTM1.9%YOY3.0%-1.1%
TTM1.9%5Y2.0%-0.1%
5Y2.0%10Y1.6%+0.4%
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%3.2%-3.0%
TTM1.9%2.9%-1.0%
YOY3.0%3.2%-0.2%
5Y2.0%2.2%-0.2%
10Y1.6%3.4%-1.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Abm to the Specialty Business Services industry mean.
  • 0.1% Return on Assets means that Abm generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of ABM Industries Incorporated:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.8%-0.7%
TTM0.8%YOY1.2%-0.4%
TTM0.8%5Y0.8%0.0%
5Y0.8%10Y0.7%+0.1%
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.9%-0.8%
TTM0.8%0.9%-0.1%
YOY1.2%1.0%+0.2%
5Y0.8%0.8%+0.0%
10Y0.7%1.3%-0.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Abm to the Specialty Business Services industry mean.
  • 0.3% Return on Equity means Abm generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of ABM Industries Incorporated:

  • The MRQ is 0.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM2.1%-1.9%
TTM2.1%YOY3.3%-1.2%
TTM2.1%5Y2.2%0.0%
5Y2.2%10Y1.8%+0.4%
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%2.2%-1.9%
TTM2.1%2.1%+0.0%
YOY3.3%2.4%+0.9%
5Y2.2%1.9%+0.3%
10Y1.8%2.6%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ABM Industries Incorporated.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Abm is operating .

  • Measures how much profit Abm 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 Abm to the Specialty Business Services industry mean.
  • An Operating Margin of 1.9% means the company generated $0.02  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of ABM Industries Incorporated:

  • The MRQ is 1.9%. The company is operating less efficient.
  • The TTM is 3.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM3.7%-1.8%
TTM3.7%YOY4.8%-1.1%
TTM3.7%5Y4.2%-0.6%
5Y4.2%10Y3.3%+0.9%
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%5.0%-3.1%
TTM3.7%5.3%-1.6%
YOY4.8%5.4%-0.6%
5Y4.2%4.5%-0.3%
10Y3.3%5.4%-2.1%
4.3.2.2. Operating Ratio

Measures how efficient Abm is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Business Services industry mean).
  • An Operation Ratio of 0.98 means that the operating costs are $0.98 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of ABM Industries Incorporated:

  • The MRQ is 0.982. The company is less efficient in keeping operating costs low.
  • The TTM is 1.404. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.982TTM1.404-0.422
TTM1.404YOY1.824-0.420
TTM1.4045Y1.742-0.338
5Y1.74210Y1.807-0.065
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9821.009-0.027
TTM1.4041.011+0.393
YOY1.8240.975+0.849
5Y1.7421.014+0.728
10Y1.8070.997+0.810
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ABM Industries Incorporated.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Business Services industry mean).
  • A Current Ratio of 1.38 means the company has $1.38 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of ABM Industries Incorporated:

  • The MRQ is 1.383. The company is just able to pay all its short-term debts.
  • The TTM is 1.427. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.383TTM1.427-0.044
TTM1.427YOY1.362+0.065
TTM1.4275Y1.388+0.038
5Y1.38810Y1.511-0.123
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3831.386-0.003
TTM1.4271.414+0.013
YOY1.3621.427-0.065
5Y1.3881.474-0.086
10Y1.5111.483+0.028
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Abm to the Specialty Business Services industry mean.
  • A Quick Ratio of 1.25 means the company can pay off $1.25 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of ABM Industries Incorporated:

  • The MRQ is 1.253. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.295. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.253TTM1.295-0.042
TTM1.295YOY1.243+0.052
TTM1.2955Y1.259+0.036
5Y1.25910Y1.340-0.081
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2530.800+0.453
TTM1.2950.914+0.381
YOY1.2430.956+0.287
5Y1.2591.058+0.201
10Y1.3401.183+0.157
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ABM Industries Incorporated.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Abm to Specialty Business Services industry mean.
  • A Debt to Asset Ratio of 0.64 means that Abm assets are financed with 63.6% credit (debt) and the remaining percentage (100% - 63.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of ABM Industries Incorporated:

  • The MRQ is 0.636. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.632. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.636TTM0.632+0.004
TTM0.632YOY0.640-0.007
TTM0.6325Y0.621+0.011
5Y0.62110Y0.603+0.018
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6360.547+0.089
TTM0.6320.541+0.091
YOY0.6400.559+0.081
5Y0.6210.554+0.067
10Y0.6030.558+0.045
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Abm to the Specialty Business Services industry mean.
  • A Debt to Equity ratio of 174.7% means that company has $1.75 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of ABM Industries Incorporated:

  • The MRQ is 1.747. The company is just able to pay all its debts with equity.
  • The TTM is 1.720. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.747TTM1.720+0.027
TTM1.720YOY1.777-0.056
TTM1.7205Y1.652+0.069
5Y1.65210Y1.539+0.113
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7471.157+0.590
TTM1.7201.125+0.595
YOY1.7771.216+0.561
5Y1.6521.205+0.447
10Y1.5391.201+0.338
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 Abm generates.

  • Above 15 is considered overpriced but always compare Abm to the Specialty Business Services industry mean.
  • A PE ratio of 187.66 means the investor is paying $187.66 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of ABM Industries Incorporated:

  • The EOD is 191.952. Based on the earnings, the company is expensive. -2
  • The MRQ is 187.663. Based on the earnings, the company is expensive. -2
  • The TTM is 57.076. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD191.952MRQ187.663+4.290
MRQ187.663TTM57.076+130.586
TTM57.076YOY14.277+42.800
TTM57.0765Y18.953+38.123
5Y18.95310Y27.345-8.392
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
EOD191.95210.597+181.355
MRQ187.66310.590+177.073
TTM57.07610.701+46.375
YOY14.27710.458+3.819
5Y18.95314.502+4.451
10Y27.34515.066+12.279
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 ABM Industries Incorporated:

  • The EOD is 14.119. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 13.803. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -5.407. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD14.119MRQ13.803+0.316
MRQ13.803TTM-5.407+19.210
TTM-5.407YOY11.895-17.301
TTM-5.4075Y4.490-9.896
5Y4.49010Y3.926+0.564
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
EOD14.1194.572+9.547
MRQ13.8034.369+9.434
TTM-5.4073.604-9.011
YOY11.8954.676+7.219
5Y4.4902.657+1.833
10Y3.9262.095+1.831
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 Abm is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Business Services industry mean).
  • A PB ratio of 1.92 means the investor is paying $1.92 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of ABM Industries Incorporated:

  • The EOD is 1.966. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.923. Based on the equity, the company is underpriced. +1
  • The TTM is 1.571. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.966MRQ1.923+0.044
MRQ1.923TTM1.571+0.351
TTM1.571YOY1.697-0.126
TTM1.5715Y1.714-0.142
5Y1.71410Y1.857-0.143
Compared to industry (Specialty Business Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.9661.809+0.157
MRQ1.9231.895+0.028
TTM1.5711.899-0.328
YOY1.6971.754-0.057
5Y1.7142.059-0.345
10Y1.8572.064-0.207
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 ABM Industries Incorporated.

4.8.1. Institutions holding ABM Industries Incorporated

Institutions are holding 94.399% of the shares of ABM Industries Incorporated.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.96480.011510024505-95855-0.9472
2024-09-30Vanguard Group Inc12.96780.00778142674123870.1524
2024-09-30Dimensional Fund Advisors, Inc.7.3450.0594612029-48872-1.0486
2024-09-30State Street Corp5.31970.00723340279-114485-3.3138
2024-09-30AllianceBernstein L.P.4.15220.04622607217767183.0317
2024-09-30Harris Associates L.P.3.32750.143920893711000455.0291
2024-09-30Macquarie Group Ltd2.92790.10471838452-41201-2.1919
2024-09-30Geode Capital Management, LLC2.31120.0062145125270500.4882
2024-09-30Amvescap Plc.2.10470.0135132153817931015.6983
2024-09-30Fuller & Thaler Asset Management Inc1.94660.25321222281-22910-1.8399
2024-09-30Vulcan Value Partners, LLC1.67140.92691049464-118584-10.1523
2024-09-30JPMorgan Chase & Co1.60440.00411007406-16817-1.6419
2024-09-30Morgan Stanley - Brokerage Accounts1.58380.0038994499-1270085-56.0847
2024-09-30Silvercrest Asset Management Group LLC1.51080.3406948631-13056-1.3576
2024-09-30William Blair Investment Management, LLC1.27250.104799027-25664-3.112
2024-09-30Northern Trust Corp1.26420.00697938047010.0884
2024-09-30LSV Asset Management1.25890.0894790465301443.9646
2024-06-30Bank of America Corp1.24660.003578273735901684.7293
2024-06-30NORGES BANK1.22070.0058766472680529.7437
2024-09-30Pzena Investment Management, LLC1.1060.118169446427857566.983
Total 72.10672.256245276567-655531-1.4%

4.9.2. Funds holding ABM Industries Incorporated

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.46080.2446405678718900.0466
2024-10-31Vanguard Total Stock Mkt Idx Inv3.14440.00611974410-10435-0.5257
2024-11-27iShares Russell 2000 ETF2.89760.12851819423-3808-0.2089
2024-10-31Vanguard Small Cap Index2.5060.0549157357831000.1974
2024-09-30Delaware Small Cap Core I2.18140.94921369719-8489-0.6159
2024-09-30DFA US Small Cap Value I1.96410.3887123328300
2024-09-30FullerThaler Behavioral Small-Cap Value1.76570.54711108736-200-0.018
2024-10-31Vanguard Small Cap Value Index Inv1.69370.09731063472-368-0.0346
2024-09-30Undiscovered Managers Behavioral Val L1.66950.5458104833000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.49190.0458936771-3290-0.35
2024-09-30Oakmark Equity And Income Investor1.33870.677584060000
2024-09-30Harris Assoc. Oakmark Eq & Inc CIT1.33870.676884060000
2024-11-27SPDR® S&P Dividend ETF1.19890.196875282700
2024-08-31Fidelity Small Cap Index1.03070.1356647172-15899-2.3978
2024-11-27iShares S&P Small-Cap 600 Value ETF1.02360.4767642737-2160-0.3349
2024-11-27iShares Russell 2000 Value ETF0.9910.25446222488040.1294
2024-09-30DFA US Targeted Value I0.91360.2193573674-11581-1.9788
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.91120.24475721444200.0735
2024-09-30AB Discovery Value Advisor0.89731.1913563402487109.4639
2024-11-28Dimensional US Targeted Value ETF0.80810.249950744000
Total 36.22697.33122747353-13060.0%

5.3. Insider Transactions

Insiders are holding 1.387% of the shares of ABM Industries Incorporated.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-14Earl Ray EllisSELL4000053.96
2024-07-24Scott B SalmirsSELL1173655.08
2024-07-15Rene JacobsenSELL4000051.67
2024-07-11Dean A ChinSELL204250.7
2024-07-10Scott B SalmirsSELL2500048.9
2024-05-01Andrea R NewbornSELL1261545
2024-03-25Rene JacobsenSELL556343.59
2024-03-22Dean A ChinSELL546544.89
2023-12-22Rene JacobsenSELL634145.5
2023-12-13Andrea R NewbornSELL976648.3
2023-12-13Scott B SalmirsSELL2500050
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets5,040,400
Total Liabilities3,205,300
Total Stockholder Equity1,835,000
 As reported
Total Liabilities 3,205,300
Total Stockholder Equity+ 1,835,000
Total Assets = 5,040,400

Assets

Total Assets5,040,400
Total Current Assets1,723,400
Long-term Assets3,317,000
Total Current Assets
Cash And Cash Equivalents 86,300
Net Receivables 1,475,000
Other Current Assets 162,100
Total Current Assets  (as reported)1,723,400
Total Current Assets  (calculated)1,723,400
+/-0
Long-term Assets
Property Plant Equipment 254,700
Goodwill 2,574,200
Long Term Investments 29,000
Intangible Assets 296,100
Long-term Assets Other 144,700
Long-term Assets  (as reported)3,317,000
Long-term Assets  (calculated)3,298,700
+/- 18,300

Liabilities & Shareholders' Equity

Total Current Liabilities1,246,100
Long-term Liabilities1,959,200
Total Stockholder Equity1,835,000
Total Current Liabilities
Short-term Debt 85,400
Short Long Term Debt 31,600
Accounts payable 278,700
Other Current Liabilities 735,600
Total Current Liabilities  (as reported)1,246,100
Total Current Liabilities  (calculated)1,131,300
+/- 114,800
Long-term Liabilities
Long term Debt 1,305,100
Capital Lease Obligations 122,700
Long-term Liabilities Other 488,400
Long-term Liabilities  (as reported)1,959,200
Long-term Liabilities  (calculated)1,916,200
+/- 43,000
Total Stockholder Equity
Common Stock600
Retained Earnings 1,299,100
Accumulated Other Comprehensive Income -16,300
Other Stockholders Equity 551,600
Total Stockholder Equity (as reported)1,835,000
Total Stockholder Equity (calculated)1,835,000
+/-0
Other
Capital Stock600
Cash and Short Term Investments 86,300
Common Stock Shares Outstanding 63,500
Current Deferred Revenue79,400
Liabilities and Stockholders Equity 5,040,400
Net Debt 1,373,100
Net Invested Capital 3,171,700
Net Working Capital 477,300
Property Plant and Equipment Gross 606,400
Short Long Term Debt Total 1,459,400



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

<
 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-301987-01-311986-10-311986-07-311986-04-301986-01-311985-10-31
> Total Assets 
134,600
0
0
0
142,100
0
0
0
152,200
0
0
0
172,000
0
0
0
190,000
193,600
197,600
199,400
201,700
211,400
216,200
215,600
211,700
223,100
226,200
225,300
226,300
230,000
233,400
236,900
268,100
270,707
283,871
284,661
299,470
309,949
319,148
323,481
334,973
348,476
354,135
370,719
379,770
394,892
402,343
409,469
467,152
481,555
479,068
495,924
501,363
513,987
522,359
544,365
563,484
571,768
594,354
608,221
641,985
638,237
661,017
656,245
683,100
677,706
668,106
704,667
704,939
717,473
729,890
739,980
795,983
789,325
796,429
800,614
842,524
874,904
871,930
877,354
903,710
903,710
899,250
920,774
1,016,274
993,091
1,006,179
1,044,511
1,120,673
1,628,332
1,622,114
1,611,491
1,549,913
1,571,637
1,521,179
1,561,264
1,521,153
1,524,201
1,481,909
1,528,798
1,548,670
1,955,839
1,916,991
1,926,835
1,879,598
1,886,800
1,875,944
1,886,895
1,869,251
2,088,148
2,076,390
2,103,403
2,119,236
2,165,211
2,155,500
2,168,200
2,192,900
2,230,900
2,205,600
2,264,200
2,149,800
2,255,200
2,184,500
2,239,400
2,281,200
2,411,900
2,394,200
2,352,900
3,812,600
3,797,000
3,749,900
3,740,400
3,627,500
3,686,400
3,729,900
3,744,000
3,692,600
3,847,100
4,079,200
3,668,300
3,776,900
3,782,200
3,792,000
3,897,400
4,436,200
4,504,900
4,586,300
4,607,600
4,868,900
4,918,000
4,932,900
4,970,000
4,933,700
4,955,400
4,929,500
5,040,400
5,040,4004,929,5004,955,4004,933,7004,970,0004,932,9004,918,0004,868,9004,607,6004,586,3004,504,9004,436,2003,897,4003,792,0003,782,2003,776,9003,668,3004,079,2003,847,1003,692,6003,744,0003,729,9003,686,4003,627,5003,740,4003,749,9003,797,0003,812,6002,352,9002,394,2002,411,9002,281,2002,239,4002,184,5002,255,2002,149,8002,264,2002,205,6002,230,9002,192,9002,168,2002,155,5002,165,2112,119,2362,103,4032,076,3902,088,1481,869,2511,886,8951,875,9441,886,8001,879,5981,926,8351,916,9911,955,8391,548,6701,528,7981,481,9091,524,2011,521,1531,561,2641,521,1791,571,6371,549,9131,611,4911,622,1141,628,3321,120,6731,044,5111,006,179993,0911,016,274920,774899,250903,710903,710877,354871,930874,904842,524800,614796,429789,325795,983739,980729,890717,473704,939704,667668,106677,706683,100656,245661,017638,237641,985608,221594,354571,768563,484544,365522,359513,987501,363495,924479,068481,555467,152409,469402,343394,892379,770370,719354,135348,476334,973323,481319,148309,949299,470284,661283,871270,707268,100236,900233,400230,000226,300225,300226,200223,100211,700215,600216,200211,400201,700199,400197,600193,600190,000000172,000000152,200000142,100000134,600
   > Total Current Assets 
87,100
0
0
0
92,100
0
0
0
99,200
0
0
0
111,300
0
0
0
122,000
126,300
130,600
131,300
132,400
140,100
140,900
140,600
141,600
150,300
152,600
151,200
153,700
154,400
157,000
158,900
166,900
168,408
175,546
175,889
189,442
192,987
200,142
198,988
209,867
214,906
219,911
225,407
233,755
244,949
248,582
253,757
294,417
307,995
303,128
318,846
324,308
335,886
336,144
353,194
367,589
372,197
391,704
402,719
436,819
434,739
450,128
439,692
465,541
457,454
444,112
439,429
437,785
432,087
441,020
456,973
500,648
492,766
457,693
458,605
486,088
504,568
501,498
500,219
521,453
521,453
510,751
534,642
631,741
606,349
611,291
642,470
642,890
680,508
686,120
693,078
635,069
654,837
611,941
645,239
620,997
631,317
597,245
617,757
608,756
736,752
715,965
765,056
733,757
744,871
747,009
760,114
767,427
820,478
821,576
845,295
864,632
914,472
911,800
926,600
927,200
977,500
951,800
999,600
947,200
953,000
903,400
946,000
993,700
1,059,500
1,061,300
1,049,000
1,235,500
1,218,100
1,215,700
1,240,600
1,171,000
1,231,100
1,280,900
1,319,200
1,275,400
1,284,900
1,715,000
1,312,200
1,441,900
1,474,600
1,499,000
1,600,300
1,401,200
1,477,500
1,508,200
1,539,700
1,561,200
1,656,300
1,693,000
1,729,200
1,710,700
1,723,900
1,697,900
1,723,400
1,723,4001,697,9001,723,9001,710,7001,729,2001,693,0001,656,3001,561,2001,539,7001,508,2001,477,5001,401,2001,600,3001,499,0001,474,6001,441,9001,312,2001,715,0001,284,9001,275,4001,319,2001,280,9001,231,1001,171,0001,240,6001,215,7001,218,1001,235,5001,049,0001,061,3001,059,500993,700946,000903,400953,000947,200999,600951,800977,500927,200926,600911,800914,472864,632845,295821,576820,478767,427760,114747,009744,871733,757765,056715,965736,752608,756617,757597,245631,317620,997645,239611,941654,837635,069693,078686,120680,508642,890642,470611,291606,349631,741534,642510,751521,453521,453500,219501,498504,568486,088458,605457,693492,766500,648456,973441,020432,087437,785439,429444,112457,454465,541439,692450,128434,739436,819402,719391,704372,197367,589353,194336,144335,886324,308318,846303,128307,995294,417253,757248,582244,949233,755225,407219,911214,906209,867198,988200,142192,987189,442175,889175,546168,408166,900158,900157,000154,400153,700151,200152,600150,300141,600140,600140,900140,100132,400131,300130,600126,300122,000000111,30000099,20000092,10000087,100
       Cash And Cash Equivalents 
3,600
0
0
0
2,200
0
0
0
600
0
0
0
3,500
0
0
0
2,500
2,800
3,500
1,900
1,600
2,000
4,600
4,700
2,500
2,000
1,900
1,400
2,400
5,800
7,000
5,900
1,700
1,051
1,682
459
7,368
3,002
2,019
1,042
1,840
1,778
1,769
1,761
1,567
6,361
1,498
1,650
1,783
1,756
1,750
1,815
1,844
6,359
1,878
2,048
2,139
2,198
2,081
2,177
2,000
1,988
1,911
2,386
3,052
7,618
2,725
2,756
19,427
11,152
10,515
26,864
110,947
90,705
60,175
49,501
63,369
62,975
52,513
43,202
56,793
56,793
25,006
51,540
134,001
90,665
98,685
107,325
136,192
3,233
17,405
5,293
710
11,962
0
23,573
34,153
21,177
20,943
32,902
39,446
31,365
23,290
39,614
26,467
17,650
25,411
21,650
43,459
36,426
37,906
38,688
32,639
34,214
37,700
24,600
36,700
38,800
30,400
51,200
55,500
55,900
45,700
51,600
56,000
42,600
55,700
47,700
62,800
68,600
69,700
46,000
39,100
30,600
53,700
60,500
58,500
69,800
555,900
229,400
394,200
378,300
435,700
505,400
62,800
46,600
48,900
63,900
73,000
87,900
71,200
97,700
69,500
58,000
60,700
86,300
86,30060,70058,00069,50097,70071,20087,90073,00063,90048,90046,60062,800505,400435,700378,300394,200229,400555,90069,80058,50060,50053,70030,60039,10046,00069,70068,60062,80047,70055,70042,60056,00051,60045,70055,90055,50051,20030,40038,80036,70024,60037,70034,21432,63938,68837,90636,42643,45921,65025,41117,65026,46739,61423,29031,36539,44632,90220,94321,17734,15323,573011,9627105,29317,4053,233136,192107,32598,68590,665134,00151,54025,00656,79356,79343,20252,51362,97563,36949,50160,17590,705110,94726,86410,51511,15219,4272,7562,7257,6183,0522,3861,9111,9882,0002,1772,0812,1982,1392,0481,8786,3591,8441,8151,7501,7561,7831,6501,4986,3611,5671,7611,7691,7781,8401,0422,0193,0027,3684591,6821,0511,7005,9007,0005,8002,4001,4001,9002,0002,5004,7004,6002,0001,6001,9003,5002,8002,5000003,5000006000002,2000003,600
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,000
11,000
0
11,000
11,800
15,300
15,800
14,800
14,500
15,600
14,400
0
0
0
0
0
0000014,40015,60014,50014,80015,80015,30011,80011,000011,00011,0000000000000000000005,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
67,500
0
0
0
73,200
0
0
0
83,500
0
0
0
92,500
0
0
0
103,700
104,400
106,700
109,300
108,700
116,600
110,300
109,300
110,500
117,900
121,200
120,600
120,900
117,000
115,700
117,400
127,900
130,404
134,716
136,283
140,788
146,060
151,577
149,955
158,075
162,067
165,443
173,696
183,716
185,352
191,300
197,562
234,464
248,071
240,168
255,723
260,549
265,570
267,827
283,718
297,596
295,766
316,679
326,328
360,180
355,824
371,932
348,987
367,201
351,665
344,364
334,131
318,376
319,225
326,167
302,932
287,906
297,329
291,686
307,900
321,449
331,707
326,151
350,938
345,104
345,104
365,149
368,903
383,977
384,001
376,160
400,426
374,913
510,212
504,608
487,452
478,280
500,094
467,636
475,362
471,632
499,394
465,762
481,551
476,053
606,195
594,764
631,430
615,705
636,082
626,646
644,943
632,841
688,086
686,283
708,062
720,216
760,144
752,200
777,900
748,200
781,200
764,600
783,200
742,900
777,700
736,700
774,100
795,600
855,900
851,800
875,300
1,038,100
1,020,000
1,005,700
1,046,000
1,014,100
1,079,400
1,101,800
1,129,700
1,085,800
1,080,300
1,019,900
918,000
906,400
955,800
916,100
953,200
1,189,600
1,279,100
1,297,000
1,318,500
1,354,500
1,406,500
1,447,900
1,479,000
1,504,200
1,502,400
1,465,600
1,475,000
1,475,0001,465,6001,502,4001,504,2001,479,0001,447,9001,406,5001,354,5001,318,5001,297,0001,279,1001,189,600953,200916,100955,800906,400918,0001,019,9001,080,3001,085,8001,129,7001,101,8001,079,4001,014,1001,046,0001,005,7001,020,0001,038,100875,300851,800855,900795,600774,100736,700777,700742,900783,200764,600781,200748,200777,900752,200760,144720,216708,062686,283688,086632,841644,943626,646636,082615,705631,430594,764606,195476,053481,551465,762499,394471,632475,362467,636500,094478,280487,452504,608510,212374,913400,426376,160384,001383,977368,903365,149345,104345,104350,938326,151331,707321,449307,900291,686297,329287,906302,932326,167319,225318,376334,131344,364351,665367,201348,987371,932355,824360,180326,328316,679295,766297,596283,718267,827265,570260,549255,723240,168248,071234,464197,562191,300185,352183,716173,696165,443162,067158,075149,955151,577146,060140,788136,283134,716130,404127,900117,400115,700117,000120,900120,600121,200117,900110,500109,300110,300116,600108,700109,300106,700104,400103,70000092,50000083,50000073,20000067,500
       Inventory 
10,900
0
0
0
11,400
0
0
0
10,600
0
0
0
10,200
0
0
0
10,500
12,500
13,000
13,200
12,600
13,100
14,300
14,200
13,300
13,800
13,600
13,600
13,800
14,600
15,700
16,500
16,300
15,991
15,926
15,605
17,420
18,470
19,113
19,579
19,389
19,487
19,034
16,676
16,492
19,207
20,134
19,772
21,197
21,572
22,285
22,320
22,965
22,144
22,709
22,383
23,296
25,224
24,814
24,570
25,513
26,562
24,312
24,353
25,974
27,577
29,502
27,497
30,055
29,465
29,437
22,919
21,419
20,815
23,331
21,792
22,260
22,434
20,383
20,559
21,280
21,280
21,421
21,617
22,783
23,356
23,303
22,466
20,350
20,676
19,117
934
644
125,777
0
129,524
104,425
102,266
104,531
97,750
88,997
95,487
0
0
0
0
0
0
399
0
0
0
0
0
0
0
112,100
126,700
126,700
135,600
121,800
82,200
95,900
92,700
112,100
131,700
123,200
94,700
101,800
97,400
107,000
110,400
80,800
77,400
74,500
75,500
75,700
75,300
75,000
95,800
85,400
85,100
88,800
87,800
88,700
88,000
98,200
90,700
82,100
104,600
110,800
87,200
78,500
0
0
0
00078,50087,200110,800104,60082,10090,70098,20088,00088,70087,80088,80085,10085,40095,80075,00075,30075,70075,50074,50077,40080,800110,400107,00097,400101,80094,700123,200131,700112,10092,70095,90082,200121,800135,600126,700126,700112,100000000039900000095,48788,99797,750104,531102,266104,425129,5240125,77764493419,11720,67620,35022,46623,30323,35622,78321,61721,42121,28021,28020,55920,38322,43422,26021,79223,33120,81521,41922,91929,43729,46530,05527,49729,50227,57725,97424,35324,31226,56225,51324,57024,81425,22423,29622,38322,70922,14422,96522,32022,28521,57221,19719,77220,13419,20716,49216,67619,03419,48719,38919,57919,11318,47017,42015,60515,92615,99116,30016,50015,70014,60013,80013,60013,60013,80013,30014,20014,30013,10012,60013,20013,00012,50010,50000010,20000010,60000011,40000010,900
       Other Current Assets 
5,100
0
0
0
5,300
0
0
0
4,500
0
0
0
5,100
0
0
0
5,300
6,600
7,400
6,900
9,500
8,400
11,700
12,400
15,300
16,600
15,900
15,600
16,600
17,000
18,600
19,100
21,000
20,962
23,222
23,542
23,866
25,455
27,433
28,412
30,563
31,574
33,665
33,274
31,980
34,029
35,650
15
36,973
36,596
38,925
38,988
38,950
41,813
43,730
45,045
44,558
49,009
48,130
49,644
49,126
50,365
51,973
63,966
69,314
70,594
67,521
75,045
69,927
72,245
74,901
28,831
80,376
83,917
82,501
79,412
79,010
87,452
13,912
40,561
94,876
98,276
99,175
92,582
90,980
108,327
113,143
112,253
111,435
146,387
144,990
74,041
34,508
17,004
21,180
16,780
10,787
8,480
6,009
5,554
4,260
3,705
97,911
94,012
91,585
91,139
94,952
93,521
90,728
95,966
97,387
98,545
111,777
120,114
121,900
124,100
30,200
30,800
30,100
29,600
27,000
37,200
25,100
27,600
30,000
29,300
30,600
31,300
32,800
32,100
33,300
38,200
37,000
43,700
50,900
53,500
55,400
59,500
64,200
69,000
55,900
55,400
58,400
53,900
60,100
63,800
64,100
66,600
51,600
57,300
63,100
152,500
137,000
163,500
171,600
162,100
162,100171,600163,500137,000152,50063,10057,30051,60066,60064,10063,80060,10053,90058,40055,40055,90069,00064,20059,50055,40053,50050,90043,70037,00038,20033,30032,10032,80031,30030,60029,30030,00027,60025,10037,20027,00029,60030,10030,80030,200124,100121,900120,114111,77798,54597,38795,96690,72893,52194,95291,13991,58594,01297,9113,7054,2605,5546,0098,48010,78716,78021,18017,00434,50874,041144,990146,387111,435112,253113,143108,32790,98092,58299,17598,27694,87640,56113,91287,45279,01079,41282,50183,91780,37628,83174,90172,24569,92775,04567,52170,59469,31463,96651,97350,36549,12649,64448,13049,00944,55845,04543,73041,81338,95038,98838,92536,59636,9731535,65034,02931,98033,27433,66531,57430,56328,41227,43325,45523,86623,54223,22220,96221,00019,10018,60017,00016,60015,60015,90016,60015,30012,40011,7008,4009,5006,9007,4006,6005,3000005,1000004,5000005,3000005,100
   > Long-term Assets 
47,500
0
0
0
50,000
0
0
0
53,000
0
0
0
60,700
0
0
0
68,000
67,300
67,000
68,100
69,300
71,300
75,300
75,000
70,100
72,800
73,600
74,100
72,600
75,600
76,400
78,000
101,200
102,299
108,325
108,772
110,028
116,962
119,006
124,493
125,106
133,570
134,224
145,312
146,015
149,943
153,761
155,712
172,735
173,560
175,940
177,078
177,055
178,101
186,215
191,171
195,895
199,571
202,650
205,502
205,166
203,498
210,889
216,553
217,559
220,252
223,994
265,238
267,154
285,386
288,870
283,007
295,335
296,559
338,736
342,009
356,436
370,336
370,432
377,135
0
382,257
388,499
386,132
384,533
386,742
394,888
402,041
477,783
947,824
935,994
918,413
914,844
916,800
909,238
916,025
900,156
892,884
884,664
911,041
939,914
1,219,087
1,201,026
1,161,779
1,145,841
1,141,929
1,128,935
1,126,781
1,101,824
1,267,670
1,254,814
1,258,108
1,254,604
1,250,739
1,243,700
1,241,600
1,265,700
1,253,400
1,253,800
1,264,600
1,202,600
1,302,200
1,281,100
1,293,400
1,287,500
1,352,400
1,332,900
1,304,100
2,577,100
2,579,000
2,534,100
2,499,900
2,456,500
2,455,300
2,449,000
2,424,800
2,417,200
2,562,100
2,364,200
2,356,100
2,335,100
2,307,600
2,293,100
2,297,000
3,035,100
3,027,500
3,078,000
3,067,900
3,307,700
3,261,700
3,239,800
3,240,800
3,223,000
3,231,500
3,231,600
3,317,000
3,317,0003,231,6003,231,5003,223,0003,240,8003,239,8003,261,7003,307,7003,067,9003,078,0003,027,5003,035,1002,297,0002,293,1002,307,6002,335,1002,356,1002,364,2002,562,1002,417,2002,424,8002,449,0002,455,3002,456,5002,499,9002,534,1002,579,0002,577,1001,304,1001,332,9001,352,4001,287,5001,293,4001,281,1001,302,2001,202,6001,264,6001,253,8001,253,4001,265,7001,241,6001,243,7001,250,7391,254,6041,258,1081,254,8141,267,6701,101,8241,126,7811,128,9351,141,9291,145,8411,161,7791,201,0261,219,087939,914911,041884,664892,884900,156916,025909,238916,800914,844918,413935,994947,824477,783402,041394,888386,742384,533386,132388,499382,2570377,135370,432370,336356,436342,009338,736296,559295,335283,007288,870285,386267,154265,238223,994220,252217,559216,553210,889203,498205,166205,502202,650199,571195,895191,171186,215178,101177,055177,078175,940173,560172,735155,712153,761149,943146,015145,312134,224133,570125,106124,493119,006116,962110,028108,772108,325102,299101,20078,00076,40075,60072,60074,10073,60072,80070,10075,00075,30071,30069,30068,10067,00067,30068,00000060,70000053,00000050,00000047,500
       Property Plant Equipment 
20,000
0
0
0
20,900
0
0
0
22,300
0
0
0
16,600
0
0
0
15,600
16,800
16,200
16,600
16,200
16,500
17,300
17,000
15,600
15,400
15,100
14,900
15,000
15,400
15,800
15,800
17,000
18,087
19,304
19,725
19,819
20,519
20,966
21,870
22,647
22,939
23,756
22,936
22,570
22,627
23,404
24,714
26,584
26,373
26,554
26,668
27,307
28,442
30,505
32,736
35,181
35,731
36,656
38,467
40,734
40,527
41,275
42,776
42,936
41,268
39,555
38,569
36,266
36,495
35,344
33,534
30,123
29,019
31,230
30,847
31,354
32,434
33,034
35,021
34,270
34,270
34,703
33,430
32,185
31,455
30,186
36,236
38,945
54,359
57,542
59,429
61,067
61,654
59,632
59,438
56,892
57,562
56,397
59,860
58,088
66,176
62,346
62,055
60,009
64,282
61,367
62,753
59,909
74,232
70,396
72,704
77,241
79,671
81,300
82,600
83,400
79,300
79,200
80,400
74,000
73,200
73,400
76,800
81,800
87,500
96,400
100,900
143,100
141,600
140,700
142,800
140,100
140,000
143,600
147,100
150,300
310,100
299,700
293,700
276,800
263,500
256,200
241,300
238,400
235,100
222,300
231,800
240,600
240,900
237,800
233,300
244,900
251,100
253,500
254,700
254,700253,500251,100244,900233,300237,800240,900240,600231,800222,300235,100238,400241,300256,200263,500276,800293,700299,700310,100150,300147,100143,600140,000140,100142,800140,700141,600143,100100,90096,40087,50081,80076,80073,40073,20074,00080,40079,20079,30083,40082,60081,30079,67177,24172,70470,39674,23259,90962,75361,36764,28260,00962,05562,34666,17658,08859,86056,39757,56256,89259,43859,63261,65461,06759,42957,54254,35938,94536,23630,18631,45532,18533,43034,70334,27034,27035,02133,03432,43431,35430,84731,23029,01930,12333,53435,34436,49536,26638,56939,55541,26842,93642,77641,27540,52740,73438,46736,65635,73135,18132,73630,50528,44227,30726,66826,55426,37326,58424,71423,40422,62722,57022,93623,75622,93922,64721,87020,96620,51919,81919,72519,30418,08717,00015,80015,80015,40015,00014,90015,10015,40015,60017,00017,30016,50016,20016,60016,20016,80015,60000016,60000022,30000020,90000020,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
113,199
117,796
124,465
165,875
167,916
181,216
185,540
182,814
3,907
202,154
220,787
221,754
227,447
234,995
233,378
242,343
243,559
245,379
246,874
247,869
247,888
251,079
253,794
253,819
252,179
551,304
553,886
545,261
535,772
537,119
538,376
548,978
547,237
547,830
547,880
563,404
593,983
726,518
742,179
746,832
750,872
750,868
749,234
750,944
751,610
869,766
863,246
867,779
872,396
872,439
879,200
879,100
904,600
904,600
908,800
916,600
867,500
910,700
912,500
910,600
912,800
924,700
924,800
926,900
1,864,200
1,871,200
1,867,500
1,864,300
1,834,800
1,836,400
1,836,000
1,832,000
1,835,400
1,836,100
1,669,400
1,672,100
1,671,400
1,674,600
1,675,500
1,675,500
2,228,900
2,237,100
2,292,200
2,295,000
2,485,600
2,491,800
2,494,300
2,495,600
2,491,300
2,494,300
2,493,300
2,574,200
2,574,2002,493,3002,494,3002,491,3002,495,6002,494,3002,491,8002,485,6002,295,0002,292,2002,237,1002,228,9001,675,5001,675,5001,674,6001,671,4001,672,1001,669,4001,836,1001,835,4001,832,0001,836,0001,836,4001,834,8001,864,3001,867,5001,871,2001,864,200926,900924,800924,700912,800910,600912,500910,700867,500916,600908,800904,600904,600879,100879,200872,439872,396867,779863,246869,766751,610750,944749,234750,868750,872746,832742,179726,518593,983563,404547,880547,830547,237548,978538,376537,119535,772545,261553,886551,304252,179253,819253,794251,079247,888247,869246,874245,379243,559242,343233,378234,995227,447221,754220,787202,1543,907182,814185,540181,216167,916165,875124,465117,796113,1990000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
95,889
95,650
98,493
97,737
91,880
92,939
92,537
87,177
92,142
93,587
93,962
93,000
97,800
32,900
31,400
31,900
33,900
35,700
30,500
29,500
29,600
17,400
18,400
19,000
16,300
17,600
18,800
19,400
17,400
16,300
15,500
14,500
15,100
14,000
9,900
10,600
10,900
11,100
11,800
12,400
11,100
11,800
15,300
15,800
14,800
14,500
15,600
14,400
27,900
28,800
28,300
30,000
29,000
29,00030,00028,30028,80027,90014,40015,60014,50014,80015,80015,30011,80011,10012,40011,80011,10010,90010,6009,90014,00015,10014,50015,50016,30017,40019,40018,80017,60016,30019,00018,40017,40029,60029,50030,50035,70033,90031,90031,40032,90097,80093,00093,96293,58792,14287,17792,53792,93991,88097,73798,49395,65095,8890000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
17,300
0
0
0
18,600
0
0
0
22,900
0
0
0
25,000
0
0
0
29,100
30,700
30,500
30,600
32,200
32,300
33,400
33,100
30,800
32,300
32,600
32,300
32,600
34,800
35,400
37,400
57,800
57,532
61,953
61,629
61,373
65,905
65,684
68,965
69,279
69,080
69,208
76,569
76,366
80,763
82,828
84,073
100,313
99,198
100,512
102,227
102,776
102,426
106,049
105,818
105,583
107,909
109,578
110,512
110,097
109,634
114,304
119,118
113,199
113,199
124,465
165,875
171,975
181,216
185,540
182,814
201,866
202,154
244,654
245,146
249,737
261,972
259,869
267,836
268,022
268,022
26,115
24,759
23,881
22,782
25,542
24,332
24,573
56,877
54,459
52,171
62,179
59,358
56,772
63,084
60,199
57,425
54,731
62,749
65,774
162,398
140,924
135,119
128,994
123,307
117,834
114,662
109,138
160,918
156,488
149,311
144,401
137,593
134,100
127,200
128,800
122,300
118,700
119,000
111,400
130,300
124,300
111,500
103,800
104,400
101,500
95,900
430,100
404,300
387,100
369,600
355,700
340,700
325,800
310,400
297,200
284,600
262,900
251,200
239,700
229,000
218,300
207,700
424,800
407,300
399,500
381,500
378,500
360,100
340,800
321,500
302,900
288,500
274,800
296,100
296,100274,800288,500302,900321,500340,800360,100378,500381,500399,500407,300424,800207,700218,300229,000239,700251,200262,900284,600297,200310,400325,800340,700355,700369,600387,100404,300430,10095,900101,500104,400103,800111,500124,300130,300111,400119,000118,700122,300128,800127,200134,100137,593144,401149,311156,488160,918109,138114,662117,834123,307128,994135,119140,924162,39865,77462,74954,73157,42560,19963,08456,77259,35862,17952,17154,45956,87724,57324,33225,54222,78223,88124,75926,115268,022268,022267,836259,869261,972249,737245,146244,654202,154201,866182,814185,540181,216171,975165,875124,465113,199113,199119,118114,304109,634110,097110,512109,578107,909105,583105,818106,049102,426102,776102,227100,51299,198100,31384,07382,82880,76376,36676,56969,20869,08069,27968,96565,68465,90561,37361,62961,95357,53257,80037,40035,40034,80032,60032,30032,60032,30030,80033,10033,40032,30032,20030,60030,50030,70029,10000025,00000022,90000018,60000017,300
       Long-term Assets Other 
10,200
0
0
0
10,500
0
0
0
7,800
0
0
0
19,100
0
0
0
23,300
19,800
20,300
20,900
20,900
22,500
24,600
24,900
23,700
25,100
25,900
26,900
25,000
25,400
25,200
24,800
26,400
13,492
13,358
13,216
13,854
15,201
16,280
16,727
14,435
22,170
21,335
25,279
25,033
24,349
24,443
23,359
20,412
19,998
20,382
19,878
19,463
18,848
21,392
23,048
24,743
24,534
24,481
24,562
21,798
21,690
22,524
22,615
26,024
25,742
25,213
26,781
14,478
18,421
18,745
18,705
30,884
21,820
19,688
21,722
19,184
17,546
18,900
18,422
33,539
33,539
20,720
20,474
24,362
40,049
42,421
43,640
106,708
154,256
148,999
143,878
167,122
149,579
153,265
146,834
146,613
143,514
142,539
144,465
146,385
175,646
175,424
140,962
139,127
132,305
132,490
128,464
125,248
122,553
122,163
126,819
38,513
75,984
65,900
61,100
116,000
65,700
64,200
67,600
114,000
115,000
114,900
132,200
134,300
140,700
114,300
111,600
122,100
110,300
79,500
62,300
109,600
93,500
96,500
88,600
120,300
75,000
89,200
102,300
136,100
125,000
119,200
123,200
-132,800
100,700
82,600
79,900
-19,900
57,500
63,700
128,300
118,700
148,900
149,300
144,700
144,700149,300148,900118,700128,30063,70057,500-19,90079,90082,600100,700-132,800123,200119,200125,000136,100102,30089,20075,000120,30088,60096,50093,500109,60062,30079,500110,300122,100111,600114,300140,700134,300132,200114,900115,000114,00067,60064,20065,700116,00061,10065,90075,98438,513126,819122,163122,553125,248128,464132,490132,305139,127140,962175,424175,646146,385144,465142,539143,514146,613146,834153,265149,579167,122143,878148,999154,256106,70843,64042,42140,04924,36220,47420,72033,53933,53918,42218,90017,54619,18421,72219,68821,82030,88418,70518,74518,42114,47826,78125,21325,74226,02422,61522,52421,69021,79824,56224,48124,53424,74323,04821,39218,84819,46319,87820,38219,99820,41223,35924,44324,34925,03325,27921,33522,17014,43516,72716,28015,20113,85413,21613,35813,49226,40024,80025,20025,40025,00026,90025,90025,10023,70024,90024,60022,50020,90020,90020,30019,80023,30000019,1000007,80000010,50000010,200
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,994
51,068
51,578
45,209
42,479
30,948
32,476
30,117
33,254
17,610
2,324
10,035
7,342
0
0
0
0
0
0
0
0
0
42,500
26,500
32,700
37,400
76,700
76,900
52,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000052,50076,90076,70037,40032,70026,50042,5000000000007,34210,0352,32417,61033,25430,11732,47630,94842,47945,20951,57851,06855,994000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
70,500
0
0
0
73,900
0
0
0
81,000
0
0
0
110,100
0
0
0
120,600
121,400
123,400
122,800
122,100
130,300
132,900
129,600
122,100
131,700
131,900
128,100
125,500
126,900
127,800
128,100
151,500
151,609
161,775
158,598
168,739
176,100
181,533
181,196
186,787
196,540
197,002
207,165
209,077
213,409
215,021
214,563
262,939
271,208
259,473
265,671
257,429
261,167
260,085
270,537
280,133
287,349
300,382
301,219
319,276
304,186
317,916
297,355
321,923
307,594
299,383
323,048
318,269
335,460
339,422
340,953
351,947
340,254
343,412
345,887
400,363
417,390
407,736
404,667
427,784
427,784
425,289
429,056
475,027
441,581
424,376
450,852
514,915
1,021,860
1,001,693
974,048
905,862
918,226
857,460
886,647
834,103
828,085
780,275
811,908
809,645
1,206,950
1,156,734
1,142,697
1,083,712
1,081,641
1,058,102
1,061,403
1,018,853
1,228,685
1,201,657
1,209,163
1,201,729
1,237,256
1,214,700
1,214,500
1,224,100
1,247,300
1,205,400
1,277,600
1,142,300
1,259,500
1,192,300
1,241,500
1,307,200
1,504,500
1,456,600
1,384,300
2,436,900
2,380,200
2,313,300
2,284,000
2,172,900
2,225,300
2,248,500
2,240,300
2,150,600
2,287,400
2,684,000
2,217,000
2,276,600
2,213,100
2,192,200
2,317,100
2,827,000
2,849,700
2,916,700
2,927,400
3,151,700
3,181,500
3,150,100
3,109,800
3,133,800
3,132,700
3,085,900
3,205,300
3,205,3003,085,9003,132,7003,133,8003,109,8003,150,1003,181,5003,151,7002,927,4002,916,7002,849,7002,827,0002,317,1002,192,2002,213,1002,276,6002,217,0002,684,0002,287,4002,150,6002,240,3002,248,5002,225,3002,172,9002,284,0002,313,3002,380,2002,436,9001,384,3001,456,6001,504,5001,307,2001,241,5001,192,3001,259,5001,142,3001,277,6001,205,4001,247,3001,224,1001,214,5001,214,7001,237,2561,201,7291,209,1631,201,6571,228,6851,018,8531,061,4031,058,1021,081,6411,083,7121,142,6971,156,7341,206,950809,645811,908780,275828,085834,103886,647857,460918,226905,862974,0481,001,6931,021,860514,915450,852424,376441,581475,027429,056425,289427,784427,784404,667407,736417,390400,363345,887343,412340,254351,947340,953339,422335,460318,269323,048299,383307,594321,923297,355317,916304,186319,276301,219300,382287,349280,133270,537260,085261,167257,429265,671259,473271,208262,939214,563215,021213,409209,077207,165197,002196,540186,787181,196181,533176,100168,739158,598161,775151,609151,500128,100127,800126,900125,500128,100131,900131,700122,100129,600132,900130,300122,100122,800123,400121,400120,600000110,10000081,00000073,90000070,500
   > Total Current Liabilities 
58,600
0
0
0
58,800
0
0
0
68,200
0
0
0
66,000
0
0
0
63,600
65,400
66,800
65,900
66,400
74,900
77,500
74,100
80,100
82,300
81,700
79,600
78,500
79,800
77,400
77,100
90,300
87,851
97,093
92,178
99,277
101,126
107,401
102,115
114,240
115,155
110,904
118,427
113,798
121,622
125,485
120,200
156,660
162,097
156,357
158,075
157,824
167,920
177,027
176,311
183,310
188,495
187,395
186,680
212,620
199,054
199,871
219,560
235,999
220,193
213,272
220,012
227,090
242,769
246,796
246,195
256,691
243,178
244,684
244,851
254,428
269,432
255,562
252,941
275,074
275,074
268,364
272,844
319,285
282,135
266,688
285,927
289,744
386,163
389,347
376,572
361,089
375,314
351,649
379,514
342,694
335,506
311,732
336,210
333,851
420,580
402,359
442,309
443,196
449,663
453,480
459,983
473,910
459,154
476,457
501,153
508,524
489,349
504,300
521,800
526,400
506,100
511,500
555,400
568,200
565,200
568,200
588,000
599,200
741,300
740,100
690,100
757,800
699,600
704,200
769,800
792,500
798,000
851,100
877,400
902,400
871,100
941,200
877,400
986,900
1,017,800
1,064,400
1,105,500
1,285,800
1,267,800
1,280,700
1,273,700
1,353,200
1,276,300
1,109,500
1,176,500
1,217,900
1,165,300
1,179,100
1,246,100
1,246,1001,179,1001,165,3001,217,9001,176,5001,109,5001,276,3001,353,2001,273,7001,280,7001,267,8001,285,8001,105,5001,064,4001,017,800986,900877,400941,200871,100902,400877,400851,100798,000792,500769,800704,200699,600757,800690,100740,100741,300599,200588,000568,200565,200568,200555,400511,500506,100526,400521,800504,300489,349508,524501,153476,457459,154473,910459,983453,480449,663443,196442,309402,359420,580333,851336,210311,732335,506342,694379,514351,649375,314361,089376,572389,347386,163289,744285,927266,688282,135319,285272,844268,364275,074275,074252,941255,562269,432254,428244,851244,684243,178256,691246,195246,796242,769227,090220,012213,272220,193235,999219,560199,871199,054212,620186,680187,395188,495183,310176,311177,027167,920157,824158,075156,357162,097156,660120,200125,485121,622113,798118,427110,904115,155114,240102,115107,401101,12699,27792,17897,09387,85190,30077,10077,40079,80078,50079,60081,70082,30080,10074,10077,50074,90066,40065,90066,80065,40063,60000066,00000068,20000058,80000058,600
       Short-term Debt 
7,800
0
0
0
1,900
0
0
0
200
0
0
0
200
0
0
0
0
2,800
5,100
5,700
2,500
11,000
13,400
11,700
1,400
1,400
1,300
1,300
1,400
1,300
1,300
0
4,900
2,669
12,837
5,647
683
679
10,479
679
6,040
5,606
2,806
2,653
5,837
6,959
9,593
5,172
14,368
12,515
21,152
16,408
3,340
867
16,123
13,143
5,865
5,208
19,448
2,398
16,817
3,736
3,972
13,495
10,877
8,986
1,687
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,671
0
0
0
47,051
113
0
0
46,600
0
200
100
53,200
0
0
0
368,300
0
277,900
264,700
16,900
7,000
17,000
27,000
37,000
42,100
47,100
52,200
57,200
108,300
123,400
123,800
151,700
150,800
150,300
63,800
63,200
62,500
211,500
211,700
211,800
211,800
64,100
63,200
64,000
92,400
88,000
85,400
85,40088,00092,40064,00063,20064,100211,800211,800211,700211,50062,50063,20063,800150,300150,800151,700123,800123,400108,30057,20052,20047,10042,10037,00027,00017,0007,00016,900264,700277,9000368,30000053,200100200046,6000011347,05100043,671000000000000000000000000000000000000000001,6878,98610,87713,4953,9723,73616,8172,39819,4485,2085,86513,14316,1238673,34016,40821,15212,51514,3685,1729,5936,9595,8372,6532,8065,6066,04067910,4796796835,64712,8372,6694,90001,3001,3001,4001,3001,3001,4001,40011,70013,40011,0002,5005,7005,1002,80000002000002000001,9000007,800
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
320,000
0
0
0
100
0
0
0
268,300
0
277,900
264,700
16,900
7,000
17,000
27,000
37,000
42,100
47,100
52,200
57,200
72,300
87,400
86,600
116,700
116,900
117,000
31,400
31,400
31,400
181,500
181,500
181,500
181,500
31,500
31,500
31,500
31,600
31,600
31,600
31,60031,60031,60031,50031,50031,500181,500181,500181,500181,50031,40031,40031,400117,000116,900116,70086,60087,40072,30057,20052,20047,10042,10037,00027,00017,0007,00016,900264,700277,9000268,300000100000320,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,700
10,000
12,200
11,700
15,000
12,400
12,400
16,000
16,300
19,000
15,900
14,500
12,500
13,700
13,900
17,900
15,192
18,317
20,137
26,187
22,529
22,929
23,042
25,453
23,032
23,743
26,027
27,091
26,555
25,549
26,899
34,555
33,386
29,710
31,256
34,992
38,992
34,904
35,462
45,596
42,202
35,834
45,776
45,312
41,934
45,569
51,425
50,671
38,065
37,743
38,564
51,585
48,725
42,567
45,358
38,143
39,086
42,231
40,461
45,235
44,871
42,975
42,994
47,605
47,605
53,657
52,388
66,336
66,890
58,899
69,240
69,781
72,686
80,122
69,371
70,034
84,788
63,911
87,511
84,701
79,524
57,011
80,313
78,928
134,447
127,197
129,076
130,464
130,156
128,619
124,371
130,410
131,114
132,423
146,539
157,806
160,672
154,400
162,800
175,900
163,500
147,900
167,000
179,100
176,500
178,200
177,500
174,300
187,300
191,100
202,500
230,800
203,500
213,900
224,800
221,900
209,100
232,700
249,000
280,700
242,600
249,400
221,900
273,300
217,500
222,900
224,800
289,400
261,500
263,300
299,800
315,500
279,900
263,600
304,400
299,100
243,500
253,600
278,700
278,700253,600243,500299,100304,400263,600279,900315,500299,800263,300261,500289,400224,800222,900217,500273,300221,900249,400242,600280,700249,000232,700209,100221,900224,800213,900203,500230,800202,500191,100187,300174,300177,500178,200176,500179,100167,000147,900163,500175,900162,800154,400160,672157,806146,539132,423131,114130,410124,371128,619130,156130,464129,076127,197134,44778,92880,31357,01179,52484,70187,51163,91184,78870,03469,37180,12272,68669,78169,24058,89966,89066,33652,38853,65747,60547,60542,99442,97544,87145,23540,46142,23139,08638,14345,35842,56748,72551,58538,56437,74338,06550,67151,42545,56941,93445,31245,77635,83442,20245,59635,46234,90438,99234,99231,25629,71033,38634,55526,89925,54926,55527,09126,02723,74323,03225,45323,04222,92922,52926,18720,13718,31715,19217,90013,90013,70012,50014,50015,90019,00016,30016,00012,40012,40015,00011,70012,20010,0009,70000000000000000000
       Other Current Liabilities 
50,800
0
0
0
56,900
0
0
0
68,000
0
0
0
65,800
0
0
0
63,600
52,900
51,700
48,000
52,200
48,900
51,700
50,000
62,700
64,600
61,400
62,400
62,600
66,000
62,400
63,200
67,500
3,774
1,129
1,401
1,961
4,288
841
2,077
2,270
5,463
2,034
1,835
1,864
5,921
1,993
2,225
4,265
7,606
2,681
5,388
5,527
12,540
7,551
8,402
7,318
14,172
5,718
7,351
8,083
11,633
4,706
6,564
6,816
11,336
6,259
181,448
175,505
194,044
204,229
200,837
218,548
204,092
202,453
204,390
209,193
224,561
212,587
209,947
225,120
227,469
214,707
220,456
252,949
215,245
207,789
216,687
219,963
313,477
309,225
307,201
291,055
290,526
287,738
292,003
257,993
255,982
254,721
255,897
254,923
286,133
275,162
313,233
312,732
319,507
324,861
335,612
343,500
328,040
344,034
354,614
350,718
328,564
349,900
359,000
350,500
342,600
363,400
388,300
389,100
388,700
390,000
410,500
19,200
554,000
549,000
487,600
452,800
489,100
473,300
518,000
495,800
-100
571,300
576,200
516,800
520,200
568,400
-100
551,100
100
100
100
922,400
-100
733,900
762,200
736,200
694,900
663,600
752,000
687,900
642,900
659,100
735,600
735,600659,100642,900687,900752,000663,600694,900736,200762,200733,900-100922,400100100100551,100-100568,400520,200516,800576,200571,300-100495,800518,000473,300489,100452,800487,600549,000554,00019,200410,500390,000388,700389,100388,300363,400342,600350,500359,000349,900328,564350,718354,614344,034328,040343,500335,612324,861319,507312,732313,233275,162286,133254,923255,897254,721255,982257,993292,003287,738290,526291,055307,201309,225313,477219,963216,687207,789215,245252,949220,456214,707227,469225,120209,947212,587224,561209,193204,390202,453204,092218,548200,837204,229194,044175,505181,4486,25911,3366,8166,5644,70611,6338,0837,3515,71814,1727,3188,4027,55112,5405,5275,3882,6817,6064,2652,2251,9935,9211,8641,8352,0345,4632,2702,0778414,2881,9611,4011,1293,77467,50063,20062,40066,00062,60062,40061,40064,60062,70050,00051,70048,90052,20048,00051,70052,90063,60000065,80000068,00000056,90000050,800
   > Long-term Liabilities 
11,900
0
0
0
15,100
0
0
0
12,800
0
0
0
44,100
0
0
0
57,000
56,000
56,600
56,900
55,700
55,400
55,400
55,500
42,000
49,400
50,200
48,500
47,000
47,100
50,400
51,000
61,200
63,758
64,682
66,420
69,462
74,974
74,132
79,081
72,547
81,385
86,098
88,738
95,279
91,787
89,536
94,363
106,279
109,111
103,116
107,596
99,605
93,247
83,058
94,226
96,823
98,854
112,987
114,539
106,656
105,132
118,045
77,795
85,924
87,401
86,111
103,036
91,179
92,691
92,626
94,758
95,256
97,076
98,728
101,036
145,935
147,958
152,174
151,726
0
152,710
156,925
156,212
155,742
159,446
157,688
164,925
225,171
635,697
612,346
597,476
544,773
542,912
505,811
507,133
491,409
492,579
468,543
475,698
475,794
786,370
754,375
700,388
640,516
631,978
604,622
601,420
544,943
769,531
725,200
708,010
693,205
747,907
710,400
692,700
697,700
741,200
693,900
722,200
574,100
694,300
624,100
653,500
708,000
763,200
716,500
694,200
1,679,100
1,680,600
1,609,100
1,514,200
1,380,400
1,427,300
1,397,400
1,362,900
1,248,200
1,416,300
1,742,800
1,339,600
1,289,700
1,195,300
1,127,800
1,211,600
1,541,200
1,581,900
1,636,000
1,653,700
1,798,500
1,905,200
2,040,600
1,933,300
1,915,900
1,967,400
1,906,800
1,959,200
1,959,2001,906,8001,967,4001,915,9001,933,3002,040,6001,905,2001,798,5001,653,7001,636,0001,581,9001,541,2001,211,6001,127,8001,195,3001,289,7001,339,6001,742,8001,416,3001,248,2001,362,9001,397,4001,427,3001,380,4001,514,2001,609,1001,680,6001,679,100694,200716,500763,200708,000653,500624,100694,300574,100722,200693,900741,200697,700692,700710,400747,907693,205708,010725,200769,531544,943601,420604,622631,978640,516700,388754,375786,370475,794475,698468,543492,579491,409507,133505,811542,912544,773597,476612,346635,697225,171164,925157,688159,446155,742156,212156,925152,7100151,726152,174147,958145,935101,03698,72897,07695,25694,75892,62692,69191,179103,03686,11187,40185,92477,795118,045105,132106,656114,539112,98798,85496,82394,22683,05893,24799,605107,596103,116109,111106,27994,36389,53691,78795,27988,73886,09881,38572,54779,08174,13274,97469,46266,42064,68263,75861,20051,00050,40047,10047,00048,50050,20049,40042,00055,50055,40055,40055,70056,900