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

Adobe Systems Incorporated
Buy, Hold or Sell?

Let's analyze Adobe together

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

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

Get notifications about Adobe Systems Incorporated

I send you an email if I find something interesting about Adobe Systems Incorporated.

1. Quick Overview

1.1. Quick analysis of Adobe (30 sec.)










1.2. What can you expect buying and holding a share of Adobe? (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?
40.0%

What is your share worth?

Current worth
$32.47
Expected worth in 1 year
$30.56
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$-1.90
Return On Investment
-0.4%

For what price can you sell your share?

Current Price per Share
$465.69
Expected price per share
$386.00 - $504.51
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Adobe (5 min.)




Live pricePrice per Share (EOD)
$465.69
Intrinsic Value Per Share
$127.33 - $224.02
Total Value Per Share
$159.80 - $256.49

2.2. Growth of Adobe (5 min.)




Is Adobe growing?

Current yearPrevious yearGrowGrow %
How rich?$14.5b$14.7b$623.7m4.1%

How much money is Adobe making?

Current yearPrevious yearGrowGrow %
Making money$1.3b$1.2b$59.7m4.5%
Net Profit Margin25.5%27.1%--

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

2.3. Financial Health of Adobe (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 Adobe?

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

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

Speculation

The Price per Share of Adobe is $465.69. 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 Adobe.
  • 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 Adobe, 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 $32.47. Based on the TTM, the Book Value Change Per Share is $-0.48 per quarter. Based on the YOY, the Book Value Change Per Share is $0.93 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Adobe.

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 Eps3.760.8%2.960.6%2.780.6%2.660.6%1.740.4%
Usd Book Value Change Per Share-0.44-0.1%-0.48-0.1%0.930.2%0.580.1%0.480.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.310.1%0.360.1%
Usd Total Gains Per Share-0.44-0.1%-0.48-0.1%0.930.2%0.890.2%0.840.2%
Usd Price Per Share574.41-547.62-411.50-471.25-315.10-
Price to Earnings Ratio38.20-55.09-36.70-47.14-50.62-
Price-to-Total Gains Ratio-1,291.42--407.66-76.99-179.02-336.23-
Price to Book Ratio17.69-16.18-12.78-16.12-12.78-
Price-to-Total Gains Ratio-1,291.42--407.66-76.99-179.02-336.23-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share465.69
Number of shares2
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.31
Usd Book Value Change Per Share-0.480.58
Usd Total Gains Per Share-0.480.89
Gains per Quarter (2 shares)-0.951.79
Gains per Year (2 shares)-3.817.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-4-1435-3
20-8-18594
30-11-2281411
40-15-26101918
50-19-30132325
60-23-34152832
70-27-38183339
80-30-42203746
90-34-46234253
100-38-50254660

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.02.00.098.6%
Book Value Change Per Share1.03.00.025.0%7.05.00.058.3%14.06.00.070.0%33.07.00.082.5%107.034.00.075.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%2.00.018.010.0%16.00.024.040.0%88.00.053.062.4%
Total Gains per Share1.03.00.025.0%7.05.00.058.3%15.05.00.075.0%35.05.00.087.5%109.032.00.077.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Adobe Systems Incorporated compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.445-0.476+7%0.931-148%0.580-177%0.480-193%
Book Value Per Share--32.46733.817-4%31.933+2%29.341+11%22.693+43%
Current Ratio--1.1111.167-5%1.159-4%1.201-7%1.517-27%
Debt To Asset Ratio--0.5120.481+6%0.469+9%0.473+8%0.450+14%
Debt To Equity Ratio--1.0510.934+13%0.883+19%0.898+17%0.826+27%
Dividend Per Share----0%-0%0.313-100%0.360-100%
Enterprise Value--249565680000.000241776177500.000+3%183058512500.000+36%215582771051.500+16%146521495466.750+70%
Eps--3.7592.959+27%2.778+35%2.657+41%1.743+116%
Ev To Ebitda Ratio--27.05628.037-3%24.339+11%32.319-16%32.352-16%
Ev To Sales Ratio--11.53711.5710%9.645+20%13.061-12%11.629-1%
Free Cash Flow Per Share--4.3843.589+22%4.133+6%3.485+26%2.391+83%
Free Cash Flow To Equity Per Share---1.0920.035-3215%0.951-215%0.734-249%0.777-240%
Gross Profit Margin--0.150-0.218+245%-0.034+123%0.015+897%-0.426+384%
Intrinsic Value_10Y_max--224.024--------
Intrinsic Value_10Y_min--127.334--------
Intrinsic Value_1Y_max--16.362--------
Intrinsic Value_1Y_min--10.172--------
Intrinsic Value_3Y_max--53.800--------
Intrinsic Value_3Y_min--32.986--------
Intrinsic Value_5Y_max--96.831--------
Intrinsic Value_5Y_min--58.279--------
Market Cap204996738000.000-26%257335680000.000248465927500.000+4%189564262500.000+36%221985284501.500+16%150619439666.750+71%
Net Profit Margin--0.3110.255+22%0.271+15%0.302+3%0.257+21%
Operating Margin--0.3870.368+5%0.342+13%0.351+10%0.308+26%
Operating Ratio--0.6320.641-1%0.661-4%0.652-3%0.696-9%
Pb Ratio14.344-23%17.69216.178+9%12.782+38%16.122+10%12.783+38%
Pe Ratio30.972-23%38.20355.095-31%36.703+4%47.143-19%50.621-25%
Price Per Share465.690-23%574.410547.615+5%411.503+40%471.249+22%315.104+82%
Price To Free Cash Flow Ratio26.557-23%32.75740.667-19%25.291+30%35.257-7%33.280-2%
Price To Total Gains Ratio-1046.988+19%-1291.417-407.657-68%76.986-1777%179.015-821%336.229-484%
Quick Ratio--0.9991.090-8%1.214-18%1.265-21%2.013-50%
Return On Assets--0.0560.045+25%0.046+22%0.048+18%0.038+50%
Return On Equity--0.1160.088+32%0.087+33%0.091+27%0.070+66%
Total Gains Per Share---0.445-0.476+7%0.931-148%0.894-150%0.840-153%
Usd Book Value--14545000000.00015341500000.000-5%14717750000.000-1%13791607750.000+5%10907506425.000+33%
Usd Book Value Change Per Share---0.445-0.476+7%0.931-148%0.580-177%0.480-193%
Usd Book Value Per Share--32.46733.817-4%31.933+2%29.341+11%22.693+43%
Usd Dividend Per Share----0%-0%0.313-100%0.360-100%
Usd Enterprise Value--249565680000.000241776177500.000+3%183058512500.000+36%215582771051.500+16%146521495466.750+70%
Usd Eps--3.7592.959+27%2.778+35%2.657+41%1.743+116%
Usd Free Cash Flow--1964000000.0001625250000.000+21%1906500000.000+3%1638615200.000+20%1142960875.000+72%
Usd Free Cash Flow Per Share--4.3843.589+22%4.133+6%3.485+26%2.391+83%
Usd Free Cash Flow To Equity Per Share---1.0920.035-3215%0.951-215%0.734-249%0.777-240%
Usd Market Cap204996738000.000-26%257335680000.000248465927500.000+4%189564262500.000+36%221985284501.500+16%150619439666.750+71%
Usd Price Per Share465.690-23%574.410547.615+5%411.503+40%471.249+22%315.104+82%
Usd Profit--1684000000.0001340000000.000+26%1280250000.000+32%1249743050.000+35%831270275.000+103%
Usd Revenue--5408000000.0005236750000.000+3%4721500000.000+15%4227947200.000+28%3019826950.000+79%
Usd Total Gains Per Share---0.445-0.476+7%0.931-148%0.894-150%0.840-153%
 EOD+5 -3MRQTTM+24 -14YOY+22 -165Y+23 -1710Y+23 -17

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1530.972
Price to Book Ratio (EOD)Between0-114.344
Net Profit Margin (MRQ)Greater than00.311
Operating Margin (MRQ)Greater than00.387
Quick Ratio (MRQ)Greater than10.999
Current Ratio (MRQ)Greater than11.111
Debt to Asset Ratio (MRQ)Less than10.512
Debt to Equity Ratio (MRQ)Less than11.051
Return on Equity (MRQ)Greater than0.150.116
Return on Assets (MRQ)Greater than0.050.056
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5032.865
Ma 20Greater thanMa 50516.879
Ma 50Greater thanMa 100505.025
Ma 100Greater thanMa 200523.315
OpenGreater thanClose473.980
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Adobe Systems Incorporated

Adobe Inc., together with its subsidiaries, operates as a diversified software company worldwide. It operates through three segments: Digital Media, Digital Experience, and Publishing and Advertising. The Digital Media segment offers products, services, and solutions that enable individuals, teams, and enterprises to create, publish, and promote content; and Document Cloud, a unified cloud-based document services platform. Its flagship product is Creative Cloud, a subscription service that allows members to access its creative products. This segment serves content creators, students, workers, marketers, educators, enthusiasts, and communicators. The Digital Experience segment provides an integrated platform and set of applications and services that enable brands and businesses to create, manage, execute, measure, monetize, and optimize customer experiences from analytics to commerce. This segment serves marketers, advertisers, agencies, publishers, merchandisers, merchants, web analysts, data scientists, developers, and executives across the C-suite. The Publishing and Advertising segment offers products and services, such as e-learning solutions, technical document publishing, web conferencing, document and forms platform, web application development, and high-end printing, as well as Advertising Cloud offerings. It also provides consulting, technical support, and learning services. The company offers its products and services directly to enterprise customers through its sales force and local field offices, as well as to end users through app stores and through its website at adobe.com. It also distributes products and services through distributors, value-added resellers, systems integrators, software vendors and developers, retailers, and original equipment manufacturers. The company was formerly known as Adobe Systems Incorporated and changed its name to Adobe Inc. in October 2018. Adobe Inc. was founded in 1982 and is headquartered in San Jose, California.

Fundamental data was last updated by Penke on 2024-12-05 11:26:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very 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 able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very 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 expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Adobe to the Software - Infrastructure industry mean.
  • A Net Profit Margin of 31.1% means that $0.31 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Adobe Systems Incorporated:

  • The MRQ is 31.1%. The company is making a huge profit. +2
  • The TTM is 25.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ31.1%TTM25.5%+5.6%
TTM25.5%YOY27.1%-1.6%
TTM25.5%5Y30.2%-4.7%
5Y30.2%10Y25.7%+4.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Adobe to the Software - Infrastructure industry mean.
  • 5.6% Return on Assets means that Adobe generated $0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Adobe Systems Incorporated:

  • The MRQ is 5.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.6%TTM4.5%+1.1%
TTM4.5%YOY4.6%-0.1%
TTM4.5%5Y4.8%-0.3%
5Y4.8%10Y3.8%+1.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Adobe to the Software - Infrastructure industry mean.
  • 11.6% Return on Equity means Adobe generated $0.12 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Adobe Systems Incorporated:

  • The MRQ is 11.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ11.6%TTM8.8%+2.8%
TTM8.8%YOY8.7%+0.1%
TTM8.8%5Y9.1%-0.3%
5Y9.1%10Y7.0%+2.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Adobe Systems Incorporated.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Adobe is operating .

  • Measures how much profit Adobe 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 Adobe to the Software - Infrastructure industry mean.
  • An Operating Margin of 38.7% means the company generated $0.39  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Adobe Systems Incorporated:

  • The MRQ is 38.7%. The company is operating very efficient. +2
  • The TTM is 36.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ38.7%TTM36.8%+1.9%
TTM36.8%YOY34.2%+2.7%
TTM36.8%5Y35.1%+1.7%
5Y35.1%10Y30.8%+4.4%
4.3.2.2. Operating Ratio

Measures how efficient Adobe is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 0.63 means that the operating costs are $0.63 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Adobe Systems Incorporated:

  • The MRQ is 0.632. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.641. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.632TTM0.641-0.009
TTM0.641YOY0.661-0.020
TTM0.6415Y0.652-0.011
5Y0.65210Y0.696-0.044
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Adobe Systems Incorporated.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Adobe 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 1.11 means the company has $1.11 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Adobe Systems Incorporated:

  • The MRQ is 1.111. The company is just able to pay all its short-term debts.
  • The TTM is 1.167. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.111TTM1.167-0.056
TTM1.167YOY1.159+0.008
TTM1.1675Y1.201-0.034
5Y1.20110Y1.517-0.316
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Adobe to the Software - Infrastructure industry mean.
  • A Quick Ratio of 1.00 means the company can pay off $1.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Adobe Systems Incorporated:

  • The MRQ is 0.999. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.090. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.999TTM1.090-0.090
TTM1.090YOY1.214-0.125
TTM1.0905Y1.265-0.175
5Y1.26510Y2.013-0.748
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Adobe Systems Incorporated.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Adobe to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.51 means that Adobe assets are financed with 51.2% credit (debt) and the remaining percentage (100% - 51.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Adobe Systems Incorporated:

  • The MRQ is 0.512. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.481. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.512TTM0.481+0.031
TTM0.481YOY0.469+0.013
TTM0.4815Y0.473+0.009
5Y0.47310Y0.450+0.023
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Adobe to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 105.1% means that company has $1.05 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Adobe Systems Incorporated:

  • The MRQ is 1.051. The company is able to pay all its debts with equity. +1
  • The TTM is 0.934. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.051TTM0.934+0.117
TTM0.934YOY0.883+0.051
TTM0.9345Y0.898+0.035
5Y0.89810Y0.826+0.073
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 Adobe generates.

  • Above 15 is considered overpriced but always compare Adobe to the Software - Infrastructure industry mean.
  • A PE ratio of 38.20 means the investor is paying $38.20 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Adobe Systems Incorporated:

  • The EOD is 30.972. Based on the earnings, the company is overpriced. -1
  • The MRQ is 38.203. Based on the earnings, the company is overpriced. -1
  • The TTM is 55.095. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD30.972MRQ38.203-7.231
MRQ38.203TTM55.095-16.892
TTM55.095YOY36.703+18.392
TTM55.0955Y47.143+7.952
5Y47.14310Y50.621-3.478
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 Adobe Systems Incorporated:

  • The EOD is 26.557. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 32.757. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 40.667. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD26.557MRQ32.757-6.200
MRQ32.757TTM40.667-7.911
TTM40.667YOY25.291+15.377
TTM40.6675Y35.257+5.410
5Y35.25710Y33.280+1.977
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 Adobe 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 17.69 means the investor is paying $17.69 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Adobe Systems Incorporated:

  • The EOD is 14.344. Based on the equity, the company is expensive. -2
  • The MRQ is 17.692. Based on the equity, the company is expensive. -2
  • The TTM is 16.178. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD14.344MRQ17.692-3.349
MRQ17.692TTM16.178+1.515
TTM16.178YOY12.782+3.396
TTM16.1785Y16.122+0.056
5Y16.12210Y12.783+3.339
4.6.2. Total Gains per Share

2.4. Latest News of Adobe Systems Incorporated

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

DateTitleRead
2024-12-12
22:12
Adobe Investors Impatient For AI MonetizationRead
2024-12-12
01:37
Adobe Reports Strong Earnings but Stock Falls on Disappointing OutlookRead
2024-11-30
03:00
The Whiz Kid Who Made Billions for Yale Is Rethinking His China StrategyRead
2024-11-29
16:34
Black Friday Weekend Is Off to a Strong Start. Thanksgiving Online Sales Surge.Read

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Adobe Systems Incorporated.

4.8.1. Institutions holding Adobe Systems Incorporated

Institutions are holding 85.661% of the shares of Adobe Systems Incorporated.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc9.30550.379840962976-69242-0.1688
2024-06-30BlackRock Inc8.76260.48538572803-164797-0.4254
2024-09-30State Street Corp4.60480.4271202702872349091.1725
2024-09-30Geode Capital Management, LLC2.39190.4401105290891479811.4255
2024-09-30FMR Inc2.20130.305396901637873568.8439
2024-09-30Morgan Stanley - Brokerage Accounts1.86990.3098231427-12395457-60.0937
2024-09-30T. Rowe Price Associates, Inc.1.41030.37016208087-1389539-18.2891
2024-09-30Bank of New York Mellon Corp1.34120.56855904018-190691-3.1288
2024-09-30PRIMECAP Management Company1.29062.16285681096-54615-0.9522
2024-06-30NORGES BANK1.22170.44635377843-116266-2.1162
2024-09-30Fisher Asset Management, LLC1.10391.03114859584931431.9541
2024-09-30UBS Asset Mgmt Americas Inc1.07710.630747415491403903.0512
2024-09-30Northern Trust Corp1.05440.39344641296-166782-3.4688
2024-06-30Bank of America Corp1.03380.2234455065681537921.8291
2024-09-30Amundi0.99020.79814358654133850.308
2024-09-30Legal & General Group PLC0.98260.466743254462707586.6777
2024-09-30Amvescap Plc.0.98240.432343243401305743.1135
2024-09-30Goldman Sachs Group Inc0.84650.310737263763086949.0323
2024-09-30JPMorgan Chase & Co0.84180.1463370549542533112.9668
2024-09-30Edgewood Management LLC0.7644.69633362947-134458-3.8445
Total 44.076515.023194024132-11313947-5.8%

4.9.2. Funds holding Adobe Systems Incorporated

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.17980.386513997434-49379-0.3515
2024-10-31Vanguard Institutional 500 Index Trust2.66970.4393117519581370661.1801
2024-11-27Invesco QQQ Trust1.99811.4418795486205610.2343
2024-09-30Fidelity 500 Index1.23820.47095450744-68542-1.2419
2024-11-27SPDR® S&P 500® ETF Trust1.23630.4485441977-30276-0.5533
2024-11-27iShares Core S&P 500 ETF1.13670.4485003865154580.3099
2024-10-31Vanguard Growth Index Investor1.01690.81514476237277710.6243
2024-09-30Vanguard PRIMECAP Inv0.95392.77194198957-1000-0.0238
2024-11-27The Technology Select Sector SPDR® ETF0.78192.45473441982-7756-0.2248
2024-10-31Vanguard Institutional Index I0.64010.43942817903-1085-0.0385
2024-10-31Vanguard Information Technology ETF0.60821.40992677136122510.4597
2024-10-31State St S&P 500® Indx SL Cl III0.48830.4367214956763000.2939
2024-11-27iShares MSCI USA Quality Factor ETF0.45442.0139200030114440.0722
2024-09-30Edgewood Growth Instl0.41894.72051843909-33209-1.7691
2024-09-30Blackrock Eq Idx Fund CF0.3810.46851677271920835.809
2024-11-27iShares Russell 1000 Growth ETF0.35770.784115747673020.0192
2024-09-30Fidelity Select Software & IT Svcs Port0.32367.10691424600-15600-1.0832
2024-10-31Russell 1000 Index Fund0.31570.40291389793151321.1008
2024-09-30Blackrock Russ 1000 Eq Idx Composite0.3130.4351377622148171.0872
2024-11-27iShares Expanded Tech-Software Sect ETF0.27596.22711214409-6952-0.5692
Total 18.788334.120382705918+129386+0.2%

5.3. Insider Transactions

Insiders are holding 0.208% of the shares of Adobe Systems Incorporated.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-29Jillian ForuszSELL676484.97
2024-10-25Scott BelskySELL481483.42
2024-10-15Scott BelskySELL1530513.82
2024-09-25Shantanu NarayenSELL25000521.58
2024-09-17Daniel DurnSELL6500515.44
2024-07-25Mark S GarfieldSELL97537
2024-07-25Scott BelskySELL481537
2024-07-16Mark S GarfieldSELL151564.6
2024-07-15Scott BelskySELL1530560.23
2024-06-27Shantanu NarayenSELL25000544.11
2024-06-17Mark S GarfieldSELL264525.51
2024-05-02Scott BelskySELL2713474.3
2024-04-25Mark S GarfieldSELL97468.41
2024-04-22Anil ChakravarthySELL100471
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-08-31. Currency in USD. All numbers in thousands.

Summary
Total Assets29,830,000
Total Liabilities15,285,000
Total Stockholder Equity14,545,000
 As reported
Total Liabilities 15,285,000
Total Stockholder Equity+ 14,545,000
Total Assets = 29,830,000

Assets

Total Assets29,830,000
Total Current Assets10,716,000
Long-term Assets19,114,000
Total Current Assets
Cash And Cash Equivalents 7,193,000
Short-term Investments 322,000
Net Receivables 1,802,000
Other Current Assets 1,399,000
Total Current Assets  (as reported)10,716,000
Total Current Assets  (calculated)10,716,000
+/-0
Long-term Assets
Property Plant Equipment 2,337,000
Goodwill 12,814,000
Intangible Assets 858,000
Long-term Assets Other 1,557,000
Long-term Assets  (as reported)19,114,000
Long-term Assets  (calculated)17,566,000
+/- 1,548,000

Liabilities & Shareholders' Equity

Total Current Liabilities9,644,000
Long-term Liabilities5,641,000
Total Stockholder Equity14,545,000
Total Current Liabilities
Short-term Debt 1,569,000
Short Long Term Debt 1,499,000
Accounts payable 318,000
Other Current Liabilities 1,737,000
Total Current Liabilities  (as reported)9,644,000
Total Current Liabilities  (calculated)5,123,000
+/- 4,521,000
Long-term Liabilities
Long term Debt 4,128,000
Capital Lease Obligations 451,000
Long-term Liabilities Other 420,000
Long-term Liabilities  (as reported)5,641,000
Long-term Liabilities  (calculated)4,999,000
+/- 642,000
Total Stockholder Equity
Retained Earnings 36,911,000
Accumulated Other Comprehensive Income -309,000
Other Stockholders Equity -22,057,000
Total Stockholder Equity (as reported)14,545,000
Total Stockholder Equity (calculated)14,545,000
+/-0
Other
Cash and Short Term Investments 7,515,000
Common Stock Shares Outstanding 448,000
Current Deferred Revenue5,779,000
Liabilities and Stockholders Equity 29,830,000
Net Debt -1,115,000
Net Invested Capital 20,172,000
Net Working Capital 1,072,000
Property Plant and Equipment Gross 2,337,000
Short Long Term Debt Total 6,078,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-08-312024-05-312024-02-292023-11-302023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-312012-02-292011-11-302011-08-312011-05-312011-02-282010-11-302010-08-312010-05-312010-02-282009-11-302009-08-312009-05-312009-02-282008-11-302008-08-312008-05-312008-02-292007-11-302007-08-312007-05-312007-02-282006-11-302006-08-312006-05-312006-02-282005-11-302005-08-312005-05-312005-02-282004-11-302004-08-312004-05-312004-02-292003-11-302003-08-312003-05-312003-02-282002-11-302002-08-312002-05-312002-02-282001-11-302001-08-312001-05-312001-02-282000-11-302000-08-312000-05-312000-02-291999-11-301999-08-311999-05-311999-02-281998-11-301998-08-311998-05-311998-02-281997-11-301997-08-311997-05-311997-02-281996-11-301996-08-311996-05-311996-02-291995-11-301995-08-311995-05-311995-02-281994-11-301994-08-311994-05-311994-02-281993-11-301993-08-311993-05-311993-02-281992-11-301992-08-311992-05-311992-02-291991-11-301991-08-311991-05-311991-02-281990-11-301990-08-311990-05-311990-02-281989-11-301989-08-311989-05-311989-02-281988-11-301988-08-311988-05-311988-02-291987-11-301987-08-311987-05-311987-02-281986-11-301986-08-311986-05-311986-02-28
> Total Assets 
0
0
0
20,000
0
0
0
32,300
0
0
0
65,500
0
86,400
90,100
94,100
102,200
116,000
128,800
145,700
166,800
177,800
199,500
221,200
242,000
268,700
277,200
281,300
290,300
309,100
327,600
352,900
359,200
395,900
420,200
625,500
660,493
710,372
748,040
884,732
927,036
1,021,253
940,545
1,012,285
1,005,111
1,080,379
1,105,560
940,071
829,659
898,053
902,967
767,331
772,506
842,463
838,447
803,859
1,017,074
936,207
1,043,637
1,069,416
1,034,635
997,028
968,128
930,623
989,942
1,155,137
1,104,863
1,051,610
1,087,831
1,239,736
1,286,781
1,555,045
1,691,506
1,733,127
1,720,808
1,958,632
2,122,810
2,421,216
2,605,595
2,440,315
5,801,733
5,501,486
5,620,785
5,962,548
5,904,184
6,135,949
5,666,461
5,713,679
5,340,901
5,460,417
5,638,750
5,821,598
5,887,596
6,063,745
5,961,960
7,282,237
7,945,069
8,006,931
7,947,029
8,141,148
8,310,024
8,339,716
8,492,758
8,991,183
9,132,708
9,365,832
9,630,013
9,974,523
10,165,711
10,280,369
10,234,156
10,380,298
10,245,882
10,372,199
10,493,680
10,786,136
11,008,422
11,165,383
11,508,395
11,726,472
11,896,682
12,216,783
12,367,441
12,707,114
13,044,783
13,364,900
13,906,815
14,535,556
14,973,485
15,163,404
15,395,620
18,768,682
19,467,989
19,665,909
20,054,880
20,762,400
21,214,000
21,603,000
22,414,000
24,284,000
24,985,000
25,582,000
26,144,000
27,241,000
25,976,000
26,326,000
26,744,000
27,165,000
26,667,000
27,838,000
29,090,000
29,779,000
28,751,000
30,007,000
29,830,000
29,830,00030,007,00028,751,00029,779,00029,090,00027,838,00026,667,00027,165,00026,744,00026,326,00025,976,00027,241,00026,144,00025,582,00024,985,00024,284,00022,414,00021,603,00021,214,00020,762,40020,054,88019,665,90919,467,98918,768,68215,395,62015,163,40414,973,48514,535,55613,906,81513,364,90013,044,78312,707,11412,367,44112,216,78311,896,68211,726,47211,508,39511,165,38311,008,42210,786,13610,493,68010,372,19910,245,88210,380,29810,234,15610,280,36910,165,7119,974,5239,630,0139,365,8329,132,7088,991,1838,492,7588,339,7168,310,0248,141,1487,947,0298,006,9317,945,0697,282,2375,961,9606,063,7455,887,5965,821,5985,638,7505,460,4175,340,9015,713,6795,666,4616,135,9495,904,1845,962,5485,620,7855,501,4865,801,7332,440,3152,605,5952,421,2162,122,8101,958,6321,720,8081,733,1271,691,5061,555,0451,286,7811,239,7361,087,8311,051,6101,104,8631,155,137989,942930,623968,128997,0281,034,6351,069,4161,043,637936,2071,017,074803,859838,447842,463772,506767,331902,967898,053829,659940,0711,105,5601,080,3791,005,1111,012,285940,5451,021,253927,036884,732748,040710,372660,493625,500420,200395,900359,200352,900327,600309,100290,300281,300277,200268,700242,000221,200199,500177,800166,800145,700128,800116,000102,20094,10090,10086,400065,50000032,30000020,000000
   > Total Current Assets 
0
0
0
16,600
0
0
0
25,500
0
0
0
51,500
0
70,400
73,900
77,300
83,300
85,900
88,600
109,100
121,900
125,900
144,600
161,600
181,900
204,700
212,900
224,400
232,400
256,700
276,300
304,300
311,100
349,500
374,200
532,400
552,856
569,245
603,618
692,787
712,940
684,831
639,622
736,706
738,196
827,677
852,839
678,946
541,982
589,164
595,914
455,945
438,763
494,508
647,260
623,015
839,598
743,484
829,479
877,912
845,375
803,972
790,985
767,364
826,203
907,777
863,669
814,172
853,047
986,045
1,037,162
1,329,028
1,462,138
1,484,639
1,333,571
1,551,029
1,699,939
1,999,568
2,180,679
2,008,578
2,595,532
2,328,456
2,496,554
2,884,469
2,857,000
2,952,521
2,505,230
2,572,977
2,226,272
2,381,469
2,517,120
2,735,103
2,868,991
3,087,769
2,990,934
2,473,624
3,177,219
3,276,071
3,236,415
3,216,050
3,350,798
3,389,318
3,469,196
3,771,451
3,505,655
3,770,807
4,010,173
4,331,360
4,373,083
4,557,657
3,886,124
4,045,929
3,942,391
4,114,343
4,279,468
4,602,635
3,972,159
4,178,397
4,525,888
4,821,892
4,935,390
5,238,564
5,418,710
5,839,774
5,755,562
6,052,197
6,581,057
7,247,813
7,480,814
7,741,444
6,300,913
4,857,039
5,096,168
5,342,645
5,750,096
6,494,925
6,455,000
6,649,000
7,387,000
8,146,000
7,384,000
8,078,000
8,619,000
8,651,000
7,476,000
7,908,000
8,489,000
8,996,000
8,342,000
9,274,000
10,410,000
11,084,000
10,008,000
11,023,000
10,716,000
10,716,00011,023,00010,008,00011,084,00010,410,0009,274,0008,342,0008,996,0008,489,0007,908,0007,476,0008,651,0008,619,0008,078,0007,384,0008,146,0007,387,0006,649,0006,455,0006,494,9255,750,0965,342,6455,096,1684,857,0396,300,9137,741,4447,480,8147,247,8136,581,0576,052,1975,755,5625,839,7745,418,7105,238,5644,935,3904,821,8924,525,8884,178,3973,972,1594,602,6354,279,4684,114,3433,942,3914,045,9293,886,1244,557,6574,373,0834,331,3604,010,1733,770,8073,505,6553,771,4513,469,1963,389,3183,350,7983,216,0503,236,4153,276,0713,177,2192,473,6242,990,9343,087,7692,868,9912,735,1032,517,1202,381,4692,226,2722,572,9772,505,2302,952,5212,857,0002,884,4692,496,5542,328,4562,595,5322,008,5782,180,6791,999,5681,699,9391,551,0291,333,5711,484,6391,462,1381,329,0281,037,162986,045853,047814,172863,669907,777826,203767,364790,985803,972845,375877,912829,479743,484839,598623,015647,260494,508438,763455,945595,914589,164541,982678,946852,839827,677738,196736,706639,622684,831712,940692,787603,618569,245552,856532,400374,200349,500311,100304,300276,300256,700232,400224,400212,900204,700181,900161,600144,600125,900121,900109,10088,60085,90083,30077,30073,90070,400051,50000025,50000016,600000
       Cash And Cash Equivalents 
0
0
0
12,900
0
0
0
17,400
0
0
0
35,200
0
10,600
9,400
13,100
15,300
21,300
12,700
19,500
13,100
17,400
12,800
30,300
33,200
49,500
21,700
47,200
36,600
91,500
75,200
94,700
87,100
135,200
150,800
190,100
172,357
129,339
108,817
58,493
86,170
77,716
78,298
110,745
89,687
185,587
176,911
267,576
106,653
115,358
183,795
110,871
79,486
122,158
145,834
171,145
160,387
204,658
191,015
236,866
176,262
209,734
292,819
218,662
220,700
231,252
141,354
183,684
142,097
141,831
144,461
189,917
199,759
218,664
198,700
376,127
217,360
253,302
454,168
420,818
635,186
425,393
644,754
772,500
526,030
901,617
559,283
946,422
1,032,733
1,162,453
1,134,263
886,450
1,148,925
1,226,780
1,132,144
999,487
1,589,442
1,137,606
814,149
749,891
900,156
827,475
769,212
989,500
801,263
951,238
1,162,380
1,425,052
1,306,382
1,246,410
819,085
834,556
733,916
817,020
903,329
1,117,400
712,884
956,147
829,292
876,560
830,696
886,379
767,672
1,011,315
1,068,896
1,316,950
1,774,550
2,306,072
2,666,981
2,987,986
1,747,144
1,642,775
1,738,846
2,082,910
2,209,047
2,650,221
2,688,000
3,044,000
3,767,000
4,478,000
3,452,000
4,250,000
4,623,000
3,844,000
2,739,000
3,365,000
3,870,000
4,236,000
4,072,000
5,456,000
6,601,000
7,141,000
6,254,000
7,660,000
7,193,000
7,193,0007,660,0006,254,0007,141,0006,601,0005,456,0004,072,0004,236,0003,870,0003,365,0002,739,0003,844,0004,623,0004,250,0003,452,0004,478,0003,767,0003,044,0002,688,0002,650,2212,209,0472,082,9101,738,8461,642,7751,747,1442,987,9862,666,9812,306,0721,774,5501,316,9501,068,8961,011,315767,672886,379830,696876,560829,292956,147712,8841,117,400903,329817,020733,916834,556819,0851,246,4101,306,3821,425,0521,162,380951,238801,263989,500769,212827,475900,156749,891814,1491,137,6061,589,442999,4871,132,1441,226,7801,148,925886,4501,134,2631,162,4531,032,733946,422559,283901,617526,030772,500644,754425,393635,186420,818454,168253,302217,360376,127198,700218,664199,759189,917144,461141,831142,097183,684141,354231,252220,700218,662292,819209,734176,262236,866191,015204,658160,387171,145145,834122,15879,486110,871183,795115,358106,653267,576176,911185,58789,687110,74578,29877,71686,17058,493108,817129,339172,357190,100150,800135,20087,10094,70075,20091,50036,60047,20021,70049,50033,20030,30012,80017,40013,10019,50012,70021,30015,30013,1009,40010,600035,20000017,40000012,900000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
250,801
314,025
365,469
457,547
453,662
445,602
411,196
453,371
478,376
461,874
510,248
235,380
271,545
277,246
259,471
161,676
183,751
204,386
335,133
327,571
481,320
340,813
437,208
442,987
443,957
378,436
283,069
362,951
400,090
468,660
494,877
434,053
510,560
640,791
708,269
906,616
1,049,576
1,062,555
941,072
937,094
1,249,743
1,437,264
1,438,617
1,280,016
1,469,419
1,400,693
1,341,698
1,508,379
1,756,370
1,422,208
1,396,431
1,047,432
682,511
702,283
866,641
1,132,752
1,234,769
1,437,405
1,424,317
904,986
1,082,942
1,507,116
1,764,125
1,718,124
1,736,679
1,798,045
1,950,064
1,922,192
1,964,855
2,046,879
2,084,983
2,113,301
2,354,307
2,619,298
2,344,852
2,339,196
2,398,176
2,513,191
2,616,868
2,622,091
2,463,936
2,457,101
2,839,441
3,111,524
3,267,192
3,432,029
3,678,726
3,749,985
3,578,721
3,614,563
3,593,936
3,513,702
3,480,989
3,346,078
3,197,326
1,586,187
1,487,411
1,396,069
1,441,741
1,526,755
1,483,000
1,307,000
1,497,000
1,514,000
1,511,000
1,518,000
1,541,000
1,954,000
1,962,000
1,934,000
1,894,000
1,860,000
1,581,000
1,145,000
915,000
701,000
566,000
405,000
322,000
322,000405,000566,000701,000915,0001,145,0001,581,0001,860,0001,894,0001,934,0001,962,0001,954,0001,541,0001,518,0001,511,0001,514,0001,497,0001,307,0001,483,0001,526,7551,441,7411,396,0691,487,4111,586,1873,197,3263,346,0783,480,9893,513,7023,593,9363,614,5633,578,7213,749,9853,678,7263,432,0293,267,1923,111,5242,839,4412,457,1012,463,9362,622,0912,616,8682,513,1912,398,1762,339,1962,344,8522,619,2982,354,3072,113,3012,084,9832,046,8791,964,8551,922,1921,950,0641,798,0451,736,6791,718,1241,764,1251,507,1161,082,942904,9861,424,3171,437,4051,234,7691,132,752866,641702,283682,5111,047,4321,396,4311,422,2081,756,3701,508,3791,341,6981,400,6931,469,4191,280,0161,438,6171,437,2641,249,743937,094941,0721,062,5551,049,576906,616708,269640,791510,560434,053494,877468,660400,090362,951283,069378,436443,957442,987437,208340,813481,320327,571335,133204,386183,751161,676259,471277,246271,545235,380510,248461,874478,376453,371411,196445,602453,662457,547365,469314,025250,801000000000000000000000000000000000000
       Net Receivables 
0
0
0
3,600
0
0
0
7,500
0
0
0
14,600
0
17,900
21,000
24,000
25,600
23,600
32,500
31,300
34,700
35,600
43,800
37,900
44,900
46,200
46,300
48,900
52,500
50,700
60,200
49,800
55,800
68,500
48,700
96,600
100,031
91,523
92,762
133,208
127,384
117,652
108,832
126,715
122,737
130,984
122,596
130,974
115,019
151,886
113,722
141,180
132,042
121,025
133,674
78,766
145,906
143,422
158,659
160,113
174,902
166,536
168,299
142,405
163,823
162,736
172,586
146,873
158,939
158,591
141,055
174,042
154,990
143,535
137,091
167,440
166,540
208,639
197,125
204,749
331,853
332,187
330,691
408,666
368,259
371,457
321,674
362,811
332,105
368,130
361,657
467,234
300,048
262,598
281,807
410,879
350,577
439,151
484,550
554,328
533,353
568,570
559,320
634,373
512,211
529,391
566,671
617,233
485,801
470,052
522,409
599,820
510,507
531,557
528,331
591,800
532,427
502,617
593,554
672,006
599,207
666,736
731,166
833,033
850,840
901,452
1,006,187
1,217,968
1,062,690
1,074,877
1,044,507
1,315,578
1,304,796
1,272,668
1,371,697
1,534,809
1,389,000
1,366,000
1,318,000
1,398,000
1,520,000
1,477,000
1,545,000
1,878,000
1,685,000
1,588,000
1,723,000
2,065,000
1,801,000
1,685,000
1,851,000
2,224,000
2,057,000
1,612,000
1,802,000
1,802,0001,612,0002,057,0002,224,0001,851,0001,685,0001,801,0002,065,0001,723,0001,588,0001,685,0001,878,0001,545,0001,477,0001,520,0001,398,0001,318,0001,366,0001,389,0001,534,8091,371,6971,272,6681,304,7961,315,5781,044,5071,074,8771,062,6901,217,9681,006,187901,452850,840833,033731,166666,736599,207672,006593,554502,617532,427591,800528,331531,557510,507599,820522,409470,052485,801617,233566,671529,391512,211634,373559,320568,570533,353554,328484,550439,151350,577410,879281,807262,598300,048467,234361,657368,130332,105362,811321,674371,457368,259408,666330,691332,187331,853204,749197,125208,639166,540167,440137,091143,535154,990174,042141,055158,591158,939146,873172,586162,736163,823142,405168,299166,536174,902160,113158,659143,422145,90678,766133,674121,025132,042141,180113,722151,886115,019130,974122,596130,984122,737126,715108,832117,652127,384133,20892,76291,523100,03196,60048,70068,50055,80049,80060,20050,70052,50048,90046,30046,20044,90037,90043,80035,60034,70031,30032,50023,60025,60024,00021,00017,900014,6000007,5000003,600000
       Other Current Assets 
0
0
0
100
0
0
0
100
0
0
0
600
0
40,900
42,300
38,700
40,900
39,300
41,800
54,300
69,400
68,200
83,400
89,500
98,900
103,500
138,600
123,500
139,200
110,900
136,700
155,700
164,000
142,600
170,700
236,100
6,051
9,547
9,912
11,924
9,372
10,657
10,745
45,875
47,396
49,232
43,084
45,016
48,765
44,674
38,926
10,190
11,573
11,926
12,052
9,348
14,279
12,931
14,944
14,486
24,039
27,005
22,461
20,620
19,291
18,386
23,197
18,032
18,475
24,535
31,236
22,578
29,858
27,924
26,595
18,617
66,296
100,363
90,769
102,995
159,074
170,183
179,411
194,924
206,341
257,239
227,842
216,312
178,923
148,603
154,559
248,667
185,249
160,986
152,666
158,272
154,258
192,198
173,591
193,707
180,610
195,228
190,600
225,386
227,326
243,299
196,139
116,237
161,663
143,799
128,495
170,110
208,643
180,086
151,227
175,758
202,442
191,314
181,163
161,802
238,295
253,420
241,146
245,441
257,105
219,232
206,384
210,071
270,154
332,503
311,936
312,499
565,115
590,998
727,611
783,140
895,000
932,000
805,000
756,000
901,000
833,000
910,000
975,000
1,090,000
1,021,000
1,002,000
835,000
888,000
988,000
1,043,000
1,018,000
2,210,000
1,346,000
1,399,000
1,399,0001,346,0002,210,0001,018,0001,043,000988,000888,000835,0001,002,0001,021,0001,090,000975,000910,000833,000901,000756,000805,000932,000895,000783,140727,611590,998565,115312,499311,936332,503270,154210,071206,384219,232257,105245,441241,146253,420238,295161,802181,163191,314202,442175,758151,227180,086208,643170,110128,495143,799161,663116,237196,139243,299227,326225,386190,600195,228180,610193,707173,591192,198154,258158,272152,666160,986185,249248,667154,559148,603178,923216,312227,842257,239206,341194,924179,411170,183159,074102,99590,769100,36366,29618,61726,59527,92429,85822,57831,23624,53518,47518,03223,19718,38619,29120,62022,46127,00524,03914,48614,94412,93114,2799,34812,05211,92611,57310,19038,92644,67448,76545,01643,08449,23247,39645,87510,74510,6579,37211,9249,9129,5476,051236,100170,700142,600164,000155,700136,700110,900139,200123,500138,600103,50098,90089,50083,40068,20069,40054,30041,80039,30040,90038,70042,30040,9000600000100000100000
   > Long-term Assets 
0
0
0
3,400
0
0
0
6,800
0
0
0
14,000
0
16,000
16,200
16,800
18,900
30,100
40,200
36,600
44,900
51,900
54,900
59,600
60,100
64,000
64,300
56,900
57,900
52,400
51,300
48,600
48,100
46,400
46,000
93,100
107,637
141,127
144,422
191,945
214,096
336,422
300,923
275,579
266,915
252,702
252,721
261,125
287,677
308,889
307,053
311,386
333,743
347,955
191,187
180,844
177,476
192,723
214,158
191,504
189,260
193,056
177,143
163,259
163,739
247,360
241,194
237,438
234,784
253,691
249,619
226,017
229,368
248,488
387,237
407,603
422,871
421,648
424,916
431,737
3,206,201
3,173,030
3,124,231
3,078,079
3,047,184
3,183,428
3,161,231
3,140,702
3,114,629
3,078,948
3,121,630
3,086,495
3,018,605
2,975,976
2,971,026
4,808,613
4,767,850
4,730,860
4,710,614
4,925,098
4,959,226
4,950,398
5,023,562
5,219,732
5,627,053
5,595,025
5,619,840
5,643,163
5,792,628
5,722,712
6,348,032
6,334,369
6,303,491
6,257,856
6,214,212
6,183,501
7,036,263
6,986,986
6,982,507
6,904,580
6,961,292
6,978,219
6,948,731
6,867,340
7,289,221
7,312,703
7,325,758
7,287,743
7,492,671
7,421,960
9,094,707
13,911,643
14,371,821
14,323,264
14,304,784
14,267,475
14,759,000
14,954,000
15,027,000
16,138,000
17,601,000
17,504,000
17,525,000
18,590,000
18,500,000
18,418,000
18,255,000
18,169,000
18,325,000
18,564,000
18,680,000
18,695,000
18,743,000
18,984,000
19,114,000
19,114,00018,984,00018,743,00018,695,00018,680,00018,564,00018,325,00018,169,00018,255,00018,418,00018,500,00018,590,00017,525,00017,504,00017,601,00016,138,00015,027,00014,954,00014,759,00014,267,47514,304,78414,323,26414,371,82113,911,6439,094,7077,421,9607,492,6717,287,7437,325,7587,312,7037,289,2216,867,3406,948,7316,978,2196,961,2926,904,5806,982,5076,986,9867,036,2636,183,5016,214,2126,257,8566,303,4916,334,3696,348,0325,722,7125,792,6285,643,1635,619,8405,595,0255,627,0535,219,7325,023,5624,950,3984,959,2264,925,0984,710,6144,730,8604,767,8504,808,6132,971,0262,975,9763,018,6053,086,4953,121,6303,078,9483,114,6293,140,7023,161,2313,183,4283,047,1843,078,0793,124,2313,173,0303,206,201431,737424,916421,648422,871407,603387,237248,488229,368226,017249,619253,691234,784237,438241,194247,360163,739163,259177,143193,056189,260191,504214,158192,723177,476180,844191,187347,955333,743311,386307,053308,889287,677261,125252,721252,702266,915275,579300,923336,422214,096191,945144,422141,127107,63793,10046,00046,40048,10048,60051,30052,40057,90056,90064,30064,00060,10059,60054,90051,90044,90036,60040,20030,10018,90016,80016,20016,000014,0000006,8000003,400000
       Property Plant Equipment 
0
0
0
1,700
0
0
0
3,700
0
0
0
8,100
0
8,400
8,600
9,600
9,500
10,100
12,300
12,100
13,500
14,100
15,900
17,600
17,900
19,900
21,500
20,700
21,800
21,900
22,700
23,300
22,800
23,500
22,400
39,100
42,386
44,119
43,531
51,708
56,071
59,131
74,116
80,231
80,298
82,917
84,021
80,978
84,539
99,914
95,244
93,887
93,562
94,466
99,020
69,138
61,411
59,538
59,050
64,268
67,147
74,303
80,073
80,993
79,059
80,286
69,360
71,090
70,228
73,626
72,874
77,007
82,512
84,713
89,029
99,675
100,340
98,934
103,663
103,549
208,159
210,181
212,875
227,197
258,899
266,395
278,722
289,758
297,522
300,371
317,071
313,037
300,376
291,720
335,752
388,132
386,205
407,621
422,920
448,881
453,497
463,415
499,059
527,828
549,780
573,566
619,392
664,302
686,014
645,865
659,747
659,774
651,083
642,450
785,856
785,123
784,314
785,199
797,464
787,421
794,876
796,077
811,524
816,264
821,730
924,108
939,809
936,976
991,674
993,486
1,019,260
1,075,072
1,104,065
1,205,020
1,244,011
1,293,015
1,844,000
1,876,000
1,974,000
2,004,000
2,007,000
2,031,000
2,081,000
2,116,000
2,138,000
2,220,000
2,272,000
2,315,000
2,369,000
2,421,000
2,409,000
2,388,000
2,354,000
2,350,000
2,337,000
2,337,0002,350,0002,354,0002,388,0002,409,0002,421,0002,369,0002,315,0002,272,0002,220,0002,138,0002,116,0002,081,0002,031,0002,007,0002,004,0001,974,0001,876,0001,844,0001,293,0151,244,0111,205,0201,104,0651,075,0721,019,260993,486991,674936,976939,809924,108821,730816,264811,524796,077794,876787,421797,464785,199784,314785,123785,856642,450651,083659,774659,747645,865686,014664,302619,392573,566549,780527,828499,059463,415453,497448,881422,920407,621386,205388,132335,752291,720300,376313,037317,071300,371297,522289,758278,722266,395258,899227,197212,875210,181208,159103,549103,66398,934100,34099,67589,02984,71382,51277,00772,87473,62670,22871,09069,36080,28679,05980,99380,07374,30367,14764,26859,05059,53861,41169,13899,02094,46693,56293,88795,24499,91484,53980,97884,02182,91780,29880,23174,11659,13156,07151,70843,53144,11942,38639,10022,40023,50022,80023,30022,70021,90021,80020,70021,50019,90017,90017,60015,90014,10013,50012,10012,30010,1009,5009,6008,6008,40008,1000003,7000001,700000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
109,000
99,000
99,000
112,000
112,000
95,971
95,971
110,232
110,000
110,287
119,082
119,000
118,683
118,683
2,126,173
2,143,625
2,147,557
2,149,494
2,134,058
2,147,034
2,153,093
2,148,102
2,144,368
2,135,167
2,134,032
2,134,730
2,132,375
2,134,997
2,125,946
3,494,589
3,494,073
3,488,252
3,489,938
3,641,844
3,686,073
3,693,505
3,740,199
3,849,217
4,138,077
4,122,813
4,126,548
4,133,259
4,221,487
4,225,169
4,752,315
4,771,981
4,782,448
4,773,798
4,746,781
4,721,962
5,396,174
5,388,971
5,402,159
5,366,881
5,389,000
5,444,556
5,433,180
5,406,474
5,753,575
5,788,703
5,820,656
5,821,561
5,843,899
5,823,792
7,136,853
10,581,048
10,707,715
10,697,874
10,688,068
10,691,199
10,691,000
10,695,000
10,739,000
10,742,000
11,845,000
11,859,000
11,838,000
12,721,000
12,795,000
12,801,000
12,756,000
12,787,000
12,792,000
12,796,000
12,800,000
12,805,000
12,803,000
12,803,000
12,814,000
12,814,00012,803,00012,803,00012,805,00012,800,00012,796,00012,792,00012,787,00012,756,00012,801,00012,795,00012,721,00011,838,00011,859,00011,845,00010,742,00010,739,00010,695,00010,691,00010,691,19910,688,06810,697,87410,707,71510,581,0487,136,8535,823,7925,843,8995,821,5615,820,6565,788,7035,753,5755,406,4745,433,1805,444,5565,389,0005,366,8815,402,1595,388,9715,396,1744,721,9624,746,7814,773,7984,782,4484,771,9814,752,3154,225,1694,221,4874,133,2594,126,5484,122,8134,138,0773,849,2173,740,1993,693,5053,686,0733,641,8443,489,9383,488,2523,494,0733,494,5892,125,9462,134,9972,132,3752,134,7302,134,0322,135,1672,144,3682,148,1022,153,0932,147,0342,134,0582,149,4942,147,5572,143,6252,126,173118,683118,683119,000119,082110,287110,000110,23295,97195,971112,000112,00099,00099,000109,000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
207,239
80,439
80,439
80,439
80,439
80,439
80,439
80,439
80,439
80,439
80,439
80,439
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000080,43980,43980,43980,43980,43980,43980,43980,43980,43980,43980,439207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,239207,2390000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
25,200
23,800
17,700
0
0
0
11,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54,746
0
0
0
38,969
72,118
114,061
109,343
99,772
97,179
111,980
112,450
111,289
111,132
125,044
124,460
125,800
136,896
136,190
135,487
135,160
2,768,067
593,570
541,542
506,405
464,338
476,978
438,260
402,619
357,221
313,245
246,401
305,603
358,612
148,507
117,384
527,388
487,605
447,372
413,091
457,263
447,616
424,199
419,824
545,526
637,825
600,332
576,948
545,036
580,568
551,265
637,957
605,254
570,171
532,317
490,839
469,662
629,317
583,198
556,810
510,007
518,686
494,193
454,230
414,405
489,202
453,834
420,667
385,658
353,740
320,478
669,476
2,069,001
2,017,103
1,917,149
1,815,625
1,720,565
1,626,000
1,535,000
1,445,000
1,359,000
1,729,000
1,641,000
1,557,000
1,820,000
1,743,000
1,650,000
1,548,000
1,449,000
1,354,000
1,258,000
1,167,000
1,088,000
1,011,000
933,000
858,000
858,000933,0001,011,0001,088,0001,167,0001,258,0001,354,0001,449,0001,548,0001,650,0001,743,0001,820,0001,557,0001,641,0001,729,0001,359,0001,445,0001,535,0001,626,0001,720,5651,815,6251,917,1492,017,1032,069,001669,476320,478353,740385,658420,667453,834489,202414,405454,230494,193518,686510,007556,810583,198629,317469,662490,839532,317570,171605,254637,957551,265580,568545,036576,948600,332637,825545,526419,824424,199447,616457,263413,091447,372487,605527,388117,384148,507358,612305,603246,401313,245357,221402,619438,260476,978464,338506,405541,542593,5702,768,067135,160135,487136,190136,896125,800124,460125,044111,132111,289112,450111,98097,17999,772109,343114,06172,11838,96900054,74600000000000000000000000000011,80000017,70023,80025,2000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
116,065
133,185
155,108
127,236
122,113
118,753
97,070
82,266
84,680
167,074
171,834
166,348
164,556
180,065
176,745
149,010
146,856
163,775
298,208
307,928
322,531
322,714
321,253
328,188
2,998,042
2,962,849
2,911,356
2,850,882
2,788,285
2,917,033
2,882,509
2,850,944
2,817,107
2,778,577
2,804,559
2,773,458
2,718,229
2,684,256
2,635,274
4,420,481
4,381,645
4,323,239
4,287,694
4,476,217
4,505,729
4,486,983
4,524,503
4,691,904
5,077,273
5,021,459
5,000,448
4,978,861
5,106,614
5,076,847
5,688,285
5,674,595
5,652,408
5,615,406
5,428,356
5,398,378
6,251,949
6,201,787
6,185,043
6,117,159
6,166,416
6,182,142
6,137,207
6,051,076
6,467,491
6,388,595
6,385,949
6,350,767
6,500,997
284,204
269,118
186,522
542,938
503,221
557,080
562,696
598,000
848,000
869,000
2,033,000
2,020,000
1,973,000
2,049,000
1,933,000
1,824,000
1,747,000
1,679,000
1,618,000
1,810,000
0
2,304,000
0
0
0
0
00002,304,00001,810,0001,618,0001,679,0001,747,0001,824,0001,933,0002,049,0001,973,0002,020,0002,033,000869,000848,000598,000562,696557,080503,221542,938186,522269,118284,2046,500,9976,350,7676,385,9496,388,5956,467,4916,051,0766,137,2076,182,1426,166,4166,117,1596,185,0436,201,7876,251,9495,398,3785,428,3565,615,4065,652,4085,674,5955,688,2855,076,8475,106,6144,978,8615,000,4485,021,4595,077,2734,691,9044,524,5034,486,9834,505,7294,476,2174,287,6944,323,2394,381,6454,420,4812,635,2742,684,2562,718,2292,773,4582,804,5592,778,5772,817,1072,850,9442,882,5092,917,0332,788,2852,850,8822,911,3562,962,8492,998,042328,188321,253322,714322,531307,928298,208163,775146,856149,010176,745180,065164,556166,348171,834167,07484,68082,26697,070118,753122,113127,236155,108133,185116,06500000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
6,300
0
0
0
8,800
0
0
0
21,200
0
27,400
28,000
35,300
31,300
31,000
32,700
37,900
40,500
31,100
30,900
38,400
36,300
48,000
48,200
56,700
50,200
53,100
61,000
80,600
60,700
86,600
85,000
168,700
149,363
140,900
136,883
186,315
190,465
267,103
314,489
305,771
266,127
233,246
233,587
224,647
195,695
213,815
223,983
250,966
227,636
267,899
260,080
291,650
380,469
332,403
369,953
316,872
291,898
314,054
298,188
313,651
300,431
346,654
344,708
377,289
390,398
432,799
423,005
454,245
474,022
470,875
495,052
535,155
498,245
551,313
525,444
575,989
725,121
732,879
706,966
810,672
796,109
940,237
933,461
1,063,697
1,526,751
1,419,760
1,267,308
1,411,244
1,276,436
1,262,704
1,267,402
2,391,669
2,773,649
2,828,176
2,862,171
2,948,761
2,884,617
2,950,301
2,928,800
3,208,070
3,146,406
3,266,186
3,191,320
3,309,341
3,360,373
3,353,067
3,399,397
3,655,664
3,634,999
3,735,311
3,762,420
4,025,255
4,419,402
4,555,280
4,667,063
4,724,892
4,815,480
4,968,172
5,089,495
5,282,279
5,456,093
5,560,902
5,736,381
6,075,687
6,339,457
6,457,821
6,533,695
9,406,568
9,596,504
9,734,216
9,812,107
10,232,245
10,749,000
10,722,000
10,701,000
11,020,000
11,439,000
11,730,000
11,730,000
12,444,000
12,201,000
12,341,000
12,371,000
13,114,000
12,461,000
13,000,000
13,314,000
13,261,000
13,291,000
15,164,000
15,285,000
15,285,00015,164,00013,291,00013,261,00013,314,00013,000,00012,461,00013,114,00012,371,00012,341,00012,201,00012,444,00011,730,00011,730,00011,439,00011,020,00010,701,00010,722,00010,749,00010,232,2459,812,1079,734,2169,596,5049,406,5686,533,6956,457,8216,339,4576,075,6875,736,3815,560,9025,456,0935,282,2795,089,4954,968,1724,815,4804,724,8924,667,0634,555,2804,419,4024,025,2553,762,4203,735,3113,634,9993,655,6643,399,3973,353,0673,360,3733,309,3413,191,3203,266,1863,146,4063,208,0702,928,8002,950,3012,884,6172,948,7612,862,1712,828,1762,773,6492,391,6691,267,4021,262,7041,276,4361,411,2441,267,3081,419,7601,526,7511,063,697933,461940,237796,109810,672706,966732,879725,121575,989525,444551,313498,245535,155495,052470,875474,022454,245423,005432,799390,398377,289344,708346,654300,431313,651298,188314,054291,898316,872369,953332,403380,469291,650260,080267,899227,636250,966223,983213,815195,695224,647233,587233,246266,127305,771314,489267,103190,465186,315136,883140,900149,363168,70085,00086,60060,70080,60061,00053,10050,20056,70048,20048,00036,30038,40030,90031,10040,50037,90032,70031,00031,30035,30028,00027,400021,2000008,8000006,300000
   > Total Current Liabilities 
0
0
0
5,100
0
0
0
7,900
0
0
0
19,000
0
25,500
26,300
34,100
30,200
29,100
31,400
37,000
40,300
30,700
30,700
36,900
34,600
46,700
47,200
56,800
50,300
53,100
60,900
73,700
60,700
83,000
84,900
168,700
149,363
137,453
136,883
186,315
190,465
203,286
183,632
230,614
204,016
233,246
233,587
224,647
195,695
213,815
223,983
250,966
227,636
262,207
251,094
267,629
343,214
320,805
369,953
314,605
287,753
314,054
298,188
313,651
300,431
346,654
344,708
377,289
390,398
432,799
423,005
436,530
439,795
421,013
430,224
451,408
484,188
517,924
479,085
480,395
571,297
574,281
557,697
677,347
655,524
779,081
807,744
852,410
669,546
672,765
661,663
762,599
636,865
613,632
614,383
844,553
900,774
969,908
967,202
1,068,088
985,532
1,050,379
1,032,259
1,250,779
1,115,022
1,245,644
1,169,710
1,271,752
1,264,323
1,264,855
1,329,117
1,525,648
2,112,347
2,217,972
2,245,248
2,510,470
1,788,160
1,937,033
2,060,814
2,213,556
2,231,806
2,385,590
2,505,666
2,811,635
2,954,069
3,047,896
3,216,144
3,527,457
3,536,469
3,728,956
3,792,027
4,301,126
5,276,189
7,687,097
7,802,966
8,190,938
5,228,000
5,164,000
5,130,000
5,512,000
5,806,000
6,145,000
6,191,000
6,932,000
7,197,000
7,385,000
7,438,000
8,128,000
7,437,000
8,019,000
8,334,000
8,251,000
9,537,000
9,474,000
9,644,000
9,644,0009,474,0009,537,0008,251,0008,334,0008,019,0007,437,0008,128,0007,438,0007,385,0007,197,0006,932,0006,191,0006,145,0005,806,0005,512,0005,130,0005,164,0005,228,0008,190,9387,802,9667,687,0975,276,1894,301,1263,792,0273,728,9563,536,4693,527,4573,216,1443,047,8962,954,0692,811,6352,505,6662,385,5902,231,8062,213,5562,060,8141,937,0331,788,1602,510,4702,245,2482,217,9722,112,3471,525,6481,329,1171,264,8551,264,3231,271,7521,169,7101,245,6441,115,0221,250,7791,032,2591,050,379985,5321,068,088967,202969,908900,774844,553614,383613,632636,865762,599661,663672,765669,546852,410807,744779,081655,524677,347557,697574,281571,297480,395479,085517,924484,188451,408430,224421,013439,795436,530423,005432,799390,398377,289344,708346,654300,431313,651298,188314,054287,753314,605369,953320,805343,214267,629251,094262,207227,636250,966223,983213,815195,695224,647233,587233,246204,016230,614183,632203,286190,465186,315136,883137,453149,363168,70084,90083,00060,70073,70060,90053,10050,30056,80047,20046,70034,60036,90030,70030,70040,30037,00031,40029,10030,20034,10026,30025,500019,0000007,9000005,100000
       Short-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
5,900
0
0
0
0
0
0
0
0
0
82,040
82,549
73,998
94,848
89,255
98,094
84,081
93,957
90,437
102,296
97,870
102,741
94,766
108,759
96,392
117,539
125,782
139,127
142,245
150,902
203,663
180,605
223,250
181,861
143,811
150,809
0
128,831
118,520
153,721
127,979
135,028
145,521
157,942
148,301
160,009
175,508
188,852
169,724
202,762
196,567
215,755
207,355
226,985
310,252
297,917
266,007
313,638
278,581
375,822
355,112
387,167
374,934
383,145
363,270
435,659
364,029
11,024
20,332
46,634
151,841
71,978
8,698
8,799
8,900
9,003
9,107
9,212
9,318
9,426
11,093
11,217
22,406
20,083
17,462
14,676
613,310
609,742
606,426
603,229
64
76,320
91,312
34,161
33,863
50,151
48,123
81,475
52,671
138,001
99,833
63,746
58,827
84,283
61,371
93,234
892,754
3,145,668
3,148,587
3,149,343
84,000
85,000
90,000
92,000
94,000
96,000
97,000
97,000
592,000
589,000
588,000
587,000
81,000
74,000
74,000
146,000
1,570,000
1,565,000
1,569,000
1,569,0001,565,0001,570,000146,00074,00074,00081,000587,000588,000589,000592,00097,00097,00096,00094,00092,00090,00085,00084,0003,149,3433,148,5873,145,668892,75493,23461,37184,28358,82763,74699,833138,00152,67181,47548,12350,15133,86334,16191,31276,32064603,229606,426609,742613,31014,67617,46220,08322,40611,21711,0939,4269,3189,2129,1079,0038,9008,7998,69871,978151,84146,63420,33211,024364,029435,659363,270383,145374,934387,167355,112375,822278,581313,638266,007297,917310,252226,985207,355215,755196,567202,762169,724188,852175,508160,009148,301157,942145,521135,028127,979153,721118,520128,8310150,809143,811181,861223,250180,605203,663150,902142,245139,127125,782117,53996,392108,75994,766102,74197,870102,29690,43793,95784,08198,09489,25594,84873,99882,54982,0400000000005,90000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
599,960
0
0
0
1,907,231
0
0
0
1,892,200
0
1,888,398
1,889,218
1,882,479
1,883,311
1,884,133
1,884,966
0
892,754
3,145,668
3,148,587
3,149,343
0
0
0
0
0
0
0
0
499,000
499,000
500,000
500,000
0
0
0
0
1,497,000
1,498,000
1,499,000
1,499,0001,498,0001,497,0000000500,000500,000499,000499,000000000003,149,3433,148,5873,145,668892,75401,884,9661,884,1331,883,3111,882,4791,889,2181,888,39801,892,2000001,907,231000599,9600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
3,400
3,400
4,600
4,000
4,200
4,200
4,200
4,800
4,800
5,300
6,100
5,600
7,400
0
4,600
0
6,500
7,400
9,800
6,200
8,300
10,200
30,800
26,012
21,721
21,916
25,639
29,491
42,877
39,666
43,056
36,374
61,601
46,989
57,857
42,929
44,506
46,690
48,681
29,250
38,582
34,205
35,692
38,730
36,892
40,797
40,280
38,694
31,326
30,750
30,891
34,443
33,712
32,868
37,765
34,191
41,306
32,070
37,437
35,598
33,133
36,661
43,192
38,575
38,717
37,428
41,042
51,218
49,481
38,624
55,031
46,867
55,038
64,374
66,867
62,019
60,961
56,254
55,840
41,416
42,258
48,416
58,904
44,188
50,273
56,465
52,432
54,742
60,533
65,236
86,660
70,100
69,416
58,446
49,759
72,725
53,685
71,070
62,096
64,508
54,858
53,791
68,377
71,670
56,539
69,823
93,307
71,706
75,582
83,444
88,024
191,484
77,905
90,327
113,538
131,090
117,194
145,566
186,258
145,292
169,101
186,999
209,499
265,000
289,000
229,000
306,000
254,000
312,000
331,000
312,000
295,000
366,000
316,000
379,000
308,000
346,000
314,000
314,000
300,000
357,000
318,000
318,000357,000300,000314,000314,000346,000308,000379,000316,000366,000295,000312,000331,000312,000254,000306,000229,000289,000265,000209,499186,999169,101145,292186,258145,566117,194131,090113,53890,32777,905191,48488,02483,44475,58271,70693,30769,82356,53971,67068,37753,79154,85864,50862,09671,07053,68572,72549,75958,44669,41670,10086,66065,23660,53354,74252,43256,46550,27344,18858,90448,41642,25841,41655,84056,25460,96162,01966,86764,37455,03846,86755,03138,62449,48151,21841,04237,42838,71738,57543,19236,66133,13335,59837,43732,07041,30634,19137,76532,86833,71234,44330,89130,75031,32638,69440,28040,79736,89238,73035,69234,20538,58229,25048,68146,69044,50642,92957,85746,98961,60136,37443,05639,66642,87729,49125,63921,91621,72126,01230,80010,2008,3006,2009,8007,4006,50004,60007,4005,6006,1005,3004,8004,8004,2004,2004,2004,0004,6003,4003,4000000000000000
       Other Current Liabilities 
0
0
0
5,100
0
0
0
7,900
0
0
0
19,000
0
22,100
22,900
29,500
26,200
24,900
27,200
32,800
35,500
25,900
25,400
30,800
29,000
39,300
41,300
52,200
50,300
46,600
53,500
63,900
54,500
74,700
74,700
137,900
32,923
25,445
32,396
47,571
50,087
42,647
42,063
78,064
61,581
49,385
72,442
48,343
44,098
45,965
67,944
73,413
54,634
62,856
55,428
65,359
82,110
85,077
87,973
74,768
87,227
114,331
248,091
132,228
123,853
133,425
156,546
173,311
178,202
191,530
201,025
193,484
185,363
154,248
176,691
145,913
191,959
202,419
174,292
154,529
127,419
137,866
149,557
178,368
190,384
168,890
223,816
215,058
40,931
37,065
37,546
27,136
33,107
375,159
357,307
457,439
384,210
485,091
526,112
626,109
522,318
542,765
518,226
678,505
543,059
631,687
594,525
649,313
523,358
552,202
557,442
673,332
603,452
674,263
637,468
740,941
586,725
628,632
639,967
651,888
562,416
626,636
628,817
696,517
721,906
826,037
889,213
944,223
862,808
984,017
969,898
1,105,660
1,154,304
1,360,776
1,347,194
1,454,110
1,390,000
1,469,000
1,494,000
1,485,000
1,324,000
1,593,000
1,520,000
1,790,000
1,416,000
1,677,000
1,705,000
1,865,000
1,691,000
2,334,000
2,571,000
1,869,000
1,569,000
1,899,000
1,737,000
1,737,0001,899,0001,569,0001,869,0002,571,0002,334,0001,691,0001,865,0001,705,0001,677,0001,416,0001,790,0001,520,0001,593,0001,324,0001,485,0001,494,0001,469,0001,390,0001,454,1101,347,1941,360,7761,154,3041,105,660969,898984,017862,808944,223889,213826,037721,906696,517628,817626,636562,416651,888639,967628,632586,725740,941637,468674,263603,452673,332557,442552,202523,358649,313594,525631,687543,059678,505518,226542,765522,318626,109526,112485,091384,210457,439357,307375,15933,10727,13637,54637,06540,931215,058223,816168,890190,384178,368149,557137,866127,419154,529174,292202,419191,959145,913176,691154,248185,363193,484201,025191,530178,202173,311156,546133,425123,853132,228248,091114,33187,22774,76887,97385,07782,11065,35955,42862,85654,63473,41367,94445,96544,09848,34372,44249,38561,58178,06442,06342,64750,08747,57132,39625,44532,923137,90074,70074,70054,50063,90053,50046,60050,30052,20041,30039,30029,00030,80025,40025,90035,50032,80027,20024,90026,20029,50022,90022,100019,0000007,9000005,100000
   > Long-term Liabilities 
0
0
0
1,200
0
0
0
900
0
0
0
2,200
0
1,900
1,700
1,200
1,100
1,900
1,300
900
200
400
200
1,500
1,700
1,300
1,000
-100
-100
0
100
6,900
0
3,600
100
0
0
3,447
0
0
0
63,817
130,857
75,157
62,111
0
0
0
0
0
0
0
0
5,692
8,986
24,021
37,255
11,598
39,372
2,267
4,145
0
0
11,594
12,562,000
0
0
24,450
26,243
25,728
24,797
17,715
34,227
49,862
64,828
83,747
14,057
33,389
46,359
95,594
153,824
158,598
149,269
133,325
140,585
161,156
125,717
211,287
857,205
746,995
605,645
648,645
639,571
649,072
653,019
1,547,116
1,872,875
1,858,268
1,894,969
1,880,673
1,899,085
1,899,922
1,896,541
1,957,291
2,031,384
2,020,542
2,021,610
2,037,589
2,096,050
2,088,212
2,070,280
2,130,016
1,522,652
1,517,339
1,517,172
1,514,785
2,631,242
2,618,247
2,606,249
2,511,336
2,583,674
2,582,582
2,583,829
2,470,644
2,502,024
2,513,006
2,520,237
2,548,230
2,802,988
2,728,865
2,741,668
5,105,442
4,320,315
2,047,119
2,009,141
2,041,307
5,521,000
5,558,000
5,571,000
5,508,000
5,633,000
5,585,000
5,539,000
5,512,000
5,004,000
4,956,000
4,933,000
4,986,000
5,024,000
4,981,000
4,980,000
5,010,000
3,754,000
5,690,000
5,641,000
5,641,0005,690,0003,754,0005,010,0004,980,0004,981,0005,024,0004,986,0004,933,0004,956,0005,004,0005,512,0005,539,0005,585,0005,633,0005,508,0005,571,0005,558,0005,521,0002,041,3072,009,1412,047,1194,320,3155,105,4422,741,6682,728,8652,802,9882,548,2302,520,2372,513,0062,502,0242,470,6442,583,8292,582,5822,583,6742,511,3362,606,2492,618,2472,631,2421,514,7851,517,1721,517,3391,522,6522,130,0162,070,2802,088,2122,096,0502,037,5892,021,6102,020,5422,031,3841,957,2911,896,5411,899,9221,899,0851,880,6731,894,9691,858,2681,872,8751,547,116653,019649,072639,571648,645605,645746,995857,205211,287125,717161,156140,585133,325149,269158,598153,82495,59446,35933,38914,05783,74764,82849,86234,22717,71524,79725,72826,24324,4500012,562,00011,594004,1452,26739,37211,59837,25524,0218,9865,6920000000062,11175,157130,85763,8170003,447001003,60006,9001000-100-1001,0001,3001,7001,5002004002009001,3001,9001,1001,2001,7001,90002,2000009000001,200000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
350,000
1,000,000
1,493,546
1,493,651
1,515,752
1,513,662
1,511,553
1,509,428
1,507,278
1,505,096
1,502,893
1,500,668
1,499,881
1,496,938
1,509,003
1,505,560
1,502,369
1,499,297
896,418
896,551
901,830
911,086
1,901,554
1,904,376
1,906,094
1,907,231
1,916,831
1,918,389
1,916,591
1,902,068
1,880,000
1,890,000
1,889,218
1,881,421
1,874,794
1,874,057
1,874,654
4,124,800
3,236,833
987,938
988,429
988,924
4,113,000
4,114,000
4,116,000
4,117,000
4,119,000
4,120,000
0
4,123,000
0
3,627,000
3,627,000
3,629,000
0
3,631,000
0
0
0
0
0
000003,631,00003,629,0003,627,0003,627,00004,123,00004,120,0004,119,0004,117,0004,116,0004,114,0004,113,000988,924988,429987,9383,236,8334,124,8001,874,6541,874,0571,874,7941,881,4211,889,2181,890,0001,880,0001,902,0681,916,5911,918,3891,916,8311,907,2311,906,0941,904,3761,901,554911,086901,830896,551896,4181,499,2971,502,3691,505,5601,509,0031,496,9381,499,8811,500,6681,502,8931,505,0961,507,2781,509,4281,511,5531,513,6621,515,7521,493,6511,493,5461,000,000350,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,097
4,838
5,058
4,767
4,476
16,794
42,833
46,531
53,704
62,610
62,217
63,186
64,940
62,344
260,861
259,143
158,818
181,317
174,968
194,582
197,422
294,630
299,659
298,475
306,109
263,913
266,776
268,498
238,198
270,593
274,298
269,118
268,103
275,545
294,277
296,548
239,601
255,085
263,375
269,176
270,627
262,088
381,044
386,949
384,013
395,896
401,095
418,582
428,779
350,916
331,543
344,959
354,748
386,868
928,194
844,732
856,702
970,898
1,077,204
1,056,217
1,020,241
1,052,383
894,000
946,000
935,000
892,000
1,020,000
988,000
951,000
936,000
931,000
887,000
880,000
940,000
979,000
0
958,000
0
0
0
0
0000958,0000979,000940,000880,000887,000931,000936,000951,000988,0001,020,000892,000935,000946,000894,0001,052,3831,020,2411,056,2171,077,204970,898856,702844,732928,194386,868354,748344,959331,543350,916428,779418,582401,095395,896384,013386,949381,044262,088270,627269,176263,375255,085239,601296,548294,277275,545268,103269,118274,298270,593238,198268,498266,776263,913306,109298,475299,659294,630197,422194,582174,968181,317158,818259,143260,86162,34464,94063,18662,21762,61053,70446,53142,83316,7944,4764,7675,0584,8385,09700000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
135,463
289,203
118,878
107,919
118,096
152,027
164,582
165,945
195,434
236,905
310,612
308,419
308,313
323,208
346,967
338,480
379,242
428,902
412,869
401,107
393,690
399,716
402,212
379,535
362,459
259,303
310,587
294,022
291,162
286,791
358,645
348,688
344,364
368,533
88,460
90,805
92,182
184,332
260,013
256,408
265,151
263,225
173,000
247,000
207,000
10,000
81,000
80,000
0
5,000
0
4,000
3,000
406,000
0
0
0
0
0
0
0
0000000406,0003,0004,00005,000080,00081,00010,000207,000247,000173,000263,225265,151256,408260,013184,33292,18290,80588,460368,533344,364348,688358,645286,791291,162294,022310,587259,303362,459379,535402,212399,716393,690401,107412,869428,902379,242338,480346,967323,208308,313308,419310,612236,905195,434165,945164,582152,027118,096107,919118,878289,203135,4630000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
13,700