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

ACI Worldwide Inc
Buy, Hold or Sell?

Let's analyze ACI Worldwide Inc together

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

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

Get notifications about ACI Worldwide Inc

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

1. Quick Overview

1.1. Quick analysis of ACI Worldwide Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
27.5%

What is your share worth?

Current worth
$12.54
Expected worth in 1 year
$13.97
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$1.42
Return On Investment
2.5%

For what price can you sell your share?

Current Price per Share
$57.14
Expected price per share
$48.52 - $59.60
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of ACI Worldwide Inc (5 min.)




Live pricePrice per Share (EOD)
$57.14
Intrinsic Value Per Share
$18.01 - $38.78
Total Value Per Share
$30.55 - $51.33

2.2. Growth of ACI Worldwide Inc (5 min.)




Is ACI Worldwide Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.1b$100.8m7.8%

How much money is ACI Worldwide Inc making?

Current yearPrevious yearGrowGrow %
Making money$56.7m$22.2m$34.5m60.8%
Net Profit Margin12.4%4.3%--

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

2.3. Financial Health of ACI Worldwide Inc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of ACI Worldwide Inc?

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

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

Speculation

The Price per Share of ACI Worldwide Inc is $57.14. 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 ACI Worldwide Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $12.54. Based on the TTM, the Book Value Change Per Share is $0.36 per quarter. Based on the YOY, the Book Value Change Per Share is $0.16 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of ACI Worldwide Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.771.3%0.530.9%0.200.3%0.280.5%0.210.4%
Usd Book Value Change Per Share0.891.6%0.360.6%0.160.3%0.180.3%0.200.4%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.030.1%0.050.1%
Usd Total Gains Per Share0.891.6%0.360.6%0.170.3%0.210.4%0.250.4%
Usd Price Per Share50.90-38.58-23.93-31.12-27.53-
Price to Earnings Ratio16.57--14.25--23.23--11.24--102.86-
Price-to-Total Gains Ratio57.04--82.88-420.24-91.82-60.59-
Price to Book Ratio4.06-3.20-2.20-2.95-3.26-
Price-to-Total Gains Ratio57.04--82.88-420.24-91.82-60.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share57.14
Number of shares17
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.03
Usd Book Value Change Per Share0.360.18
Usd Total Gains Per Share0.360.21
Gains per Quarter (17 shares)6.053.57
Gains per Year (17 shares)24.2114.29
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1024142124
20483842418
30736263732
40978684946
50121110106160
60145134127374
70169158158588
801941821798102
9021820619110116
10024223021122130

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 Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%27.013.00.067.5%87.033.00.072.5%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%14.06.00.070.0%27.013.00.067.5%75.045.00.062.5%
Dividend per Share0.00.04.00.0%4.00.08.033.3%5.00.015.025.0%11.00.029.027.5%29.00.091.024.2%
Total Gains per Share2.02.00.050.0%8.04.00.066.7%14.06.00.070.0%28.012.00.070.0%77.043.00.064.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.8920.356+151%0.160+459%0.180+397%0.202+342%
Book Value Per Share--12.54212.024+4%10.860+15%10.571+19%8.686+44%
Current Ratio--1.5571.400+11%1.318+18%1.343+16%1.289+21%
Debt To Asset Ratio--0.5700.609-6%0.621-8%0.626-9%0.615-7%
Debt To Equity Ratio--1.3261.568-15%1.643-19%1.683-21%1.636-19%
Dividend Per Share----0%0.010-100%0.031-100%0.046-100%
Eps--0.7680.527+46%0.199+285%0.276+179%0.210+265%
Free Cash Flow Per Share--0.7040.7060%0.183+284%0.425+66%0.323+118%
Free Cash Flow To Equity Per Share--0.6540.160+310%0.010+6394%0.011+6028%0.177+270%
Gross Profit Margin--0.6481.473-56%2.232-71%1.248-48%5.713-89%
Intrinsic Value_10Y_max--38.784--------
Intrinsic Value_10Y_min--18.011--------
Intrinsic Value_1Y_max--1.919--------
Intrinsic Value_1Y_min--1.389--------
Intrinsic Value_3Y_max--7.266--------
Intrinsic Value_3Y_min--4.558--------
Intrinsic Value_5Y_max--14.420--------
Intrinsic Value_5Y_min--8.125--------
Market Cap5993357460.000+10%5396316200.0004121530282.500+31%2612405427.500+107%3536687056.000+53%3176855984.125+70%
Net Profit Margin--0.1800.124+45%0.043+320%0.072+149%0.063+185%
Operating Margin--0.1970.189+4%0.115+72%0.140+41%0.109+81%
Operating Ratio--0.7290.798-9%0.888-18%0.871-16%0.898-19%
Pb Ratio4.556+11%4.0593.200+27%2.205+84%2.947+38%3.261+24%
Pe Ratio18.599+11%16.568-14.250+186%-23.226+240%-11.243+168%-102.856+721%
Price Per Share57.140+11%50.90038.575+32%23.928+113%31.125+64%27.530+85%
Price To Free Cash Flow Ratio20.284+11%18.06915.292+18%46.106-61%26.425-32%-1.113+106%
Price To Total Gains Ratio64.038+11%57.045-82.883+245%420.244-86%91.821-38%60.590-6%
Quick Ratio--0.8640.558+55%0.616+40%0.609+42%0.797+8%
Return On Assets--0.0260.017+53%0.007+293%0.010+176%0.009+190%
Return On Equity--0.0610.043+42%0.018+233%0.025+144%0.024+151%
Total Gains Per Share--0.8920.356+151%0.169+427%0.210+325%0.248+260%
Usd Book Value--1329630000.0001286934000.000+3%1186093750.000+12%1197895500.000+11%998924175.000+33%
Usd Book Value Change Per Share--0.8920.356+151%0.160+459%0.180+397%0.202+342%
Usd Book Value Per Share--12.54212.024+4%10.860+15%10.571+19%8.686+44%
Usd Dividend Per Share----0%0.010-100%0.031-100%0.046-100%
Usd Eps--0.7680.527+46%0.199+285%0.276+179%0.210+265%
Usd Free Cash Flow--74664000.00075574000.000-1%20071500.000+272%48211100.000+55%37167975.000+101%
Usd Free Cash Flow Per Share--0.7040.7060%0.183+284%0.425+66%0.323+118%
Usd Free Cash Flow To Equity Per Share--0.6540.160+310%0.010+6394%0.011+6028%0.177+270%
Usd Market Cap5993357460.000+10%5396316200.0004121530282.500+31%2612405427.500+107%3536687056.000+53%3176855984.125+70%
Usd Price Per Share57.140+11%50.90038.575+32%23.928+113%31.125+64%27.530+85%
Usd Profit--81427000.00056794750.000+43%22280250.000+265%31209300.000+161%24269275.000+236%
Usd Revenue--451752000.000404453250.000+12%356955250.000+27%354028500.000+28%307870425.000+47%
Usd Total Gains Per Share--0.8920.356+151%0.169+427%0.210+325%0.248+260%
 EOD+4 -4MRQTTM+26 -8YOY+29 -75Y+29 -710Y+28 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.599
Price to Book Ratio (EOD)Between0-14.556
Net Profit Margin (MRQ)Greater than00.180
Operating Margin (MRQ)Greater than00.197
Quick Ratio (MRQ)Greater than10.864
Current Ratio (MRQ)Greater than11.557
Debt to Asset Ratio (MRQ)Less than10.570
Debt to Equity Ratio (MRQ)Less than11.326
Return on Equity (MRQ)Greater than0.150.061
Return on Assets (MRQ)Greater than0.050.026
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.433
Ma 20Greater thanMa 5055.712
Ma 50Greater thanMa 10052.553
Ma 100Greater thanMa 20049.387
OpenGreater thanClose56.790
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About ACI Worldwide Inc

ACI Worldwide, Inc., a software company, develops, markets, installs, and supports a range of software products and solutions for facilitating digital payments in the United States and internationally. The company operates in three segments: Banks, Merchants, and Billers. The company offers ACI Acquiring, a solution to process credit, debit, and prepaid card transactions, deliver digital innovation, and fraud prevention; ACI Issuing, a digital payment issuing solution for new payment offering; and ACI Enterprise Payments Platform that provides payment processing and orchestration capabilities for digital payments. It also provides ACI Low Value Real-Time Payments, a platform for processing real-time payments; and ACI High Value Real-Time Payments, a payments engine that offers multi-bank, multi-currency, 24x7 payment processing, and SWIFT messaging. In addition, the company offers ACI Payments Orchestration Platform for optimizing payments; omni-channel payment platform; ACI Fraud Management, a real-time approach to fraud management; and ACI Speedpay, an integrated suite of digital billing, payment, disbursement, and communication services. The company offers electronic bill presentment and payment services to consumer finance, insurance, healthcare, higher education, utility, government, telecommunications, and mortgage sectors; implementation services, include product installations and configurations, and custom software modifications; and business and technical consultancy, on-site support, product education, and testing services, as well as distributes or acts as a sales agent for software developed by third parties. It markets its products under the ACI Worldwide brand. The company was formerly known as Transaction Systems Architects, Inc. and changed its name to ACI Worldwide, Inc. in July 2007. The company was founded in 1975 and is based in Elkhorn, Nebraska.

Fundamental data was last updated by Penke on 2024-11-14 09:02:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient 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 efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just 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 fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is underpriced.
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 ACI Worldwide Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare ACI Worldwide Inc to the Software - Infrastructure industry mean.
  • A Net Profit Margin of 18.0% means that $0.18 for each $1 in revenue is generated as profit.

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

  • The MRQ is 18.0%. The company is making a huge profit. +2
  • The TTM is 12.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.0%TTM12.4%+5.6%
TTM12.4%YOY4.3%+8.1%
TTM12.4%5Y7.2%+5.2%
5Y7.2%10Y6.3%+0.9%
4.3.1.2. Return on Assets

Shows how efficient ACI Worldwide Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare ACI Worldwide Inc to the Software - Infrastructure industry mean.
  • 2.6% Return on Assets means that ACI Worldwide Inc generated $0.03 profit for each $1 in assets.

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

  • The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM1.7%+0.9%
TTM1.7%YOY0.7%+1.0%
TTM1.7%5Y1.0%+0.8%
5Y1.0%10Y0.9%+0.0%
4.3.1.3. Return on Equity

Shows how efficient ACI Worldwide Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare ACI Worldwide Inc to the Software - Infrastructure industry mean.
  • 6.1% Return on Equity means ACI Worldwide Inc generated $0.06 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 6.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ6.1%TTM4.3%+1.8%
TTM4.3%YOY1.8%+2.5%
TTM4.3%5Y2.5%+1.8%
5Y2.5%10Y2.4%+0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ACI Worldwide Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient ACI Worldwide Inc is operating .

  • Measures how much profit ACI Worldwide Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare ACI Worldwide Inc to the Software - Infrastructure industry mean.
  • An Operating Margin of 19.7% means the company generated $0.20  for each $1 in revenue (before taxes).

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

  • The MRQ is 19.7%. The company is operating efficient. +1
  • The TTM is 18.9%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ19.7%TTM18.9%+0.8%
TTM18.9%YOY11.5%+7.4%
TTM18.9%5Y14.0%+4.9%
5Y14.0%10Y10.9%+3.1%
4.3.2.2. Operating Ratio

Measures how efficient ACI Worldwide Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 0.73 means that the operating costs are $0.73 for each $1 in net sales.

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

  • The MRQ is 0.729. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.798. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.729TTM0.798-0.069
TTM0.798YOY0.888-0.090
TTM0.7985Y0.871-0.073
5Y0.87110Y0.898-0.028
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ACI Worldwide Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if ACI Worldwide Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A Current Ratio of 1.56 means the company has $1.56 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.557. The company is able to pay all its short-term debts. +1
  • The TTM is 1.400. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.557TTM1.400+0.157
TTM1.400YOY1.318+0.082
TTM1.4005Y1.343+0.057
5Y1.34310Y1.289+0.054
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare ACI Worldwide Inc to the Software - Infrastructure 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 ACI Worldwide Inc:

  • The MRQ is 0.864. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.558. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.864TTM0.558+0.306
TTM0.558YOY0.616-0.058
TTM0.5585Y0.609-0.051
5Y0.60910Y0.797-0.188
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ACI Worldwide Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of ACI Worldwide Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare ACI Worldwide Inc to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.57 means that ACI Worldwide Inc assets are financed with 57.0% credit (debt) and the remaining percentage (100% - 57.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.570. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.609. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.570TTM0.609-0.039
TTM0.609YOY0.621-0.012
TTM0.6095Y0.626-0.017
5Y0.62610Y0.615+0.011
4.5.4.2. Debt to Equity Ratio

Measures if ACI Worldwide Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare ACI Worldwide Inc to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 132.6% means that company has $1.33 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.326. The company is able to pay all its debts with equity. +1
  • The TTM is 1.568. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.326TTM1.568-0.242
TTM1.568YOY1.643-0.074
TTM1.5685Y1.683-0.114
5Y1.68310Y1.636+0.046
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 ACI Worldwide Inc generates.

  • Above 15 is considered overpriced but always compare ACI Worldwide Inc to the Software - Infrastructure industry mean.
  • A PE ratio of 16.57 means the investor is paying $16.57 for every $1 in earnings.

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

  • The EOD is 18.599. Based on the earnings, the company is fair priced.
  • The MRQ is 16.568. Based on the earnings, the company is fair priced.
  • The TTM is -14.250. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD18.599MRQ16.568+2.031
MRQ16.568TTM-14.250+30.818
TTM-14.250YOY-23.226+8.976
TTM-14.2505Y-11.243-3.007
5Y-11.24310Y-102.856+91.613
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 ACI Worldwide Inc:

  • The EOD is 20.284. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.069. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 15.292. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD20.284MRQ18.069+2.215
MRQ18.069TTM15.292+2.777
TTM15.292YOY46.106-30.814
TTM15.2925Y26.425-11.134
5Y26.42510Y-1.113+27.538
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 ACI Worldwide Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A PB ratio of 4.06 means the investor is paying $4.06 for each $1 in book value.

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

  • The EOD is 4.556. Based on the equity, the company is fair priced.
  • The MRQ is 4.059. Based on the equity, the company is fair priced.
  • The TTM is 3.200. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.556MRQ4.059+0.498
MRQ4.059TTM3.200+0.858
TTM3.200YOY2.205+0.996
TTM3.2005Y2.947+0.253
5Y2.94710Y3.261-0.314
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 ACI Worldwide Inc.

4.8.1. Institutions holding ACI Worldwide Inc

Institutions are holding 97.309% of the shares of ACI Worldwide Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc17.41180.016418259878-815120-4.2732
2024-06-30Vanguard Group Inc12.6510.010113267186-133730-0.9979
2024-06-30Franklin Resources Inc6.15130.07856450915-258189-3.8483
2024-06-30State Street Corp4.19460.00764398945-74298-1.6609
2024-06-30Dimensional Fund Advisors, Inc.4.05970.0444257456-40449-0.9411
2024-06-30Morgan Stanley - Brokerage Accounts3.98940.00644183726-2112210-33.5488
2024-06-30AllianceBernstein L.P.2.75240.03992886476-249082-7.9438
2024-06-30Geode Capital Management, LLC2.35630.00862471067132830.5404
2024-06-30Hood River Capital Management LLC2.28891.9691240034074359544.8829
2024-06-30North Reef Capital Management LP2.07713.99412178275-196725-8.2832
2024-06-30Massachusetts Financial Services Company1.98160.02532078128-388782-15.7599
2024-06-30Goldman Sachs Group Inc1.77330.012518596371460970366.4637
2024-06-30Global Alpha Capital Management Ltd.1.57124.7551647728-465100-22.0132
2024-09-30Reinhart Mahoney Capital Management Inc1.34332.72321408777-879072-38.4235
2024-06-30Wellington Management Company LLP1.3420.011407399-381004-21.3041
2024-06-30Charles Schwab Investment Management Inc1.29330.01021356326404873.0769
2024-06-30Northern Trust Corp1.2760.00891338198-32062-2.3398
2024-06-30Aristotle Capital Boston, LLC1.25571.75431316827-105796-7.4367
2024-06-30NORGES BANK1.2450.00771305629798586.5149
2024-06-30Palisade Capital Management LLc1.1051.24791158784-20165-1.7104
Total 72.118916.729775631697-3813591-5.0%

4.9.2. Funds holding ACI Worldwide Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.36070.3889667050758200.0873
2024-09-30Vanguard Total Stock Mkt Idx Inv3.15620.0096330990728230.0854
2024-10-31iShares Russell 2000 ETF2.61580.19912743179-6174-0.2246
2024-09-30Vanguard Small Cap Index2.49860.08672620290-47477-1.7797
2024-09-30Franklin US Small Cap Value Equity2.30782.93882420221-1557830-39.1606
2024-09-30Franklin Small Cap Value A2.30782.93882420221-574175-19.175
2024-09-30Vanguard Information Technology ETF1.72850.1009181268543080.2382
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.4940.07321566722-36807-2.2954
2024-09-30Vanguard Small Cap Growth Index Inv1.37750.20111444618-31655-2.1443
2024-06-30Hood River Small-Cap Growth Instl1.11131.7497116545836435445.4815
2024-09-30MFS New Discovery Value I1.05931.62351110907-81305-6.8197
2024-08-31Fidelity Small Cap Index1.03030.19951080484-27856-2.5133
2024-10-31iShares Russell 2000 Growth ETF0.89950.390894334700
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.8830.386692604870000.7617
2024-09-30Putnam US Small Cap Growth Equity0.76981.56658073008073000
2024-09-30Putnam US Small Cap Growth Managed Acct0.76981.56658073008073000
2024-09-30Putnam Small Cap Growth A0.76981.530480730028000053.1007
2024-09-30BlackRock Advantage Small Cap Core Instl0.71180.95574645627989359.9904
2024-09-30Vanguard Tax-Managed Small Cap Adm0.7010.3862735187-33123-4.3112
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.64010.0735671307-23100-3.3266
Total 33.192617.365334809444+139296+0.4%

5.3. Insider Transactions

Insiders are holding 0.889% of the shares of ACI Worldwide Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-31James C Hale IiiSELL1000035.52
2024-05-21James C Hale IiiSELL500036.74
2023-12-04Alessandro SilvaSELL1781727.72
2023-12-01Scott W BehrensSELL3500326.94
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Interest Expense  19,840519,845-83519,010-53918,471-36,827-18,356



5.2. Latest Balance Sheet

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

Summary
Total Assets3,092,985
Total Liabilities1,763,355
Total Stockholder Equity1,329,630
 As reported
Total Liabilities 1,763,355
Total Stockholder Equity+ 1,329,630
Total Assets = 3,092,985

Assets

Total Assets3,092,985
Total Current Assets1,085,600
Long-term Assets2,007,385
Total Current Assets
Cash And Cash Equivalents 177,860
Net Receivables 424,518
Other Current Assets 483,222
Total Current Assets  (as reported)1,085,600
Total Current Assets  (calculated)1,085,600
+/-0
Long-term Assets
Property Plant Equipment 60,622
Goodwill 1,226,026
Intangible Assets 172,310
Long-term Assets Other 483,753
Long-term Assets  (as reported)2,007,385
Long-term Assets  (calculated)1,942,711
+/- 64,674

Liabilities & Shareholders' Equity

Total Current Liabilities697,294
Long-term Liabilities1,066,061
Total Stockholder Equity1,329,630
Total Current Liabilities
Short-term Debt 34,910
Accounts payable 47,912
Other Current Liabilities 545,922
Total Current Liabilities  (as reported)697,294
Total Current Liabilities  (calculated)628,744
+/- 68,550
Long-term Liabilities
Long-term Liabilities  (as reported)1,066,061
Long-term Liabilities  (calculated)0
+/- 1,066,061
Total Stockholder Equity
Common Stock702
Retained Earnings 1,499,530
Accumulated Other Comprehensive Income -104,973
Other Stockholders Equity -65,629
Total Stockholder Equity (as reported)1,329,630
Total Stockholder Equity (calculated)1,329,630
+/-0
Other
Cash and Short Term Investments 177,860
Common Stock Shares Outstanding 106,018
Current Deferred Revenue68,550
Liabilities and Stockholders Equity 3,092,985
Net Debt 840,038
Net Working Capital 388,306
Short Long Term Debt Total 1,017,898



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-31
> Total Assets 
0
0
0
58,600
56,100
63,300
67,200
100,100
102,700
105,700
111,600
123,200
131,600
140,600
154,200
165,200
169,800
177,300
195,000
221,400
243,000
296,100
302,400
329,500
307,600
317,719
325,048
330,152
328,199
365,365
341,352
327,453
291,731
286,216
284,531
266,519
266,519
259,260
256,349
263,900
276,042
292,698
315,158
325,458
344,433
356,950
342,494
363,380
362,306
390,795
427,336
534,147
509,476
534,147
533,386
529,582
506,741
584,715
582,504
558,326
552,842
548,314
546,626
552,958
590,043
560,371
552,516
581,393
601,529
615,453
613,647
614,702
664,642
1,228,676
1,202,999
1,220,802
1,250,886
1,557,316
1,533,724
1,601,495
1,681,851
1,640,002
1,614,204
1,822,021
1,850,700
1,771,494
1,772,458
1,744,664
1,990,212
1,834,342
1,799,925
1,802,186
1,902,295
1,830,806
1,858,303
1,814,889
1,861,639
2,015,169
1,965,736
1,984,324
2,122,455
2,114,142
3,450,320
3,340,756
3,257,534
3,109,899
3,137,577
3,132,434
3,386,903
3,160,197
3,175,180
3,184,490
3,158,741
3,210,445
3,218,668
3,263,140
3,209,895
3,006,801
3,068,890
3,254,828
3,444,739
3,300,201
3,364,672
3,092,985
3,092,9853,364,6723,300,2013,444,7393,254,8283,068,8903,006,8013,209,8953,263,1403,218,6683,210,4453,158,7413,184,4903,175,1803,160,1973,386,9033,132,4343,137,5773,109,8993,257,5343,340,7563,450,3202,114,1422,122,4551,984,3241,965,7362,015,1691,861,6391,814,8891,858,3031,830,8061,902,2951,802,1861,799,9251,834,3421,990,2121,744,6641,772,4581,771,4941,850,7001,822,0211,614,2041,640,0021,681,8511,601,4951,533,7241,557,3161,250,8861,220,8021,202,9991,228,676664,642614,702613,647615,453601,529581,393552,516560,371590,043552,958546,626548,314552,842558,326582,504584,715506,741529,582533,386534,147509,476534,147427,336390,795362,306363,380342,494356,950344,433325,458315,158292,698276,042263,900256,349259,260266,519266,519284,531286,216291,731327,453341,352365,365328,199330,152325,048317,719307,600329,500302,400296,100243,000221,400195,000177,300169,800165,200154,200140,600131,600123,200111,600105,700102,700100,10067,20063,30056,10058,600000
   > Total Current Assets 
0
0
0
36,600
33,900
42,800
47,400
78,800
76,900
73,700
76,700
86,000
93,300
102,400
112,900
118,100
120,100
125,200
139,300
161,200
173,800
176,000
179,800
186,100
164,300
177,634
174,332
173,773
173,281
174,793
168,580
157,712
155,836
161,745
165,238
162,652
162,652
164,536
169,089
194,504
207,330
225,414
236,154
243,980
261,750
268,270
253,976
244,612
244,577
273,846
265,249
225,519
191,699
225,519
210,430
205,240
171,878
237,270
235,256
224,256
246,544
242,194
237,561
237,285
274,062
251,677
249,047
268,508
294,809
285,600
288,180
291,239
341,864
417,521
373,833
337,506
356,126
422,026
417,915
475,694
436,362
411,928
390,603
410,449
418,268
356,046
381,457
380,626
388,084
312,914
268,479
262,768
407,991
340,867
345,477
306,722
421,821
419,294
389,986
413,335
566,477
514,217
1,121,983
1,004,890
920,376
806,446
852,407
870,331
1,154,914
956,252
985,230
1,011,535
937,434
1,009,727
1,045,802
1,210,962
1,114,805
954,036
1,028,501
1,226,710
1,403,345
1,298,602
1,381,210
1,085,600
1,085,6001,381,2101,298,6021,403,3451,226,7101,028,501954,0361,114,8051,210,9621,045,8021,009,727937,4341,011,535985,230956,2521,154,914870,331852,407806,446920,3761,004,8901,121,983514,217566,477413,335389,986419,294421,821306,722345,477340,867407,991262,768268,479312,914388,084380,626381,457356,046418,268410,449390,603411,928436,362475,694417,915422,026356,126337,506373,833417,521341,864291,239288,180285,600294,809268,508249,047251,677274,062237,285237,561242,194246,544224,256235,256237,270171,878205,240210,430225,519191,699225,519265,249273,846244,577244,612253,976268,270261,750243,980236,154225,414207,330194,504169,089164,536162,652162,652165,238161,745155,836157,712168,580174,793173,281173,773174,332177,634164,300186,100179,800176,000173,800161,200139,300125,200120,100118,100112,900102,40093,30086,00076,70073,70076,90078,80047,40042,80033,90036,600000
       Cash And Cash Equivalents 
0
0
0
3,500
3,800
13,600
14,100
35,500
34,100
28,900
22,900
31,500
31,000
38,200
42,600
46,600
47,000
49,400
48,600
62,600
62,000
62,600
62,600
70,500
44,000
40,801
29,501
23,400
20,581
20,749
28,101
32,252
36,753
47,305
59,268
87,894
87,894
91,408
100,893
113,986
125,684
137,218
158,859
169,632
178,317
87,499
113,015
83,693
95,705
113,539
108,365
110,148
89,900
110,148
95,963
89,965
60,794
108,667
98,193
94,341
112,966
109,500
114,403
102,986
125,917
130,546
117,757
143,902
171,310
168,882
170,807
179,700
197,098
201,080
149,616
87,682
76,329
112,484
107,741
166,511
95,059
58,936
54,982
60,071
77,301
68,459
50,397
80,857
102,239
94,369
52,463
50,912
75,753
99,744
95,357
67,930
69,710
74,281
59,033
76,342
148,502
176,173
139,396
121,581
121,398
119,124
129,223
133,845
165,374
184,364
146,213
141,482
122,059
114,754
118,953
134,799
124,981
142,412
132,391
139,520
164,239
183,393
156,983
177,860
177,860156,983183,393164,239139,520132,391142,412124,981134,799118,953114,754122,059141,482146,213184,364165,374133,845129,223119,124121,398121,581139,396176,173148,50276,34259,03374,28169,71067,93095,35799,74475,75350,91252,46394,369102,23980,85750,39768,45977,30160,07154,98258,93695,059166,511107,741112,48476,32987,682149,616201,080197,098179,700170,807168,882171,310143,902117,757130,546125,917102,986114,403109,500112,96694,34198,193108,66760,79489,96595,963110,14889,900110,148108,365113,53995,70583,693113,01587,499178,317169,632158,859137,218125,684113,986100,89391,40887,89487,89459,26847,30536,75332,25228,10120,74920,58123,40029,50140,80144,00070,50062,60062,60062,00062,60048,60049,40047,00046,60042,60038,20031,00031,50022,90028,90034,10035,50014,10013,6003,8003,500000
       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
8,500
13,100
24,141
12,038
8,106
1,857
2,698
4,114
2,650
2,100
7,191
2,960
3,757
3,757
3,183
2,807
1,296
1,155
0
0
35,434
8,169
108,439
76,083
72,819
62,093
76,182
67,725
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,198
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-271,886
0
0
00-271,88600000000000000000000000000000000005,1980000000000000000000000000000000000067,72576,18262,09372,81976,083108,4398,16935,434001,1551,2962,8073,1833,7573,7572,9607,1912,1002,6504,1142,6981,8578,10612,03824,14113,1008,50000000000000000000000000
       Net Receivables 
0
0
0
28,900
28,200
27,700
31,700
39,600
39,400
41,100
48,900
49,100
59,300
60,900
62,400
65,000
65,900
68,800
77,700
87,900
100,500
101,200
96,300
92,500
96,600
96,477
109,647
115,215
121,236
117,544
95,762
101,209
95,943
87,819
86,602
48,887
48,887
51,322
50,367
51,817
58,096
65,404
67,992
55,693
60,006
60,305
52,141
69,065
65,688
67,657
72,316
86,882
78,995
86,882
92,225
89,959
86,191
101,467
110,863
106,437
98,290
99,774
85,471
95,296
108,383
81,050
90,341
82,012
87,351
79,303
81,080
78,956
100,048
144,632
159,951
180,427
222,893
204,109
206,462
203,239
205,833
206,527
215,382
227,067
231,887
181,018
231,011
196,072
231,164
177,345
175,532
167,574
272,776
194,114
205,041
195,443
270,766
297,925
290,201
299,336
354,868
279,592
286,393
325,333
359,197
305,647
324,659
309,496
342,879
280,386
289,351
299,336
320,405
310,778
326,852
302,301
403,781
342,765
350,094
370,766
452,337
345,125
369,171
424,518
424,518369,171345,125452,337370,766350,094342,765403,781302,301326,852310,778320,405299,336289,351280,386342,879309,496324,659305,647359,197325,333286,393279,592354,868299,336290,201297,925270,766195,443205,041194,114272,776167,574175,532177,345231,164196,072231,011181,018231,887227,067215,382206,527205,833203,239206,462204,109222,893180,427159,951144,632100,04878,95681,08079,30387,35182,01290,34181,050108,38395,29685,47199,77498,290106,437110,863101,46786,19189,95992,22586,88278,99586,88272,31667,65765,68869,06552,14160,30560,00655,69367,99265,40458,09651,81750,36751,32248,88748,88786,60287,81995,943101,20995,762117,544121,236115,215109,64796,47796,60092,50096,300101,200100,50087,90077,70068,80065,90065,00062,40060,90059,30049,10048,90041,10039,40039,60031,70027,70028,20028,900000
       Other Current Assets 
0
0
0
1,200
1,300
1,500
1,600
3,700
3,400
3,700
4,900
5,400
3,000
3,300
7,900
6,500
7,200
7,000
13,000
10,700
11,300
12,200
20,900
14,600
10,600
16,215
23,146
27,052
29,607
10,958
11,180
10,990
9,456
10,068
6,858
22,114
4,560
8,024
5,365
17,089
13,679
17,125
6,168
18,425
15,258
12,027
10,192
16,483
18,403
11,959
13,740
28,489
22,804
19,079
17,667
24,893
7,233
11,078
9,322
8,249
8,800
9,647
12,672
10,847
10,224
13,067
12,028
12,332
10,462
11,741
10,470
9,474
9,320
13,124
9,669
10,677
5,816
15,147
14,433
18,377
65,328
50,956
16,848
17,941
40,417
26,369
13,228
14,331
27,220
8,627
9,912
10,744
33,578
9,977
11,590
11,337
58,126
8,222
6,697
6,305
39,830
16,439
665,549
529,816
415,239
349,628
368,905
401,077
622,373
459,321
518,408
540,897
470,272
550,730
565,970
744,096
558,033
434,842
510,453
684,248
790,069
770,084
855,056
483,222
483,222855,056770,084790,069684,248510,453434,842558,033744,096565,970550,730470,272540,897518,408459,321622,373401,077368,905349,628415,239529,816665,54916,43939,8306,3056,6978,22258,12611,33711,5909,97733,57810,7449,9128,62727,22014,33113,22826,36940,41717,94116,84850,95665,32818,37714,43315,1475,81610,6779,66913,1249,3209,47410,47011,74110,46212,33212,02813,06710,22410,84712,6729,6478,8008,2499,32211,0787,23324,89317,66719,07922,80428,48913,74011,95918,40316,48310,19212,02715,25818,4256,16817,12513,67917,0895,3658,0244,56022,1146,85810,0689,45610,99011,18010,95829,60727,05223,14616,21510,60014,60020,90012,20011,30010,70013,0007,0007,2006,5007,9003,3003,0005,4004,9003,7003,4003,7001,6001,5001,3001,200000
   > Long-term Assets 
0
0
0
22,000
22,200
20,500
19,800
21,300
25,800
32,000
34,900
37,200
38,300
38,200
41,300
47,100
49,700
52,100
55,700
60,200
69,200
120,100
122,600
143,400
143,300
140,085
150,716
156,379
154,918
190,572
172,772
169,741
135,895
124,471
119,293
0
103,867
94,724
87,260
69,396
68,712
67,284
79,004
81,478
82,683
88,680
88,518
118,768
117,729
116,949
162,087
0
0
308,628
322,956
324,342
334,863
347,445
347,248
334,070
306,298
306,120
309,065
315,673
315,981
308,694
303,469
312,885
306,720
329,853
325,467
323,463
322,778
811,155
829,166
883,296
894,760
1,135,290
1,115,809
1,125,801
1,245,489
1,228,074
1,223,601
1,411,572
1,432,432
1,415,448
1,391,001
1,364,038
1,602,128
1,521,428
1,531,446
1,539,418
1,494,304
1,489,939
1,512,826
1,508,167
1,439,818
1,595,875
1,575,750
1,570,989
1,555,978
1,599,925
2,328,337
2,335,866
2,337,158
2,303,453
2,285,170
2,262,103
2,231,989
2,203,945
2,189,950
2,172,955
2,221,307
2,200,718
2,172,866
2,052,178
2,095,090
2,052,765
2,040,389
2,028,118
2,041,394
2,001,599
1,983,462
2,007,385
2,007,3851,983,4622,001,5992,041,3942,028,1182,040,3892,052,7652,095,0902,052,1782,172,8662,200,7182,221,3072,172,9552,189,9502,203,9452,231,9892,262,1032,285,1702,303,4532,337,1582,335,8662,328,3371,599,9251,555,9781,570,9891,575,7501,595,8751,439,8181,508,1671,512,8261,489,9391,494,3041,539,4181,531,4461,521,4281,602,1281,364,0381,391,0011,415,4481,432,4321,411,5721,223,6011,228,0741,245,4891,125,8011,115,8091,135,290894,760883,296829,166811,155322,778323,463325,467329,853306,720312,885303,469308,694315,981315,673309,065306,120306,298334,070347,248347,445334,863324,342322,956308,62800162,087116,949117,729118,76888,51888,68082,68381,47879,00467,28468,71269,39687,26094,724103,8670119,293124,471135,895169,741172,772190,572154,918156,379150,716140,085143,300143,400122,600120,10069,20060,20055,70052,10049,70047,10041,30038,20038,30037,20034,90032,00025,80021,30019,80020,50022,20022,000000
       Property Plant Equipment 
0
0
0
8,600
16,100
16,200
8,700
9,500
16,800
16,200
17,400
13,000
13,800
14,000
14,700
16,300
16,400
17,000
17,900
20,500
20,800
20,600
20,700
20,800
19,700
19,679
20,252
19,614
18,499
17,303
15,471
14,580
15,089
13,560
12,444
11,597
11,597
10,071
10,113
9,405
8,883
8,425
8,458
8,251
7,921
7,974
8,543
9,089
9,264
9,642
9,234
14,306
18,899
14,306
18,869
19,356
19,356
19,282
20,400
20,355
19,421
18,202
17,702
18,041
17,570
17,159
17,868
18,099
18,539
22,112
22,292
21,192
20,479
45,714
38,813
40,373
41,286
49,342
47,862
50,400
57,347
55,988
54,731
56,275
60,360
57,492
58,309
58,796
60,630
59,974
71,719
78,894
78,950
77,979
77,794
79,883
80,228
80,775
78,813
75,437
72,729
131,887
133,121
133,027
127,762
121,383
123,827
114,045
105,977
103,290
113,038
111,127
110,875
107,931
97,066
92,244
92,530
86,701
79,542
74,707
72,194
70,077
66,062
60,622
60,62266,06270,07772,19474,70779,54286,70192,53092,24497,066107,931110,875111,127113,038103,290105,977114,045123,827121,383127,762133,027133,121131,88772,72975,43778,81380,77580,22879,88377,79477,97978,95078,89471,71959,97460,63058,79658,30957,49260,36056,27554,73155,98857,34750,40047,86249,34241,28640,37338,81345,71420,47921,19222,29222,11218,53918,09917,86817,15917,57018,04117,70218,20219,42120,35520,40019,28219,35619,35618,86914,30618,89914,3069,2349,6429,2649,0898,5437,9747,9218,2518,4588,4258,8839,40510,11310,07111,59711,59712,44413,56015,08914,58015,47117,30318,49919,61420,25219,67919,70020,80020,70020,60020,80020,50017,90017,00016,40016,30014,70014,00013,80013,00017,40016,20016,8009,5008,70016,20016,1008,600000
       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
82,327
0
49,885
57,980
55,947
56,194
56,387
46,457
46,425
46,603
46,689
46,684
46,706
47,044
46,905
46,792
66,169
66,482
66,248
88,411
191,518
193,927
191,518
201,360
202,974
205,715
209,952
210,175
204,560
199,986
197,012
202,086
203,611
204,850
202,330
199,737
204,615
203,935
218,403
219,315
215,864
214,144
487,535
480,900
505,787
501,141
603,669
625,990
630,739
669,217
665,406
668,566
816,931
781,163
773,416
775,279
773,260
913,261
917,470
915,657
915,857
909,691
913,014
915,184
909,691
909,691
909,691
909,691
909,691
909,691
909,691
1,279,472
1,278,265
1,280,525
1,280,226
1,280,226
1,280,226
1,280,226
1,280,226
1,280,226
1,280,226
1,280,226
1,280,226
1,280,226
1,226,026
1,226,026
1,226,026
1,226,026
1,226,026
1,226,026
1,226,026
1,226,026
1,226,026
1,226,0261,226,0261,226,0261,226,0261,226,0261,226,0261,226,0261,226,0261,226,0261,280,2261,280,2261,280,2261,280,2261,280,2261,280,2261,280,2261,280,2261,280,2261,280,2261,280,5251,278,2651,279,472909,691909,691909,691909,691909,691909,691909,691915,184913,014909,691915,857915,657917,470913,261773,260775,279773,416781,163816,931668,566665,406669,217630,739625,990603,669501,141505,787480,900487,535214,144215,864219,315218,403203,935204,615199,737202,330204,850203,611202,086197,012199,986204,560210,175209,952205,715202,974201,360191,518193,927191,51888,41166,24866,48266,16946,79246,90547,04446,70646,68446,68946,60346,42546,45756,38756,19455,94757,98049,885082,3270000000000000000000000000000000
       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
33,824
0
0
0
0
0
0
0
0
0
0
0
0
187,133
180,197
181,832
189,010
177,407
177,513
190,326
0
198,554
199,964
205,885
0
199,590
190,399
0
0
276,731
268,075
248,285
0
270,332
269,051
0
0
0
0
0
00000269,051270,3320248,285268,075276,73100190,399199,5900205,885199,964198,5540190,326177,513177,407189,010181,832180,197187,13300000000000033,824000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
1,900
1,800
1,800
1,700
2,000
5,100
5,000
7,200
7,200
7,300
8,900
9,500
9,500
9,400
10,300
9,800
9,400
21,900
59,400
56,500
61,600
59,400
57,569
67,425
65,254
62,943
95,571
86,084
82,327
49,944
49,885
50,179
55,947
55,947
56,387
46,457
46,425
46,603
46,689
46,684
46,706
49,000
48,766
48,845
79,742
79,390
16,756
17,985
76,729
74,328
76,729
73,810
73,964
71,449
67,924
66,523
61,604
59,785
57,326
55,235
52,987
56,943
52,757
48,222
48,592
45,814
49,699
47,119
43,789
40,941
238,042
246,272
259,155
257,214
421,924
371,650
366,854
429,161
425,183
415,970
463,486
470,943
458,778
459,976
441,769
494,866
435,122
415,514
401,136
389,130
376,204
369,668
359,568
346,667
339,341
324,237
321,373
305,355
293,657
621,222
599,282
591,486
569,327
551,984
532,496
518,439
502,915
484,024
459,595
440,786
420,479
408,915
369,995
357,807
340,341
326,711
308,461
304,064
299,150
278,801
172,310
172,310278,801299,150304,064308,461326,711340,341357,807369,995408,915420,479440,786459,595484,024502,915518,439532,496551,984569,327591,486599,282621,222293,657305,355321,373324,237339,341346,667359,568369,668376,204389,130401,136415,514435,122494,866441,769459,976458,778470,943463,486415,970425,183429,161366,854371,650421,924257,214259,155246,272238,04240,94143,78947,11949,69945,81448,59248,22252,75756,94352,98755,23557,32659,78561,60466,52367,92471,44973,96473,81076,72974,32876,72917,98516,75679,39079,74248,84548,76649,00046,70646,68446,68946,60346,42546,45756,38755,94755,94750,17949,88549,94482,32786,08495,57162,94365,25467,42557,56959,40061,60056,50059,40021,9009,4009,80010,3009,4009,5009,5008,9007,3007,2007,2005,0005,1002,0001,7001,8001,8001,900000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
120,406
130,464
136,765
136,419
173,269
157,301
155,161
120,806
110,911
106,849
92,270
90,120
84,653
77,147
59,991
59,829
58,859
70,546
73,227
74,762
80,706
79,975
109,679
108,465
107,307
152,853
294,322
298,878
304,087
305,416
315,507
0
328,163
326,848
313,715
286,877
287,918
291,363
297,632
298,411
291,535
285,601
294,786
288,181
307,741
303,175
302,271
302,299
766,349
790,353
842,923
853,474
1,085,948
1,067,947
1,075,401
1,188,142
1,172,086
1,168,870
1,355,297
1,372,072
1,357,956
1,332,692
1,305,242
1,541,498
1,461,454
1,459,727
1,460,524
1,415,354
1,411,960
1,435,032
1,428,284
1,359,590
266,068
263,009
264,488
268,203
87,283
294,522
325,292
337,385
314,017
311,033
586,592
565,046
317,514
312,662
322,007
389,420
373,182
386,659
346,613
400,827
0
389,310
0
0
0
0
0
00000389,3100400,827346,613386,659373,182389,420322,007312,662317,514565,046586,592311,033314,017337,385325,292294,52287,283268,203264,488263,009266,0681,359,5901,428,2841,435,0321,411,9601,415,3541,460,5241,459,7271,461,4541,541,4981,305,2421,332,6921,357,9561,372,0721,355,2971,168,8701,172,0861,188,1421,075,4011,067,9471,085,948853,474842,923790,353766,349302,299302,271303,175307,741288,181294,786285,601291,535298,411297,632291,363287,918286,877313,715326,848328,1630315,507305,416304,087298,878294,322152,853107,307108,465109,67979,97580,70674,76273,22770,54658,85959,82959,99177,14784,65390,12092,270106,849110,911120,806155,161157,301173,269136,419136,765130,464120,4060000000000000000000000000
       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
26,882
29,608
28,143
30,932
28,776
21,675
13,466
8,186
30,383
45,287
63,370
20,120
31,029
34,774
48,852
39,541
41,740
28,564
50,187
51,674
54,305
45,693
90,872
71,889
91,117
99,365
77,479
85,440
111,843
121,839
66,749
22,109
25,181
28,179
27,048
38,408
63,569
62,970
51,611
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000051,61162,97063,56938,40827,04828,17925,18122,10966,749121,839111,84385,44077,47999,36591,11771,88990,87245,69354,30551,67450,18728,56441,74039,54148,85234,77431,02920,12063,37045,28730,3838,18613,46621,67528,77630,93228,14329,60826,882000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
57,400
56,000
31,700
32,800
40,400
39,900
39,600
41,700
46,700
50,200
50,800
58,100
61,200
58,000
54,300
64,000
77,900
86,300
99,600
91,400
104,300
92,600
91,997
109,221
119,792
129,251
124,304
118,587
108,785
99,406
88,834
86,751
163,661
163,661
149,236
148,658
141,026
138,753
141,360
140,755
138,497
139,433
142,976
138,079
146,262
137,506
144,673
148,839
266,935
239,110
266,935
262,480
274,275
281,729
372,294
364,919
342,010
339,001
338,520
342,827
337,989
353,980
330,057
335,249
354,680
345,906
349,795
334,107
326,937
347,312
699,501
707,413
743,569
716,529
1,031,590
1,025,305
1,124,799
1,138,157
1,161,402
1,111,538
1,301,193
1,269,295
1,194,278
1,173,898
1,145,760
1,335,812
1,130,170
1,104,287
1,107,424
1,147,378
1,060,533
1,100,403
1,043,580
1,097,042
1,036,147
1,025,021
1,021,386
1,074,224
1,081,558
2,397,743
2,281,819
2,127,566
2,042,101
2,046,840
2,009,590
2,180,306
1,962,480
1,996,620
1,988,936
1,913,964
1,985,778
2,010,304
2,064,924
2,016,708
1,839,174
1,896,364
2,043,793
2,120,442
2,043,148
2,127,916
1,763,355
1,763,3552,127,9162,043,1482,120,4422,043,7931,896,3641,839,1742,016,7082,064,9242,010,3041,985,7781,913,9641,988,9361,996,6201,962,4802,180,3062,009,5902,046,8402,042,1012,127,5662,281,8192,397,7431,081,5581,074,2241,021,3861,025,0211,036,1471,097,0421,043,5801,100,4031,060,5331,147,3781,107,4241,104,2871,130,1701,335,8121,145,7601,173,8981,194,2781,269,2951,301,1931,111,5381,161,4021,138,1571,124,7991,025,3051,031,590716,529743,569707,413699,501347,312326,937334,107349,795345,906354,680335,249330,057353,980337,989342,827338,520339,001342,010364,919372,294281,729274,275262,480266,935239,110266,935148,839144,673137,506146,262138,079142,976139,433138,497140,755141,360138,753141,026148,658149,236163,661163,66186,75188,83499,406108,785118,587124,304129,251119,792109,22191,99792,600104,30091,40099,60086,30077,90064,00054,30058,00061,20058,10050,80050,20046,70041,70039,60039,90040,40032,80031,70056,00057,400000
   > Total Current Liabilities 
0
0
0
34,600
33,700
31,200
32,400
40,100
38,600
38,000
40,200
45,000
48,400
49,100
56,300
58,800
55,300
52,000
62,000
75,900
83,800
97,600
89,500
97,200
91,700
91,146
108,406
105,267
114,556
108,963
105,718
94,357
87,315
76,294
75,984
113,186
113,186
113,026
114,674
113,420
116,310
121,737
120,653
119,892
119,597
124,507
116,792
124,018
116,288
122,390
129,640
157,587
124,941
157,587
145,416
156,053
154,520
198,130
189,002
165,858
166,264
170,367
173,284
172,955
195,400
164,210
172,638
271,006
270,764
273,377
265,671
185,970
227,057
298,831
292,000
305,149
266,599
311,527
321,509
295,420
345,600
353,254
337,384
356,536
378,816
351,646
368,310
365,078
390,444
363,810
376,520
352,223
376,366
264,569
313,193
264,992
321,782
270,337
260,417
249,631
296,620
260,377
870,249
734,880
611,950
556,356
580,459
590,182
905,605
716,119
766,459
803,485
754,155
813,612
845,002
997,974
858,842
700,910
781,866
945,630
1,037,249
948,820
1,044,121
697,294
697,2941,044,121948,8201,037,249945,630781,866700,910858,842997,974845,002813,612754,155803,485766,459716,119905,605590,182580,459556,356611,950734,880870,249260,377296,620249,631260,417270,337321,782264,992313,193264,569376,366352,223376,520363,810390,444365,078368,310351,646378,816356,536337,384353,254345,600295,420321,509311,527266,599305,149292,000298,831227,057185,970265,671273,377270,764271,006172,638164,210195,400172,955173,284170,367166,264165,858189,002198,130154,520156,053145,416157,587124,941157,587129,640122,390116,288124,018116,792124,507119,597119,892120,653121,737116,310113,420114,674113,026113,186113,18675,98476,29487,31594,357105,718108,963114,556105,267108,40691,14691,70097,20089,50097,60083,80075,90062,00052,00055,30058,80056,30049,10048,40045,00040,20038,00038,60040,10032,40031,20033,70034,600000
       Short-term Debt 
0
0
0
3,600
4,200
500
500
500
1,200
1,100
1,100
1,500
1,600
1,100
1,100
1,300
1,400
1,300
1,100
1,100
1,300
1,100
1,100
500
900
718
10,539
18,396
29,035
22,612
16,699
12,559
5,655
543
422
18,444
18,444
17,106
16,721
15,493
14,034
10,577
8,211
7,027
4,256
3,799
3,202
2,165
975
308
78
0
0
61,713
0
0
40,550
42,269
48,212
42,793
44,101
37,750
40,919
49,438
60,953
39,392
42,963
75,000
75,000
75,000
75,000
49,090
61,863
14,375
15,000
15,625
17,500
50,000
56,250
41,398
47,313
53,227
59,141
83,381
87,352
91,323
95,293
95,293
95,293
90,055
90,198
90,270
90,323
17,701
17,774
17,772
17,786
20,379
22,988
18,765
20,767
35,122
49,282
49,231
34,148
48,763
34,206
47,805
34,265
47,201
47,241
52,181
45,870
63,004
67,426
71,664
65,521
70,443
74,294
74,350
83,753
44,413
52,705
34,910
34,91052,70544,41383,75374,35074,29470,44365,52171,66467,42663,00445,87052,18147,24147,20134,26547,80534,20648,76334,14849,23149,28235,12220,76718,76522,98820,37917,78617,77217,77417,70190,32390,27090,19890,05595,29395,29395,29391,32387,35283,38159,14153,22747,31341,39856,25050,00017,50015,62515,00014,37561,86349,09075,00075,00075,00075,00042,96339,39260,95349,43840,91937,75044,10142,79348,21242,26940,5500061,71300783089752,1653,2023,7994,2567,0278,21110,57714,03415,49316,72117,10618,44418,4444225435,65512,55916,69922,61229,03518,39610,5397189005001,1001,1001,3001,1001,1001,3001,4001,3001,1001,1001,6001,5001,1001,1001,2005005005004,2003,600000
       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
90,452
0
0
0
89,710
90,055
90,198
90,270
90,323
17,701
698,112
17,772
17,786
20,379
22,988
18,765
20,767
20,788
34,089
34,119
34,148
34,177
34,206
34,236
34,265
34,294
36,067
40,967
45,870
50,778
55,688
60,603
65,521
70,443
74,294
74,350
74,405
34,875
34,892
0
034,89234,87574,40574,35074,29470,44365,52160,60355,68850,77845,87040,96736,06734,29434,26534,23634,20634,17734,14834,11934,08920,78820,76718,76522,98820,37917,78617,772698,11217,70190,32390,27090,19890,05589,71000090,452000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
5,300
3,800
3,200
3,300
4,900
6,100
6,000
5,700
8,300
7,800
7,300
7,600
7,900
6,300
7,300
9,400
13,600
12,600
13,700
10,300
8,000
6,900
10,424
16,464
16,023
11,306
10,898
13,045
13,542
9,919
7,196
7,476
7,348
7,348
6,442
10,571
6,965
4,932
5,782
6,195
6,974
6,657
7,856
8,069
9,521
7,442
6,316
6,960
15,090
12,465
15,090
10,806
14,677
14,677
12,911
12,524
12,291
16,047
13,728
17,861
14,880
17,591
12,645
11,031
7,364
15,263
14,506
12,703
11,425
11,532
22,834
27,238
27,470
33,926
40,003
43,691
39,453
43,658
41,882
41,235
43,718
50,351
38,360
36,284
38,446
55,420
38,605
53,328
38,124
42,873
35,980
36,050
29,664
34,718
33,479
30,830
27,381
39,602
28,046
46,975
36,002
37,010
32,166
42,795
38,932
41,223
37,276
37,899
35,318
41,312
38,929
41,084
38,227
47,997
47,170
48,137
40,951
45,964
44,292
48,798
47,912
47,91248,79844,29245,96440,95148,13747,17047,99738,22741,08438,92941,31235,31837,89937,27641,22338,93242,79532,16637,01036,00246,97528,04639,60227,38130,83033,47934,71829,66436,05035,98042,87338,12453,32838,60555,42038,44636,28438,36050,35143,71841,23541,88243,65839,45343,69140,00333,92627,47027,23822,83411,53211,42512,70314,50615,2637,36411,03112,64517,59114,88017,86113,72816,04712,29112,52412,91114,67714,67710,80615,09012,46515,0906,9606,3167,4429,5218,0697,8566,6576,9746,1955,7824,9326,96510,5716,4427,3487,3487,4767,1969,91913,54213,04510,89811,30616,02316,46410,4246,9008,00010,30013,70012,60013,6009,4007,3006,3007,9007,6007,3007,8008,3005,7006,0006,1004,9003,3003,2003,8005,300000
       Other Current Liabilities 
0
0
0
25,700
25,700
27,500
28,600
34,700
31,300
30,900
33,400
35,200
39,000
40,700
47,600
49,600
47,600
43,400
51,500
61,200
69,900
82,800
78,100
88,700
83,900
80,004
81,403
27,475
74,215
30,291
33,227
32,399
31,587
28,692
29,882
79,547
27,796
16,528
18,552
20,164
21,728
22,361
23,491
23,244
26,167
23,361
27,757
30,958
27,125
35,632
43,794
137,659
112,476
1,788
38,208
135,292
2,251
7,552
7,147
5,404
6,195
7,384
6,784
5,237
10,507
5,305
5,298
57,141
58,565
42,438
46,233
1,600
20,667
83,821
84,625
92,864
75,310
72,615
72,249
85,339
132,584
108,173
95,620
88,114
109,305
90,955
100,934
106,557
111,172
111,739
109,935
106,839
137,979
100,898
153,222
108,377
161,735
104,840
104,266
109,817
131,408
105,840
694,681
572,916
475,008
384,767
429,729
444,031
734,268
525,820
583,816
610,261
582,548
619,161
655,427
834,920
687,021
513,298
590,083
768,891
847,952
782,968
869,959
545,922
545,922869,959782,968847,952768,891590,083513,298687,021834,920655,427619,161582,548610,261583,816525,820734,268444,031429,729384,767475,008572,916694,681105,840131,408109,817104,266104,840161,735108,377153,222100,898137,979106,839109,935111,739111,172106,557100,93490,955109,30588,11495,620108,173132,58485,33972,24972,61575,31092,86484,62583,82120,6671,60046,23342,43858,56557,1415,2985,30510,5075,2376,7847,3846,1955,4047,1477,5522,251135,29238,2081,788112,476137,65943,79435,63227,12530,95827,75723,36126,16723,24423,49122,36121,72820,16418,55216,52827,79679,54729,88228,69231,58732,39933,22730,29174,21527,47581,40380,00483,90088,70078,10082,80069,90061,20051,50043,40047,60049,60047,60040,70039,00035,20033,40030,90031,30034,70028,60027,50025,70025,700000
   > Long-term Liabilities 
0
0
0
22,800
22,300
500
400
300
1,300
1,600
1,500
1,700
1,800
1,700
1,800
2,400
2,700
2,300
2,000
2,000
2,500
2,000
1,900
7,100
900
851
815
14,525
14,695
15,341
12,869
14,428
12,091
12,540
10,767
0
50,475
36,210
33,984
27,606
22,443
19,623
20,102
18,605
19,836
18,469
21,287
22,244
21,218
22,283
19,199
0
0
109,348
117,064
118,222
127,209
174,164
175,917
176,152
172,737
168,153
169,543
165,034
158,580
165,847
162,611
83,674
75,142
76,418
68,436
140,967
120,255
400,670
415,413
438,420
449,930
720,063
703,796
829,379
792,557
808,148
774,154
944,657
890,479
842,632
805,588
780,682
945,368
766,360
727,767
755,201
771,012
795,964
787,210
778,588
775,260
765,810
764,604
771,755
777,604
821,181
1,527,494
1,546,939
1,515,616
1,485,745
1,466,381
1,419,408
1,274,701
1,246,361
1,230,161
1,185,451
1,159,809
1,172,166
1,165,302
1,066,950
1,157,866
1,138,264
1,114,498
1,098,163
1,083,193
1,094,328
1,083,795
1,066,061
1,066,0611,083,7951,094,3281,083,1931,098,1631,114,4981,138,2641,157,8661,066,9501,165,3021,172,1661,159,8091,185,4511,230,1611,246,3611,274,7011,419,4081,466,3811,485,7451,515,6161,546,9391,527,494821,181777,604771,755764,604765,810775,260778,588787,210795,964771,012755,201727,767766,360945,368780,682805,588842,632890,479944,657774,154808,148792,557829,379703,796720,063449,930438,420415,413400,670120,255140,96768,43676,41875,14283,674162,611165,847158,580165,034169,543168,153172,737176,152175,917174,164127,209118,222117,064109,3480019,19922,28321,21822,24421,28718,46919,83618,60520,10219,62322,44327,60633,98436,21050,475010,76712,54012,09114,42812,86915,34114,69514,5258158519007,1001,9002,0002,5002,0002,0002,3002,7002,4001,8001,7001,8001,7001,5001,6001,30030040050022,30022,800000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,000
0
0
0
0
75,000
75,000
352,500
348,750
369,000
356,750
620,500
604,875
722,855
708,070
725,285
693,500
862,906
804,583
758,760
712,937
689,113
843,290
668,859
633,155
652,387
653,595
679,133
674,803
674,394
667,943
658,861
654,811
656,159
650,989
645,784
1,352,096
1,373,555
1,339,007
1,321,452
1,282,889
1,234,319
1,120,742
1,097,158
1,071,822
0
1,019,872
1,036,380
1,031,134
947,750
1,024,351
1,010,938
991,829
0
0
0
0
0
00000991,8291,010,9381,024,351947,7501,031,1341,036,3801,019,87201,071,8221,097,1581,120,7421,234,3191,282,8891,321,4521,339,0071,373,5551,352,096645,784650,989656,159654,811658,861667,943674,394674,803679,133653,595652,387633,155668,859843,290689,113712,937758,760804,583862,906693,500725,285708,070722,855604,875620,500356,750369,000348,750352,50075,00075,000000075,000000000000000000000000000000000000000000000000000000000000000000000
       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
26,882
29,608
28,143
30,932
28,776
21,675
13,466
8,186
30,383
45,287
63,370
20,120
31,029
34,774
48,852
39,541
41,740
28,564
50,187
51,674
54,305
45,693
90,872
71,889
91,117
99,365
77,479
85,440
111,843
121,839
66,749
22,109
25,181
28,179
27,048
38,408
63,569
62,970
51,611
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000051,61162,97063,56938,40827,04828,17925,18122,10966,749121,839111,84385,44077,47999,36591,11771,88990,87245,69354,30551,67450,18728,56441,74039,54148,85234,77431,02920,12063,37045,28730,3838,18613,46621,67528,77630,93228,14329,60826,882000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,003
24,003
24,003
24,003
24,003
24,003
24,003
24,003
24,003
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000024,00324,00324,00324,00324,00324,00324,00324,00324,003000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,993
14,218
14,894
12,477
13,667
10,682
11,181
9,458
25,609
18,184
20,982
21,486
18,162
16,772
14,996
16,468
16,278
18,387
17,662
20,881
22,090
21,160
22,283
19,199
31,744
39,169
42,064
43,222
47,444
0
96,152
98,066
97,759
94,646
91,378
92,940
85,683
82,080
90,847
87,611
83,674
73,342
76,418
68,436
65,967
44,355
48,170
66,663
69,420
78,240
85,709
85,969
93,898
73,487
72,655
70,576
66,366
72,679
71,981
76,763
77,000
74,011
71,064
70,034
78,759
91,068
91,740
87,915
84,406
90,407
106,949
109,793
108,696
119,715
117,861
116,648
117,303
122,043
113,440
133,093
142,937
114,001
111,533
110,331
106,744
96,591
94,068
99,048
83,465
96,105
0
93,275
0
0
0
0
0
0000093,275096,10583,46599,04894,06896,591106,744110,331111,533114,001142,937133,093113,440122,043117,303116,648117,861119,715108,696109,793106,94990,40784,40687,91591,74091,06878,75970,03471,06474,01177,00076,76371,98172,67966,36670,57672,65573,48793,89885,96985,70978,24069,42066,66348,17044,35565,96768,43676,41873,34283,67487,61190,84782,08085,68392,94091,37894,64697,75998,06696,152047,44443,22242,06439,16931,74419,19922,28321,16022,09020,88117,66218,38716,27816,46814,99616,77218,16221,48620,98218,18425,6099,45811,18110,68213,66712,47714,89414,21813,993000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,108
35,725
31,045
33,239
30,035
32,487
32,721
29,487
38,723
44,156
66,459
70,310
72,751
79,934
56,656
55,467
58,307
57,528
62,441
59,043
62,179
61,499
70,148
67,832
65,130
64,775
76,212
80,493
76,676
67,457
68,877
71,944
76,075
75,161
31,715
24,705
23,243
24,407
32,053
31,959
31,140
27,270
40,504
37,956
35,208
0
36,122
32,519
30,982
30,465
40,371
38,679
37,294
0
0
0
0
0
0000037,29438,67940,37130,46530,98232,51936,122035,20837,95640,50427,27031,14031,95932,05324,40723,24324,70531,71575,16176,07571,94468,87767,45776,67680,49376,21264,77565,13067,83270,14861,49962,17959,04362,44157,52858,30755,46756,65679,93472,75170,31066,45944,15638,72329,48732,72132,48730,03533,23931,04535,72537,108000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
1,200
100
31,600
34,400
59,700
62,800
66,100
69,900
76,500
81,400
89,800
96,100
104,000
111,800
123,000
131,000
143,500
156,700
196,500
211,000
225,200
215,000
225,722
215,827
210,360
198,948
241,061
222,765
218,668
192,325
197,382
197,780
102,858
102,858
110,024
107,691
122,874
137,289
151,338
174,403
186,961
205,000
213,974
204,415
217,118
224,800
246,122
278,497
267,212
270,366
267,212
270,906
225,012
225,012
212,421
217,585
216,316
213,841
209,794
203,799
214,969
236,063
230,314
217,267
226,713
255,623
265,658
279,540
287,765
317,330
529,175
495,586
477,233
534,357
525,726
508,419
476,696
543,694
478,600
502,666
520,828
581,405
577,216
598,560
598,904
654,400
704,172
695,638
694,762
754,917
770,273
757,900
771,309
764,597
979,022
940,715
962,938
1,048,231
1,032,584
1,052,577
1,058,937
1,129,968
1,067,798
1,090,737
1,122,844
1,206,597
1,197,717
1,178,560
1,195,554
1,244,777
1,224,667
1,208,364
1,198,216
1,193,187
1,167,627
1,172,526
1,211,035
1,324,297
1,257,053
1,236,756
1,329,630
1,329,6301,236,7561,257,0531,324,2971,211,0351,172,5261,167,6271,193,1871,198,2161,208,3641,224,6671,244,7771,195,5541,178,5601,197,7171,206,5971,122,8441,090,7371,067,7981,129,9681,058,9371,052,5771,032,5841,048,231962,938940,715979,022764,597771,309757,900770,273754,917694,762695,638704,172654,400598,904598,560577,216581,405520,828502,666478,600543,694476,696508,419525,726534,357477,233495,586529,175317,330287,765279,540265,658255,623226,713217,267230,314236,063214,969203,799209,794213,841216,316217,585212,421225,012225,012270,906267,212270,366267,212278,497246,122224,800217,118204,415213,974205,000186,961174,403151,338137,289122,874107,691110,024102,858102,858197,780197,382192,325218,668222,765241,061198,948210,360215,827225,722215,000225,200211,000196,500156,700143,500131,000123,000111,800104,00096,10089,80081,40076,50069,90066,10062,80059,70034,40031,6001001,200000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
200
164
165
165
166
183
183
184
184
184
184
183
183
183
183
188
191
193
195
196
198
200
200
202
203
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
204
232
232
232
232
232
232
232
232
232
698
698
698
698
698
698
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
70270270270270270270270270270270270270270270270270270270270270270270270270270270270270270270270270270270270269869869869869869823223223223223223223223223220420420420420420420420420420420420420420420420420420420420420420420420420320220020019819619519319118818318318318318418418418418318316616516516420020000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,855
78,191
105,289
106,911
116,711
127,250
151,141
149,319
144,668
150,323
199,987
197,821
199,702
213,464
263,855
258,080
269,317
285,049
331,415
331,253
358,304
373,084
416,851
506,335
489,477
479,040
545,731
544,123
514,314
517,702
550,866
775,420
760,845
776,078
863,768
837,805
843,530
875,344
930,830
906,403
920,478
936,344
1,003,490
1,001,545
1,008,046
1,021,810
1,131,281
1,146,771
1,160,113
1,183,230
1,273,458
1,241,150
1,234,440
0
0
0
0
0
000001,234,4401,241,1501,273,4581,183,2301,160,1131,146,7711,131,2811,021,8101,008,0461,001,5451,003,490936,344920,478906,403930,830875,344843,530837,805863,768776,078760,845775,420550,866517,702514,314544,123545,731479,040489,477506,335416,851373,084358,304331,253331,415285,049269,317258,080263,855213,464199,702197,821199,987150,323144,668149,319151,141127,250116,711106,911105,28978,19175,855000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-3,300
-3,300
-3,300
-3,300
-6,700
-6,700
-6,700
-6,700
-10,900
-10,900
-10,900
-10,900
-15,600
-17,200
-18,500
-19,900
-23,500
-23,500
-2,100
-2,100
-5,300
-1,700