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

Acco Brands Corporation
Buy, Hold or Sell?

Let's analyze Acco Brands Corporation together

I guess you are interested in Acco Brands Corporation. 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 Acco Brands Corporation. 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 Acco Brands Corporation

I send you an email if I find something interesting about Acco Brands Corporation.

1. Quick Overview

1.1. Quick analysis of Acco Brands Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$0.30
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
$6.31
Expected worth in 1 year
$3.96
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
$-2.06
Return On Investment
-33.1%

For what price can you sell your share?

Current Price per Share
$6.21
Expected price per share
$5.4612047706422 - $6.3599075949367
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Acco Brands Corporation (5 min.)




Live pricePrice per Share (EOD)
$6.21
Intrinsic Value Per Share
$7.03 - $19.40
Total Value Per Share
$13.34 - $25.71

2.2. Growth of Acco Brands Corporation (5 min.)




Is Acco Brands Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$615.5m$822m-$127.5m-18.4%

How much money is Acco Brands Corporation making?

Current yearPrevious yearGrowGrow %
Making money-$45.4m$14.1m-$59.5m-131.1%
Net Profit Margin-10.1%2.9%--

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

2.3. Financial Health of Acco Brands Corporation (5 min.)




2.4. Comparing to competitors in the Business Equipment & Supplies industry (5 min.)




  Industry Rankings (Business Equipment & Supplies)  


Richest
#15 / 70

Most Revenue
#12 / 70

Most Profit
#70 / 70
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Acco Brands Corporation?

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

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

Speculation

The Price per Share of Acco Brands Corporation is $6.21. 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 Acco Brands Corporation.
  • 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 Acco Brands Corporation, 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 $6.31. Based on the TTM, the Book Value Change Per Share is $-0.59 per quarter. Based on the YOY, the Book Value Change Per Share is $0.10 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 $0.07 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Acco Brands Corporation.

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 Eps0.101.5%-0.47-7.6%0.152.4%0.020.4%0.132.2%
Usd Book Value Change Per Share-0.06-1.0%-0.59-9.5%0.101.6%-0.07-1.2%0.000.0%
Usd Dividend Per Share0.071.2%0.071.2%0.091.5%0.071.2%0.050.8%
Usd Total Gains Per Share0.010.2%-0.51-8.3%0.193.1%0.000.0%0.050.8%
Usd Price Per Share5.47-5.47-5.47-6.64-8.35-
Price to Earnings Ratio14.34--2.58--3.23--0.87--1.60-
Price-to-Total Gains Ratio468.86-106.33-32.03-37.00-33.83-
Price to Book Ratio0.87-0.76-0.64-0.83-1.19-
Price-to-Total Gains Ratio468.86-106.33-32.03-37.00-33.83-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share6.21
Number of shares161
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.070.07
Usd Book Value Change Per Share-0.59-0.07
Usd Total Gains Per Share-0.510.00
Gains per Quarter (161 shares)-82.770.31
Gains per Year (161 shares)-331.071.26
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
148-379-34148-46-9
296-758-67295-93-8
3143-1137-1003143-139-7
4191-1515-1334191-186-6
5239-1894-1665238-232-5
6287-2273-1996286-278-4
7335-2652-2327334-325-3
8382-3031-2658381-371-2
9430-3410-2989429-418-1
10478-3789-3320477-4640

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 Share1.03.00.025.0%6.06.00.050.0%13.07.00.065.0%31.09.00.077.5%65.034.00.065.7%
Book Value Change Per Share0.04.00.00.0%6.06.00.050.0%12.08.00.060.0%24.016.00.060.0%52.047.00.052.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%28.00.012.070.0%30.00.069.030.3%
Total Gains per Share1.03.00.025.0%7.05.00.058.3%13.07.00.065.0%26.014.00.065.0%55.044.00.055.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Acco Brands Corporation 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---0.062-0.588+846%0.100-162%-0.072+16%0.002-2845%
Book Value Per Share--6.3137.216-13%8.572-26%8.000-21%7.251-13%
Current Ratio--1.5951.658-4%1.667-4%1.614-1%1.694-6%
Debt To Asset Ratio--0.7390.722+2%0.704+5%0.726+2%0.721+3%
Debt To Equity Ratio--2.8302.614+8%2.376+19%2.673+6%2.604+9%
Dividend Per Share--0.0740.0740%0.093-21%0.0740%0.049+51%
Enterprise Value---1106675000.000-1167576500.000+6%-1341672000.000+21%-1326126100.000+20%-966678375.000-13%
Eps--0.095-0.472+594%0.146-35%0.024+298%0.134-29%
Ev To Ebitda Ratio---5.976-1.901-68%-6.408+7%-5.9630%-4.310-28%
Ev To Sales Ratio---0.657-0.690+5%-0.732+11%-0.728+11%-0.533-19%
Free Cash Flow Per Share--0.9150.365+151%0.372+146%0.322+184%0.341+169%
Free Cash Flow To Equity Per Share---0.1210.073-267%-0.042-65%0.196-162%0.195-162%
Gross Profit Margin--1.0001.423-30%-0.447+145%0.795+26%0.898+11%
Intrinsic Value_10Y_max--19.401--------
Intrinsic Value_10Y_min--7.031--------
Intrinsic Value_1Y_max--1.449--------
Intrinsic Value_1Y_min--1.193--------
Intrinsic Value_3Y_max--4.731--------
Intrinsic Value_3Y_min--3.182--------
Intrinsic Value_5Y_max--8.468--------
Intrinsic Value_5Y_min--4.716--------
Market Cap576791010.000+8%533325000.000526298500.000+1%524153000.000+2%640358900.000-17%865656625.000-38%
Net Profit Margin--0.022-0.101+556%0.029-23%0.002+992%0.029-24%
Operating Margin--0.065-0.075+215%0.085-23%0.052+25%0.080-19%
Operating Ratio--0.8940.910-2%0.923-3%0.919-3%0.908-2%
Pb Ratio0.984+12%0.8660.762+14%0.638+36%0.834+4%1.194-27%
Pe Ratio16.276+12%14.337-2.579+118%-3.234+123%-0.871+106%-1.597+111%
Price Per Share6.210+12%5.4705.465+0%5.465+0%6.642-18%8.345-34%
Price To Free Cash Flow Ratio1.697+12%1.4951.333+12%-2.073+239%2.090-28%1.790-16%
Price To Total Gains Ratio532.286+12%468.857106.330+341%32.026+1364%36.995+1167%33.834+1286%
Quick Ratio--0.8590.904-5%0.846+2%0.838+3%0.926-7%
Return On Assets--0.004-0.018+562%0.005-22%0.000+1569%0.005-27%
Return On Equity--0.015-0.068+549%0.017-11%0.001+2249%0.019-20%
Total Gains Per Share--0.012-0.514+4506%0.193-94%0.002+498%0.051-77%
Usd Book Value--615500000.000694525000.000-11%822075000.000-25%770625000.000-20%736455000.000-16%
Usd Book Value Change Per Share---0.062-0.588+846%0.100-162%-0.072+16%0.002-2845%
Usd Book Value Per Share--6.3137.216-13%8.572-26%8.000-21%7.251-13%
Usd Dividend Per Share--0.0740.0740%0.093-21%0.0740%0.049+51%
Usd Enterprise Value---1106675000.000-1167576500.000+6%-1341672000.000+21%-1326126100.000+20%-966678375.000-13%
Usd Eps--0.095-0.472+594%0.146-35%0.024+298%0.134-29%
Usd Free Cash Flow--89200000.00035200000.000+153%35875000.000+149%31155000.000+186%34940000.000+155%
Usd Free Cash Flow Per Share--0.9150.365+151%0.372+146%0.322+184%0.341+169%
Usd Free Cash Flow To Equity Per Share---0.1210.073-267%-0.042-65%0.196-162%0.195-162%
Usd Market Cap576791010.000+8%533325000.000526298500.000+1%524153000.000+2%640358900.000-17%865656625.000-38%
Usd Price Per Share6.210+12%5.4705.465+0%5.465+0%6.642-18%8.345-34%
Usd Profit--9300000.000-45400000.000+588%14100000.000-34%2510000.000+271%14430000.000-36%
Usd Revenue--420900000.000426675000.000-1%460900000.000-9%460820000.000-9%451302500.000-7%
Usd Total Gains Per Share--0.012-0.514+4506%0.193-94%0.002+498%0.051-77%
 EOD+4 -4MRQTTM+22 -18YOY+14 -265Y+23 -1710Y+11 -29

3.3 Fundamental Score

Let's check the fundamental score of Acco Brands Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.276
Price to Book Ratio (EOD)Between0-10.984
Net Profit Margin (MRQ)Greater than00.022
Operating Margin (MRQ)Greater than00.065
Quick Ratio (MRQ)Greater than10.859
Current Ratio (MRQ)Greater than11.595
Debt to Asset Ratio (MRQ)Less than10.739
Debt to Equity Ratio (MRQ)Less than12.830
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Acco Brands Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.196
Ma 20Greater thanMa 505.963
Ma 50Greater thanMa 1005.504
Ma 100Greater thanMa 2005.279
OpenGreater thanClose6.160
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Acco Brands Corporation

ACCO Brands Corporation designs, manufactures, and markets consumer, school, technology, and office products. It operates through three segments: ACCO Brands North America, ACCO Brands EMEA, and ACCO Brands International. The company provides computer and gaming accessories, planners, dry erase boards, school notebooks, and janitorial supplies; storage and organization products, such as lever-arch binders, sheet protectors, and indexes; sheet protectors and indexes; laminating, binding, and shredding machines; writing instruments and art products; stapling and punching products; and do-it-yourself tools. It offers its products under the AT-A-GLANCE, Barrilito, Derwent, Esselte, Five Star, Foroni, GBC, Hilroy, Kensington, Leitz, Marbig, Mead, NOBO, PowerA, Quartet, Rapid, Rexel, Swingline, Tilibra, Artline, and Spirax brand names. The company markets and sells its products through various channels, including mass retailers, e-tailers, discount, drug/grocery, and variety chains; warehouse clubs; hardware and specialty stores; independent office product dealers; office superstores; wholesalers; contract stationers; and technology specialty businesses, as well as sells products directly to commercial and consumer end-users through its e-commerce platform and direct sales organization. The company was founded in 1893 and is headquartered in Lake Zurich, Illinois.

Fundamental data was last updated by Penke on 2024-12-05 11:06:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Acco Brands Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Acco Brands Corporation to the Business Equipment & Supplies industry mean.
  • A Net Profit Margin of 2.2% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Acco Brands Corporation:

  • The MRQ is 2.2%. The company is making a profit. +1
  • The TTM is -10.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ2.2%TTM-10.1%+12.3%
TTM-10.1%YOY2.9%-12.9%
TTM-10.1%5Y0.2%-10.3%
5Y0.2%10Y2.9%-2.7%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%4.5%-2.3%
TTM-10.1%4.1%-14.2%
YOY2.9%3.6%-0.7%
5Y0.2%3.4%-3.2%
10Y2.9%4.0%-1.1%
4.3.1.2. Return on Assets

Shows how efficient Acco Brands Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Acco Brands Corporation to the Business Equipment & Supplies industry mean.
  • 0.4% Return on Assets means that Acco Brands Corporation generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Acco Brands Corporation:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -1.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.4%TTM-1.8%+2.2%
TTM-1.8%YOY0.5%-2.3%
TTM-1.8%5Y0.0%-1.8%
5Y0.0%10Y0.5%-0.5%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.0%-0.6%
TTM-1.8%1.1%-2.9%
YOY0.5%0.9%-0.4%
5Y0.0%1.0%-1.0%
10Y0.5%1.2%-0.7%
4.3.1.3. Return on Equity

Shows how efficient Acco Brands Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Acco Brands Corporation to the Business Equipment & Supplies industry mean.
  • 1.5% Return on Equity means Acco Brands Corporation generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Acco Brands Corporation:

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -6.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.5%TTM-6.8%+8.3%
TTM-6.8%YOY1.7%-8.5%
TTM-6.8%5Y0.1%-6.9%
5Y0.1%10Y1.9%-1.8%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.9%-0.4%
TTM-6.8%2.0%-8.8%
YOY1.7%1.7%+0.0%
5Y0.1%1.8%-1.7%
10Y1.9%2.1%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Acco Brands Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Acco Brands Corporation is operating .

  • Measures how much profit Acco Brands Corporation 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 Acco Brands Corporation to the Business Equipment & Supplies industry mean.
  • An Operating Margin of 6.5% means the company generated $0.07  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Acco Brands Corporation:

  • The MRQ is 6.5%. The company is operating less efficient.
  • The TTM is -7.5%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ6.5%TTM-7.5%+14.1%
TTM-7.5%YOY8.5%-16.0%
TTM-7.5%5Y5.2%-12.8%
5Y5.2%10Y8.0%-2.8%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%7.9%-1.4%
TTM-7.5%5.5%-13.0%
YOY8.5%3.8%+4.7%
5Y5.2%4.1%+1.1%
10Y8.0%4.4%+3.6%
4.3.2.2. Operating Ratio

Measures how efficient Acco Brands Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Business Equipment & Supplies industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are $0.89 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Acco Brands Corporation:

  • The MRQ is 0.894. The company is less efficient in keeping operating costs low.
  • The TTM is 0.910. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.894TTM0.910-0.017
TTM0.910YOY0.923-0.012
TTM0.9105Y0.919-0.009
5Y0.91910Y0.908+0.011
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8941.320-0.426
TTM0.9101.243-0.333
YOY0.9231.019-0.096
5Y0.9191.049-0.130
10Y0.9081.017-0.109
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Acco Brands Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Acco Brands Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Business Equipment & Supplies industry mean).
  • A Current Ratio of 1.60 means the company has $1.60 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Acco Brands Corporation:

  • The MRQ is 1.595. The company is able to pay all its short-term debts. +1
  • The TTM is 1.658. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.595TTM1.658-0.063
TTM1.658YOY1.667-0.009
TTM1.6585Y1.614+0.044
5Y1.61410Y1.694-0.081
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5951.792-0.197
TTM1.6581.828-0.170
YOY1.6671.808-0.141
5Y1.6141.855-0.241
10Y1.6941.795-0.101
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Acco Brands Corporation to the Business Equipment & Supplies industry mean.
  • A Quick Ratio of 0.86 means the company can pay off $0.86 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Acco Brands Corporation:

  • The MRQ is 0.859. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.904. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.859TTM0.904-0.044
TTM0.904YOY0.846+0.058
TTM0.9045Y0.838+0.066
5Y0.83810Y0.926-0.088
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8590.819+0.040
TTM0.9040.943-0.039
YOY0.8461.033-0.187
5Y0.8381.144-0.306
10Y0.9261.210-0.284
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Acco Brands Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Acco Brands Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Acco Brands Corporation to Business Equipment & Supplies industry mean.
  • A Debt to Asset Ratio of 0.74 means that Acco Brands Corporation assets are financed with 73.9% credit (debt) and the remaining percentage (100% - 73.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Acco Brands Corporation:

  • The MRQ is 0.739. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.722. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.739TTM0.722+0.017
TTM0.722YOY0.704+0.018
TTM0.7225Y0.726-0.004
5Y0.72610Y0.721+0.006
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7390.433+0.306
TTM0.7220.433+0.289
YOY0.7040.420+0.284
5Y0.7260.411+0.315
10Y0.7210.421+0.300
4.5.4.2. Debt to Equity Ratio

Measures if Acco Brands Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Acco Brands Corporation to the Business Equipment & Supplies industry mean.
  • A Debt to Equity ratio of 283.0% means that company has $2.83 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Acco Brands Corporation:

  • The MRQ is 2.830. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.614. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.830TTM2.614+0.216
TTM2.614YOY2.376+0.238
TTM2.6145Y2.673-0.059
5Y2.67310Y2.604+0.069
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8300.783+2.047
TTM2.6140.832+1.782
YOY2.3760.769+1.607
5Y2.6730.722+1.951
10Y2.6040.771+1.833
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 Acco Brands Corporation generates.

  • Above 15 is considered overpriced but always compare Acco Brands Corporation to the Business Equipment & Supplies industry mean.
  • A PE ratio of 14.34 means the investor is paying $14.34 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Acco Brands Corporation:

  • The EOD is 16.276. Based on the earnings, the company is fair priced.
  • The MRQ is 14.337. Based on the earnings, the company is underpriced. +1
  • The TTM is -2.579. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD16.276MRQ14.337+1.940
MRQ14.337TTM-2.579+16.916
TTM-2.579YOY-3.234+0.654
TTM-2.5795Y-0.871-1.708
5Y-0.87110Y-1.597+0.725
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD16.27616.346-0.070
MRQ14.33715.780-1.443
TTM-2.57918.522-21.101
YOY-3.23415.709-18.943
5Y-0.87115.935-16.806
10Y-1.59723.902-25.499
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 Acco Brands Corporation:

  • The EOD is 1.697. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.495. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.333. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.697MRQ1.495+0.202
MRQ1.495TTM1.333+0.161
TTM1.333YOY-2.073+3.407
TTM1.3335Y2.090-0.757
5Y2.09010Y1.790+0.300
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD1.6975.473-3.776
MRQ1.4954.361-2.866
TTM1.3333.247-1.914
YOY-2.0733.887-5.960
5Y2.0903.080-0.990
10Y1.7903.206-1.416
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 Acco Brands Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Business Equipment & Supplies industry mean).
  • A PB ratio of 0.87 means the investor is paying $0.87 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Acco Brands Corporation:

  • The EOD is 0.984. Based on the equity, the company is cheap. +2
  • The MRQ is 0.866. Based on the equity, the company is cheap. +2
  • The TTM is 0.762. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.984MRQ0.866+0.117
MRQ0.866TTM0.762+0.104
TTM0.762YOY0.638+0.125
TTM0.7625Y0.834-0.072
5Y0.83410Y1.194-0.360
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD0.9841.874-0.890
MRQ0.8661.796-0.930
TTM0.7621.953-1.191
YOY0.6382.081-1.443
5Y0.8342.121-1.287
10Y1.1942.627-1.433
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 Acco Brands Corporation.

4.8.1. Institutions holding Acco Brands Corporation

Institutions are holding 84.925% of the shares of Acco Brands Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc7.80280.00087247343-59192-0.8101
2024-09-30Vanguard Group Inc6.74360.000662635481491112.4387
2024-09-30Allspring Global Investments Holdings, LLC6.48550.05160238052724544.7372
2024-09-30Dimensional Fund Advisors, Inc.5.89110.00735471717-159652-2.835
2024-09-30Wellington Management Company LLP5.14280.00464776716819901.7464
2024-09-30Capital Management Corp3.79643.4258352609543981014.2505
2024-09-30LSV Asset Management3.52520.03843274200-111600-3.2961
2024-09-30Geode Capital Management, LLC2.3330.0012166912534902.531
2024-09-30State Street Corp2.26370.00052102511-10839-0.5129
2024-09-30Charles Schwab Investment Management Inc1.78680.00171659575-410028-19.8119
2024-09-30Morgan Stanley - Brokerage Accounts1.64540.00061528288-2179496-58.7816
2024-09-30American Century Companies Inc1.62030.0048150493944094241.442
2024-09-30Royal Bank of Canada1.5460.00161435906-126571-8.1007
2024-09-30AQR Capital Management LLC1.50670.01061399439-257486-15.54
2024-09-30Bank of New York Mellon Corp1.3960.00131296597-3162-0.2433
2024-09-30Two Sigma Advisers, LLC1.25160.0149116246517250017.4249
2024-09-30Prudential Financial Inc1.24380.00891155244844007.8816
2024-09-30Goldman Sachs Group Inc1.14460.00091063152-502008-32.0739
2024-09-30Assenagon Asset Management SA1.07470.010199818917892121.8391
2024-09-30Ameriprise Financial Inc0.99960.0013928420177731.9517
Total 59.19963.586754985061-1928643-3.5%

4.9.2. Funds holding Acco Brands Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Allspring Special Small Cap Value A5.32620.45774947012350000.7125
2024-10-31Vanguard Total Stock Mkt Idx Inv3.06240.0008284436700
2024-11-27iShares Russell 2000 ETF2.83850.0192636398-5502-0.2083
2024-11-28Avantis US Small Cap Value ETF1.63430.05511517936146740.9761
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.62330.00681507734-7053-0.4656
2024-09-30Foundry Partners Micro Cap Value1.21981.0197113298514462514.6328
2024-09-30JHancock Small Cap Value NAV1.07960.9591100271300
2024-09-30Fidelity Small Cap Index1.01630.0188943910-8638-0.9068
2024-11-27iShares Russell 2000 Value ETF1.00160.038893028112020.1294
2024-09-30DFA US Targeted Value I0.90270.033283840600
2024-09-30CMC G&I0.89894.518883486517955027.399
2024-09-30JHVIT Small Cap Value NAV0.88640.968482326800
2024-09-30CMC SMID0.84394.328778386013916021.5852
2024-09-30DFA US Small Cap I0.80310.0243745908-29672-3.8258
2024-11-28Schwab Fundamental U.S. Small CompanyETF0.79270.043173628100
2024-09-30DFA US Small Cap Value I0.78550.023872959800
2024-06-30Wellington CIF Small Cap Value0.72450.872367295170291.0555
2024-09-30Columbia Small Cap Value I0.66140.2182614321215003.6267
2024-10-31Columbia Small Cap Value I A0.66140.201761432100
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.60470.0061561652-20500-3.5214
Total 27.367213.814425418767+471375+1.9%

5.3. Insider Transactions

Insiders are holding 3.358% of the shares of Acco Brands Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-27Pamela R SchneiderSELL191665.47
2024-05-07Angela Y JonesSELL150004.96
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets2,357,500
Total Liabilities1,742,000
Total Stockholder Equity615,500
 As reported
Total Liabilities 1,742,000
Total Stockholder Equity+ 615,500
Total Assets = 2,357,500

Assets

Total Assets2,357,500
Total Current Assets794,000
Long-term Assets1,563,500
Total Current Assets
Cash And Cash Equivalents 102,000
Net Receivables 325,700
Inventory 324,800
Other Current Assets 41,500
Total Current Assets  (as reported)794,000
Total Current Assets  (calculated)794,000
+/-0
Long-term Assets
Property Plant Equipment 240,000
Goodwill 459,000
Intangible Assets 740,900
Long-term Assets Other 16,000
Long-term Assets  (as reported)1,563,500
Long-term Assets  (calculated)1,455,900
+/- 107,600

Liabilities & Shareholders' Equity

Total Current Liabilities497,700
Long-term Liabilities1,244,300
Total Stockholder Equity615,500
Total Current Liabilities
Short-term Debt 103,800
Short Long Term Debt 59,200
Accounts payable 182,400
Other Current Liabilities 211,500
Total Current Liabilities  (as reported)497,700
Total Current Liabilities  (calculated)556,900
+/- 59,200
Long-term Liabilities
Long term Debt 849,800
Capital Lease Obligations 93,600
Long-term Liabilities Other 61,200
Long-term Liabilities  (as reported)1,244,300
Long-term Liabilities  (calculated)1,004,600
+/- 239,700
Total Stockholder Equity
Common Stock1,000
Retained Earnings -700,700
Accumulated Other Comprehensive Income -548,900
Other Stockholders Equity 1,864,100
Total Stockholder Equity (as reported)615,500
Total Stockholder Equity (calculated)615,500
+/-0
Other
Capital Stock1,000
Cash and Short Term Investments 102,000
Common Stock Shares Outstanding 97,500
Liabilities and Stockholders Equity 2,357,500
Net Debt 900,600
Net Invested Capital 1,524,500
Net Working Capital 296,300
Property Plant and Equipment Gross 663,900
Short Long Term Debt Total 1,002,600



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
820,639
784,189
777,744
761,308
728,428
716,722
704,544
719,170
687,793
573,136
567,347
551,978
552,029
542,664
546,337
530,583
531,602
537,802
536,654
540,414
545,198
877,500
1,884,100
1,929,500
1,880,200
1,891,000
1,867,100
1,849,600
1,807,000
1,863,200
1,889,700
1,898,500
1,887,700
1,814,200
1,657,700
1,282,200
1,199,800
1,100,100
1,078,000
1,106,800
1,062,700
1,064,000
1,097,300
1,149,600
1,094,200
1,135,800
1,050,300
1,116,700
1,044,900
2,527,400
2,552,700
2,507,700
2,400,900
2,462,000
2,389,600
2,382,900
2,302,500
2,415,000
2,309,500
2,226,400
2,046,500
2,194,300
2,026,700
1,953,400
1,939,700
2,224,500
2,156,600
2,064,500
2,698,100
2,883,300
2,856,700
2,799,100
2,754,700
2,847,600
2,803,200
2,786,400
2,827,400
2,952,800
2,722,100
2,788,600
2,653,200
2,776,600
2,695,800
3,048,700
3,001,700
3,174,200
3,072,000
3,091,300
3,100,500
3,090,900
2,829,200
2,794,700
2,792,800
2,825,800
2,683,700
2,644,800
2,543,600
2,413,400
2,357,500
2,357,5002,413,4002,543,6002,644,8002,683,7002,825,8002,792,8002,794,7002,829,2003,090,9003,100,5003,091,3003,072,0003,174,2003,001,7003,048,7002,695,8002,776,6002,653,2002,788,6002,722,1002,952,8002,827,4002,786,4002,803,2002,847,6002,754,7002,799,1002,856,7002,883,3002,698,1002,064,5002,156,6002,224,5001,939,7001,953,4002,026,7002,194,3002,046,5002,226,4002,309,5002,415,0002,302,5002,382,9002,389,6002,462,0002,400,9002,507,7002,552,7002,527,4001,044,9001,116,7001,050,3001,135,8001,094,2001,149,6001,097,3001,064,0001,062,7001,106,8001,078,0001,100,1001,199,8001,282,2001,657,7001,814,2001,887,7001,898,5001,889,7001,863,2001,807,0001,849,6001,867,1001,891,0001,880,2001,929,5001,884,100877,500545,198540,414536,654537,802531,602530,583546,337542,664552,029551,978567,347573,136687,793719,170704,544716,722728,428761,308777,744784,189820,639
   > Total Current Assets 
364,561
333,285
333,958
320,625
296,955
290,607
284,433
305,052
278,272
272,148
273,268
265,299
265,159
257,077
263,597
258,113
262,783
272,876
272,560
272,180
280,985
504,700
850,000
861,000
822,300
839,200
818,400
822,200
776,000
818,300
822,000
821,900
787,700
775,200
716,900
664,700
601,500
559,100
528,100
537,100
507,700
523,800
545,400
620,700
567,000
624,100
553,800
622,900
554,900
933,100
920,000
874,300
775,900
875,800
819,200
841,700
768,800
876,600
824,400
778,800
670,000
810,400
710,100
653,600
624,300
792,300
739,800
670,700
741,700
914,400
865,100
829,600
784,800
944,000
896,600
880,200
867,400
973,200
772,900
806,000
738,000
867,400
765,000
728,200
779,800
938,500
886,600
924,900
955,000
1,043,300
914,200
882,300
894,600
954,100
835,000
855,400
797,800
858,400
794,000
794,000858,400797,800855,400835,000954,100894,600882,300914,2001,043,300955,000924,900886,600938,500779,800728,200765,000867,400738,000806,000772,900973,200867,400880,200896,600944,000784,800829,600865,100914,400741,700670,700739,800792,300624,300653,600710,100810,400670,000778,800824,400876,600768,800841,700819,200875,800775,900874,300920,000933,100554,900622,900553,800624,100567,000620,700545,400523,800507,700537,100528,100559,100601,500664,700716,900775,200787,700821,900822,000818,300776,000822,200818,400839,200822,300861,000850,000504,700280,985272,180272,560272,876262,783258,113263,597257,077265,159265,299273,268272,148278,272305,052284,433290,607296,955320,625333,958333,285364,561
       Cash And Cash Equivalents 
9,934
6,767
8,375
9,137
5,806
4,372
5,469
59,936
18,422
19,362
14,988
18,251
12,080
6,996
11,271
9,568
5,565
3,948
7,924
6,259
7,717
18,200
71,000
91,100
63,900
41,200
49,300
50,000
31,000
35,900
44,100
42,300
38,600
34,200
34,700
18,100
17,600
33,000
23,900
43,600
27,700
34,500
14,300
83,200
19,900
92,700
41,300
121,200
74,200
94,500
125,000
50,000
102,100
95,300
70,800
53,500
95,300
92,300
72,500
53,200
90,800
86,900
70,900
55,400
102,400
96,200
101,000
42,900
118,300
102,200
101,300
76,900
122,700
139,200
95,000
67,000
100,500
94,100
37,700
27,800
93,400
128,800
85,800
36,600
75,100
77,900
58,100
41,200
91,300
91,700
78,000
62,200
127,100
82,400
73,700
66,400
124,600
112,700
102,000
102,000112,700124,60066,40073,70082,400127,10062,20078,00091,70091,30041,20058,10077,90075,10036,60085,800128,80093,40027,80037,70094,100100,50067,00095,000139,200122,70076,900101,300102,200118,30042,900101,00096,200102,40055,40070,90086,90090,80053,20072,50092,30095,30053,50070,80095,300102,10050,000125,00094,50074,200121,20041,30092,70019,90083,20014,30034,50027,70043,60023,90033,00017,60018,10034,70034,20038,60042,30044,10035,90031,00050,00049,30041,20063,90091,10071,00018,2007,7176,2597,9243,9485,5659,56811,2716,99612,08018,25114,98819,36218,42259,9365,4694,3725,8069,1378,3756,7679,934
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
519,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000000000000000000000519,000000000000000000000000
       Net Receivables 
169,091
155,809
155,928
149,784
142,783
140,313
136,401
114,606
130,918
126,913
127,810
121,709
125,140
125,546
127,744
128,391
129,370
130,359
123,774
141,445
146,973
267,000
426,700
438,900
403,500
403,100
405,800
427,400
381,600
393,000
394,300
415,300
356,200
356,000
329,500
274,800
245,900
256,700
254,400
259,900
241,400
239,200
262,600
283,200
274,500
269,400
254,500
269,500
235,100
415,300
415,500
498,700
307,200
386,700
394,500
471,900
290,500
375,200
386,800
420,500
232,400
335,600
323,800
369,300
226,600
350,800
344,700
391,000
295,100
419,000
418,400
469,300
316,100
432,200
421,200
428,400
318,100
460,500
377,400
453,700
298,900
358,300
343,700
356,000
307,800
409,800
362,600
416,100
341,700
423,900
351,300
384,100
303,800
426,100
351,700
430,700
274,800
369,100
325,700
325,700369,100274,800430,700351,700426,100303,800384,100351,300423,900341,700416,100362,600409,800307,800356,000343,700358,300298,900453,700377,400460,500318,100428,400421,200432,200316,100469,300418,400419,000295,100391,000344,700350,800226,600369,300323,800335,600232,400420,500386,800375,200290,500471,900394,500386,700307,200498,700415,500415,300235,100269,500254,500269,400274,500283,200262,600239,200241,400259,900254,400256,700245,900274,800329,500356,000356,200415,300394,300393,000381,600427,400405,800403,100403,500438,900426,700267,000146,973141,445123,774130,359129,370128,391127,744125,546125,140121,709127,810126,913130,918114,606136,401140,313142,783149,784155,928155,809169,091
       Inventory 
126,468
126,663
126,438
122,736
110,234
106,307
104,360
97,982
92,447
89,740
92,273
91,920
89,542
88,940
90,093
86,240
93,897
104,729
106,184
97,996
100,359
187,800
280,900
268,200
268,600
303,000
282,400
277,600
288,100
315,100
307,400
299,400
317,400
310,400
282,000
266,500
239,000
229,600
214,000
202,400
198,900
213,400
233,300
216,100
226,000
221,600
217,700
197,700
202,800
352,400
319,500
265,500
288,100
323,300
291,000
254,700
298,600
329,400
286,200
229,900
273,100
314,100
251,600
203,600
260,300
303,200
263,500
210,000
287,300
332,400
307,200
254,200
294,500
319,200
332,100
340,600
399,700
370,700
312,500
283,300
291,600
336,000
300,500
305,100
351,200
382,500
413,900
428,000
471,400
471,500
431,000
395,200
422,500
398,000
368,500
327,500
348,800
330,000
324,800
324,800330,000348,800327,500368,500398,000422,500395,200431,000471,500471,400428,000413,900382,500351,200305,100300,500336,000291,600283,300312,500370,700399,700340,600332,100319,200294,500254,200307,200332,400287,300210,000263,500303,200260,300203,600251,600314,100273,100229,900286,200329,400298,600254,700291,000323,300288,100265,500319,500352,400202,800197,700217,700221,600226,000216,100233,300213,400198,900202,400214,000229,600239,000266,500282,000310,400317,400299,400307,400315,100288,100277,600282,400303,000268,600268,200280,900187,800100,35997,996106,184104,72993,89786,24090,09388,94089,54291,92092,27389,74092,44797,982104,360106,307110,234122,736126,438126,663126,468
       Other Current Assets 
28,283
23,042
21,446
3,683
12,660
14,148
12,691
5,106
5,200
9,123
14,234
5,707
17,243
13,873
13,036
4,997
12,411
11,831
12,227
6,809
13,849
24,100
38,900
25,300
45,100
50,100
44,700
30,000
38,700
36,700
37,500
29,800
40,500
38,500
36,600
72,300
67,800
30,900
27,100
21,400
30,600
28,200
27,400
25,300
33,900
31,600
32,600
26,900
34,700
49,800
39,400
29,000
50,800
45,500
32,200
28,100
53,800
49,000
41,600
35,800
39,500
40,100
30,500
25,300
35,000
42,100
30,600
26,800
41,000
60,800
38,200
29,200
51,500
53,400
48,300
44,200
49,100
47,900
45,300
41,200
54,100
44,300
35,000
30,500
45,700
68,300
52,000
39,600
50,600
56,200
53,900
40,800
41,200
47,600
41,100
30,800
49,600
46,600
41,500
41,50046,60049,60030,80041,10047,60041,20040,80053,90056,20050,60039,60052,00068,30045,70030,50035,00044,30054,10041,20045,30047,90049,10044,20048,30053,40051,50029,20038,20060,80041,00026,80030,60042,10035,00025,30030,50040,10039,50035,80041,60049,00053,80028,10032,20045,50050,80029,00039,40049,80034,70026,90032,60031,60033,90025,30027,40028,20030,60021,40027,10030,90067,80072,30036,60038,50040,50029,80037,50036,70038,70030,00044,70050,10045,10025,30038,90024,10013,8496,80912,22711,83112,4114,99713,03613,87317,2435,70714,2349,1235,2005,10612,69114,14812,6603,68321,44623,04228,283
   > Long-term Assets 
456,078
450,904
443,786
440,683
431,473
426,115
420,111
414,118
409,521
300,988
294,079
286,679
286,870
285,587
282,740
272,470
268,819
264,926
264,094
268,234
264,213
372,800
1,034,100
1,068,500
1,057,900
1,051,800
1,048,700
1,027,400
1,031,000
1,044,900
1,067,700
1,076,600
1,100,000
1,039,000
940,800
617,500
598,300
541,000
549,900
569,700
555,000
540,200
551,900
528,900
527,200
511,700
496,500
493,800
490,000
1,594,300
1,632,700
1,633,400
1,625,000
1,586,200
1,570,400
1,541,200
1,533,700
1,538,400
1,485,100
1,447,600
1,376,500
1,383,900
1,316,600
1,299,800
1,315,400
1,432,200
1,416,800
1,393,800
1,956,400
1,968,900
1,991,600
1,969,500
1,969,900
1,903,600
1,906,600
1,906,200
1,960,000
1,979,600
1,949,200
1,982,600
1,915,200
1,909,200
1,930,800
2,320,500
2,221,900
2,235,700
2,185,400
2,166,400
2,145,500
2,047,600
1,915,000
1,912,400
1,898,200
1,871,700
1,848,700
1,789,400
1,745,800
1,555,000
1,563,500
1,563,5001,555,0001,745,8001,789,4001,848,7001,871,7001,898,2001,912,4001,915,0002,047,6002,145,5002,166,4002,185,4002,235,7002,221,9002,320,5001,930,8001,909,2001,915,2001,982,6001,949,2001,979,6001,960,0001,906,2001,906,6001,903,6001,969,9001,969,5001,991,6001,968,9001,956,4001,393,8001,416,8001,432,2001,315,4001,299,8001,316,6001,383,9001,376,5001,447,6001,485,1001,538,4001,533,7001,541,2001,570,4001,586,2001,625,0001,633,4001,632,7001,594,300490,000493,800496,500511,700527,200528,900551,900540,200555,000569,700549,900541,000598,300617,500940,8001,039,0001,100,0001,076,6001,067,7001,044,9001,031,0001,027,4001,048,7001,051,8001,057,9001,068,5001,034,100372,800264,213268,234264,094264,926268,819272,470282,740285,587286,870286,679294,079300,988409,521414,118420,111426,115431,473440,683443,786450,904456,078
       Property Plant Equipment 
138,805
136,815
133,407
135,108
131,702
129,246
126,535
124,612
117,396
116,452
112,289
110,026
104,360
98,224
95,785
94,986
91,495
87,864
86,160
84,693
77,965
154,700
246,700
239,800
234,700
229,200
227,400
217,200
207,600
215,700
225,000
238,300
243,200
228,300
211,000
194,800
186,600
190,600
186,900
181,100
173,200
164,900
167,400
163,500
162,600
159,200
151,800
147,200
142,600
269,200
272,300
273,600
269,800
268,100
258,400
253,300
253,900
253,900
242,700
235,500
223,300
225,300
210,600
209,100
208,000
206,400
202,100
198,400
282,500
282,200
281,800
279,600
280,300
266,300
266,200
263,700
343,900
358,300
355,200
369,000
342,700
334,400
326,800
330,600
313,300
309,100
303,500
319,800
314,900
292,800
273,700
273,900
267,300
263,100
254,600
261,100
254,800
242,900
240,000
240,000242,900254,800261,100254,600263,100267,300273,900273,700292,800314,900319,800303,500309,100313,300330,600326,800334,400342,700369,000355,200358,300343,900263,700266,200266,300280,300279,600281,800282,200282,500198,400202,100206,400208,000209,100210,600225,300223,300235,500242,700253,900253,900253,300258,400268,100269,800273,600272,300269,200142,600147,200151,800159,200162,600163,500167,400164,900173,200181,100186,900190,600186,600194,800211,000228,300243,200238,300225,000215,700207,600217,200227,400229,200234,700239,800246,700154,70077,96584,69386,16087,86491,49594,98695,78598,224104,360110,026112,289116,452117,396124,612126,535129,246131,702135,108133,407136,815138,805
       Goodwill 
279,801
277,845
274,533
273,016
269,041
267,263
264,926
261,247
0
0
0
0
0
0
0
0
0
0
0
0
0
0
400,500
433,800
431,900
443,200
440,700
438,300
439,100
444,800
451,900
415,200
422,300
386,200
350,600
139,500
136,800
141,100
142,900
143,400
143,000
140,100
144,000
144,400
147,400
139,800
136,200
135,000
136,400
538,500
568,300
589,400
590,600
577,800
575,500
568,300
570,700
576,600
558,200
544,900
518,900
523,500
498,100
496,900
508,100
598,600
595,600
587,100
697,400
687,300
677,900
669,200
667,900
685,100
684,400
708,900
706,900
708,300
709,700
718,600
717,700
714,000
723,400
827,400
799,700
807,300
804,200
802,500
798,900
779,200
666,900
671,500
671,900
662,000
664,800
590,000
577,100
451,300
459,000
459,000451,300577,100590,000664,800662,000671,900671,500666,900779,200798,900802,500804,200807,300799,700827,400723,400714,000717,700718,600709,700708,300706,900708,900684,400685,100667,900669,200677,900687,300697,400587,100595,600598,600508,100496,900498,100523,500518,900544,900558,200576,600570,700568,300575,500577,800590,600589,400568,300538,500136,400135,000136,200139,800147,400144,400144,000140,100143,000143,400142,900141,100136,800139,500350,600386,200422,300415,200451,900444,800439,100438,300440,700443,200431,900433,800400,50000000000000000261,247264,926267,263269,041273,016274,533277,845279,801
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
117,300
0
0
0
117,600
117,100
115,900
643,800
674,400
238,200
237,100
234,500
233,600
232,000
230,700
230,900
229,800
229,400
215,800
209,600
149,900
149,300
148,800
147,500
145,800
143,000
140,100
140,300
138,200
137,700
135,100
132,400
130,400
129,600
657,900
656,700
646,600
639,900
624,900
616,900
607,000
603,800
602,100
584,700
571,400
549,300
547,500
525,500
520,900
522,600
583,000
575,200
565,700
834,800
841,900
848,400
839,900
838,100
801,100
802,000
787,000
776,200
771,800
756,800
758,600
725,900
724,300
726,800
977,000
947,900
947,300
919,400
902,200
896,100
864,600
838,500
847,000
842,400
833,200
814,400
815,700
797,900
743,700
740,900
740,900743,700797,900815,700814,400833,200842,400847,000838,500864,600896,100902,200919,400947,300947,900977,000726,800724,300725,900758,600756,800771,800776,200787,000802,000801,100838,100839,900848,400841,900834,800565,700575,200583,000522,600520,900525,500547,500549,300571,400584,700602,100603,800607,000616,900624,900639,900646,600656,700657,900129,600130,400132,400135,100137,700138,200140,300140,100143,000145,800147,500148,800149,300149,900209,600215,800229,400229,800230,900230,700232,000233,600234,500237,100238,200674,400643,800115,900117,100117,600000117,300000000000000000
       Long-term Assets Other 
37,472
36,244
35,846
32,559
30,730
29,606
28,650
28,259
25,459
27,832
25,522
19,695
26,322
30,847
30,611
25,476
26,672
27,111
27,900
33,158
36,075
90,000
143,600
136,900
132,900
134,500
135,700
59,100
71,500
72,000
83,600
101,400
109,500
112,900
90,200
51,000
49,800
54,200
67,000
67,900
65,800
64,100
69,300
72,200
68,300
66,600
63,700
64,500
63,800
94,600
97,900
87,400
82,300
73,700
78,200
75,300
68,100
70,000
68,600
64,100
57,100
56,800
53,200
47,800
51,600
16,700
16,600
15,300
18,100
18,700
40,400
42,900
50,700
33,000
35,800
31,500
26,700
32,600
22,500
17,400
19,700
24,900
36,500
49,000
36,600
40,300
31,700
26,000
22,600
6,000
14,300
15,400
15,200
15,100
15,500
14,700
13,300
15,700
16,000
16,00015,70013,30014,70015,50015,10015,20015,40014,3006,00022,60026,00031,70040,30036,60049,00036,50024,90019,70017,40022,50032,60026,70031,50035,80033,00050,70042,90040,40018,70018,10015,30016,60016,70051,60047,80053,20056,80057,10064,10068,60070,00068,10075,30078,20073,70082,30087,40097,90094,60063,80064,50063,70066,60068,30072,20069,30064,10065,80067,90067,00054,20049,80051,00090,200112,900109,500101,40083,60072,00071,50059,100135,700134,500132,900136,900143,60090,00036,07533,15827,90027,11126,67225,47630,61130,84726,32219,69525,52227,83225,45928,25928,65029,60630,73032,55935,84636,24437,472
       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
11,000
12,400
16,700
17,600
34,100
37,500
36,400
42,400
41,700
41,400
37,300
37,200
35,800
30,900
31,700
27,900
30,800
29,200
25,100
25,100
27,500
27,300
27,300
123,600
138,800
143,100
137,900
132,900
118,100
118,200
115,100
106,300
108,600
105,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000105,000108,600106,300115,100118,200118,100132,900137,900143,100138,800123,60027,30027,30027,50025,10025,10029,20030,80027,90031,70030,90035,80037,20037,30041,40041,70042,40036,40037,50034,10017,60016,70012,40011,000000000000000000000000000000000000000000000000
> Total Liabilities 
673,748
637,451
633,196
613,629
589,761
580,028
567,314
595,315
567,932
526,169
521,275
509,847
504,076
497,340
494,481
476,374
474,913
480,724
471,965
462,568
470,192
905,800
1,471,800
1,521,200
1,473,200
1,487,000
1,436,600
1,465,600
1,415,800
1,455,100
1,453,500
1,460,200
1,442,700
1,406,500
1,301,000
1,285,600
1,201,100
1,207,200
1,180,900
1,224,000
1,180,700
1,189,600
1,194,600
1,229,400
1,171,200
1,164,100
1,082,900
1,178,600
1,113,200
1,938,800
1,872,900
1,868,500
1,767,800
1,851,000
1,751,400
1,680,600
1,592,800
1,665,700
1,581,500
1,545,400
1,463,400
1,590,700
1,465,700
1,372,200
1,327,000
1,525,800
1,432,500
1,355,800
1,980,900
2,166,300
2,135,200
2,025,000
1,989,700
2,099,300
2,054,100
1,996,700
2,062,600
2,174,800
1,955,200
2,014,900
1,935,300
2,065,000
1,970,600
2,306,000
2,292,900
2,393,500
2,287,000
2,226,500
2,219,000
2,218,000
2,047,900
1,984,600
1,983,000
1,995,400
1,845,700
1,857,800
1,785,100
1,796,300
1,742,000
1,742,0001,796,3001,785,1001,857,8001,845,7001,995,4001,983,0001,984,6002,047,9002,218,0002,219,0002,226,5002,287,0002,393,5002,292,9002,306,0001,970,6002,065,0001,935,3002,014,9001,955,2002,174,8002,062,6001,996,7002,054,1002,099,3001,989,7002,025,0002,135,2002,166,3001,980,9001,355,8001,432,5001,525,8001,327,0001,372,2001,465,7001,590,7001,463,4001,545,4001,581,5001,665,7001,592,8001,680,6001,751,4001,851,0001,767,8001,868,5001,872,9001,938,8001,113,2001,178,6001,082,9001,164,1001,171,2001,229,4001,194,6001,189,6001,180,7001,224,0001,180,9001,207,2001,201,1001,285,6001,301,0001,406,5001,442,7001,460,2001,453,5001,455,1001,415,8001,465,6001,436,6001,487,0001,473,2001,521,2001,471,800905,800470,192462,568471,965480,724474,913476,374494,481497,340504,076509,847521,275526,169567,932595,315567,314580,028589,761613,629633,196637,451673,748
   > Total Current Liabilities 
167,803
153,637
169,297
161,300
372,871
364,568
349,288
139,729
154,734
146,259
153,094
161,161
255,559
143,372
157,981
156,367
155,321
148,536
164,308
173,676
175,768
868,400
450,700
453,000
432,800
485,400
480,000
496,100
449,700
486,300
482,700
498,200
492,300
489,500
422,400
463,800
422,100
424,100
310,900
298,900
267,600
281,300
283,500
327,900
273,900
284,800
255,100
306,100
243,100
413,500
368,700
429,400
358,100
499,900
412,100
445,100
373,000
446,700
373,100
395,400
340,100
471,400
368,800
355,300
319,400
401,700
373,600
406,400
411,500
510,000
509,900
538,400
489,100
543,800
549,200
599,200
515,500
500,600
477,600
588,800
469,500
484,100
470,300
556,900
498,800
561,800
586,100
708,600
568,900
590,500
503,600
589,000
504,400
534,000
518,900
542,000
473,300
484,300
497,700
497,700484,300473,300542,000518,900534,000504,400589,000503,600590,500568,900708,600586,100561,800498,800556,900470,300484,100469,500588,800477,600500,600515,500599,200549,200543,800489,100538,400509,900510,000411,500406,400373,600401,700319,400355,300368,800471,400340,100395,400373,100446,700373,000445,100412,100499,900358,100429,400368,700413,500243,100306,100255,100284,800273,900327,900283,500281,300267,600298,900310,900424,100422,100463,800422,400489,500492,300498,200482,700486,300449,700496,100480,000485,400432,800453,000450,700868,400175,768173,676164,308148,536155,321156,367157,981143,372255,559161,161153,094146,259154,734139,729349,288364,568372,871161,300169,297153,637167,803
       Short-term Debt 
16,494
11,708
10,544
10,298
237,077
228,871
214,301
7,800
8,397
9,324
8,291
26,654
123,526
19,448
19,428
19,995
19,897
21,881
30,625
33,713
31,417
900
27,700
30,100
9,400
16,200
20,500
4,800
16,200
32,000
30,300
6,800
82,200
101,800
50,500
64,500
111,800
115,000
16,800
700
16,200
600
300
200
200
500
200
200
200
11,000
4,400
1,300
700
88,500
9,600
100
7,600
59,400
1,000
1,600
22,000
105,300
47,000
35,500
3,300
48,900
24,400
68,500
19,400
29,100
28,600
43,200
42,700
59,700
54,800
39,500
79,400
68,900
55,800
55,000
87,100
70,100
55,900
99,100
69,700
64,500
58,000
67,400
68,900
76,500
49,500
81,200
77,500
82,200
89,300
77,700
98,500
103,000
103,800
103,800103,00098,50077,70089,30082,20077,50081,20049,50076,50068,90067,40058,00064,50069,70099,10055,90070,10087,10055,00055,80068,90079,40039,50054,80059,70042,70043,20028,60029,10019,40068,50024,40048,9003,30035,50047,000105,30022,0001,6001,00059,4007,6001009,60088,5007001,3004,40011,00020020020050020020030060016,20070016,800115,000111,80064,50050,500101,80082,2006,80030,30032,00016,2004,80020,50016,2009,40030,10027,70090031,41733,71330,62521,88119,89719,99519,42819,448123,52626,6548,2919,3248,3977,800214,301228,871237,07710,29810,54411,70816,494
       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
800
0
0
0
720,500
0
48,900
24,400
4,800
19,400
1,096,300
28,500
43,200
42,000
59,500
54,800
39,500
56,600
49,100
35,200
33,200
67,200
49,900
35,800
76,500
48,200
43,600
36,200
43,000
44,800
54,100
28,600
60,000
56,400
61,800
70,100
36,700
57,300
62,200
59,200
59,20062,20057,30036,70070,10061,80056,40060,00028,60054,10044,80043,00036,20043,60048,20076,50035,80049,90067,20033,20035,20049,10056,60039,50054,80059,50042,00043,20028,5001,096,30019,4004,80024,40048,9000720,50000080000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
61,424
56,427
57,998
57,178
50,345
52,978
48,166
46,665
49,947
46,168
48,483
50,459
48,937
43,418
46,345
51,253
52,355
51,722
47,414
49,758
50,710
101,600
154,900
150,100
180,000
185,400
176,700
189,200
182,300
191,600
176,300
202,600
161,300
147,400
146,200
143,800
109,300
100,800
95,500
101,000
97,200
110,600
108,600
114,800
102,500
106,000
105,700
127,100
98,000
178,000
158,700
152,400
148,000
196,400
169,500
177,900
170,600
193,000
150,900
159,100
151,100
191,500
132,000
147,600
152,500
181,700
150,500
135,100
176,200
229,000
192,000
178,200
188,600
231,200
211,500
274,600
193,400
200,600
175,700
245,700
185,900
212,500
171,400
180,200
187,700
223,900
233,500
308,200
223,200
254,400
214,400
239,500
204,500
194,600
173,000
183,700
170,100
174,500
182,400
182,400174,500170,100183,700173,000194,600204,500239,500214,400254,400223,200308,200233,500223,900187,700180,200171,400212,500185,900245,700175,700200,600193,400274,600211,500231,200188,600178,200192,000229,000176,200135,100150,500181,700152,500147,600132,000191,500151,100159,100150,900193,000170,600177,900169,500196,400148,000152,400158,700178,00098,000127,100105,700106,000102,500114,800108,600110,60097,200101,00095,500100,800109,300143,800146,200147,400161,300202,600176,300191,600182,300189,200176,700185,400180,000150,100154,900101,60050,71049,75847,41451,72252,35551,25346,34543,41848,93750,45948,48346,16849,94746,66548,16652,97850,34557,17857,99856,42761,424
       Other Current Liabilities 
89,885
85,502
100,755
93,824
85,449
82,719
86,821
85,264
96,390
90,767
96,320
84,048
83,096
80,506
92,208
85,119
83,069
74,933
86,269
90,205
93,641
625,000
268,100
267,700
118,600
138,200
131,100
264,900
125,900
129,600
128,100
137,800
126,700
128,100
114,000
222,500
112,500
120,600
102,500
187,400
72,300
70,600
80,900
209,900
89,100
75,900
68,100
176,400
74,200
90,200
65,200
244,600
84,100
84,700
86,300
246,200
75,000
68,900
74,900
207,500
55,300
53,600
54,800
58,700
48,800
57,800
63,400
175,500
80,900
106,900
114,200
289,700
112,100
104,300
113,800
170,000
111,600
101,000
110,800
169,100
104,000
105,500
124,200
141,100
133,400
152,300
149,500
217,100
276,800
143,700
141,300
152,400
222,400
115,900
112,500
280,600
204,700
206,800
211,500
211,500206,800204,700280,600112,500115,900222,400152,400141,300143,700276,800217,100149,500152,300133,400141,100124,200105,500104,000169,100110,800101,000111,600170,000113,800104,300112,100289,700114,200106,90080,900175,50063,40057,80048,80058,70054,80053,60055,300207,50074,90068,90075,000246,20086,30084,70084,100244,60065,20090,20074,200176,40068,10075,90089,100209,90080,90070,60072,300187,400102,500120,600112,500222,500114,000128,100126,700137,800128,100129,600125,900264,900131,100138,200118,600267,700268,100625,00093,64190,20586,26974,93383,06985,11992,20880,50683,09684,04896,32090,76796,39085,26486,82182,71985,44993,824100,75585,50289,885
   > Long-term Liabilities 
505,945
483,814
463,899
452,329
216,890
215,460
218,026
455,586
413,198
379,910
368,181
348,686
248,517
353,968
336,500
320,007
319,592
332,188
307,657
288,892
294,424
37,400
1,021,100
1,068,200
1,040,400
1,001,600
956,600
969,500
966,100
968,800
970,800
962,000
950,400
917,000
878,600
821,800
779,000
783,100
870,000
925,100
913,100
908,300
911,100
901,500
897,300
879,300
827,800
872,500
870,100
1,525,300
1,504,200
1,439,100
1,409,700
1,351,100
1,339,300
1,235,500
1,219,800
1,219,000
1,208,400
1,150,000
1,123,300
1,119,300
1,096,900
1,016,900
1,007,600
1,124,100
1,058,900
949,400
1,569,400
1,656,300
1,625,300
1,486,600
1,500,600
1,555,500
1,504,900
1,397,500
1,547,100
1,674,200
1,477,600
1,426,100
1,465,800
1,580,900
1,500,300
1,749,100
1,794,100
1,831,700
1,700,900
1,517,900
1,650,100
1,627,500
1,544,300
1,395,600
1,478,600
1,461,400
1,326,800
1,315,800
1,311,800
1,312,000
1,244,300
1,244,3001,312,0001,311,8001,315,8001,326,8001,461,4001,478,6001,395,6001,544,3001,627,5001,650,1001,517,9001,700,9001,831,7001,794,1001,749,1001,500,3001,580,9001,465,8001,426,1001,477,6001,674,2001,547,1001,397,5001,504,9001,555,5001,500,6001,486,6001,625,3001,656,3001,569,400949,4001,058,9001,124,1001,007,6001,016,9001,096,9001,119,3001,123,3001,150,0001,208,4001,219,0001,219,8001,235,5001,339,3001,351,1001,409,7001,439,1001,504,2001,525,300870,100872,500827,800879,300897,300901,500911,100908,300913,100925,100870,000783,100779,000821,800878,600917,000950,400962,000970,800968,800966,100969,500956,6001,001,6001,040,4001,068,2001,021,10037,400294,424288,892307,657332,188319,592320,007336,500353,968248,517348,686368,181379,910413,198455,586218,026215,460216,890452,329463,899483,814505,945
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
716,800
668,600
668,800
669,000
1,249,200
1,205,900
1,070,800
1,050,300
1,001,400
991,100
920,800
913,900
904,800
895,600
799,000
797,700
785,000
779,000
720,500
717,800
827,400
759,800
627,700
1,002,700
1,067,200
1,005,900
889,200
908,400
1,011,200
958,600
843,000
949,400
1,049,700
882,500
777,200
856,900
971,400
876,300
1,054,600
1,155,900
1,193,300
1,083,900
954,100
1,109,200
1,124,500
1,045,000
936,500
1,035,000
0
0
0
0
0
0
0000001,035,000936,5001,045,0001,124,5001,109,200954,1001,083,9001,193,3001,155,9001,054,600876,300971,400856,900777,200882,5001,049,700949,400843,000958,6001,011,200908,400889,2001,005,9001,067,2001,002,700627,700759,800827,400717,800720,500779,000785,000797,700799,000895,600904,800913,900920,800991,1001,001,4001,050,3001,070,8001,205,9001,249,200669,000668,800668,600716,800000000000000000000000000000000000000000000000
       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
11,000
12,400
16,700
17,600
34,100
37,500
36,400
42,400
41,700
41,400
37,300
37,200
35,800
30,900
31,700
27,900
30,800
29,200
25,100
25,100
27,500
27,300
27,300
123,600
138,800
143,100
137,900
132,900
118,100
118,200
115,100
106,300
108,600
105,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000105,000108,600106,300115,100118,200118,100132,900137,900143,100138,800123,60027,30027,30027,50025,10025,10029,20030,80027,90031,70030,90035,80037,20037,30041,40041,70042,40036,40037,50034,10017,60016,70012,40011,000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
87,800
0
0
0
42,900
36,600
37,400
90,200
62,300
60,700
70,400
62,900
69,500
71,000
78,300
84,400
90,100
107,800
107,800
86,000
134,800
101,800
110,800
79,800
113,400
100,500
97,500
98,200
92,600
86,300
78,500
76,100
118,100
114,200
139,500
140,000
203,300
192,000
193,700
189,100
145,600
139,800
138,000
127,700
178,800
165,300
165,300
149,900
154,100
154,400
156,100
151,300
175,000
341,100
360,900
369,200
420,300
592,200
544,300
546,300
554,500
528,000
537,400
510,500
559,100
527,200
529,900
547,600
618,000
566,200
572,400
546,600
474,800
452,500
421,100
424,200
383,900
0
373,300
360,700
0
0
0
0
0000360,700373,3000383,900424,200421,100452,500474,800546,600572,400566,200618,000547,600529,900527,200559,100510,500537,400528,000554,500546,300544,300592,200420,300369,200360,900341,100175,000151,300156,100154,400154,100149,900165,300165,300178,800127,700138,000139,800145,600189,100193,700192,000203,300140,000139,500114,200118,10076,10078,50086,30092,60098,20097,500100,500113,40079,800110,800101,800134,80086,000107,800107,80090,10084,40078,30071,00069,50062,90070,40060,70062,30090,20037,40036,60042,90000087,800000000000000000
       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
84,000
83,100
85,600
86,900
136,600
158,300
165,000
167,400
156,000
159,100
169,100
166,100
176,200
185,100
172,200
160,300
169,000
168,000
142,300
135,400
140,600
147,800
146,700
225,600
240,900
250,200
177,100
174,800
170,000
173,900
176,200
173,400
182,300
183,000
177,500
167,300
168,400
170,700
170,600
153,100
157,400
156,600
145,200
142,900
147,700
139,200
144,100
137,300
0
0
0
0
0
0
000000137,300144,100139,200147,700142,900145,200156,600157,400153,100170,600170,700168,400167,300177,500183,000182,300173,400176,200173,900170,000174,800177,100250,200240,900225,600146,700147,800140,600135,400142,300168,000169,000160,300172,200185,100176,200166,100169,100159,100156,000167,400165,000158,300136,60086,90085,60083,10084,000000000000000000000000000000000000000000000000
> Total Stockholder Equity
146,891
146,738
144,548
147,679
138,667
136,694
137,230
123,855
119,861
46,967
46,072
42,131
47,953
45,324
51,856
54,209
56,689
57,078
64,689
77,846
75,006
-28,300
412,300
408,300
407,000
404,000
430,500
384,000
391,200
408,100
436,200
438,300
445,000
407,700
356,700
-3,400
-1,300
-107,100
-102,900
-117,200
-118,000
-125,600
-97,300
-79,800
-77,000
-28,300
-32,600
-61,900
-68,300
588,600
679,800
639,200
633,100
611,000
638,200
702,300
709,700
749,300
728,000
681,000
583,100
603,600
561,000
581,200
612,700
698,700
724,100
708,700
717,200
717,000
721,500
774,100
765,000
748,300
749,100
789,700
764,800
778,000
766,900
773,700
717,900
711,600
725,200
742,700
708,800
780,700
785,000
864,800
881,500
872,900
781,300
810,100
809,800
830,400
838,000
787,000
758,500
617,100
615,500
615,500617,100758,500787,000838,000830,400809,800810,100781,300872,900881,500864,800785,000780,700708,800742,700725,200711,600717,900773,700766,900778,000764,800789,700749,100748,300765,000774,100721,500717,000717,200708,700724,100698,700612,700581,200561,000603,600583,100681,000728,000749,300709,700702,300638,200611,000633,100639,200679,800588,600-68,300-61,900-32,600-28,300-77,000-79,800-97,300-125,600-118,000-117,200-102,900-107,100-1,300-3,400356,700407,700445,000438,300436,200408,100391,200384,000430,500404,000407,000408,300412,300-28,30075,00677,84664,68957,07856,68954,20951,85645,32447,95342,13146,07246,967119,861123,855137,230136,694138,667147,679144,548146,738146,891
   Retained Earnings 
163,645
164,030
164,600
166,152
165,044
160,724
160,493
146,681
140,812
63,885
63,464
66,671
66,754
61,630
66,516
63,409
63,859
66,445
71,619
78,171
74,736
-938,200
-934,600
-947,200
-947,300
-957,100
-939,000
-940,000
-939,800
-935,300
-926,600
-940,900
-942,800
-989,400
-1,022,200
-1,280,200
-1,287,200
-1,408,600
-1,407,300
-1,406,300
-1,411,000
-1,406,100
-1,400,700
-1,393,900
-1,402,000
-1,358,300
-1,346,600
-1,337,200
-1,354,600
-1,260,400
-1,205,200
-1,221,800
-1,230,800
-1,221,300
-1,194,900
-1,144,700
-1,152,500
-1,131,200
-1,097,000
-1,053,100
-1,058,900
-1,031,200
-998,600
-967,200
-962,400
-900,500
-877,800
-871,700
-867,200
-843,700
-813,100
-739,200
-733,900
-714,800
-685,600
-656,800
-663,000
-633,400
-611,300
-574,200
-572,400
-573,200
-560,600
-537,300
-564,100
-522,000
-508,200
-462,000
-472,100
-440,100
-515,900
-504,400
-515,700
-496,700
-488,900
-556,000
-569,700
-702,700
-700,700
-700,700-702,700-569,700-556,000-488,900-496,700-515,700-504,400-515,900-440,100-472,100-462,000-508,200-522,000-564,100-537,300-560,600-573,200-572,400-574,200-611,300-633,400-663,000-656,800-685,600-714,800-733,900-739,200-813,100-843,700-867,200-871,700-877,800-900,500-962,400-967,200-998,600-1,031,200-1,058,900-1,053,100-1,097,000-1,131,200-1,152,500-1,144,700-1,194,900-1,221,300-1,230,800-1,221,800-1,205,200-1,260,400-1,354,600-1,337,200-1,346,600-1,358,300-1,402,000-1,393,900-1,400,700-1,406,100-1,411,000-1,406,300-1,407,300-1,408,600-1,287,200-1,280,200-1,022,200-989,400-942,800-940,900-926,600-935,300-939,800-940,000-939,000-957,100-947,300-947,200-934,600-938,20074,73678,17171,61966,44563,85963,40966,51661,63066,75466,67163,46463,885140,812146,681160,493160,724165,044166,152164,600164,030163,645
   Accumulated Other Comprehensive Income 
-13,930
-14,468
-17,228
-15,907
-23,509
-21,494
-20,793
-20,444
-19,819
-16,639
-17,921
-25,731
-22,768
-20,623
-19,386
-14,601
-14,129
-15,530
-13,605
-7,634
-9,489
-303,200
3,600
5,800
5,200
1,100
2,700
-50,100
-48,800
-41,600
-25,400
-9,200
-1,800
4,600
-13,400
-117,500
-109,200
-93,400
-91,300
-107,000
-103,800
-118,000
-95,200
-86,100
-75,900
-72,900
-89,900
-131,000
-121,300
-162,900
-128,400
-156,100
-154,600
-191,300
-195,100
-185,600
-172,200
-158,100
-211,500
-292,600
-366,600
-354,200
-424,600
-429,200
-401,900
-383,700
-385,400
-419,400
-409,300
-432,900
-433,700
-461,100
-467,400
-466,600
-470,700
-461,700
-467,000
-458,900
-478,400
-505,700
-545,100
-553,200
-554,200
-564,200
-577,200
-552,100
-565,400
-535,500
-516,800
-539,300
-555,600
-540,300
-533,800
-535,700
-537,500
-526,300
-544,600
-555,900
-548,900
-548,900-555,900-544,600-526,300-537,500-535,700-533,800-540,300-555,600-539,300-516,800-535,500-565,400-552,100-577,200-564,200-554,200-553,200-545,100-505,700-478,400-458,900-467,000-461,700-470,700-466,600-467,400-461,100-433,700-432,900-409,300-419,400-385,400-383,700-401,900-429,200-424,600-354,200-366,600-292,600-211,500-158,100-172,200-185,600-195,100-191,300-154,600-156,100-128,400-162,900-121,300-131,000-89,900-72,900-75,900-86,100-95,200-118,000-103,800-107,000-91,300-93,400-109,200-117,500-13,4004,600-1,800-9,200-25,400-41,600-48,800-50,1002,7001,1005,2005,8003,600-303,200-9,489-7,634-13,605-15,530-14,129-14,601-19,386-20,623-22,768-25,731-17,921-16,639-19,819-20,444-20,793-21,494-23,509-15,907-17,228-14,468-13,930
   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
0
0
0
0
0
1,404,000
1,405,000
1,407,400
1,409,100
2,012,900
2,014,400
2,018,500
2,020,800
2,025,900
2,030,600
2,035,000
2,038,100
2,042,600
2,040,800
2,031,500
2,018,200
1,999,500
1,994,900
1,988,300
1,992,800
1,998,700
2,003,100
2,015,700
2,018,800
2,018,800
1,993,500
1,999,700
1,999,100
1,962,500
1,938,200
1,941,000
1,931,900
1,907,500
1,893,800
1,890,800
1,874,300
1,876,900
1,878,900
1,883,100
1,889,900
1,894,600
1,898,400
1,902,200
1,911,500
1,894,700
1,895,200
1,897,200
1,903,300
0
0
0
0
0
0
0000001,903,3001,897,2001,895,2001,894,7001,911,5001,902,2001,898,4001,894,6001,889,9001,883,1001,878,9001,876,9001,874,3001,890,8001,893,8001,907,5001,931,9001,941,0001,938,2001,962,5001,999,1001,999,7001,993,5002,018,8002,018,8002,015,7002,003,1001,998,7001,992,8001,988,3001,994,9001,999,5002,018,2002,031,5002,040,8002,042,6002,038,1002,035,0002,030,6002,025,9002,020,8002,018,5002,014,4002,012,9001,409,1001,407,4001,405,0001,404,000000000000000000000000000000000000000000000000
   Treasury Stock000000-45,000-43,400-43,400-43,400-42,100-40,900-40,800-40,800-40,800-39,900-39,900-39,900-39,900-38,200-38,200-38,200-38,200-33,900-33,900-33,900-33,900-26,400-26,300-26,300-26,200-17,000-16,900-16,900-16,900-11,800-11,800-11,600-10,700-5,900-5,400-5,200-4,800-3,500-3,500-3,400-3,400-2,500-2,100-2,100-2,100-1,700-1,700-1,700-1,700-1,500-1,500-1,500-1,500-1,400-1,400-1,400-1,300-1,100-1,100-1,200-1,200-1,100-1,100-1,100-1,100-1,100-1,100-1,100-1,100-1,100-1,1000000000000000000000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.